Modal Pembagian Keuntungan Belanja Pengeluaran Hp dari keuntungan Sisa Saur Utang Modal 2 Keuntungan Total Keuntungan

Rp 11,000,000 Rp 916,667 Rp 2,667,500 Rp 14,584,167 5 -Rp 352,500 Rp 3,584,167 Rp 869,160 Rp 3,536,660

Rp 11,916,667 Rp 993,056 Rp 2,889,792 Rp 15,799,514 5 -Rp 130,208 Rp 3,882,847 Rp 941,590 Rp 3,831,382 Gaji Bonus Tunjangan
Rp 12,909,722 Rp 1,075,810 Rp 3,130,608 Rp 17,116,140 6 Rp 110,608 Rp 4,206,418 Rp 1,020,056 Rp 4,150,664 884714 14745 Rp 176,943 1076402
Rp 13,985,532 Rp 1,165,461 Rp 3,391,492 Rp 18,542,485 6 Rp 371,492 Rp 4,556,953 Rp 1,105,061 Rp 4,496,553 Bonus
Rp 15,150,993 Rp 1,262,583 Rp 3,674,116 Rp 20,087,692 7 Rp 654,116 Rp 4,936,699 Rp 1,197,149 Rp 4,871,265 Ketua BM Cell Sekertaris BM Cell Bendahara BM Cell Bill Officier Anggota
2022
Rp 16,413,576 Rp 1,367,798 Rp 3,980,292 Rp 21,761,666 7 Rp 960,292 Rp 5,348,090 Rp 1,296,912 Rp 5,277,204 35389 Rp 22,118 Rp 22,118 Rp 22,118 Rp 22,118
Rp 17,781,374 Rp 1,481,781 Rp 4,311,983 Rp 23,575,139 8 Rp 1,291,983 Rp 5,793,764 Rp 1,404,988 Rp 5,716,971
Rp 19,263,155 Rp 1,605,263 Rp 4,671,315 Rp 25,539,734 9 Rp 1,651,315 Rp 6,276,578 Rp 1,522,070 Rp 6,193,385
Rp 20,868,418 Rp 1,739,035 Rp 5,060,591 Rp 27,668,045 9 Rp 2,040,591 Rp 6,799,626 Rp 1,648,909 Rp 6,709,501
Rp 22,607,453 Rp 1,883,954 Rp 5,482,307 Rp 29,973,715 10 Rp 2,462,307 Rp 7,366,262 Rp 1,786,318 Rp 7,268,626
Rp 24,491,408 Rp 2,040,951 Rp 5,939,166 Rp 32,471,525 11 Rp 2,919,166 Rp 7,980,117 Rp 1,935,178 Rp 7,874,345
Modal Pembagian Keuntungan Belanja Pengeluaran Hp dari keuntungan Sisa Saur Utang
Rp 25,615,692 Rp 2,134,641 Rp 6,211,805 Rp 33,962,138 11 Rp 3,191,805 Rp 8,346,446 Rp 2,024,013 Rp 8,235,818
Rp 26,757,277 Rp 2,229,773 Rp 6,488,640 Rp 35,475,690 12 Rp 3,468,640 Rp 8,718,413 Rp 2,114,215 Rp 8,602,855
Rp 27,911,240 Rp 2,325,937 Rp 6,768,476 Rp 37,005,652 12 Rp 3,748,476 Rp 9,094,412 Rp 2,205,395 Rp 8,973,871
Rp 29,071,716 Rp 2,422,643 Rp 7,049,891 Rp 38,544,250 13 Rp 4,029,891 Rp 9,472,534 Rp 2,297,089 Rp 9,346,981 Isian Untung Rp 6,193,000 Rp 884,714 Rp 5,308,286
Rp 30,231,776 Rp 2,519,315 Rp 7,331,206 Rp 40,082,296 13 Rp 4,311,206 Rp 9,850,520 Rp 2,388,751 Rp 9,719,957 Rp 884,714
2023
