Presentasi berjudul: ""— Transcript presentasi:

1

2

3

4

5

6

7

8

9

10

11

12

13

14

15

16

17

18

19

20

21

22

23

24

25

26

27

28

29 BULAN 1 TOTAL = Rp.560.000,- M A A A A A A A A A A
600 OMSET = Poin A A A A A A A A A A 200 200 200 200 200 200 200 200 200 200 Masing-masing memiliki P 3 BPP = 20% x 600 P x Rp = Rp ,- BPG = [(20% x P) – 6 (10% x 500 P) – 4 (10% x 200P)] x Rp.1000 = Rp ,- RSB = ± Rp ,- TOTAL = Rp ,-

30 Masing-masing memiliki 3 jalur @ 100 P
BULAN 2 SM 600 OMSET = Poin M M M A A A A A A A 3000 3000 3000 200 200 200 200 200 200 200 Masing-masing memiliki P 3 BPP = 23% x 600 P x Rp = Rp ,- BPG = [(23% x P) – 3 (20% x 3000 P) – 7 (14% x 500P)] x Rp.1000 = Rp ,- BGP = 3 (6% x 3000P) x Rp.1000 = Rp ,- RKJ = (9,5/40.000) x 6% x P x Rp.1000 = Rp x 3 = Rp ,- TOTAL = Rp ,-

31 BULAN 3 TOTAL = Rp.3.126.000,- EM M M M M M M A A A A
600 OMSET = Poin M M M M M M A A A A 3000 3000 3000 3000 3000 3000 200 200 200 200 Masing2 punya P 3 BPP = 26% x 600 P x Rp = Rp ,- BPG = [(26% x P) – 6 (20% x 3000 P) – 4 (17% x 500P)] x Rp.1000 = Rp ,- BGP = 6 (6% x 3000P) x Rp.1000 = Rp ,- RKJ = (20/40.000) x 6% x P x Rp.1000 = Rp x 3 = Rp ,- TOTAL = Rp ,-

32 BULAN 4 TOTAL = Rp.4.755.000,- D SM SM M M M M A A A A
600 OMSET = 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 P 3 BPP = 29% x 600 P x Rp = Rp ,- BPG = [(29%x32.400P) – 2(23%x9.200P) – 4(20%x3000P) – 4(17%x500P)] xRp.1000 = Rp ,- BGP = [2(6% x 200P) + 4(6%x3000P) + 6(4%x3000)] x Rp.1000 = Rp ,- RKJ = (22/40.000) x 6% x P x Rp.1000 = Rp x 3 = Rp ,- TOTAL = Rp ,-

33 BULAN 5 TOTAL = Rp.6.998.000,- SD SM SM SM SM M M A A A A
600 OMSET = 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 P 3 BPP = 32% x 600 P x Rp = Rp ,- BPG = [(32%x44.000P) – 4(23%x9.200P) – 2(20%x3000P) – 4(17%x500P)] xRp.1000 = Rp ,- BGP = [4(6% x 200P) + 2(6%x3000P) + 12(4%x3000)] x Rp.1000 = Rp ,- RKJ = (28/40.000) x 6% x P x Rp.1000 = Rp x 3 = Rp ,- TOTAL = Rp ,-

34 BULAN 6 TOTAL = Rp.9.216.000,- ED SM SM SM SM SM SM A A A A
600 OMSET = 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 P 3 BPP = 35% x 600 P x Rp = Rp ,- BPG = [(32%x57.200P) – 6 (23% x 9.200P) – 4 (17% x 500P)] x Rp.1000 = Rp ,- BGP = [6(6% x 200P) + 18(4%x3000)] x Rp.1000 = Rp ,- RKJ = (38/40.000) x 6% x P x Rp.1000 = Rp x 3 = Rp ,- TOTAL = Rp ,-

35 Total Income 6 Bulan Bulan 1 = Rp. 560.000,- Bulan 2 = Rp. 1.562.250,-
TOTAL = Rp ,-

36 FAST TRACK 3 BULAN LED

37 BULAN 1 BBG - RKJ = Rp.1.200.000,- EM A A M M M M M M A A
OMSET = 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 = Rp ,- BPG = [(26% x P) – 6 (20% x 2000 P) – 4 (14% x 1000P)] x Rp.1000 = Rp ,- BGP = 6 (6% x 2000 P) x Rp = Rp ,- RKJ = (16/40.000) x 6% x x Rp.1000 = Rp x 3 = Rp ,- TOTAL = Rp ,- BBG - RKJ = Rp ,-

38 BULAN 2 BBG - RKJ = Rp.7.512.000,- ED M M SM SM SM SM SM SM M M
600 OMSET = 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 = Rp ,- BPG = [(35% x P) – 6 (23% x 6000 P) – 4 (20% x 2000P)] x Rp.1000 = Rp ,- BGP = [4(6%x2000)] + [6(6%x200)] + [18(4%x2000)] = Rp ,- RKJ = (44/40.000) x 6% x x Rp.1000 = Rp x 3 = Rp ,- TOTAL = Rp ,- BBG - RKJ = Rp ,-

39 BULAN 3 BBG - RKJ = Rp.13.320.000,- ED SM SM EM EM EM EM EM EM SM SM
600 OMSET = 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 = Rp ,- BPG = [(35%x96.000) – 6(26%x12.000) – 4(23%x6000)] x Rp.1000 = Rp ,- BGP = [10(6%x200)] + [48(4%x2000)] = Rp ,- RKJ = (60/40.000) x 6% x x Rp.1000 = Rp x 3 = Rp ,- TOTAL = Rp ,- BBG - RKJ = Rp ,-

40 Total Income 3 Bulan Agustus 2015 = Rp.1.200.000,-
September 2015 = Rp ,- Oktober 2015 = Rp ,- TOTAL = Rp ,-