Keunggulan dibanding Agen Lain

1. Harga Lebih Terjangkau

2. Tanpa Biaya Ongkos kirim ke customers
3. Usaha kecil lingkup. Pertemanan
4. Produk terpercaya

La Risa
A
Target Pasar
1. Sahabat dan orang-orang terdekat
2. Para penjual CFD

Channel / Media Penjualan

1. Komunikasi Langsung
2. Media Sosial (Whatsapp, dll)
La Risa Cosmetics
Agen
 PLAN

No. SHADE OBJECT BUY SELL

PROFIT 30% SELL 30% COST
ACTUAL

A FOUNDATION
1 Alabaster - 29,900 8,970 38,870 37,000 -
2 Porcelain - 29,900 8,970 38,870 37,000 -
3 Warm Ivory 1 29,900 8,970 38,870 37,000 29,900
4 Natural - 29,900 8,970 38,870 37,000 -
5 Natural tan - 29,900 8,970 38,870 37,000 -
6 Honey - 29,900 8,970 38,870 37,000 -
7 Warm Bridge - 29,900 8,970 38,870 37,000 -
8 Sand - 29,900 8,970 38,870 37,000 -

B BLUSHER + HIGHTLIGHTER PALLETE

1 Shade 1 1 28,800 8,640 37,440 35,000 28,800
2 Shade 2 - 28,800 8,640 37,440 35,000 -
3 Shade 3 - 28,800 8,640 37,440 35,000 -

C Blush On
1 Beaming - 16,500 4,950 21,450 27,000 -
2 Smashing 1 16,500 4,950 21,450 27,000 16,500
3 Prim 1 16,500 4,950 21,450 27,000 16,500
4 Doolface - 16,500 4,950 21,450 27,000 -
5 Fetching 1 16,500 4,950 21,450 27,000 16,500
6 Charisma - 16,500 4,950 21,450 27,000 -
7 Tipsy 1 16,500 4,950 21,450 27,000 16,500
8 True Love 1 16,500 4,950 21,450 27,000 16,500
9 Coral - 16,500 4,950 21,450 27,000 -
10 Fearless - 16,500 4,950 21,450 27,000 -
11 Natural B. - 16,500 4,950 21,450 27,000 -

D LIP MATTE
5 Persian Plum 2 14,900 4,470 19,370 25,000 29,800
6 Rose Taupe 1 14,900 4,470 19,370 25,000 14,900
7 Chest Nut - 14,900 4,470 19,370 25,000 -
8 Old Rose 1 14,900 4,470 19,370 25,000 14,900
9 Tumbleweed 1 14,900 4,470 19,370 25,000 14,900
12 Rose Vallet 1 14,900 4,470 19,370 25,000 14,900

E EYESHADOW 9 COLOUR
1 XII No.2 1 37,700 11,310 49,010 47,000 37,700

F MASCARA
 1 Shade 3 21,900 6,570 28,470 30,000 65,700

G FOCALLURE BLUSH + HIGHLETTER + COUNTOUR

1 Shade 1 1 29,200 8,760 37,960 38,000 29,200

H FOCALLURE PALLETE EYESHADOW 6 COLOUR

1 Shade 3 1 25,500 7,650 33,150 40,000 25,500
2 Shade 5 1 25,500 7,650 33,150 40,000 25,500

I LIPSTICK MATTE
1 shade 1 1 12,900 3,870 16,770 23,000 12,900
2 shade 5 1 12,900 3,870 16,770 23,000 12,900

J EYELINER GEL
1 Black 1 16,000 4,800 20,800 26,000 16,000

K EYELINER PENCIL
1 black 1 999 300 1,299 12,000 999

L SPONS BEAUTY BLENDER

1 1 packs 1 7,500 2,250 9,750 15,000 7,500

TOTAL 464,499
SALDO 246,501

No. RINCIAN BIAYA PLAN PROGRESS

1 PEBELIAN BAHAN BAKU 464,499 464,499
2 TOTAL PENJUALAN BAHAN BAKU 711,000 -
3 KEUNTUNGAN 246,501 - 464,499
4 BIAYA TRANSPORTASI 34,000 34,000
5 TOTAL BIAYA PEMBELIAN 498,499 498,499
 ACTUAL

OBJECT OBJECT REMARK

SALES SELLED SALES

Kosong
- 0 - Kosong
- 0 - Kosong
37,000 0 - Ada
- 0 - Kosong
- 0 - Kosong
- 0 - Kosong
- 0 - Kosong
- 0 - Kosong
Kosong
Kosong
35,000 0 - Ada
- 0 - Kosong
- 0 - Kosong
Kosong
Kosong
- 0 - Kosong
27,000 0 - Ada
27,000 0 - Ada
- 0 - Kosong
27,000 0 - Ada
- 0 - Kosong
27,000 0 - Ada
27,000 0 - Ada
- 0 - Kosong
- 0 - Kosong
- 0 - Kosong
Kosong
Kosong
50,000 0 - Ada
25,000 0 - Ada
- 0 - Kosong
25,000 0 - Ada
25,000 0 - Ada
25,000 0 - Ada
Kosong
Kosong
47,000 0 - Ada
Kosong
Kosong
 90,000 Ada
Kosong
Kosong
38,000 0 - Ada
Kosong
Kosong
40,000 0 - Ada
40,000 0 - Ada
Kosong
Kosong
23,000 Ada
23,000 Ada
Kosong
Kosong
26,000 Ada
Kosong
Kosong
12,000 Ada
Kosong
Kosong
15,000 Ada
Kosong
711,000 -
246,501 - 464,499
 PLAN ACTUAL
No. SHADE OBJECT BUY PROFIT SELL OBJECT
SELL 30% COST SALES
30% ACTUAL SELLED
A EMINA LIPSCREAM
1 Fuzzy Wuzzy 1 36,000 10,800 46,800 47,000 36,000 47,000 0
2 Mauveious 1 36,000 10,800 46,800 47,000 36,000 47,000 0
3 Starfish 1 36,000 10,800 46,800 47,000 36,000 47,000 0
4 Dingerale 1 36,000 10,800 46,800 47,000 36,000 47,000 0
5 Baby Fox 1 36,000 10,800 46,800 47,000 36,000 47,000 0
- - - - 0
- - - - 0
- - - - 0

- - - - 0
- - - - 0
- - - - 0

- - - - 0
- - - - 0
- - - - 0
- - - - 0
- - - - 0
- - - - 0
- - - - 0
- - - - 0
- - - - 0
- - - - 0
- - - - 0

- - - - 0
- - - - 0
- - - - 0
- - - - 0
- - - - 0
- - - - 0

- - - - 0
 - - - - 0

- - - - 0
- - - - 0
TOTAL 180,000 235,000
SALDO 55,000 - 180,000
ACTUAL
OBJECT
SALES

-
-
-
-
-
-
-
-

-
-
-

-
-
-
-
-
-
-
-
-
-
-

-
-
-
-
-
-

-
 -

-
-
-
- 180,000