Rp 31,383,292 Rp 2,615,274 Rp 7,610,448 Rp 41,609,015 14 Rp 4,590,448 Rp 10,225,723 Rp 2,479,738 Rp 10,090,186 Rp 530,829
Rp 32,516,786 Rp 2,709,732 Rp 7,885,321 Rp 43,111,838 14 Rp 4,865,321 Rp 10,595,053 Rp 2,569,300 Rp 10,454,621 Rp 176,943
Rp 33,621,255 Rp 2,801,771 Rp 8,153,154 Rp 44,576,180 15 Rp 5,133,154 Rp 10,954,926 Rp 2,656,569 Rp 10,809,724 Rp 88,471 Rp 35,389 Rp 22,118 Rp 22,118 Rp 22,118 Rp 22,118
Rp 34,683,991 Rp 2,890,333 Rp 8,410,868 Rp 45,985,192 15 Rp 5,390,868 Rp 11,301,200 Rp 2,740,541 Rp 11,151,409 Rp 14,745
Rp 35,690,369 Rp 2,974,197 Rp 8,654,915 Rp 47,319,481 16 Rp 5,634,915 Rp 11,629,112 Rp 2,820,060 Rp 11,474,974
Rp 36,623,616 Rp 3,051,968 Rp 8,881,227 Rp 48,556,811 16 Rp 5,861,227 Rp 11,933,195 Rp 2,893,800 Rp 11,775,027
Modal Pembagian Keuntungan Belanja Pengeluaran Hp dari keuntungan Sisa Saur Utang
Rp 37,540,943 Rp 3,128,412 Rp 9,103,679 Rp 49,773,034 17 Rp 6,083,679 Rp 12,232,091 Rp 2,966,282 Rp 12,069,961
Rp 38,439,582 Rp 3,203,299 Rp 9,321,599 Rp 50,964,479 17 Rp 6,301,599 Rp 12,524,897 Rp 3,037,288 Rp 12,358,886
Rp 39,316,944 Rp 3,276,412 Rp 9,534,359 Rp 52,127,715 17 Rp 6,514,359 Rp 12,810,771 Rp 3,106,612 Rp 12,640,971
Rp 40,170,713 Rp 3,347,559 Rp 9,741,398 Rp 53,259,670 18 Rp 6,721,398 Rp 13,088,957 Rp 3,174,072 Rp 12,915,470
Rp 40,998,958 Rp 3,416,580 Rp 9,942,247 Rp 54,357,785 18 Rp 6,922,247 Rp 13,358,827 Rp 3,239,516 Rp 13,181,763
2024
Rp 41,800,263 Rp 3,483,355 Rp 10,136,564 Rp 55,420,182 18 Rp 7,116,564 Rp 13,619,919 Rp 3,302,830 Rp 13,439,394
Rp 42,573,886 Rp 3,547,824 Rp 10,324,167 Rp 56,445,877 19 Rp 7,304,167 Rp 13,871,991 Rp 3,363,958 Rp 13,688,125
Rp 43,319,939 Rp 3,609,995 Rp 10,505,085 Rp 57,435,019 19 Rp 7,485,085 Rp 14,115,080 Rp 3,422,907 Rp 13,927,992
Rp 44,039,601 Rp 3,669,967 Rp 10,679,603 Rp 58,389,171 19 Rp 7,659,603 Rp 14,349,570 Rp 3,479,771 Rp 14,159,374
Rp 44,735,370 Rp 3,727,948 Rp 10,848,327 Rp 59,311,645 20 Rp 7,828,327 Rp 14,576,275 Rp 3,534,747 Rp 14,383,074
Rp 45,411,350 Rp 3,784,279 Rp 11,012,252 Rp 60,207,881 20 Rp 7,992,252 Rp 14,796,532 Rp 3,588,159 Rp 14,600,411
Modal Pembagian Keuntungan Belanja Pengeluaran Hp dari keuntungan Sisa Saur Utang
Rp 46,067,217 Rp 3,838,935 Rp 11,171,300 Rp 61,077,452 20 Rp 9,771,300 Rp 15,010,235 Rp 3,639,982 Rp 14,811,282
