simulasi sistem bagi hasil

harga dasar harga jual buyer 1

bakso 1,500.00 3,000.00 4.00 12,000.00
bakso goreng 1,250.00 2,500.00 1.00 2,500.00
tahu 750.00 1,500.00 1.00 1,500.00
goreng mekrok 1,000.00 2,000.00 2.00 4,000.00
mie + sayur 250.00 500.00 1.00 500.00

pemasukan 270,500.00 20,500.00

pengeluaran 235,250.00
bayar bahan 135,250.00 135,250.00
belanja tambahan 20,000.00
pekerja 1 35,000.00
pekerja 2 35,000.00
bonus 10,000.00

profit 35,250.00 25.00 881,250.00

A 24,675.00 616,875.00
B 10,575.00 264,375.00
 buyer 1 buyer 2 buyer 3
6,000.00 2.00 6,000.00 3,000.00 2.00 6,000.00 3,000.00 2.00 6,000.00 3,000.00
1,250.00 3.00 7,500.00 3,750.00 2.00 5,000.00 2,500.00 2.00 5,000.00 2,500.00
750.00 1.00 1,500.00 750.00 5.00 7,500.00 3,750.00 2.00 3,000.00 1,500.00
2,000.00 2.00 4,000.00 2,000.00 2.00 4,000.00 2,000.00 2.00 4,000.00 2,000.00
250.00 1.00 500.00 250.00 1.00 500.00 250.00 1.00 500.00 250.00

19,500.00 23,000.00 18,500.00

10,250.00 9,750.00 11,500.00 9,250.00

 buyer 4 buyer 5 buyer 6 buyer 7
2.00 6,000.00 3,000.00 2.00 6,000.00 3,000.00 2.00 6,000.00 3,000.00 2.00
3.00 7,500.00 3,750.00 4.00 10,000.00 5,000.00 4.00 10,000.00 5,000.00 1.00
2.00 3,000.00 1,500.00 1.00 1,500.00 750.00 1.00 1,500.00 750.00 1.00
1.00 2,000.00 1,000.00 2.00 4,000.00 2,000.00 2.00 4,000.00 2,000.00 2.00
1.00 500.00 250.00 1.00 500.00 250.00 1.00 500.00 250.00 1.00

19,000.00 22,000.00 22,000.00

9,500.00 11,000.00 11,000.00

buyer 7 buyer 8 buyer 9 buyer 10
6,000.00 3,000.00 2.00 6,000.00 3,000.00 2.00 6,000.00 3,000.00 3.00 9,000.00
2,500.00 1,250.00 1.00 2,500.00 1,250.00 2.00 5,000.00 2,500.00 1.00 2,500.00
1,500.00 750.00 1.00 1,500.00 750.00 1.00 1,500.00 750.00 2.00 3,000.00
4,000.00 2,000.00 2.00 4,000.00 2,000.00 2.00 4,000.00 2,000.00 2.00 4,000.00
500.00 250.00 1.00 500.00 250.00 1.00 500.00 250.00 1.00 500.00

14,500.00 14,500.00 17,000.00 19,000.00

7,250.00 7,250.00 8,500.00

 buyer 11 buyer 12 buyer 13
4,500.00 2.00 6,000.00 3,000.00 2.00 6,000.00 3,000.00 2.00 6,000.00 3,000.00
1,250.00 3.00 7,500.00 3,750.00 2.00 5,000.00 2,500.00 4.00 10,000.00 5,000.00
1,500.00 2.00 3,000.00 1,500.00 2.00 3,000.00 1,500.00 2.00 3,000.00 1,500.00
2,000.00 1.00 2,000.00 1,000.00 2.00 4,000.00 2,000.00 2.00 4,000.00 2,000.00
250.00 1.00 500.00 250.00 1.00 500.00 250.00 1.00 500.00 250.00

19,000.00 18,500.00 23,500.00

9,500.00 9,500.00 9,250.00 11,750.00