capital het margin % 5 kg

bimoli 1 ind 15,200.00 16,000.00 800.00 5.26

bimoli 2 ind 29,500.00 32,000.00 2,500.00 8.47
c4 merah 9,000.00 10,000.00 1,000.00 11.11 5,000.00
c4 ijo 8,000.00 9,000.00 1,000.00 12.50 5,000.00
c4 biru 7,400.00 8,400.00 1,000.00 13.51 5,000.00
mentik 9,400.00 10,400.00 1,000.00 10.64 5,000.00
c4 ijo mekar 7,500.00 9,000.00 1,500.00 20.00 7,500.00
fb nabati 93,000.00 103,000.00 10,000.00 10.75
intermi 40,000.00 42,000.00 2,000.00 5.00
brambang goreng -
hp redmi n 2 570,000.00 600,000.00 30,000.00 5.26
 per kg per 5 kg per 10 kg margin
c4 merah 10,000.00 50,000.00 100,000.00
c4 ijo 9,000.00 45,000.00 90,000.00
c4 biru 8,400.00 42,000.00 84,000.00
mentik 10,400.00 52,000.00 104,000.00

R AS harga pokok eceran per kg margin %

c4 biru 7,400.00 7,900.00 500.00 6.76
c4 ijo 8,000.00 8,500.00 500.00 6.25
c4 merah 9,000.00 9,500.00 500.00 5.56
mentik 9,800.00 10,300.00 500.00 5.10
K AT
c4 biru 7,400.00 8,400.00 1,000.00 13.51
c4 ijo 8,000.00 9,000.00 1,000.00 12.50
c4 merah 9,000.00 10,000.00 1,000.00 11.11
mentik 9,800.00 10,800.00 1,000.00 10.20
K AS
c4 biru 7,400.00 8,100.00 700.00 9.46
c4 ijo 8,000.00 8,700.00 700.00 8.75
c4 merah 9,000.00 9,700.00 700.00 7.78
mentik 9,800.00 10,500.00 700.00 7.14

reseller diambil dirumah minimal pengambilan 10 sak minimum transaksi asumsi mar
harga per kg harga per 5 kg
c4 biru 7,900.00 39,500.00 395,000.00 5.5
c4 ijo 8,500.00 42,500.00 425,000.00 5.5
c4 merah 9,500.00 47,500.00 475,000.00 5.5
mentik 10,300.00 51,500.00 515,000.00 5.5
diantar sampai rumah area banguntapan dan sekitar minimal 2 sak
c4 biru 8,400.00 42,000.00 84,000.00 11.1
c4 ijo 9,000.00 45,000.00 90,000.00 11.1
c4 merah 10,000.00 50,000.00 100,000.00 11.1
mentik 10,800.00 54,000.00 108,000.00 11.1
pembelian diambil dirumah
c4 biru 8,000.00 40,000.00 40,000.00 8.6
c4 ijo 8,600.00 43,000.00 43,000.00 8.6
c4 merah 9,600.00 48,000.00 48,000.00 8.6
mentik 10,400.00 52,000.00 52,000.00 8.6

reseller diambil dirumah pengambilan 1-5

harga per kg harga per 5 kg margin %
c4 biru 7,900.00 39,500.00 500.00 6.76
c4 ijo 8,500.00 42,500.00 500.00 6.25
c4 merah 9,500.00 47,500.00 500.00 5.56
mentik 10,300.00 51,500.00 500.00 5.10
reseller diambil dirumah pengambilan 6-9
harga per kg harga per 5 kg margin %
c4 biru 7,800.00 39,000.00 400.00 5.41
c4 ijo 8,400.00 42,000.00 400.00 5.00
c4 merah 9,400.00 47,000.00 400.00 4.44
mentik 10,200.00 51,000.00 400.00 4.08
reseller diambil dirumah minimal pengambilan 10 sak
harga per kg harga per 5 kg margin %
c4 biru 7,700.00 38,500.00 300.00 4.05
c4 ijo 8,300.00 41,500.00 300.00 3.75
c4 merah 9,300.00 46,500.00 300.00 3.33
mentik 10,100.00 50,500.00 300.00 3.06