Rp 46,702,853 Rp 3,891,904 Rp 11,325,442 Rp 61,920,200 21 Rp 9,925,442 Rp 15,217,346 Rp 3,690,207 Rp 15,015,648
Rp 47,318,346 Rp 3,943,195 Rp 11,474,699 Rp 62,736,240 21 Rp 10,074,699 Rp 15,417,894 Rp 3,738,839 Rp 15,213,538
Rp 47,913,982 Rp 3,992,832 Rp 11,619,141 Rp 63,525,954 21 Rp 10,219,141 Rp 15,611,972 Rp 3,785,903 Rp 15,405,044
Rp 48,490,234 Rp 4,040,853 Rp 11,758,882 Rp 64,289,969 21 Rp 10,358,882 Rp 15,799,735 Rp 3,831,436 Rp 15,590,317
2025
Rp 49,047,732 Rp 4,087,311 Rp 11,894,075 Rp 65,029,117 22 Rp 10,494,075 Rp 15,981,386 Rp 3,875,486 Rp 15,769,561
Rp 49,587,219 Rp 4,132,268 Rp 12,024,901 Rp 65,744,387 22 Rp 10,624,901 Rp 16,157,169 Rp 3,918,113 Rp 15,943,014
Rp 50,109,492 Rp 4,175,791 Rp 12,151,552 Rp 66,436,835 22 Rp 10,751,552 Rp 16,327,343 Rp 3,959,381 Rp 16,110,932
Rp 50,615,316 Rp 4,217,943 Rp 12,274,214 Rp 67,107,473 22 Rp 10,874,214 Rp 16,492,157 Rp 3,999,348 Rp 16,273,562
Rp 51,105,312 Rp 4,258,776 Rp 12,393,038 Rp 67,757,126 23 Rp 10,993,038 Rp 16,651,814 Rp 4,038,065 Rp 16,431,103
Rp 51,579,809 Rp 4,298,317 Rp 12,508,104 Rp 68,386,229 23 Rp 11,108,104 Rp 16,806,421 Rp 4,075,557 Rp 16,583,661
Modal Pembagian Keuntungan Belanja Pengeluaran Hp dari keuntungan Sisa Saur Utang
Rp 52,039,191 Rp 4,336,599 Rp 12,619,504 Rp 68,995,294 23 Rp 11,219,504 Rp 16,956,103 Rp 4,111,855 Rp 16,731,359
Rp 52,483,886 Rp 4,373,657 Rp 12,727,342 Rp 69,584,885 23 Rp 11,327,342 Rp 17,101,000 Rp 4,146,992 Rp 16,874,335
Rp 52,914,348 Rp 4,409,529 Rp 12,831,729 Rp 70,155,606 23 Rp 11,431,729 Rp 17,241,258 Rp 4,181,005 Rp 17,012,734
Rp 53,331,045 Rp 4,444,254 Rp 12,932,778 Rp 70,708,077 24 Rp 11,532,778 Rp 17,377,032 Rp 4,213,930 Rp 17,146,709
Rp 53,734,446 Rp 4,477,870 Rp 13,030,603 Rp 71,242,919 24 Rp 11,630,603 Rp 17,508,474 Rp 4,245,805 Rp 17,276,408
Rp 54,125,005 Rp 4,510,417 Rp 13,125,314 Rp 71,760,736 24 Rp 11,725,314 2026 Rp 17,635,731 Rp 4,276,665 Rp 17,401,978
Rp 54,503,154 Rp 4,541,930 Rp 13,217,015 Rp 72,262,098 24 Rp 11,817,015 Rp 17,758,944 Rp 4,306,544 Rp 17,523,559
Rp 54,869,293 Rp 4,572,441 Rp 13,305,803 Rp 72,747,537 24 Rp 11,905,803 Rp 17,878,245 Rp 4,335,474 Rp 17,641,278
Rp 55,223,791 Rp 4,601,983 Rp 13,391,769 Rp 73,217,542 24 Rp 11,991,769 Rp 17,993,752 Rp 4,363,485 Rp 17,755,254
