REKAPAN PROMOSI JANUARI DIVISI CANDIES & SNACK

BLASTER 1% 1.50% 2% 1% 1.50% 62

KOMPLIT ITEM ESTIMASI ESTIMASI
KOMPLIT ITEM AB 2
CANDIES HRG NETTO HRG NETTO
POT STRATA POT STRATA
STRATA PRICE LIST REG ARTA EXCLUDE EKSTRA BARANG INCLUDE
(BULPROM) (+PROD)
EKSTRA EKSTRA
10-13 14-17 18UP 4 6 BARANG BARANG

1 144,000 142,560 141,840 141,120 139,709 139,003 139,003 EKSTA 1SAK BLASTER (MAKS 3 PAKET) 133,443
2-19,9 144,000 500 142,065 141,348 140,630 139,224 138,521 0.75% 137,482 10 KRT EKSTRA 3SAK BLASTER (MAKS 1 PAKET) 135,784
20-49,9 144,000 1,000 141,570 140,855 140,140 138,739 138,038 0.75% 137,003 25 KRT EKSTRA 10SAK BLASTER (MAKS 1 PAKET) 134,757
50-119 144,000 2,000 140,580 139,870 139,160 137,768 137,073 1% 135,702 133,041
50 KRT EKSTRA 1KRT (MAKS 3PAKET)
120-299 144,000 3,500 139,095 138,393 137,690 136,313 135,625 1.5% 133,590 131,400
300-499 144,000 3,500 2,500 136,620 135,930 135,240 133,888 133,211 2% 130,547 129,255
500-999 144,000 3,500 3,500 135,630 134,945 134,260 132,917 132,246 2.25% 129,271 128,500
1000UP 144,000 3,500 4,500 134,640 133,960 133,280 131,947 131,281 2.25% 128,327 127,943

BLASTER TOPLES
1KRT 8 TOPLES 150 BUTIR 1% 1.50% 2%

KOMPLIT ITEM
POT STRATA POT STRATA HRG
STRATA PRICE LIST REG ARTA
(BULPROM) (+PROD) NETTO/KRT
10-13 14-17 18UP

1 156,000 154,440 153,660 152,880 152,880

30-49,9 156,000 2,000 152,460 151,690 150,920 0.75% 149,788
50-99,9 156,000 6,000 148,500 147,750 147,000 1% 145,530
100-299,9 156,000 7,000 147,510 146,765 146,020 1.5% 143,830
300-499,9 156,000 7,500 147,015 146,273 145,530 2.25% 142,256
500Up 156,000 8,000 146,520 145,780 145,040 2.25% 141,777

MINTZ 1% 1.50% 2% 1% 1.50%

KOMPLIT ITEM ESTIMASI ESTIMASI
KOMPLIT ITEM
CANDIES HRG NETTO HRG NETTO
POT STRATA POT STRATA
STRATA PRICE LIST REG ARTA EXCLUDE EKSTRA BARANG INCLUDE
(BULPROM) (+PROD)
EKSTRA EKSTRA
10-13 14-17 18UP 4 6 BARANG BARANG

1 132,000 130,680 130,020 129,360 128,066 127,420 127,420 EKSTA 1SAK MINTZ (MAKS 3 PAKET) 122,323
2-19,9 132,000 500 130,185 129,528 128,870 127,581 126,937 0.75% 125,985 10 KRT EKSTRA 3SAK MINTZ (MAKS 1 PAKET) 124,430
20-49,9 132,000 1,000 129,690 129,035 128,380 127,096 126,454 0.75% 125,506 25 KRT EKSTRA 10SAK MINTZ (MAKS 1 PAKET) 123,448
50-119 132,000 2,000 128,700 128,050 127,400 126,126 125,489 1% 124,234 121,798
50 KRT EKSTRA 1KRT (MAKS 3PAKET)
120-299 132,000 3,500 127,215 126,573 125,930 124,671 124,041 1.5% 122,180 120,177
300-499 132,000 3,500 2,500 124,740 124,110 123,480 122,245 121,628 2% 119,195 118,015
500-999 132,000 3,500 3,500 123,750 123,125 122,500 121,275 120,663 2.25% 117,948 117,244
1000UP 132,000 3,500 4,500 122,760 122,140 121,520 120,305 119,697 2.25% 117,004 116,654

MINTZ TOPLES
1KRT 8 TOPLES 150 BUTIR 1% 1.50% 2%
POT STRATA POT STRATA KOMPLIT ITEM HRG
STRATA PRICE LIST REG ARTA
(BULPROM) (+PROD) 10-13 14-17 18UP NETTO/KRT
1 138,600 137,214 136,521 135,828 135,828
30-49,9 138,600 2,500 134,739 134,059 133,378 0.75% 132,378
50-99,9 138,600 5,000 132,264 131,596 130,928 1% 129,619
100-299,9 138,600 6,000 131,274 130,611 129,948 1.5% 127,999
300-499,9 138,600 6,500 130,779 130,119 129,458 2.25% 126,545
500Up 138,600 7,000 130,284 129,626 128,968 2.25% 126,066

POP 1% 1.50% 2%

KOMPLIT ITEM
POT STRATA POT STRATA ESTIMASI
STRATA PRICE LIST REG ARTA EKSTA BARANG
(BULPROM) (+PROD) HRG NETTO
10-13 14-17 18UP

