simulasi perhitungan bonus sco bio sanitary pad

Post on 24-May-2015

719 Views

Category:

Investor Relations

2 Downloads

Preview:

Click to see full reader

TRANSCRIPT

04/09/12

SIMULASI CONTOH SIMULASI CONTOH PERHITUNGAN BONUS PERHITUNGAN BONUS

PEMBALUT SCOPEMBALUT SCO

• Online registration• Repeat order via internet & sms• Realtime report bonus• Realtime report network tree• Estimate bonus• Bonus mingguan dan bulanan• Monitoring transaksi dari awal

SCO-INDO TRANSACTION

04/09/12

• Belanja 1 paket Distributor Rp. 300.000,-Anda langsung mendapatkan 1 bal produk mix :

• Tools kit (buku panduan & brosur produk)6 Pantiliner6 Pantiliner 2 Day use2 Day use 2 Night use2 Night use

CARA MENJADI DISTRIBUTOR SCO-INDO

Saat aktivasi berhasil otomatis Anda bergabung di:

Plan A :Plan A :Bonus PrestasiBonus Prestasi

Plan B :Plan B :Bonus Repeat OrderBonus Repeat Order

Plan A, Plan B dan Plan C

Plan C :Plan C :Bonus RewardBonus Reward

SIMULASI PERHITUNGAN BONUS SCO :SIMULASI PERHITUNGAN BONUS SCO :

1. SUPERVISOR (SV)

PPB 10% x 40 x 9.000 = Rp. 36.000,-

2. QUALIFIED DIRECTOR (QD)

PPB 20% x 580 x 9.000 = Rp. 1.044.000,-LEADERSHIP 20% - 10% x 3 x 40 x 9.000 = Rp. 108.000,-ROYALTY 10% x 517.440 x 9.000 = Rp . 638.814,-

TOTAL = Rp.1.790.814,-

3.BRONZE DIRECTOR (BD)

PPB 24% x 10 x 9.000 = Rp. 21.600,-LEADERSHIP 24% - 20% x 3 x 700 x 9.000 = Rp. 756.000,-GENERASI 4% x 3 x 700 x 9.000 = Rp. 756.000,-ROYALTY 4% x 517.440 x 9.000 = Rp. 766.577,-

TOTAL = Rp. 2.300.177,-

4. SILVER DIRECTOR (SD)

PPB 28% x 10 x 9.000 = Rp. 25.200,-LEADERSHIP 28% - 24% x 3 x 2.110 x 9.000 = Rp. 2.278.800,-GENERASI 1. 4% x 3 x 700 x 9.000 = Rp. 756.000,-

2. 3% x 9 x 700 x 9.000 = Rp. 1.701.000,-ROYALTY 3% x 517.440 x 9.000 = Rp. 1.724.800,-

TOTAL = Rp. 6.485.800,

04/09/12

5. GOLD DIRECTOR (GD)

PPB 30% x 30 x 9.000 = Rp. 81.000,-LEADERSHIP 30% - 28% x 3 x 6.340 x 9.000

= Rp. 3.423.600,-GENERASI1. 4% x 3 x 700 x 9.000 = Rp. 756.000,-2. 3% x 9 x 700 x 9.000 = Rp. 1.701.000,-3. 2% x 27 x 700 x 9.000 = Rp. 3.402.000,-

ROYALTY 3% x 517.440 x 9.000 = Rp. 5.174.400,-

TOTAL = Rp.14.538.000,-

6. DIAMOND DIRECTOR (DD)

PPB 32% x 30 x 9.000 = Rp. 86.400,-LEADERSHIP 32% - 30% x 3 x 19.150 x 9.000 = Rp. 10.341.000,-GENERASI 1. 4% x 3 x 700 x 9.000 = Rp. 756.000,-

2. 3% x 9 x 700 x 9.000 = Rp. 1.701.000,-3. 2% x 27 x 700 x 9.000 = Rp. 3.402.000,-4. 2% x 81 x 700 x 9.000 = Rp. 10.206.000,-

ROYALTY 3% x 517.440 x 9.000 = Rp. 15.523.200,-

TOTAL = Rp. 42.015.600,-

7. CROWN DIRECTOR (CD)

PPB 34% x 30 x 9.000 = Rp. 91.800,-LEADERSHIP 34% - 32% x 3 x 57.480 x 9.000

= Rp. 31.039.200,-GENERASI 1. 4% x 3 x 700 x 9.000 = Rp. 756.000,-

2. 3% x 9 x 700 x 9.000 = Rp. 1.701.000,-3. 2% x 27 x 700 x 9.000 = Rp . 3.402.000,-4. 2% x 81 x 700 x 9.000 = Rp.10.206.000,-5. 3% x 243 x 700 x 9.000 = Rp. 45.927.000,-

ROYALTY 2% x 517.440 x 9.000 = Rp. 31.046.400,-

TOTAL = Rp.124.169.400,-

,-

04/09/12

8.ROYAL CROWN DIRECTOR (RCD)PPB 36% x 30 x 9.000 = Rp. 97.200,-LEADERSHIP 36% - 34% x 3 x 172.470 x 9.000

= Rp. 93.133.800,-GENERASI

1. 4% x 3 x 700 x 9.000 = Rp. 756.000,-2. 3% x 9 x 700 x 9.000 = Rp. 1.701.000,-3. 2% x 27 x 700 x 9.000 = Rp .3.402.000,-4. 2% x 81 x 700 x 9.000 = Rp. 10.206.000,-5. 3% x 243 x 700 x 9.000 = Rp. 45.927.000,-6. 3% x 729 x 700 x 9.000 = Rp. 137.781.000,-

