Sekali main 30 id (142,500) (4,465,000)

Bonus cor cash 1,984,600 *perputaran

Bonus cor pulsa - *perputaran
Penyusutan 1 thp (2,480,400)
Total penyusutan 32 thp (79,372,800)
Bonus D4(a,b,c,d,e,f) 80 idx 878,500 70,280,000
(9,092,800)
Bonus titik 160 idx 29,450 4,712,000
(4,380,800)
Bonus titik 13 tusuk sate
9,549,000
Help 6 5,168,200
total
12,266,000 12,019,000
1 1 1,000 (179,000)
2 3 3,000 (177,000)
3 7 7,000 (173,000)
4 15 15,000 (165,000)
5 31 31,000 (149,000)
6 63 63,000 (117,000)
7 127 127,000 (53,000)
8 255 255,000 75,000 13
9 511 511,000 331,000 12
10 1,023 1,023,000 843,000 11
11 1,023 1,023,000 843,000 10
12 1,023 1,023,000 843,000 9
13 1,023 1,023,000 843,000 8
14 1,023 1,023,000 843,000 7
15 1,023 1,023,000 843,000 6
16 1,023 1,023,000 843,000 5
17 1,023 1,023,000 843,000 4
18 1,023 1,023,000 843,000 3
19 1,023 1,023,000 843,000 2
20 1,023 1,023,000 843,000 1
1 1
2 2
3 4
4 8
5 16
6 32
7 64
8 128
9 256
10 512
total
9,549,000
Perhitungan bonus pasangan d4(a,b,c,d,e,f)
1 1
2 3
4 7
8 15
16 31
31 31 31 31 31 31 31 31 31 31 31 31 31 31 31 31 31 31 31 31 31 31 31 31 31 31 31 31 31 31 31 31
0 1 1 2 1 2 2 3 1 2 2 3 2 3 3 4 1 2 2 3 2 3 3 4 2 3 3 4 3 4 4 5
0 1 2 4 5 7 9 12 13 15 17 20 22 25 28 32 33 35 37 40 42 45 48 52 54 57 60 64 67 71 75 80 total semua 80 kali 31 pasang
Perhitungan bonus titik:
1 Tahap = 31 titik
1 1
2 3
4 7
8 15
16 31
31 31 31 31 31 31 31 31 31 31 31 31 31 31 31 31 31 31 31 31 31 31 31 31 31 31 31 31 31 31 31 31
5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5
5 10 15 20 25 30 35 40 45 50 55 60 65 70 75 80 85 90 95 100 105 110 115 120 125 130 135 140 145 150 155 160
P13 P14 P15 P8 P9 P11
A
D8
P1 P2 P3 P4 P5 P16
D5 D6
P6 P7
D3 D4
P10 P12
A
B1 B2
C1 C2 C3 C4
D7 D1 D2
P13 P14 P15 P1 P2 P3 P4 P16 P7 P8 P9 P10 P11 P12 P5 P6
D3 D4 D5 D6 D7 D8
B1 B2
C1 C2 C3 C4
D1 D2
pulsa cash ttk
No Id id 20,000 left right - 30,000 1,000 pulsa
A 2 40,000 31 31 - 930,000 62,000 -
B1 2 40,000 15 15 - 450,000 30,000 -
B2 2 40,000 15 15 - 450,000 30,000 -
C1 2 40,000 7 7 - 210,000 14,000 -
C2 2 40,000 7 7 - 210,000 14,000 -
C3 2 40,000 7 7 - 210,000 14,000 -
C4 2 40,000 7 7 - 210,000 14,000 -
D1 6 120,000 3 3 - 90,000 6,000 -
D2 6 120,000 3 3 - 90,000 6,000 -
D3 6 120,000 3 3 - 90,000 6,000 -
D4 6 120,000 3 3 - 90,000 6,000 -
D5 6 120,000 3 3 - 90,000 6,000 -
D6 6 120,000 3 3 - 90,000 6,000 -
D7 6 120,000 3 3 - 90,000 6,000 -
D8 6 120,000 3 3 - 90,000 6,000 -
E1 - 1 1 - 30,000 2,000 -
E2 - 1 1 - 30,000 2,000 -
E3 - 1 1 - 30,000 2,000 -
E4 - 1 1 - 30,000 2,000 -
E5 - 1 1 - 30,000 2,000 -
E6 - 1 1 - 30,000 2,000 -
E7 - 1 1 - 30,000 2,000 -
E8 - 1 1 - 30,000 2,000 -
E9 - 1 1 - 30,000 2,000 -
E10 - 1 1 - 30,000 2,000 -
E11 - 1 1 - 30,000 2,000 -
E12 - 1 1 - 30,000 2,000 -
E13 - 1 1 - 30,000 2,000 -
E14 - 1 1 - 30,000 2,000 -
E15 - 1 1 - 30,000 2,000 -
E16 - 1 1 - 30,000 2,000 -
62 -
pulsa cash ttk
No Id id 20,000 left right - 30,000 1,000 pulsa
B1 2 40,000 15 15 - 450,000 30,000 -
C1 2 40,000 7 7 - 210,000 14,000 -
