PROGRES S/D 25
JANUARI 2018
TAGIHAN TERMIN
VOL REALISASI S/D 25
NO NAMA PROYEK VOL KONTRAK HARSAT TOTAL JANUARI 2018 SNK (M3) SNK (RP)
PU
1 2 3 4 5=3x4 6 20
PROGRES S/D 25
JANUARI 2018
TAGIHAN TERMIN
VOL KONTRAK HARSAT TOTAL VOL REALISASI S/D 25 SNK (M3) SNK (RP)
NO NAMA PROYEK JANUARI 2018
PU
1 2 3 4 5=3x4 6 20
- Kelas P 1,051,966 - -
- Kelas B 116,290 984,390 ### 103,622.5 102,004,952,775 103,542.5 101,926,201,575.0 12,667 12,469,386,257
- Kelas B2 25,741 1,034,330 26,624,789,564 23,394.0 24,197,104,557 23,371.0 24,173,314,978.2 2,347 2,427,685,008
PROGRES S/D 25
JANUARI 2018
TAGIHAN TERMIN
VOL KONTRAK HARSAT TOTAL VOL REALISASI S/D 25 SNK (M3) SNK (RP)
NO NAMA PROYEK JANUARI 2018
PU
1 2 3 4 5=3x4 6 20
- Kelas C 12,905 865,677 11,171,128,330 12,229.5 10,586,796,382 12,081.5 10,458,676,192.2 675 584,331,948
- Kelas D 493 815,020 401,886,135 62.5 50,938,721 62.5 50,938,721.3 431 350,947,414
- Kelas E 26,834 887,785 23,822,822,153 26,620.0 23,632,836,168 26,445.0 23,477,473,796.1 214 189,985,986
- Kelas P - 1,051,966 - - - - - - -
- K-500 3,903 1,200,000 4,683,000,000 4,212.5 5,055,000,000 4,212.5 5,055,000,000.0 (310) (372,000,000)
- K-450 4,500 1,062,000 4,779,000,000 5,916.0 6,282,792,000 5,549.0 5,893,038,000.0 (1,416) (1,503,792,000)
- Mortar 10,000 980,000 9,800,000,000 1,921.0 1,882,580,000 1,921.0 1,882,580,000.0 8,079 7,917,420,000
- Kelas B 956 984,390 941,322,938 402 395,724,780 384 378,005,760 554 545,598,158
- Kelas B2 - 1,034,330 - - - - - - -
- Kelas C 30,923 865,677 26,769,475,799 16,678 14,437,760,339 15,379 13,313,245,968 14,245 12,331,715,460
PROGRES S/D 25
JANUARI 2018
TAGIHAN TERMIN
VOL KONTRAK HARSAT TOTAL VOL REALISASI S/D 25 SNK (M3) SNK (RP)
NO NAMA PROYEK JANUARI 2018
PU
1 2 3 4 5=3x4 6 20
- Kelas D - 815,020 - - - - - - -
- Kelas E 8,142 887,785 7,228,336,429 8,002 7,104,055,410 7,026 6,237,577,269 140 124,281,019
- Kelas P 66,081 1,051,966 69,515,331,452 28,983.0 30,489,129,709 28,983 30,489,129,709 37,098 39,026,201,743
- Kelas B 405 984,390 398,677,950 1,364 1,342,707,960 405 398,677,950 (959) (944,030,010)
- Kelas B2 - 1,034,330 - - - - - - -
- Kelas C 24,935 865,677 21,585,810,819 10,855.0 9,396,923,401 10,855 9,396,923,401 14,080 12,188,887,419
- Kelas D - 815,020 - - - - - - -
- Kelas E 10,409 887,785 9,241,264,582 10,155 9,015,456,472 10,155 9,015,456,472 254 225,808,110
- Kelas P 82,000 1,051,966 86,261,041,225 17,716 18,636,629,125 17,716 18,636,629,125 64,284 67,624,412,101
1 2 3 4 5=3x4 6 20
289,988,274,163
PT. WASKITA BETON PRECAST, TBK.