1 59,600 59,004 58,706 58,408 58,408 2KRT EKSTA 1SAK MINTZ (MAKS 3 PAKET)
15-29,9 59,600 1,000 58,014 57,721 57,428 57,428
30-49,9 59,600 1,500 57,519 57,229 56,938 0.75% 56,511
50-99,9 59,600 2,000 500 56,529 56,244 55,958 0.75% 55,538
100-199,9 59,600 2,000 1,500 55,539 55,259 54,978 1% 54,428
200-299,9 59,600 2,000 2,000 55,044 54,766 54,488 1.5% 53,671
300-499,9 59,600 2,000 2,500 54,549 54,274 53,998 1.5% 53,188
500-499,9 59,600 2,000 3,000 54,054 53,781 53,508 2.00% 52,438
1000UP 59,600 2,000 4,000 53,064 52,796 52,528 2.25% 51,346

CANNON BALL 500 1% 1.50% 2%

KOMPLIT ITEM
POT STRATA POT STRATA ESTIMASI
STRATA PRICE LIST REG ARTA EKSTA BARANG
(BULPROM) (+PROD) HRG NETTO
10-13 14-17 18UP

1 61,800 61,182 60,873 60,564 60,564 2KRT EKSTA 1SAK MINTZ (MAKS 3 PAKET)
15-29,9 61,800 1,000 60,192 59,888 59,584 59,584
30-49,9 61,800 1,500 59,697 59,396 59,094 0.75% 58,651
50-99,9 61,800 2,000 500 58,707 58,411 58,114 0.75% 57,678
100-199,9 61,800 2,000 1,500 57,717 57,426 57,134 1% 56,563
200-299,9 61,800 2,000 2,000 57,222 56,933 56,644 1.5% 55,794
300-499,9 61,800 2,000 2,500 56,727 56,441 56,154 1.5% 55,312
500-499,9 61,800 2,000 3,000 56,232 55,948 55,664 2.00% 54,551
1000UP 61,800 2,000 4,000 55,242 54,963 54,684 2.25% 53,454

BLASTOZ (24Gr) 1% 1.50% 2%

KOMPLIT ITEM ESTIMASI ESTIMASI

POT HRG NETTO HRG NETTO
STRATA PRICE LIST STRATA REG ARTA EXCLUDE EKSTA BARANG INCLUDE
(BULPROM) EKSTRA EKSTRA
10-13 14-17 18UP BARANG BARANG

<1 118,800 500 117,117 116,526 115,924 115,924 115,924 1,610.06 1592 (18.06)
1-4,9 118,800 750 116,870 116,279 115,674 115,674 115,674 1,606.58 1592 (14.58)
5-19,9 118,800 1,000 116,622 116,033 115,424 115,424 115,424 1,603.11 1592 (11.11) 109,927.62 1,526.77
20-29,9 118,800 1,250 116,375 115,787 115,174 0.75% 114,310 114,310 1,587.64 1592 4.36
30-49,9 118,800 117,612 117,018 116,424 0.75% 115,551 30KRT EKSTRA 3BOX 113,657 1,578.56 1592 13.44
50-99,9 118,800 117,612 117,018 116,424 1% 115,260 50KRT EKSTRA 7BOX 112,632 1,564.33 1592 27.67 108,299.70 1,504.16
100UP 118,800 117,612 117,018 116,424 1.5% 114,678 100KRT EKSTRA 2,5KRT 111,881 1,553.90 1592 38.10 107,577.52 1,494.13

MACITO 1000 1% 1.50% 2%

KOMPLIT ITEM ESTIMASI

POT HRG NETTO
STRATA PRICE LIST STRATA REG ARTA EXCLUDE
(BULPROM) EKSTRA
10-13 14-17 18UP BARANG

5-5.9 99,600 620 97,990 97,495 96,988 97,000

6-6.9 99,600 422 98,186 97,690 97,186 0.2% 97,000
7-7.9 99,600 323 98,284 97,788 97,285 0.3% 97,000
8-8.9 99,600 223 98,383 97,886 97,385 0.4% 97,000
9-9.9 99,600 123 98,482 97,985 97,485 0.5% 97,000
10-29.9 99,600 536 98,073 97,578 97,072 0.6% 96,500
30-49.9 99,600 387 98,221 97,725 97,221 0.75% 96,500
50-99.9 99,600 5,013 93,641 93,168 92,595 0.75% 92,000
100UP 99,600 4,774 93,878 93,404 92,834 1.0% 92,000

MACITO 2000 1% 1.50% 2%

KOMPLIT ITEM ESTIMASI

POT HRG NETTO
STRATA PRICE LIST STRATA REG ARTA EXCLUDE
(BULPROM) EKSTRA
10-13 14-17 18UP BARANG

5-5.9 66,400 584 65,158 64,829 64,488 64,500

6-6.9 66,400 584 65,158 64,829 64,488 64,500
7-7.9 66,400 584 65,158 64,829 64,488 64,500
8-8.9 66,400 452 65,289 64,959 64,620 0.2% 64,500
9-9.9 66,400 452 65,289 64,959 64,620 0.2% 64,500
10-29.9 66,400 386 65,354 65,024 64,686 0.3% 64,500
30-49.9 66,400 600 65,142 64,813 64,472 0.75% 64,000
50-99.9 66,400 1,114 64,633 64,307 63,958 0.75% 63,500
100UP 66,400 1,465 64,286 63,961 63,607 1.0% 63,000