BULAN 1 TOTAL = Rp.560.000,- M A A A A A A A A A A 600 OMSET = 3.800 Poin A A A A A A A A A A 200 200 200 200 200 200 200 200 200 200 Masing-masing memiliki 3 jalur @ 100 P 3 x @100 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,-
Masing-masing memiliki 3 jalur @ 100 P BULAN 2 SM 600 OMSET = 12.500 Poin M M M A A A A A A A 3000 3000 3000 200 200 200 200 200 200 200 Masing-masing memiliki 3 jalur @ 100 P 3 x @100 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,-
BULAN 3 TOTAL = Rp.3.126.000,- EM M M M M M M A A A A 600 OMSET = 20.000 Poin M M M M M M A A A A 3000 3000 3000 3000 3000 3000 200 200 200 200 Masing2 punya 3 jalur @ 100 P 3 x @100 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,-
BULAN 4 TOTAL = Rp.4.755.000,- D SM SM M M M M A A A A 600 OMSET = 32.400 Poin SM SM M M M M A A A A TP 200 9000 TP 200 9000 3000 3000 3000 3000 200 200 200 200 Masing2 punya 3 jalur @ 100 P 3 x @100 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,-
BULAN 5 TOTAL = Rp.6.998.000,- SD SM SM SM SM M M A A A A 600 OMSET = 44.000 Poin SM SM SM SM M M A A A A TP 200 9000 TP 200 9000 TP 200 9000 TP 200 9000 3000 3000 200 200 200 200 Masing2 punya 3 jalur @ 100 P 3 x @100 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,-
BULAN 6 TOTAL = Rp.9.216.000,- ED SM SM SM SM SM SM A A A A 600 OMSET = 57.200 Poin SM SM SM SM SM SM A A A A TP 200 9000 TP 200 9000 TP 200 9000 TP 200 9000 TP 200 9000 TP 200 9000 200 200 200 200 Masing2 punya 3 jalur @ 100 P 3 x @100 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,-
Total Income 6 Bulan Bulan 1 = Rp. 560.000,- Bulan 2 = Rp. 1.562.250,- TOTAL = Rp.27.624.000,-
FAST TRACK 3 BULAN LED
BULAN 1 BBG - RKJ = Rp.1.200.000,- EM A A M M M M M M A A OMSET = 16.000 Poin 600 A A M M M M M M A A 1000 1000 2000 2000 2000 2000 2000 2000 1000 1000 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 BBG - RKJ = Rp.7.512.000,- ED M M SM SM SM SM SM SM M M 600 OMSET = 44.000 Poin M M SM SM SM SM SM SM M M 2000 2000 TP 200 6000 TP 200 6000 TP 200 6000 TP 200 6000 TP 200 6000 TP 200 6000 2000 2000 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 BBG - RKJ = Rp.13.320.000,- ED SM SM EM EM EM EM EM EM SM SM 600 OMSET = 96.000 Poin SM SM EM EM EM EM EM EM SM SM TP 200 6000 TP 200 6000 TP 200 12.000 TP 200 12.000 TP 200 12.000 TP 200 12.000 TP 200 12.000 TP 200 12.000 TP 200 6000 TP 200 6000 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,-