Rp 55,566,997 Rp 4,630,583 Rp 13,474,997 Rp 73,672,577 25 Rp 12,074,997 Rp 18,105,580 Rp 4,390,603 Rp 17,865,600
Rp 55,899,263 Rp 4,658,272 Rp 13,555,571 Rp 74,113,106 25 Rp 12,155,571 Rp 18,213,843 Rp 4,416,857 Rp 17,972,428
Modal Pembagian Keuntungan Belanja Pengeluaran Hp dari keuntungan Sisa Saur Utang
Rp 56,220,936 Rp 4,685,078 Rp 13,633,577 Rp 74,539,590 25 Rp 12,233,577 Rp 18,318,655 Rp 4,442,274 Rp 18,075,851
Rp 56,532,356 Rp 4,711,030 Rp 13,709,096 Rp 74,952,482 25 Rp 12,309,096 Rp 18,420,126 Rp 4,466,881 Rp 18,175,977
Rp 56,833,857 Rp 4,736,155 Rp 13,782,210 Rp 75,352,222 25 Rp 12,382,210 Rp 18,518,365 Rp 4,490,704 Rp 18,272,914
Rp 57,125,758 Rp 4,760,480 Rp 13,852,996 Rp 75,739,234 25 Rp 12,452,996 Rp 18,613,476 Rp 4,513,768 Rp 18,366,764
Rp 57,408,367 Rp 4,784,031 Rp 13,921,529 Rp 76,113,927 25 Rp 12,521,529 Rp 18,705,560 Rp 4,536,098 Rp 18,457,627
Rp 57,681,981 Rp 4,806,832 Rp 13,987,880 Rp 76,476,693 25 Rp 12,587,880 2027 Rp 18,794,712 Rp 4,557,718 Rp 18,545,598
Rp 57,946,883 Rp 4,828,907 Rp 14,052,119 Rp 76,827,909 26 Rp 12,652,119 Rp 18,881,026 Rp 4,578,649 Rp 18,630,768
Rp 58,203,349 Rp 4,850,279 Rp 14,114,312 Rp 77,167,940 26 Rp 12,714,312 Rp 18,964,591 Rp 4,598,913 Rp 18,713,226
Rp 58,451,646 Rp 4,870,970 Rp 14,174,524 Rp 77,497,140 26 Rp 12,774,524 Rp 19,045,495 Rp 4,618,532 Rp 18,793,057
Rp 58,692,033 Rp 4,891,003 Rp 14,232,818 Rp 77,815,854 26 Rp 12,832,818 Rp 19,123,821 Rp 4,637,527 Rp 18,870,345
Rp 58,924,764 Rp 4,910,397 Rp 14,289,255 Rp 78,124,416 26 Rp 12,889,255 Rp 19,199,652 Rp 4,655,916 Rp 18,945,171
 Modal Pembagian Keuntungan Belanja Pengeluaran Hp dari keuntungan Sisa Saur Utang Modal Untung Pembagian Belanja Pengeluaran Hp
Rp 10,000,000 Rp 833,333 Rp 2,425,000 Rp 13,258,333 4 -Rp 595,000 Rp 11,000,000 Rp 2,667,500 Rp 1,138,958 Rp 14,806,458 5
Rp 10,833,333 Rp 902,778 Rp 2,627,083 Rp 14,363,194 5 -Rp 392,917 Rp 12,138,958 Rp 2,943,697 Rp 1,256,888 Rp 16,339,544 5
Rp 11,736,111 Rp 978,009 Rp 2,846,007 Rp 15,560,127 5 -Rp 173,993 Rp 13,395,846 Rp 3,248,493 Rp 1,387,028 Rp 18,031,367 6
Rp 12,714,120 Rp 1,059,510 Rp 3,083,174 Rp 16,856,805 6 Rp 63,174 Rp 14,782,875 Rp 3,584,847 Rp 1,530,643 Rp 19,898,365 7