ROYALTY 2% x 517.440 x 9.000 = Rp. 93.139.200,-

TOTAL = Rp. 386.143.200,-

SIMULASI PERHITUNGAN BREAK BONUS

1. ROYAL CROWN DIRECTOR ( RCD) 1

PPB 36% x 30 x 9.000 = Rp. 97.200,-LEADERSHIP 36% - 34% x 2 x 172.470 x 9.000

= Rp. 62.089.200,-BREAK 3% x 517.440 x 9.000 = Rp. 139.708.800,-GENERASI

1. 4% x 3 x 700 x 9.000 = Rp. 756.000,-2. 3% x 9 x 700 x 9.000 = Rp. 1.701.000,-3. 2% x 27 x 700 x 9.000 = Rp. 3.402.000,-4. 2% x 81 x 700 x 9.000 = Rp. 10.206.000,-5. 3% x 243 x 700 x 9.000 = Rp. 45.927.000,-6. 3% x 729 x 700 x 9.000 = Rp .137.781.000,-7. 2% x 729 x 700 x 9.000 = Rp. 91.854.000,-

ROYALTY 862.410 x 2% x 9.000 x 862.410= Rp. 97.023.656,-

1.379.850TOTAL = Rp. 590.545.856,-

,-

04/09/12

2. ROYAL CROWN DIRECTOR (RCD) 2PPB 36% x 30 x 9.000 = Rp. 97.200,-LEADERSHIP 36% - 34% x 2 x 172.470 x 9.000 = Rp. 62.089.200,-BREAK 1. 3% x 862.410 x 9.000 = Rp.232.850.700,-

2. 2% x 517.440 x 9.000 = Rp. 139.708.800,

GENERASI 1. 4% x 3 x 700 x 9.000 = Rp. 756.000,-2. 3% x 9 x 700 x 9.000 = Rp 1.701.000,-3. 2% x 27 x 700 x 9.000 = Rp. 3.402.000,-4. 2% x 81 x 700 x 9.000 = Rp. 10.206.000,-5. 3% x 243 x 700 x 9.000 = Rp. 45.927.000,-6. 3% x 729 x 700 x 9.000 = Rp.137.781.000,-7. 2% x 729 x 700 x 9.000 = Rp. 91.854.000,-8. 2% x 729 x 700 x 9.000 = Rp. 91.854.000,-

ROYALTY 1.207.380 x 2% x 9.000 x 1.207.380= Rp.101.420.400 ,-

TOTAL = Rp. 919.647.300

SIMULASI PERHITUNGAN BONUSDUPLIKASI 3 MEMBER/MINGGU + R.O 2 BAL

( Rp. 880.000,- = 4 Bal )

1. PLAN A ( BULAN PERTAMA )

Minggu 1 3 x 25.000,- = Rp. 75.000,-Minggu 1 3 x 20% x 10 PV x 9.000 = Rp. 54.000,-Minggu 2 9 x 10% x 10 PV x 9.000= Rp. 81.000,-Minggu 3 27 x 10% x 10 PV x 9.000 = Rp. 243.000,-Minggu 4 81 x 10% x 10 PV x 9.000 = Rp. 729.000,-

TOTAL = Rp. 1.082.000,-

,-

2. PLAN B ( BULAN PERTAMA )

ANDA (10 PV) QUALIFIED DIRECTOR (QD) ---- 20%

10 PV 10 PV 10 PV

30 PV 30 PV 30 PV

90 PV 90 PV 90 PV

540 PV 540 PV 540 PV670 PV 670 PV 670 PV

*PPB 20% x 10 PV x 9.000 = Rp. 18.000,-*LEADERSHIP 20% - 10% x 3 x 670 x 9.000 = Rp. 1.809.000,-

TOTAL = Rp. 1.827.000,-

TOTAL BONUS : Rp. 1.082.000,- + Rp. 1.827.000,- = Rp. 2.909.000,-

POINT REWARD : 109.380 : 54.690

04/09/12

1. PLAN A ( BULAN KEDUA )

Minggu 5 243 x 10% x 10 PV x 9.000 = Rp. 2.187.000,-Minggu 6 729 x 7% x 10 PV x 9.000 = Rp. 4.592.700,-Minggu 7 2.187 x 7% x 10 PV x 9.000 = Rp.13.778.100,-Minggu 8 6.561 x 7% x 10 PV x 9.000 = Rp. 41.334.300,-

TOTAL = Rp.61.892.100,-

2. PLAN B ( BULAN KEDUA )

ANDA (30 PV) DIAMOND DIRECTOR (DD) 32%

30 PV 30 PV 30 PV30 PV 30 PV 30 PV90 PV 90 PV 90 PV

270 PV 270 PV 270 PV810 PV 810 PV 810 PV

2.430 PV 2.430 PV 2.430 PV7.290 PV 7.290 PV 7.290 PV

43.740 PV 43.740 PV 43.740 PV54.690 PV 54. 690 PV 54.690 PV

04/09/12

PERINCIAN BONUSNYA ;

*PPB 32% x 30 PV x 9.000 = Rp. 86.400,-*LEADERSHIP 32% - 30% x 3 x 54.690 x 9.000

= Rp. 29.532.600,-*GENERASI

1. 4% x 3 x 700 x 9.000 = Rp. 756.000,-2. 3% x 9 x 700 x 9.000 = Rp. 1.701.000,-3. 2% x 27 x 700 x 9.000 = Rp. 3.402.000,-4. 2% x 81 x 700 x 9.000 = Rp. 10.206.000,-

TOTAL = Rp. 45.684.000,-

TOTAL BONUS : Rp. 61.892.100,- + Rp. 45.684.000 = Rp.107.576.100,-

POINT REWARD : 109.380 : 54.690

INFO SELANJUTNYA HUBUNGI :

• KRISTIONO TRIPRIADI081806407905/081312055755

• BB PIN 30D57F06

top related