KALKULATOR SULTAN v1 - JANUARI 2020

BASELINE (Cek di i-Simpel) :

Kategori BASELINE : < 150 RIBU

Pilih TARGET GROWTH : STAGE 3

Minimal Achievement : 150,000

maximal Achievement : 300,000

LOYALTY 3 BULAN : HITUNG

LOYALTY SP BARU : HITUNG

KATEGORI WILAYAH : NON ATTACK

PAJAK : NPWP - 5%

MODAL VOC. KOSONG : 500

MODAL SP BARU : 2,000

HITUNG CASHBACK SP : 2,000

JENIS PAKET HPP SP BARU HPP VOUCHER

Yellow 1GB 7 Hari 9,009 9,693

Yellow 1GB 15 Hari 11,491 12,910

Unlimited +1GB 23,481

Unlimited +2GB 37,270

Unlimited +3GB 55,655

Unlimited +7GB 74,040

Unlimited +10GB 92,425

Unlimited +15GB 115,406

Unlimited JUMBO 138,388

Freedom Non Attack 4GB 22,981 23,481

Freedom Non Attack 8GB 30,795 32,674

Freedom Non Attack 14GB 45,963 46,463

Freedom Non Attack 20GB 64,348 64,848

Freedom Non Attack 30GB 91,925 92,425

Freedom Non Attack 50GB 137,888 138,388

Freedom Internet 2GB 13,329 14,289

Freedom Internet 3GB 22,062 23,481

Freedom Internet 10GB 43,664 46,463

Freedom Internet 18GB 65,267 69,444

Freedom Internet 25GB 86,410 92,425

Freedom SP Baru 2GB 13,789 -

Freedom SP Baru 8GB + Bonus 30,795 -

Freedom SP Baru 14GB + Bonus 45,963 -

Freedom SP Baru 20GB + Bonus 64,348 -

 KALKULATOR SULTAN v1 - JANUARI 2020

HADIAH BULANAN : 7.25%

LOYALTY 3 BULAN : 0.25%

LOYALTY SP BARU : 1.00%

PAJAK : 5.00%

TOTAL PENGURANG HPP : 8.08%

SP BARU VOUCHER
JENIS PAKET
HARGA MOBO PENGURANG HPP SP BARU HARGA MOBO PENGURANG

Yellow 1GB 7 Hari 9,800 791 9,009 10,000 808

Yellow 1GB 15 Hari 12,500 1,009 11,491 13,500 1,090

Unlimited +1GB 25,000 2,019

Unlimited +2GB 40,000 3,230

Unlimited +3GB 60,000 4,845

Unlimited +7GB 80,000 6,460

Unlimited +10GB 100,000 8,075

Unlimited +15GB 125,000 10,094

Unlimited JUMBO 150,000 12,113

Freedom Non Attack 4GB 25,000 2,019 22,981 25,000 2,019

Freedom Non Attack 8GB 33,500 2,705 30,795 35,000 2,826

Freedom Non Attack 14GB 50,000 4,038 45,963 50,000 4,038

Freedom Non Attack 20GB 70,000 5,653 64,348 70,000 5,653

Freedom Non Attack 30GB 100,000 8,075 91,925 100,000 8,075

Freedom Non Attack 50GB 150,000 12,113 137,888 150,000 12,113

Freedom Internet 2GB 14,500 1,171 13,329 15,000 1,211

Freedom Internet 3GB 24,000 1,938 22,062 25,000 2,019

Freedom Internet 10GB 47,500 3,836 43,664 50,000 4,038

Freedom Internet 18GB 71,000 5,733 65,267 75,000 6,056

Freedom Internet 25GB 94,000 7,591 86,410 100,000 8,075

Freedom SP Baru 2GB 15,000 1,211 13,789

Freedom SP Baru 8GB + Bonus 33,500 2,705 30,795

Freedom SP Baru 14GB + Bonus 50,000 4,038 45,963

Freedom SP Baru 20GB + Bonus 70,000 5,653 64,348

VOUCHER

HPP VOUCHER

9,693

12,910

23,481

37,270

55,655

74,040

92,425

115,406

138,388

23,481

32,674

46,463

64,848

92,425

138,388

14,289

23,481

46,463

69,444

92,425
MENU TARGET & REWARD TARGET CAP HADIAH LOYALTY SP BARU LOOKUP PAJAK
STAGE 1 >= 500 JUTASTAGE 1 5.00% 8.00% 6.00% 2.00% 0.50% NPWP - 5%
STAGE 2 >= 500 JUTASTAGE 2 8.00% 10.00% 6.25% 2.00% 0.75% NPWP - 15%
STAGE 3 >= 500 JUTASTAGE 3 10.00% NO LIMIT 6.50% 2.00% 1.00% NPWP - 25%
>= 250 JUTASTAGE 1 5.00% 7.50% 6.25% 1.50% 0.50% NPWP - 30%
HITUNG >= 250 JUTASTAGE 2 7.50% 10.00% 6.50% 1.50% 0.75% NON NPWP - 6%
TIDAK >= 250 JUTASTAGE 3 10.00% 50.00% 6.75% 1.50% 1.00% NON NPWP - 18%
>= 50 JUTASTAGE 1 8.00% 12.00% 6.50% 1.00% 0.50% NON NPWP - 30%
ATTACK >= 50 JUTASTAGE 2 12.00% 16.00% 6.75% 1.00% 0.75% NON NPWP - 36%
NON ATTACK >= 50 JUTASTAGE 3 16.00% 50.00% 7.00% 1.00% 1.00%
>= 10 JUTASTAGE 1 10.00% 15.00% 6.75% 0.50% 0.50%
SET MANUAL >= 10 JUTASTAGE 2 15.00% 20.00% 7.00% 0.50% 0.75%
NPWP - 5% >= 10 JUTASTAGE 3 20.00% 30.00% 7.25% 0.50% 1.00%
NPWP - 15% >= 150 RIBUSTAGE 1 10.00% 16.00% 6.75% 0.25% 0.50%
NPWP - 25% >= 150 RIBUSTAGE 2 16.00% 22.00% 7.00% 0.25% 0.75%
NPWP - 30% >= 150 RIBUSTAGE 3 22.00% 30.00% 7.25% 0.25% 1.00%
NON NPWP - 6% < 150 RIBUSTAGE 1 10.00% 16.00% 6.75% 0.25% 0.50%
NON NPWP - 18% < 150 RIBUSTAGE 2 16.00% 22.00% 7.00% 0.25% 0.75%
NON NPWP - 30% < 150 RIBUSTAGE 3 22.00% 300,000 7.25% 0.25% 1.00%
NON NPWP - 36%

0
500
1500
2000
NILAI PAJAK
5%
15%
25%
30%
6%
18%
30%
36%