Penghitung Imbal Jasa MRWD0

You might also like

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 4

127

Area Gresik Kab


Simulasi PUD 119
Pickup 34
Delivery 85
%Pickup 29%

Insentif / Harga Harga


PUD STD PRD Act PUD Delivery Pickup
Bonus Delivery Pickup
Insentif Target Mitra #NAME? 1 23 16 7 #NAME?
Imbal Jasa Tier 1 #NAME? 0 71 51 20 #NAME? #NAME?
Bonus STD Kota #NAME? 1 #NAME?
Imbal Jasa Tier 2 *127 0 25 18 7 #NAME? #NAME?
Over Pickup 120 0 0 0 0 #NAME?
Sharing provit COD
Total 119 85 34

*Batas paket pickup yang dihitung sebagai Tier 1 & Tier 2 (Target Mitra Pickup + 120 Pickup)​


Delivery Non COD Delivery COD Pick Up
45 31 34

Pengali Delivery COD (1,3)

4500
Total Delivery Total Pickup Total
Rp53,200 Rp53,200
#NAME? #NAME? Rp138,200
Rp23,000 Rp23,000
#NAME? #NAME? #NAME?
Rp0 #NAME? #NAME?
Rp9,300 Rp9,300
Rp266,500

Pickup + 120 Pickup)​


CPP Tier 1 Delivery CPP Tier 2 CPP Tier 1 Pickup
Target 125% STD CPP Base
City Code Kota Region Mitra STD Kota Kota (1-Target Mitra) (Target Mitra- Delivery (Target Mitra-
JATIM BALI NUSRA JATIM BA 0 0 Rp - 125%STD
Rp Kota) - (>125%STD
Rp Kota)- 125%STD
Rp Kota)-
35.26 Bangkalan Kab JATIM BA 20 65 82 Rp 1,100 Rp 1,200 Rp 1,300 Rp 700
35.22 Bojonegoro Kab JATIM BA 15 50 63 Rp 1,450 Rp 1,600 Rp 1,700 Rp 950
35.25 Gresik Kab JATIM BA 23 75 94 Rp 1,950 Rp 2,200 Rp 2,350 Rp 1,300
35.24 Lamongan Kab JATIM BA 18 60 75 Rp 1,400 Rp 1,600 Rp 1,700 Rp 950
35.16 Mojokerto Kab JATIM BA 20 65 82 Rp 2,150 Rp 2,400 Rp 2,550 Rp 1,450
35.76 Mojokerto Kota JATIM BA 24 80 100 Rp 1,100 Rp 1,250 Rp 1,300 Rp 750
35.28 Pamekasan Kab JATIM BA 20 65 82 Rp 1,100 Rp 1,200 Rp 1,300 Rp 700
35.27 Sampang Kab JATIM BA 18 60 75 Rp 1,200 Rp 1,400 Rp 1,450 Rp 850
35.15 Sidoarjo Kab JATIM BA 30 100 125 Rp 1,400 Rp 1,550 Rp 1,650 Rp 950
35.29 Sumenep Kab JATIM BA 20 65 82 Rp 1,100 Rp 1,200 Rp 1,300 Rp 700
35.78 Surabaya Kota JATIM BA 36 120 150 Rp 1,200 Rp 1,350 Rp 1,400 Rp 800
35.23 Tuban Kab JATIM BA 17 55 69 Rp 1,750 Rp 1,950 Rp 2,050 Rp 1,150
CPP Tier 2 Pickup CPP Over Pickup
(125%STD Kota-Target (>Target Mitra + Insentif Target Bonus STD
Mitra + 120 kelebihan 120 kelebihan Mitra Kota
Rp pickup) - Rp pickup) - Rp -
Rp 800 Rp 150 Rp 25,900 Rp 11,000
Rp 1,000 Rp 200 Rp 25,500 Rp 11,500
Rp 1,400 Rp 300 Rp 53,200 Rp 23,000
Rp 1,000 Rp 200 Rp 30,250 Rp 13,000
Rp 1,550 Rp 300 Rp 51,150 Rp 20,500
Rp 800 Rp 150 Rp 31,900 Rp 13,000
Rp 800 Rp 150 Rp 25,900 Rp 11,000
Rp 850 Rp 150 Rp 25,750 Rp 10,000
Rp 1,000 Rp 200 Rp 49,200 Rp 22,000
Rp 800 Rp 150 Rp 25,900 Rp 11,000
Rp 850 Rp 150 Rp 51,500 Rp 20,000
Rp 1,250 Rp 250 Rp 35,400 Rp 15,000

You might also like