reseller diambil dirumah minimal pengambilan 10 sak

harga per kg harga per 5 kg
c4 biru 7,800.00 39,000.00
c4 ijo 8,400.00 42,000.00
c4 merah 9,400.00 47,000.00
mentik 10,200.00 51,000.00
diantar sampai rumah area banguntapan dan sekitar minimal 2 sak
harga per kg harga per 5 kg
c4 biru 8,400.00 42,000.00
c4 ijo 9,000.00 45,000.00
c4 merah 10,000.00 50,000.00
mentik 10,800.00 54,000.00
diambil dirumah pengambilan 1-9
harga per kg harga per 5 kg
c4 biru 8,000.00 40,000.00
c4 ijo 8,600.00 43,000.00
c4 merah 9,600.00 48,000.00
mentik 10,400.00 52,000.00
harga per 5 kg keuntungan per sak margin % minimal transaksitc
39,500.00 2,500.00 6.329113924 395,000.00 370,000.00
42,500.00 2,500.00 6.2 5.882352941 425,000.00 400,000.00
47,500.00 2,500.00 5.263157895 475,000.00 450,000.00
51,500.00 2,500.00 4.854368932 515,000.00 490,000.00

42,000.00 5,000.00 11.9047619 84,000.00 74,000.00

45,000.00 5,000.00 12.32 11.11111111 90,000.00 80,000.00
50,000.00 5,000.00 10 100,000.00 90,000.00
54,000.00 5,000.00 9.259259259 108,000.00 98,000.00

40,500.00 3,500.00 8.641975309 40,500.00 37,000.00

43,500.00 3,500.00 8.6 8.045977011 43,500.00 40,000.00
48,500.00 3,500.00 7.216494845 48,500.00 45,000.00
52,500.00 3,500.00 6.666666667 52,500.00 49,000.00

margin per transaksi margin per sak

beras c4 raja
21,725.00 2,172.50 plastik hijau
23,375.00 2,337.50 @41.000/5 kg
26,125.00 2,612.50
28,325.00 2,832.50 plastik biru
- @36.500/5kg
9,324.00 4,662.00
9,990.00 4,995.00 karung biru
11,100.00 5,550.00 197.500/25kg
11,988.00 5,994.00
- - karung merah
3,440.00 3,440.00 212.500/25kg
3,698.00 3,698.00
4,128.00 4,128.00
4,472.00 4,472.00

keuntungan per sak harga pokok

2,500.00 7,400.00
 2,500.00 8,000.00
2,500.00 9,000.00
2,500.00 9,800.00

keuntungan per sak harga pokok

2,000.00 7,400.00
2,000.00 8,000.00
2,000.00 9,000.00
2,000.00 9,800.00

keuntungan per sak harga pokok

1,500.00 7,400.00 15,000.00
1,500.00 8,000.00 15,000.00
1,500.00 9,000.00 15,000.00
1,500.00 9,800.00 15,000.00
 29500

margin / transaksi harga pokok +6,3 margin

25,000.00 6.329114 7,866.20 466.20
25,000.00 5.882353 8,504.00 504.00
25,000.00 5.263158 9,567.00 567.00
25,000.00 4.854369 10,417.40 617.40
harga pokok +12,32 margin
10,000.00 11.90476 8,311.68 911.68
10,000.00 11.11111 8,985.60 985.60
10,000.00 10 10,108.80 1,108.80
10,000.00 9.259259 11,007.36 1,207.36
harga pokok +8,6 margin
3,500.00 8.641975 8,036.40 636.40
3,500.00 8.045977 8,688.00 688.00
3,500.00 7.216495 9,774.00 774.00
3,500.00 6.666667 10,642.80 842.80
bagi hasil
30.00 70.00
50,000,000.00 50,000,000.00

6.58 3,500.00
7.50
38,000,000.00 4,000,000.00 300,000.00 150,000.00
2,500,000.00 1,250,000.00