Client Margin

Client: Bluebird
horizontal panoramic - Frontlite
Lok.: flyover pasopati dago
Month 12

Cost Item Remarks

Cost

Sales Price 710,000,000

Pph 23 (2%) 14,200,000 exclude calculation

Sales Price setelah PPh 23 695,800,000

Billboard Tax (SKPD)

Site Rental - 1 tahun 590,000,000 site rental location : flyover pasopati dago

TLB
SKRD I
RETRIBUTION
SKRD II -
IMB BBR

License & Permit

Koordinasi khusus
Penilaian Konstruksi
Gambar Konstruksi
Cek Kontrol Konstruksi -
Visual

Asuransi
Electrical Consumption
Client Fee / rebate 5% 35,500,000
Maintenance Exp
Employee Insentif 20,874,000 standard calculation (3%) to be adjusted with
company margin by Pak Doddy
fee jasa
Total Variabel Cost 646,374,000
Gross Margin 49,426,000
% Margin 7.0%