You are on page 1of 13

HARGA BERSIH HARGA BERSIH

Rp 15,000,000.00
YANG DIINGINKAN YANG DIINGINKAN
Rp 1,650,000,000.00
HARGA KOTOR Rp 16,836,734.69 HARGA KOTOR
PPN 10% Rp 1,530,612.24 PPN 10%
PPh 23 (2%) Rp 306,122.45 PPh 22 (1.5%)

crosschecked Rp 16,836,734.69 crosschecked


Rp 17,900,000.00

Rp 1,969,000,000.00
Rp 19,989,847.72
Rp 1,817,258.88
Rp 272,588.83

Rp 19,989,847.72
NILAI KONTRAK/KWITANSI

DENGAN PPN

PPN (10%)

PPh 22 (1.5%)

PPh 23 (2%)

PPh 23 (4%)

PPh 23 (3%)

TANPA PPN

PPh 23 (2%)

PPh 22 (1.5%)
19,996,158.00 238 JUMLAH

DENGAN PPN 999,808

1,817,832.5

272,674.9 PPN + PPhnya

363,566.5 PPN + PPhnya

727,133.0 PPN + PPhnya

545,349.8 PPN + PPhnya


1,817,832.5 16,360,493
TANPA PPN

399,923.2

299,942.4
57,500.0

115,000.0
JUMLAH 17,905,651

PPh 21 (5%)

652,559

2,090,507 97,883

2,181,399

2,544,966 17,451,192

2,363,182.3
3,635,665.1

17,814,759
3635665.09090909
1,999,616

1,165,274

174,792

272,727
136,363

136,364
POS PENGAWAS BINTAN

PAJAK
NILAI FISIK (PPN+PPh),
Denda + Lain2

Nilai Kontrak 2,106,369,591 257,922,807

Uang Muka 30% 631,910,877 77,376,842

BAP INI 1,053,184,795 128,961,404

Potongan I (50% Uang Muka + 50% Retensi) 737,229,357 90,272,982

Retensi 5% 107,306,635 10,907,985

Pembayaran BAP Ini (50% Nilai Kontarak - Potongan I) 312,731,404 41,912,456

Total Pembayaran s/d BAP ini 737,229,357 90,272,982

Sisa Kontrak 1,369,140,234 167,649,825


NILAI TAGIHAN

709,287,719
2,364,292,397.83 PPN

709,287,719 Pph 23 (2%) 631,910,877


1,182,146,199

827,502,339 59,107,310 709,287,719


118,214,620 2,837,150,877
354,643,860

827,502,339 118,214,620
1,536,790,059 2,364,292,398
1,182,146,199

1,059,648,225
2,364,292,398

741,753,758 1,569,256,097
JUMLAH PINJAMAN 5,000,000

LAMA ANGSURAN BULAN 12

ANGS POKOK 416,667

BUNGA 50,000

TOTAL ANGSURAN 466,667

TOTAL BAYAR 5,600,000

TOTAL BUNGA 600,000

PERSEN BUNGA 12.0%


130,650,000
391,950,000
1,059,648,225.00 52,982,411.25

317,894,467.50

You might also like