Rp 13,773,630 Rp 1,147,803 Rp 3,340,105 Rp 18,261,538 6 Rp 320,105 Rp 16,313,518 Rp 3,956,028 Rp 1,689,129 Rp 21,958,675 7
2022
Rp 14,921,433 Rp 1,243,453 Rp 3,618,447 Rp 19,783,333 7 Rp 598,447 Rp 18,002,647 Rp 4,365,642 Rp 1,864,024 Rp 24,232,313 8
Rp 16,164,886 Rp 1,347,074 Rp 3,919,985 Rp 21,431,944 7 Rp 899,985 Rp 19,866,671 Rp 4,817,668 Rp 2,057,028 Rp 26,741,367 9
Rp 17,511,959 Rp 1,459,330 Rp 4,246,650 Rp 23,217,940 8 Rp 1,226,650 Rp 21,923,699 Rp 5,316,497 Rp 2,270,016 Rp 29,510,213 10
Rp 18,971,289 Rp 1,580,941 Rp 4,600,538 Rp 25,152,768 8 Rp 1,580,538 Rp 24,193,716 Rp 5,866,976 Rp 2,505,058 Rp 32,565,749 11
Rp 20,552,230 Rp 1,712,686 Rp 4,983,916 Rp 27,248,832 9 Rp 1,963,916 Rp 26,698,773 Rp 6,474,452 Rp 2,764,435 Rp 35,937,661 12
Rp 22,264,916 Rp 1,855,410 Rp 5,399,242 Rp 29,519,568 10 Rp 2,379,242 Rp 29,463,209 Rp 7,144,828 Rp 3,050,670 Rp 39,658,706 13
Modal Pembagian Keuntungan Belanja Pengeluaran Hp dari keuntungan Sisa Saur Utang Modal Untung Pembagian Belanja Pengeluaran Hp
Rp 23,286,992 Rp 1,940,583 Rp 5,647,096 Rp 30,874,671 10 Rp 2,627,096 Rp 31,374,920 Rp 7,608,418 Rp 3,248,612 Rp 42,231,950 14
Rp 24,324,797 Rp 2,027,066 Rp 5,898,763 Rp 32,250,627 11 Rp 2,878,763 Rp 33,366,644 Rp 8,091,411 Rp 3,454,838 Rp 44,912,892 15
Rp 25,373,855 Rp 2,114,488 Rp 6,153,160 Rp 33,641,502 11 Rp 3,133,160 Rp 35,434,453 Rp 8,592,855 Rp 3,668,942 Rp 47,696,250 16
Rp 26,428,832 Rp 2,202,403 Rp 6,408,992 Rp 35,040,227 12 Rp 3,388,992 Rp 37,572,752 Rp 9,111,392 Rp 3,890,345 Rp 50,574,490 17
Rp 27,483,433 Rp 2,290,286 Rp 6,664,732 Rp 36,438,451 12 Rp 3,644,732 Rp 39,773,969 Rp 9,645,187 Rp 4,118,263 Rp 53,537,419 18
2023
Rp 28,530,266 Rp 2,377,522 Rp 6,918,589 Rp 37,826,377 13 Rp 3,898,589 Rp 42,028,207 Rp 10,191,840 Rp 4,351,671 Rp 56,571,718 19
Rp 29,560,714 Rp 2,463,393 Rp 7,168,473 Rp 39,192,580 13 Rp 4,148,473 Rp 44,322,850 Rp 10,748,291 Rp 4,589,262 Rp 59,660,403 20
Rp 30,564,777 Rp 2,547,065 Rp 7,411,958 Rp 40,523,800 14 Rp 4,391,958 Rp 46,642,095 Rp 11,310,708 Rp 4,829,400 Rp 62,782,204 21
Rp 31,530,901 Rp 2,627,575 Rp 7,646,244 Rp 41,804,720 14 Rp 4,626,244 Rp 48,966,438 Rp 11,874,361 Rp 5,070,067 Rp 65,910,866 22
Rp 32,445,790 Rp 2,703,816 Rp 7,868,104 Rp 43,017,710 14 Rp 4,848,104 Rp 51,272,069 Rp 12,433,477 Rp 5,308,795 Rp 69,014,341 23
