simulasi perhitungan bonus sco bio sanitary pad

18
0 SIMULASI CONTOH SIMULASI CONTOH PERHITUNGAN BONUS PERHITUNGAN BONUS PEMBALUT SCO PEMBALUT SCO

Upload: brainofnation

Post on 24-May-2015

719 views

Category:

Investor Relations


2 download

TRANSCRIPT

Page 1: Simulasi Perhitungan Bonus SCO Bio Sanitary Pad

04/09/12

SIMULASI CONTOH SIMULASI CONTOH PERHITUNGAN BONUS PERHITUNGAN BONUS

PEMBALUT SCOPEMBALUT SCO

Page 2: Simulasi Perhitungan Bonus SCO Bio Sanitary Pad

• 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

Page 3: Simulasi Perhitungan Bonus SCO Bio Sanitary Pad

• 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

Page 4: Simulasi Perhitungan Bonus SCO Bio Sanitary Pad

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

Page 5: Simulasi Perhitungan Bonus SCO Bio Sanitary Pad

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,-

Page 6: Simulasi Perhitungan Bonus SCO Bio Sanitary Pad

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,-

Page 7: Simulasi Perhitungan Bonus SCO Bio Sanitary Pad

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

Page 8: Simulasi Perhitungan Bonus SCO Bio Sanitary Pad

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,-

Page 9: Simulasi Perhitungan Bonus SCO Bio Sanitary Pad

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,-

Page 10: Simulasi Perhitungan Bonus SCO Bio Sanitary Pad

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

Page 11: Simulasi Perhitungan Bonus SCO Bio Sanitary Pad

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,-

Page 12: Simulasi Perhitungan Bonus SCO Bio Sanitary Pad

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

Page 13: Simulasi Perhitungan Bonus SCO Bio Sanitary Pad

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

Page 14: Simulasi Perhitungan Bonus SCO Bio Sanitary Pad

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,-

Page 15: Simulasi Perhitungan Bonus SCO Bio Sanitary Pad

,-

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

Page 16: Simulasi Perhitungan Bonus SCO Bio Sanitary Pad

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

Page 17: Simulasi Perhitungan Bonus SCO Bio Sanitary Pad

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

Page 18: Simulasi Perhitungan Bonus SCO Bio Sanitary Pad

INFO SELANJUTNYA HUBUNGI :

• KRISTIONO TRIPRIADI081806407905/081312055755

• BB PIN 30D57F06