Agency Budgeting Dashboard V5
Rich Text SOW & Million-Rounding Logic
TARGET MARGIN (%)
+ Add Influencer
Influencer / Vendor
Scope of Work (Rich Text)
Nett Request (IDR)
Tax Tier
PPh 21 (Tax)
Real Cost
Quote (Math)
Rounding (Juta)
Grand Total (+11%)
📊 Financial Breakdown
💰 Revenue & Cash In
Total Billing (DPP)
0
+ PPN (11%)
0
= Grand Total Invoice
0
- Potongan PPh 23 (2%)
0
Net Cash Received
0
📉 Cost & Profit
Total Real Cost
0
Total Nett Vendor
0
Total PPh 21 Burden
0
Gross Profit (Est)
0
Actual Margin %
0%
🏛️ Tax Liability
Hutang PPh 21
0
Hutang PPN
0
Total Tax to Pay
0
Credit PPh 23:
Rp 0
💳 Payment Term Simulator
Full Payment (100%)
2 Term (50% / 50%)
3 Term (30% / 30% / 40%)
4 Term (25% each)