Rp 33,294,196 Rp 2,774,516 Rp 8,073,843 Rp 44,142,555 15 Rp 5,053,843 Rp 53,530,195 Rp 12,981,072 Rp 5,542,606 Rp 72,053,873 24
Modal Pembagian Keuntungan Belanja Pengeluaran Hp dari keuntungan Sisa Saur Utang Modal Untung Pembagian Belanja Pengeluaran Hp
Rp 34,128,130 Rp 2,844,011 Rp 8,276,072 Rp 45,248,213 15 Rp 5,256,072 Rp 55,824,189 Rp 13,537,366 Rp 5,780,130 Rp 75,141,684 25
Rp 34,945,075 Rp 2,912,090 Rp 8,474,181 Rp 46,331,345 15 Rp 5,454,181 Rp 58,149,481 Rp 14,101,249 Rp 6,020,894 Rp 78,271,624 26
Rp 35,742,676 Rp 2,978,556 Rp 8,667,599 Rp 47,388,832 16 Rp 5,647,599 Rp 60,501,432 Rp 14,671,597 Rp 6,264,419 Rp 81,437,449 27
Rp 36,518,830 Rp 3,043,236 Rp 8,855,816 Rp 48,417,882 16 Rp 5,835,816 Rp 62,875,506 Rp 15,247,310 Rp 6,510,235 Rp 84,633,051 28
Rp 37,271,780 Rp 3,105,982 Rp 9,038,407 Rp 49,416,168 16 Rp 6,018,407 Rp 65,267,478 Rp 15,827,363 Rp 6,757,903 Rp 87,852,745 29
2024
Rp 38,000,239 Rp 3,166,687 Rp 9,215,058 Rp 50,381,984 17 Rp 6,195,058 Rp 67,673,711 Rp 16,410,875 Rp 7,007,049 Rp 91,091,634 30
Rp 38,703,533 Rp 3,225,294 Rp 9,385,607 Rp 51,314,434 17 Rp 6,365,607 Rp 70,091,498 Rp 16,997,188 Rp 7,257,390 Rp 94,346,076 31
Rp 39,381,763 Rp 3,281,814 Rp 9,550,077 Rp 52,213,653 17 Rp 6,530,077 Rp 72,519,488 Rp 17,585,976 Rp 7,508,789 Rp 97,614,252 33
Rp 40,036,001 Rp 3,336,333 Rp 9,708,730 Rp 53,081,065 18 Rp 6,688,730 Rp 74,958,210 Rp 18,177,366 Rp 7,761,298 Rp 100,896,874 34
Rp 40,668,519 Rp 3,389,043 Rp 9,862,116 Rp 53,919,677 18 Rp 6,842,116 Rp 77,410,713 Rp 18,772,098 Rp 8,015,234 Rp 104,198,045 35
Rp 41,283,045 Rp 3,440,254 Rp 10,011,139 Rp 54,734,438 18 Rp 6,991,139 Rp 79,883,341 Rp 19,371,710 Rp 8,271,254 Rp 107,526,306 36
Modal Pembagian Keuntungan Belanja Pengeluaran Hp dari keuntungan Sisa Saur Utang Modal Untung Pembagian Belanja Pengeluaran Hp
Rp 41,879,288 Rp 3,489,941 Rp 10,155,727 Rp 55,524,956 19 Rp 8,755,727 Rp 82,374,466 Rp 19,975,808 Rp 8,529,189 Rp 110,879,463 37
Rp 42,457,139 Rp 3,538,095 Rp 10,295,856 Rp 56,291,091 19 Rp 8,895,856 Rp 84,882,761 Rp 20,584,070 Rp 8,788,903 Rp 114,255,733 38
Rp 43,016,678 Rp 3,584,723 Rp 10,431,544 Rp 57,032,946 19 Rp 9,031,544 Rp 87,407,245 Rp 21,196,257 Rp 9,050,292 Rp 117,653,793 39