BUKU PIUTANG
FPWP-KEU-01-08
No. ………
Periode 26 Sept s/d 31 Desember 2016 Rev : 01
1 Nomor Order : 249 / SPM / WK / DI /2016 Nama Proyek : Pemalang Batang Toll Road
2 Tanggal : 28/07/2016 Kode Proyek : 16pi006 (lihat Kode proyek dari list PENGENDALIAN)
3 Nilai Order : Rp481,162,273,796
4 Jangka waktu Pelaksanan :
5 Jenis Barang : Readymix
6 Pembeli : PT. Waskita Karya Div III
7 Kategori Order : Internal
Tagihan ( ambil dari data Berita Acara ) Tagihan Potongan Diterima Pengakuan Tgl. Proses Cair
PROG
No. KETERANGAN Total Tagihan
%
PU UM Rentensi Termin/ U.Muka PPN PPN PPH Jumlah Piutang /tgl Jth Tempo Jumlah UB PST No. Bukti /Tgl PST Keterangan
1 Tag 1 No. INV 0710 /KW/WBP/2016 0.42 2,029,700,830 2,029,700,830 202,970,083.0 2,232,670,912.7 202,970,083.0 150,211,149 1,879,489,680.7 10/24/2016 11/24/2016 2,232,670,912.7 26 Juli 2017 Mandiri
2 Tag 2 No. INV 0741/KW/WBP/2016 0.50 2,404,255,465 2,404,255,465 240,425,546.5 2,644,681,011.8 240,425,546.5 41,084,815 2,363,170,650.0 11/11/16 12/12/16 2,644,681,011.8 08 Juni 2017 BRI
3 Tag 3 No. INV 0022 /KW/WBP/2017 1.21 5,830,603,609 5,830,603,609 583,060,360.9 6,413,663,969.6 583,060,360.9 103,252,702 5,727,350,906.7 1/12/2017 2/11/2017 6,413,663,969.6 07 Juni 2017 BRI
4 Tag 4 No. INV 0025/KW/WBP/2017 1.39 6,675,209,314 6,675,209,314 667,520,931.4 7,342,730,244.9 667,520,931.4 118,209,613 6,556,999,700.5 1/12/2017 2/11/2017 7,342,730,244.9 07 Juni 2017 BRI
5 Tag 5 No. INV 0164 /KW/WBP/2017 1.77 8,537,117,148 8,537,117,148 853,711,714.8 9,390,828,862.7
6 Tag 6 No. INV …. - - - -
7 Tag 7 No. INV …. - - - -
8 Tag 8 No. INV …. - - - -
9 Tag 9 No. INV …. - - - -
10 Tag 10 No. INV …. - - - -
dst
Jumlah 5.29 25,476,886,365 - - 25,476,886,365 2,547,688,637 28,024,575,002 1,693,976,922 412,758,279 16,527,010,938 18,633,746,139 -
Sisa Order 455,685,387,430.84 1,521,232,646 16,733,559,108 6,556,999,701 Saldo Piutang 16,527,010,938
Catatan :
Tagihan ( ambil dari data Berita Acara ) Tagihan Potongan Diterima Pengakuan Tgl. Proses Cair
PROG
No. KETERANGAN Total Tagihan
%
PU UM Rentensi Termin/ U.Muka PPN PPN PPH Jumlah Piutang /tgl Jth Tempo Jumlah UB PST No. Bukti /Tgl PST Keterangan
1 0614/KW/WBP/2017 8.48 30,026,549,298.00 30,026,549,298 3,002,654,929.8 33,029,204,228 3,002,654,930 1,721,574,242 28,304,975,056 6/9/2017 7/9/2017 33,029,204,228 9/14/2017 BRI
2 1069/KW/WBP/2017 15.61 55,293,268,224 55,293,268,224 5,529,326,822.4 60,822,595,046.5
3 1070/KW/WBP/2017 3.75 13,287,855,419 13,287,855,419 1,328,785,541.9 14,616,640,960.4
4 1071/KW/WBP/2017 1.75 6,210,610,025 6,210,610,025 621,061,002.5 6,831,671,027.5
5 1251/KW/WBP/2017 2.14 7,579,982,259 7,579,982,259 757,998,225.9 8,337,980,485.0
6 1252/KW/WBP/2017 0.95 3,374,447,564 3,374,447,564 337,444,756.4 3,711,892,320.6
7 1290/KW/WBP/2017 1.60 5,669,403,492 5,669,403,492 566,940,349.2 6,236,343,841.0
8 1289/KW/WBP/2017 1.90 6,737,411,870 6,737,411,870 673,741,187.0 7,411,153,057.4
