Embed Size (px)
Citation preview
BULAN 1 M
A AAA A A A A A A
200 200 200 200 200 200 200 200 200 200
OMSET = 3.800 Poin600
BPP = 20% x 600 P x Rp.1000 = Rp.120.000,-
BPG = [(20% x 3.800 P) – 6 (10% x 500 P) – 4 (10% x 200P)] x Rp.1000 = Rp.380.000,-
RSB = ± Rp.60.000,- TOTAL = Rp.560.000,-
3 x @100Masing-masing memiliki 3 jalur @ 100 P
BULAN 2 SM
M AMM A A A A A A
3000 3000 3000 200 200 200 200 200 200 200
OMSET = 12.500 Poin600
BPP = 23% x 600 P x Rp.1000 = Rp.138.000,-
BPG = [(23% x 12.500 P) – 3 (20% x 3000 P) – 7 (14% x 500P)] x Rp.1000 = Rp.585.000,-
BGP = 3 (6% x 3000P) x Rp.1000 = Rp.540.000,-
RKJ = (9,5/40.000) x 6% x 7.000.000P x Rp.1000 = Rp.99.750 x 3 = Rp.299.250,-
TOTAL = Rp.1.562.250,-
3 x @100Masing-masing memiliki 3 jalur @ 100 P
BULAN 3 EM
M MMM M M A A A A
3000 3000 3000 3000 3000 3000 200 200 200 200
OMSET = 20.000 Poin600
BPP = 26% x 600 P x Rp.1000 = Rp.156.000,-
BPG = [(26% x 20.000P) – 6 (20% x 3000 P) – 4 (17% x 500P)] x Rp.1000 = Rp.1.260.000,-
BGP = 6 (6% x 3000P) x Rp.1000 = Rp.1.080.000,-
RKJ = (20/40.000) x 6% x 7.000.000P x Rp.1000 = Rp.210.000 x 3 = Rp.630.000,-
TOTAL = Rp.3.126.000,-
3 x @100Masing2 punya 3 jalur @ 100 P
BULAN 4 D
M MSMSM M M A A A A
3000 3000 3000 3000 200 200 200 200
OMSET = 32.400 Poin600
BPP = 29% x 600 P x Rp.1000 = Rp.174.000,-
BPG = [(29%x32.400P) – 2(23%x9.200P) – 4(20%x3000P) – 4(17%x500P)] xRp.1000
= Rp.2.424.000,-
BGP = [2(6% x 200P) + 4(6%x3000P) + 6(4%x3000)] x Rp.1000 = Rp.1.464.000,-
RKJ = (22/40.000) x 6% x 7.000.000P x Rp.1000 = Rp.231.000 x 3 = Rp.693.000,-
TOTAL = Rp.4.755.000,-
3 x @100Masing2 punya 3 jalur @ 100 P
TP 2009000
TP 2009000
BULAN 5 SD
SM SMSMSM M M A A A A
TP 2009000
TP 2009000
3000 3000 200 200 200 200
OMSET = 44.000 Poin600
BPP = 32% x 600 P x Rp.1000 = Rp.192.000,-
BPG = [(32%x44.000P) – 4(23%x9.200P) – 2(20%x3000P) – 4(17%x500P)] xRp.1000
= Rp.4.076.000,-
BGP = [4(6% x 200P) + 2(6%x3000P) + 12(4%x3000)] x Rp.1000 = Rp.1.848.000,-
RKJ = (28/40.000) x 6% x 7.000.000P x Rp.1000 = Rp.294.000 x 3 = Rp.882.000,-
TOTAL = Rp.6.998.000,-
3 x @100Masing2 punya 3 jalur @ 100 P
TP 2009000
TP 2009000
BULAN 6 ED
SM SMSMSM SM SM A A A A
TP 2009000
TP 2009000
TP 2009000
TP 2009000
200 200 200 200
OMSET = 57.200 Poin600
BPP = 35% x 600 P x Rp.1000 = Rp.210.000,-
BPG = [(32%x57.200P) – 6 (23% x 9.200P) – 4 (17% x 500P)] x Rp.1000 = Rp.6.984.000,-
BGP = [6(6% x 200P) + 18(4%x3000)] x Rp.1000 = Rp.2.232.000,-
RKJ = (38/40.000) x 6% x 7.000.000P x Rp.1000 = Rp.399.000 x 3 = Rp.1.197.000,-
TOTAL = Rp.9.216.000,-
3 x @100Masing2 punya 3 jalur @ 100 P
TP 2009000
TP 2009000
Total Income 6 Bulan
• Bulan 1 = Rp. 560.000,-• Bulan 2 = Rp. 1.562.250,-• Bulan 3 = Rp. 3.126.000,-• Bulan 4 = Rp. 4.755.000,-• Bulan 5 = Rp. 6.998.000,-• Bulan 6 = Rp.10.623.000,-
TOTAL = Rp.27.624.000,-
FAST TRACK 3 BULAN LED
BULAN 1EM
M MAA M M M M A A
1000 1000 2000 2000 2000 2000 2000 2000 1000 1000
OMSET = 16.000 Poin 600
BPP = 26% x 600 P x Rp.1000 = Rp.156.000,-
BPG = [(26% x 16.000 P) – 6 (20% x 2000 P) – 4 (14% x 1000P)] x Rp.1000 = Rp.1.200.000,-
BGP = 6 (6% x 2000 P) x Rp.1000 = Rp.720.000,-
RKJ = (16/40.000) x 6% x 7.000.000 x Rp.1000 = Rp.168.000 x 3 = Rp.504.000,-
TOTAL = Rp.1.860.000,-
BBG - RKJ = Rp.1.200.000,-
BULAN 2 ED
SM SMMM SM SM SM SM M M
2000 2000 TP 2006000
TP 2006000
TP 2006000
TP 2006000
TP 2006000
TP 2006000
2000 2000
OMSET = 44.000 Poin
600
BPP = 35% x 600 P x Rp.1000 = Rp.210.000,-
BPG = [(35% x 44.000 P) – 6 (23% x 6000 P) – 4 (20% x 2000P)] x Rp.1000 = Rp.5.520.000,-
BGP = [4(6%x2000)] + [6(6%x200)] + [18(4%x2000)] = Rp.1.992.000,-
RKJ = (44/40.000) x 6% x 7.000.000 x Rp.1000 = Rp.462.000 x 3 = Rp.1.386.000,-
TOTAL = Rp.9.108.000,-
BBG - RKJ = Rp.7.512.000,-
BULAN 3 ED
EM EMSMSM EM EM EM EM SM SM
TP 2006000
TP 2006000
TP 20012.000
TP 20012.000
TP 20012.000
TP 20012.000
TP 20012.000
TP 20012.000
TP 2006000
TP 2006000
OMSET = 96.000 Poin
600
BPP = 35% x 600 P x Rp.1000 = Rp.210.000,-
BPG = [(35%x96.000) – 6(26%x12.000) – 4(23%x6000)] x Rp.1000 = Rp.9.360.000,-
BGP = [10(6%x200)] + [48(4%x2000)] = Rp.3.960.000,-
RKJ = (60/40.000) x 6% x 7.000.000 x Rp.1000 = Rp.630.000 x 3 = Rp.1.890.000,-
TOTAL = Rp.15.420.000,-
BBG - RKJ = Rp.13.320.000,-
Total Income 3 Bulan
• Agustus 2015 = Rp.1.200.000,-• September 2015 = Rp.7.512.000,-• Oktober 2015 = Rp.13.320.000,-
TOTAL = Rp.22.032.000,-
