CLEANING IPAL

Asumsi tawar 5% 10% 15%

Harga Penawaran PT. KPI 2.210.472.000,00 2.210.472.000 2.210.472.000
asumsi tawar 2.099.948.400 1.989.424.800 1.878.901.200
DPP ( AT x 100 / 111 ) 1.891.845.405 1.792.274.595 1.692.703.784
PPN 11% ( dpp x 11%) 208.102.995 218.836.728 206.679.132
PPh final 23 atau 4 ayat ( DPP x 2%) 41.998.968 39.788.496 37.578.024
Harga NETT ( setelah pajak ) 1.849.846.437 1.730.799.576 1.634.644.044
USER 5% 92.492.322 86.539.979 81.732.202
HARGA AKHIR 1.757.354.116 1.644.259.597 1.552.911.842
Beban Bungan Invoicing ( ADM + BUNGA 4 BLN )
Beban Bunga KMK WA ( 4 BLN ) 36.937.099 34.993.041 33.048.983
Hrga stlh Beban Bank 1.720.417.016 1.609.266.556 1.519.862.858
Harga Beli 1.488.892.000 1.488.892.000 1.488.892.000
Nett Profit 231.525.016 120.374.556 30.970.858
16% 8% 2%