Rp 43,558,165 Rp 3,629,847 Rp 10,562,855 Rp 57,750,868 19 Rp 9,162,855 Rp 89,947,302 Rp 21,812,221 Rp 9,313,294 Rp 121,072,816 40
Rp 44,082,031 Rp 3,673,503 Rp 10,689,892 Rp 58,445,426 19 Rp 9,289,892 Rp 92,502,692 Rp 22,431,903 Rp 9,577,883 Rp 124,512,477 42
2025
Rp 44,588,847 Rp 3,715,737 Rp 10,812,795 Rp 59,117,379 20 Rp 9,412,795 Rp 95,073,526 Rp 23,055,330 Rp 9,844,071 Rp 127,972,927 43
Rp 45,079,290 Rp 3,756,607 Rp 10,931,728 Rp 59,767,625 20 Rp 9,531,728 Rp 97,660,207 Rp 23,682,600 Rp 10,111,901 Rp 131,454,707 44
Rp 45,554,084 Rp 3,796,174 Rp 11,046,865 Rp 60,397,123 20 Rp 9,646,865 Rp 100,263,319 Rp 24,313,855 Rp 10,381,431 Rp 134,958,604 45
Rp 46,013,924 Rp 3,834,494 Rp 11,158,377 Rp 61,006,794 20 Rp 9,758,377 Rp 102,883,452 Rp 24,949,237 Rp 10,652,724 Rp 138,485,413 46
Rp 46,459,374 Rp 3,871,615 Rp 11,266,398 Rp 61,597,387 21 Rp 9,866,398 Rp 105,520,942 Rp 25,588,828 Rp 10,925,814 Rp 142,035,584 47
Rp 46,890,735 Rp 3,907,561 Rp 11,371,003 Rp 62,169,300 21 Rp 9,971,003 Rp 108,175,501 Rp 26,232,559 Rp 11,200,672 Rp 145,608,732 49
Modal Pembagian Keuntungan Belanja Pengeluaran Hp dari keuntungan Sisa Saur Utang Modal Untung Pembagian Belanja Pengeluaran Hp
Rp 47,308,356 Rp 3,942,363 Rp 11,472,276 Rp 62,722,995 21 Rp 10,072,276 Rp 110,846,984 Rp 26,880,394 Rp 11,477,281 Rp 149,204,659 50
Rp 47,712,624 Rp 3,976,052 Rp 11,570,311 Rp 63,258,987 21 Rp 10,170,311 Rp 113,535,363 Rp 27,532,325 Rp 11,755,641 Rp 152,823,329 51
Rp 48,103,952 Rp 4,008,663 Rp 11,665,208 Rp 63,777,824 21 Rp 10,265,208 Rp 116,240,711 Rp 28,188,373 Rp 12,035,757 Rp 156,464,841 52
Rp 48,482,768 Rp 4,040,231 Rp 11,757,071 Rp 64,280,070 21 Rp 10,357,071 Rp 118,963,175 Rp 28,848,570 Rp 12,317,645 Rp 160,129,390 53
Rp 48,849,496 Rp 4,070,791 Rp 11,846,003 Rp 64,766,290 22 Rp 10,446,003 Rp 121,702,937 Rp 29,512,962 Rp 12,601,325 Rp 163,817,225 55
Rp 49,204,550 Rp 4,100,379 Rp 11,932,103 Rp 65,237,033 22 Rp 10,532,103 2026 Rp 124,460,191 Rp 30,181,596 Rp 12,886,816 Rp 167,528,603 56
Rp 49,548,322 Rp 4,129,027 Rp 12,015,468 Rp 65,692,817 22 Rp 10,615,468 Rp 127,235,106 Rp 30,854,513 Rp 13,174,135 Rp 171,263,754 57
