You are on page 1of 4

PEKERJAAN TRALIS DAN RAK CAB KENDARI BIAYA NETT RENOVASI BIAYA TERMASUK PPH 2,5% JASA

9,500,000.00 9,522,500.00
Termin Bayar Progres Kerja Payment Kumulatif Selisih 90% UNTUK BIAYA MATERIAL 10% UNTUK BIAYA JASA
DP 50% 0% 50% 50% +50% DP 50% 4,750,000.00 4,350,000.00 400,000.00
4,760,000.00 PPH2,5% 10,000.00
4,360,000.00
PELUNASAN 45% 100% + BAST I 45% 95% -5% PELUNASAN 45% 4,275,000.00 3,875,000.00 400,000.00
4,285,000.00 PPH2,5% 10,000.00
3,885,000.00
RETENSI 5% 100% + BAST II 5% 100% 0% RETENSI 5% 475,000.00 375,000.00 100,000.00
477,500.00 PPH2,5% 2,500.00
377,500.00

Note : Jakarta, 15 November 2018


Di Setujui, Di Ketahui,

(TRI SETIAWAN) (SYSCA EKAWATY)


NIP : 1611032 NIP : 1001296
PEKERJAAN RENOV AHASS BULULAWANG SPK I

Termin Bayar Progres Kerja Payment Kumulatif Selisih


DP 50% 0% 50% 50% +50%

PELUNASAN 45% 100% + BAST I 45% 95% -5%

RETENSI 5% 100% + BAST II 5% 100% 0%

PEKERJAAN RENOV AHASS BULULAWANG SPK II

Termin Bayar Progres Kerja Payment Kumulatif Selisih


DP 50% 0% 50% 50% +50%

PELUNASAN 45% 100% + BAST I 45% 95% -5%

RETENSI 5% 100% + BAST II 5% 100% 0%


BIAYA NETT RENOVASI
20,000,000.00
90% UNTUK BIAYA MATERIAL
DP 50% 10,000,000.00 9,000,000.00
10,025,000.00 PPH2,5% 25,000.00
9,025,000.00
PELUNASAN 45% 9,000,000.00 8,100,000.00
9,022,500.00 PPH2,5% 22,500.00
8,122,500.00
RETENSI 5% 1,000,000.00 900,000.00
1,002,500.00 PPH2,5% 2,500.00
902,500.00

BIAYA NETT RENOVASI


23,000,000.00
90% UNTUK BIAYA MATERIAL
DP 50% 11,500,000.00 10,400,000.00
11,527,500.00 PPH2,5% 27,500.00
10,427,500.00
PELUNASAN 45% 10,350,000.00 9,350,000.00
10,375,000.00 PPH2,5% 25,000.00
9,375,000.00
RETENSI 5% 1,150,000.00 1,050,000.00
1,152,500.00 PPH2,5% 2,500.00
1,052,500.00
BIAYA TERMASUK PPH 2,5% JASA
20,050,000.00
10% UNTUK BIAYA JASA
1,000,000.00

900,000.00

100,000.00

TOTAL BIAYA MATERIAL 18,000,000.00


TOTAL BIAYA JASA 2,000,000.00
TOTAL PPH 2,5% 50,000.00
TOTAL KESELURUHAN 20,050,000.00

BIAYA TERMASUK PPH 2,5% JASA


23,055,000.00
10% UNTUK BIAYA JASA
1,100,000.00

1,000,000.00

100,000.00

TOTAL BIAYA MATERIAL 20,800,000.00


TOTAL BIAYA JASA 2,200,000.00
TOTAL PPH 2,5% 55,000.00
TOTAL KESELURUHAN 23,055,000.00

You might also like