No Part No.

Description Qty Unit Price

Opsi 1 : CC PRO (Include Adobe Stick Unlimited)
1 N/A 5 Rp19,050,000
Adobe CC All Apps - Pro for teams

PPN 11%
Grand Total
No Part No. Description Qty Unit Price
CC NON PRO (Exclude Adobe Stock) Adobe CC All
1 N/A 5 Rp17,050,000
Apps - Pro for teams
CC NON PRO (Exclude Adobe Stock) Adobe CC All
2 N/A 1 Rp18,000,000
Apps - Pro for teams
Total

PPN 11%
Grand Total

No Part No. Description Qty Unit Price

1 N/A Microsoft 365 Basic 7 Rp950,000

PPN 11%
Grand Total

No Part No. Description Qty Unit Price

CC NON PRO (Exclude Adobe Stock) Adobe CC All
1 N/A 3 Rp19,500,000
Apps - Pro for teams New License

PPN 11%
Grand Total

No Part No. Description Qty Unit Price

1 N/A Adobe Photoshop 1 Rp9,100,000
2 N/A Adobe Illustrator 1 Rp6,100,000
3 N/A Adobe Premiere 1 Rp6,100,000
4 N/A Adobe After Effect 1 Rp6,100,000
5 N/A Indesign 1 Rp6,100,000
Total

PPN 11%
Grand Total

No Part No. Description Qty Unit Price

CC NON PRO (Exclude Adobe Stock) Adobe CC All
1 N/A 5 Rp17,050,000
Apps - Pro for teams
CC NON PRO (Exclude Adobe Stock) Adobe CC All
2 N/A 1 Rp18,000,000
Apps - Pro for teams
Total

PPN 11%
 Grand Total

Uang masuk 70% Kekurangan 30%

Rp80,225,250 Rp34,382,250

Margin Rp8,510,000
MasOpan Rp1,500,000
Dimas Buat Modal SA Rp30,000,000
Total Before PPN

Rp95,250,000

Rp10,477,500
Rp105,727,500
Total Before PPN Modal Margin Total Margin
Rp85,250,000 Rp15,790,000 Rp1,260,000 Rp6,300,000

Rp18,000,000 Rp15,790,000 Rp2,210,000 Rp2,210,000

Rp103,250,000
total margin Rp8,510,000
Rp11,357,500
Rp114,607,500

Total Before PPN

Rp6,650,000

Rp731,500
Rp7,381,500

Total Before PPN

Rp58,500,000

Rp6,435,000
Rp64,935,000

Total Before PPN

Rp9,100,000
Rp6,100,000
Rp6,100,000
Rp6,100,000
Rp6,100,000
Rp33,500,000

Rp3,685,000
Rp37,185,000

Total Before PPN Modal Margin Total Margin

Rp85,250,000 Rp15,790,000 Rp1,260,000 Rp6,300,000

Rp18,000,000 Rp15,790,000 Rp2,210,000 Rp2,210,000

Rp103,250,000
total margin Rp8,510,000
Rp11,357,500
Rp114,607,500