C2 2 40,000 7 7 - 210,000 14,000 -
D1 6 120,000 3 3 - 90,000 6,000 -
D2 6 120,000 3 3 - 90,000 6,000 -
D3 6 120,000 3 3 - 90,000 6,000 -
D4 6 120,000 3 3 - 90,000 6,000 -
Jumlah@
Total All
periode:0 spn psg
psg total subsidi
total subsidi
5,368,000
periode:0 spn
E1 - 1 1 - 30,000 2,000 -
E2 - 1 1 - 30,000 2,000 -
E3 - 1 1 - 30,000 2,000 -
E4 - 1 1 - 30,000 2,000 -
E5 - 1 1 - 30,000 2,000 -
E6 - 1 1 - 30,000 2,000 -
E7 - 1 1 - 30,000 2,000 -
E8 - 1 1 - 30,000 2,000 -
30 - Jumlah@
Total All 2,168,000
index = 0% Pajak = 5%
cash pulsa cash pulsa cash Total cash pulsa cash
1,032,000 - - - 1,032,000 1,032,000 51,600 - 975,400
520,000 - - - 520,000 520,000 26,000 - 489,000
520,000 - - - 520,000 520,000 26,000 - 489,000
264,000 - - - 264,000 264,000 13,200 - 245,800
264,000 - - - 264,000 264,000 13,200 - 245,800
264,000 - - - 264,000 264,000 13,200 - 245,800
264,000 - - - 264,000 264,000 13,200 - 245,800
216,000 - - - 216,000 216,000 10,800 - 200,200
216,000 - - - 216,000 216,000 10,800 - 200,200
216,000 - - - 216,000 216,000 10,800 - 200,200
216,000 - - - 216,000 216,000 10,800 - 200,200
216,000 - - - 216,000 216,000 10,800 - 200,200
216,000 - - - 216,000 216,000 10,800 - 200,200
216,000 - - - 216,000 216,000 10,800 - 200,200
216,000 - - - 216,000 216,000 10,800 - 200,200
32,000 - - - 32,000 32,000 1,600 - 25,400
32,000 - - - 32,000 32,000 1,600 - 25,400
32,000 - - - 32,000 32,000 1,600 - 25,400
32,000 - - - 32,000 32,000 1,600 - 25,400
32,000 - - - 32,000 32,000 1,600 - 25,400
32,000 - - - 32,000 32,000 1,600 - 25,400
32,000 - - - 32,000 32,000 1,600 - 25,400
32,000 - - - 32,000 32,000 1,600 - 25,400
32,000 - - - 32,000 32,000 1,600 - 25,400
32,000 - - - 32,000 32,000 1,600 - 25,400
32,000 - - - 32,000 32,000 1,600 - 25,400
32,000 - - - 32,000 32,000 1,600 - 25,400
32,000 - - - 32,000 32,000 1,600 - 25,400
32,000 - - - 32,000 32,000 1,600 - 25,400
32,000 - - - 32,000 32,000 1,600 - 25,400
32,000 - - - 32,000 32,000 1,600 - 25,400
5,368,000 - - - 5,368,000 5,368,000 268,400 - 4,944,600
index = 0% Pajak = 5%
cash pulsa cash pulsa cash Total cash pulsa cash
520,000 - - - 520,000 520,000 26,000 - 489,000
264,000 - - - 264,000 264,000 13,200 - 245,800
264,000 - - - 264,000 264,000 13,200 - 245,800
216,000 - - - 216,000 216,000 10,800 - 200,200
216,000 - - - 216,000 216,000 10,800 - 200,200
216,000 - - - 216,000 216,000 10,800 - 200,200
216,000 - - - 216,000 216,000 10,800 - 200,200
total subsidi
4,944,600
total subsidi total subsidi
total subsidi total subsidi
5,368,000 - 5,368,000
total subsidi
32,000 - - - 32,000 32,000 1,600 - 25,400
32,000 - - - 32,000 32,000 1,600 - 25,400
32,000 - - - 32,000 32,000 1,600 - 25,400
32,000 - - - 32,000 32,000 1,600 - 25,400
32,000 - - - 32,000 32,000 1,600 - 25,400
32,000 - - - 32,000 32,000 1,600 - 25,400
32,000 - - - 32,000 32,000 1,600 - 25,400
32,000 - - - 32,000 32,000 1,600 - 25,400
2,168,000 - - - 2,168,000 2,168,000 108,400 - 1,984,600
2,168,000 - 2,168,000 1,984,600