Rp 49,881,175 Rp 4,156,765 Rp 12,096,185 Rp 66,134,125 22 Rp 10,696,185 Rp 130,027,810 Rp 31,531,744 Rp 13,463,296 Rp 175,022,850 58
Rp 50,203,446 Rp 4,183,621 Rp 12,174,336 Rp 66,561,402 22 Rp 10,774,336 Rp 132,838,382 Rp 32,213,308 Rp 13,754,307 Rp 178,805,997 60
Rp 50,515,452 Rp 4,209,621 Rp 12,249,997 Rp 66,975,070 22 Rp 10,849,997 Rp 135,666,875 Rp 32,899,217 Rp 14,047,174 Rp 182,613,267 61
Rp 50,817,512 Rp 4,234,793 Rp 12,323,247 Rp 67,375,551 22 Rp 10,923,247 Rp 138,513,378 Rp 33,589,494 Rp 14,341,906 Rp 186,444,778 62
Modal Pembagian Keuntungan Belanja Pengeluaran Hp dari keuntungan Sisa Saur Utang Modal Untung Pembagian Belanja Pengeluaran Hp
Rp 51,109,941 Rp 4,259,162 Rp 12,394,161 Rp 67,763,264 23 Rp 10,994,161 Rp 141,378,003 Rp 34,284,166 Rp 14,638,514 Rp 190,300,682 63
Rp 51,393,051 Rp 4,282,754 Rp 12,462,815 Rp 68,138,620 23 Rp 11,062,815 Rp 144,260,876 Rp 34,983,262 Rp 14,937,012 Rp 194,181,150 65
Rp 51,667,143 Rp 4,305,595 Rp 12,529,282 Rp 68,502,020 23 Rp 11,129,282 Rp 147,162,131 Rp 35,686,817 Rp 15,237,412 Rp 198,086,360 66
Rp 51,932,507 Rp 4,327,709 Rp 12,593,633 Rp 68,853,849 23 Rp 11,193,633 Rp 150,081,897 Rp 36,394,860 Rp 15,539,730 Rp 202,016,487 67
Rp 52,189,425 Rp 4,349,119 Rp 12,655,936 Rp 69,194,479 23 Rp 11,255,936 Rp 153,020,302 Rp 37,107,423 Rp 15,843,977 Rp 205,971,703 69
Rp 52,438,165 Rp 4,369,847 Rp 12,716,255 Rp 69,524,266 23 Rp 11,316,255 2027 Rp 155,977,464 Rp 37,824,535 Rp 16,150,167 Rp 209,952,165 70
Rp 52,678,985 Rp 4,389,915 Rp 12,774,654 Rp 69,843,554 23 Rp 11,374,654 Rp 158,953,495 Rp 38,546,223 Rp 16,458,310 Rp 213,958,028 71
Rp 52,912,136 Rp 4,409,345 Rp 12,831,193 Rp 70,152,673 23 Rp 11,431,193 Rp 161,948,509 Rp 39,272,513 Rp 16,768,419 Rp 217,989,441 73
Rp 53,137,860 Rp 4,428,155 Rp 12,885,931 Rp 70,451,946 23 Rp 11,485,931 Rp 164,962,620 Rp 40,003,435 Rp 17,080,505 Rp 222,046,560 74
Rp 53,356,394 Rp 4,446,366 Rp 12,938,925 Rp 70,741,685 24 Rp 11,538,925 Rp 167,995,950 Rp 40,739,018 Rp 17,394,581 Rp 226,129,549 75
Rp 53,567,967 Rp 4,463,997 Rp 12,990,232 Rp 71,022,196 24 Rp 11,590,232 Rp 171,048,625 Rp 41,479,292 Rp 17,710,660 Rp 230,238,576 77

GAJI Bos Untung X 80% Gaji Kariawan Untung x 20%

Rp 5,530,572 Rp 2,073,965
Jumlah Bos 6 Jumlah Kariawan 4
Manger
Marketing
Accounting
Debt Collector