Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 8

Jumlah Pesenan 3--5 6--10 11--25 26--50

Disc 5% 10% 20% 25%


Tambahan
1000

Pop Up Card 90 Derajat (18,5 x 13,25)


Design
No Kode Harga
Tema Judul
Birthday
1 Birthday Cake 001 55000
2 Man Give A cake at dinner 002 55000

Graduation
1 Man/Woman Receive Diploma 004 55000
2 Graduation Cake Man/Woman 005 55000

Valentine Day
1 Man Pick Up the girl with Car 006 65000
2 Man Pick Up the girl with Cinderella Coach 007 55000

Anniversary
1 Man Give A cake at dinner 009 55000
3
Hari Besar
1 Lebaran Taj Mahal 011 55000
2 Christmas Family Go To church 012 55000

Wedding Day
1 Resepsi 013 60000

Pop Up Card 90 Derajat (14,8 x 10,5)


Design
No Kode Harga
Tema Judul
Birthday
1 Stroller 0001 35000
2 Box Bayi 0002 35000
3 Cupcake 0003 35000

Graduation
1 Man/Woman Receive Diploma 0004 35000

Paper Cutting
Ukuran Harga
15x 20 125000
20x30 200000
51--100
35%
55000 5500 5500 44000

Tulisan Custom

15000

Tulisan Custom

15000
Reseller Price
Kode Jumlah Order
5 Fix 10 Fix 25 Fix 50 Fix 100
001 261250 261500 495000 495000 1100000 1100000 2062500 2062500 3575000
002 261250 261500 495000 495000 1100000 1100000 2062500 2062500 3575000
003 Err:509 261500 495000 495000 1100000 1100000 2062500 2062500 3575000
004 261250 261500 495000 495000 1100000 1100000 2062500 2062500 3575000
005 261250 261500 495000 495000 1100000 1100000 2062500 2062500 3575000
006 308750 309000 585000 585000 1300000 1300000 2437500 2437500 4225000
007 261250 261500 495000 495000 1100000 1100000 2062500 2062500 3575000
008 261250 261500 495000 495000 1100000 1100000 2062500 2062500 3575000
009 261250 261500 495000 495000 1100000 1100000 2062500 2062500 3575000
010 261250 261500 495000 495000 1100000 1100000 2062500 2062500 3575000
011 261250 261500 495000 495000 1100000 1100000 2062500 2062500 3575000
012 261250 261500 495000 495000 1100000 1100000 2062500 2062500 3575000
013 285000 285000 540000 540000 1200000 1200000 2250000 2250000 3900000
Kode
001 166250 166500 315000 315000 700000 700000 1312500 1312500 2275000
002 166250 166500 315000 315000 700000 700000 1312500 1312500 2275000
003 166250 166500 315000 315000 700000 700000 1312500 1312500 2275000
004 166250 166500 315000 315000 700000 700000 1312500 1312500 2275000
Fix
3575000
3575000
3575000
3575000
3575000
4225000
3575000
3575000
3575000
3575000
3575000
3575000
3900000

2275000
2275000
2275000
2275000
Harga Kartu
Kartu Besar

Harga Stok
Tema Kartu Kode
1 5 10 25 50 5 2
Birthday Birthday Cake 001 55000 261500 495000 1100000 2062500

Graduation Man/Woman Receive Diploma 004 55000 261500 495000 1100000 2062500 4 co2ce2
Graduation Cake Man/Woman 005 55000 261500 495000 1100000 2062500 3 co1/ce2

Valentine Day Man Pick Up the girl with Car 006 65000 309000 585000 1300000 2437500 3 1
Man Pick Up the girl with Cinderella Coach 007 55000 261500 495000 1100000 2062500 3 1

Hari Besar Taj Mahal 011 55000 261500 495000 1100000 2062500 4 1
Family Go To church 012 55000 261500 495000 1100000 2062500 3 pohon/lonceng @

Kartu Kecil

Birthday 1 5 10 25 50
Stroller 0001 35000 166500 315000 700000 1312500 3
Box Bayi 0002 35000 166500 315000 700000 1312500 3
Cupcake 0003 35000 166500 315000 700000 1312500 33

Graduation
Man/Woman Receive Diploma 0004 35000 166500 315000 700000 1312500 3 co/ce@

*Custom Tulisan Cutting 15000


Ketentuan Produk Massal
Reseller
Keuntungan/ 5 kartu 10%
Subsidi 5000

Keuntungan Tambahan untuk pemesanan Custom


Keuntungan /Kartu 30%

Simulasi Total Keuntungan

Tanggal Nama Pemesan Jumlah Kartu Harga Total


1-Jan A 2 55000 110000
3 65000 195000
*Custom Tulisan 1 15000 15000
Total Pesenan 320000
Ongkir 10000
Subsidi Ongkir 5000 5000
Keuntungan Reseller 35000

Total Pembayaran 290000

2-Jan B 2 55000 110000


3 65000 195000
Total Pesenan 305000
Ongkir 10000
Subsidi Ongkir 5000 5000
Keuntungan Reseller 35500

Total Pembayaran 264500

3-Jan C 5 55000 275000


Ongkir 10000
Subsidi Ongkir 5000 5000
Keuntungan Reseller 27500

Total Pembayaran 242500


Struktur beban pembagian ke reseller per kartu

Kartu 55000
Custom 15000
Keuntunga 10% 5500
Subsidi Ongkir 1000
Custom 30% 4500

11000 70000

59000

You might also like