9 1467/KW/WBP/2017 2.02 7,140,468,000 7,140,468,000 714,046,800.0 7,854,514,800.0
10 1565/KW/WBP/2017 3.81 13,511,476,618 13,511,476,618 1,351,147,661.8 14,862,624,280.3
11 1865/KW/WBP/2017 1.84 6,510,953,190 6,510,953,190 651,095,319.0 7,162,048,509.0
12 1866/KW/WBP/2017 0.37 1,303,471,620 1,303,471,620 130,347,162.0 1,433,818,782.0
13 2194/KW/WBP/2017 0.62 2,205,033,600 2,205,033,600 220,503,360.0 2,425,536,960.0
14 2208/KW/WBP/2017 1.07 3,804,018,540 3,804,018,540 380,401,854.0 4,184,420,394.0
15 2209/KW/WBP/2017 1.66 5,885,253,868 5,885,253,868 588,525,386.8 6,473,779,254.4
16 0154/KW/WBP/2017 0.61 2,172,845,125 2,172,845,125 217,284,512.5 2,390,129,637.0
17 0358/KW/WBP/2018 0.47 1,669,935,237 1,669,935,237 166,993,523.7 1,836,928,761.1
18 0439/KW/WBP/2018 0.15 534,239,314 534,239,314 53,423,931.4 587,663,245.4
Jumlah 48.82 172,917,223,263 - - 172,917,223,263 17,291,722,326 190,208,945,589 3,002,654,930 1,721,574,242 28,304,975,056 33,029,204,228 -
Sisa Order 181,263,179,186.43 2,283,444,334 25,117,887,674 - Saldo Piutang 28,304,975,056
Catatan :
Tagihan ( ambil dari data Berita Acara ) Tagihan Potongan Diterima Pengakuan Tgl. Proses Cair
PROG
No. KETERANGAN Total Tagihan
%
PU UM Rentensi Termin/ U.Muka PPN PPN PPH Jumlah Piutang /tgl Jth Tempo Jumlah UB PST No. Bukti /Tgl PST Keterangan
1 0608/KW/WBP/2017 0.41 423,695,664.00 423,695,664 42,369,566.4 466,065,230 42,369,566.4 25,087,256 398,608,408.0 6/1/2017 7/1/2017 8/10/2017 - BNI
2 0807/KW/WBP/2017 0.10 105,152,392 105,152,392 10,515,239.2 115,667,631.7
3 0808/KW/WBP/2017 1.42 1,470,296,324 1,470,296,324 147,029,632.4 1,617,325,956.4
4 0809/KW/WBP/2017 2.02 2,082,743,563 2,082,743,563 208,274,356.3 2,291,017,919.3
5 0843/KW/WBP/2017 2.57 2,655,367,600 2,655,367,600 265,536,760.0 2,920,904,360.0
6 0844/KW/WBP/2017 0.17 180,719,784 180,719,784 18,071,978.4 198,791,762.4
7 1253/KW/WBP/2017 0.28 292,938,543 292,938,543 29,293,854.3 322,232,397.1
8 1254/KW/WBP/2017 1.33 1,376,822,674 1,376,822,674 137,682,267.4 1,514,504,941.6
9 1584/KW/WBP/2017 2.93 3,025,956,762 3,025,956,762 302,595,676.2 3,328,552,438.4
10 1867/KW/WBP/2017 3.04 3,142,222,352 3,142,222,352 314,222,235.2 3,456,444,587.6
11 1868/KW/WBP/2017 1.52 1,566,377,329 1,566,377,329 156,637,732.9 1,723,015,062.3
12 054/KW/WBP/2018 4.23 4,375,126,469 4,375,126,469 437,512,646.9 4,812,639,116.2
13 083/KW/WBP/2018 6.83 7,053,431,829 7,053,431,829 705,343,182.9 7,758,775,011.7
14 084/KW/WBP/2018 7.88 8,138,327,753 8,138,327,753 813,832,775.3 8,952,160,528.4
15 0155/KW/WBP/2018 4.46 4,605,230,560 4,605,230,560 460,523,056.0 5,065,753,616.3
16 0440/KW/WBP/2018 9.60 9,923,549,104 9,923,549,104 992,354,910.4 10,915,904,014.9
Catatan :
Tagihan ( ambil dari data Berita Acara ) Tagihan Potongan Diterima Pengakuan Tgl. Proses Cair
PROG
No. KETERANGAN Total Tagihan
%
PU UM Rentensi Termin/ U.Muka PPN PPN PPH Jumlah Piutang /tgl Jth Tempo Jumlah UB PST No. Bukti /Tgl PST Keterangan
Catatan :