HITUNG MOBILE STOCKIST OPTIMALISASI 2 POINT

HITUNG MOBILE STOKIST
		BU NIA 402 BV
A.420 BV	B.402 BV	C.400 BV	D.405 BV	E.412 BV
PERSONAL SALES
NAMA	KODE	DESCRIPTION	QTTY	BV	TOT.BV	PRICE	BONUS	KET.
BU TIEN	HD006	LIQ.CHLOROFIL	4	29	116	468.000	45.000	SHAMPHO
	IDHF001	OMEGASQUA	6	22	132	672.000	112.000	OMEGA
	IDHF002	VCO SAUDA	3	24	72	387.000	54.000	ALLWHITE
	HF011	GAMAT EXTRACT	2	41	82	438.000
					402	1.965.000
A	HC005	KINO	7	60	420	2.324.000	332.000	KINO
					420	2.324.000
B	IDHF002	VCO SAUDA	7	24	168	903.000	129.000	VCO SAUDA
	IDHF002	VCO SAUDA	3	24	72	387.000	54.000	ALLWHITE
	IDHF001	OMEGASQUA	6	22	132	672.000	112.000	OMEGA
	CC007S	FUELSAVER MC	6	5	30	198.000
					402	2.160.000
C	CC007	FUELSAVER	10	20	200	1.150.000	115.000	FUELSAVER
	AYU	AYU BEST	4	30	120	660.000	93.000	AYU
	HD004	COFFEE	5	10	50	300.000
	HD001	SOD ROIBOS TEA	3	10	30	159.000
					400	2.269.000
D	AYU	AYU 1-11	11	30	330	1.815.000
	AYU	AYU (S)	5	15	75	465.000
					405	2.280.000
E	HF006	RIDDANCE	3	60	180	987.000
	HD006	LIQ.CHLOROFIL	8	29	232	936.000
					412	1.923.000
					2.441	12.921.000	1.046.000
DEPOSIT
	HC002	PUYIKANG (15)	1	100	100	585.000
	HC008	GAMAT VITAGEL	1	17	17	96.000
	HC018	K-ENERGY SHOCK	1	16	16	113.000
	HD008	SPIRULINA	5	23	115	475.000
	UP001	BLACK JADE	1	155	155	754.000
	HF012	GAMAT VITAFLUS	1	23	23	126.000
	HF015	PROPOLIS PLAT	1	70	70	435.000
	HF015S	PROPOLIS PLAT	3	15	45	288.000
	HF016	BIOGREEN 500	1	78	78	464.000
	HF016M	BIOGREEN 250	1	35	35	248.000
	HF028	OSTEOCAL	1	60	60	340.000
	HF030S	SAGEEE 30	1	50	50	311.000
	IDBC001	CLOR TRANS CARE	4	5	20	112.000
	IDBC002	SUN CREAM LOTION	1	12	12	65.000
	IDBC003	BODY SHOWER	2	5	10	66.000
	IDBC004	SHAMPO	2	8	16	90.000
	HD006	LIQ.CHLOROFIL	2	29	58	234.000
	IDHC002	MUMIN TOOTH	2	10	20	108.000
	HC031	BRACELLET MALE	1	100	100	909.000
					1.000	5.819.000
KEUNTUNGAN
BU NIA	BV	SEL.PRNK			RM	RP.
PLAN A	201	9%			18	47.034
A	220	3%			7	17.160
B	202	3%			6	15.756
C	200	3%			6	15.600
D	205	3%			6	15.990
E	212	3%			6	16.536
					49	128.076
PLAN B
DINAMIC FUND		2 POINT	162,5		325	845.000
INFINITY		20%	800		160	416.000
UNILEVEL		4%	1000		40	104.000
					525	1.365.000
					574	1.493.076
A	220	6%			13	34.320
B	202	6%			12	31.512
C	200	6%			12	31.200
D	205	6%			12	31.980
E	212	6%			13	33.072
					62	162.084
KEUNTUNGAN 400 BV
PRODUCT VOUCHER 50 RM X 5 ORANG					250	650.000	BARANG
TUMBLER			3	PCS			BARANG	TGT STOCK
KOTAK OBAT			3	PCS			BARANG	TGT STOCK
KEUNTUNGAN BONUS PROMOSI PRODUCT						1.046.000	BARANG
BONUS MOBILE STOCKIST 5 % BV					122	317.330	CASH
BONUS JARINGAN BU NIA						1.493.076	CASH
PRODUCT VOUCHER BU NIA					50	130.000	BARANG
BONUS A+B+C+D+E						162.084	CASH
KEUNTUNGAN SEBELUM TERJADI TRANSKSI APAPUN
DENGAN MODAL		18.740.000				3.798.490