You are on page 1of 4

600,000 450,000

588,000 CPA 600,000 588,000


450,000
30,000 30,000

108,000
2,000,000

19 10,888,889 8,333,333 2,555,556


3
ROAD TO PWT
BUDGET Rp 1,850,000
TARGET
BREAKDOWN
CLAIM TO XL TEARING 2 Rp 588,000
CPE SALES Rp 450,000
SAFETY BOX CHRUN 5 % Rp 30,000
MARGIN VENDOR Rp 108,000

MINIMAL PRODUKSI SAPAID 17


CALIM TO XL Rp 10,072,222
TARGET CAPACITY SALES 3
TARGET PRODUKSI PER SALES 5
TRANSPORTASI Rp 250,000 Rp 500,000
BIAYA HOTEL Rp 350,000 Rp 350,000
BIAYA MAKAN Rp 300,000 Rp 600,000
BIAYA TAK TERDUGA Rp 500,000 Rp 500,000
TOTAL Rp 1,950,000

TARGET CAPACITY SALES 3


TARGET PRODUKSI PER SALES 5

EXISTING TEAM NEW TEAM


REFRESHMENT PRODUCT DEVELOP
KONSOLIDASI RECRUIT / ADD NEW
TRAINING

You might also like