PT BLASOSEM PUTRA

Kalimantan Timur
Cut Of Date
TGL TANGGAL
NO NAMA NRP JABATAN MASA KERJA
MASUK PEMUTUSAN
STATUS ALA
KEPEGAWA SAN
RUMUS Tahun Bulan IAN PHK

1 2 3 4 5 6 7 8 9 10 11 12 13 14
1 Slamet BP 0103001 1-Apr-03 18-Sep-22 19.00 5.00 19.42 Permanen 23,140,800 8,229,500 5,942,500
2 Ebo Casba BP 0103007 15-Dec-03 18-Sep-22 18.00 9.00 18.75 Permanen 9,639,800 4,494,000 2,269,300
3 Tri Widodo BP 0107040 13-Nov-07 18-Sep-22 14.00 10.00 14.83 Permanen 4,440,100 2,257,500
4 Sulistyo Budi P. BP 0111077 9-Aug-11 18-Sep-22 11.00 1.00 11.08 Permanen 3,485,700 1,674,800
5 Suharjito BP 0111080 24-Nov-11 18-Sep-22 10.00 9.00 10.75 Permanen 3,412,300 -
6 Satijo BP 0104008 1-Apr-04 18-Sep-22 18.00 5.00 18.42 Permanen 2,501,900 -
7 Muhammad Impron BP 0112086 5-Apr-12 18-Sep-22 10.00 5.00 10.42 Permanen 3,146,800 509,300
10 Wahyudin BP 0113100 1-Jul-13 18-Sep-22 9.00 2.00 9.17 Permanen 2,774,700 504,000
11 Yulistia BP 0117102 10-Feb-17 18-Sep-22 5.00 7.00 5.58 Permanen 2,814,800 -
12 Yaswadi BP 0118105 3-Jul-18 18-Sep-22 4.00 2.00 4.17 2,159,000 262,500
13 Sri Yuliati BP 0119106 1-Jun-19 18-Sep-22 3.00 3.00 3.25 2,814,800 -
14 Hanania Nemy M BP 0120107 6-Mar-20 18-Sep-22 2.00 6.00 2.50 2,216,400 -

TOTAL
 A B C D E F G
GAJI
POKOK PENGHARGAAN MASA PENGGANTIAN KOMPENSASI CUTI KOMPENSASI CUTI
PESANGON TOTAL TOTAL
2019 KERJA HAK TAHUNAN PERIODIK
TAHUN THN X 1 X GP TAHUN THN X 1 X GP (A+B) 15% X C C+D HARI Rp HARI Rp
15 16 17 18 19 20 21 22 23 24 25 26
37,312,800 9 335,815,200 7 261,189,600 597,004,800 89,550,720 686,555,520 12 20,352,436
16,403,100 9 147,627,900 7 114,821,700 262,449,600 39,367,440 301,817,040 12 8,947,145
6,697,600 9 60,278,400 5 33,488,000 93,766,400 14,064,960 107,831,360 12 3,653,236
5,160,500 9 46,444,500 4 20,642,000 67,086,500 10,062,975 77,149,475 12 2,814,818
3,412,300 9 30,710,700 4 13,649,200 44,359,900 6,653,985 51,013,885 12 1,861,255
2,501,900 9 22,517,100 7 17,513,300 40,030,400 6,004,560 46,034,960 12 1,364,673
3,656,100 9 32,904,900 4 14,624,400 47,529,300 7,129,395 54,658,695 12 1,994,236
3,278,700 9 29,508,300 4 13,114,800 42,623,100 6,393,465 49,016,565 12 1,788,382
2,814,800 6 16,888,800 2 5,629,600 22,518,400 3,377,760 25,896,160 12 1,535,345
2,421,500 5 12,107,500 2 4,843,000 16,950,500 2,542,575 19,493,075 12 1,320,818
2,814,800 4 11,259,200 2 5,629,600 16,888,800 2,533,320 19,422,120 12 1,535,345
2,216,400 3 6,649,200 - - 6,649,200 997,380 7,646,580 12 1,208,945
1 - - - - - - -
1 - - - - - - -
1 - - - - - - -
99,665,500 111 851,486,700 - - 1,400,531,900 210,079,785 1,610,611,685 144 48,376,636 - -

1x 125,420,200 52,249,000 26,650,380 8,994,218

0,5x 62,710,100 150,603,698

 H I

KOMPENSASI CUTI KOMPENSASI CUTI TOTAL PHK TOTAL PESANGON

BESAR I BESAR II
HARI Rp HARI Rp 50-100 Juta 100-500 juta > 500 juta
27 28 29 30 31 36 5% 15% 25%
2 74,625,600 781,533,556 781,533,556 5,000,000 75,000,000 32,883,389 112,883,389
2 32,806,200 343,570,385 343,570,385 5,000,000 29,035,558 - 34,035,558
1 6,697,600 118,182,196 118,182,196 5,000,000 (4,772,671) - 227,329
0 - 79,964,293 79,964,293 1,498,215 - - 1,498,215
0 - 52,875,140 52,875,140 143,757 143,757
1 2,501,900 49,901,533 49,901,533 - 4,923 - 4,923
0 - 56,652,931 56,652,931 332,647 332,647
0 - 50,804,947 50,804,947 40,247 40,247
0 - 27,431,505 27,431,505 -
0 - 20,813,893 20,813,893 -
0 - 20,957,465 20,957,465 -
0 - 8,855,525 8,855,525 -
1 - - -
1 - - -
1 - - -
- - 9 116,631,300 1,775,619,621 1,775,619,621

1x 213,313,798
on
on
on
dirumahkan dengan sesekali ada tugas
dirumahkan full
on
on
dirumahkan full
on
Ada kemungkinan lanjut masa kerja ke Bayah
on
on
 PT BLASOSEM PUTRA
Kalimantan Timur
Cut Of Date
TGL TANGGAL
NO NAMA NRP JABATAN MASA KERJA
MASUK PEMUTUSAN
STATUS ALA
KEPEGAWA SAN
RUMUS Tahun Bulan IAN PHK

1 2 3 4 5 6 7 8 9 10 11 12 13 14
1 Slamet BP 0103001 1-Apr-03 18-Sep-22 19.00 5.00 19.42 Permanen 23,140,800 8,229,500 5,942,500
2 Ebo Casba BP 0103007 15-Dec-03 18-Sep-22 18.00 9.00 18.75 Permanen 9,639,800 4,494,000 2,269,300
3 Tri Widodo BP 0107040 13-Nov-07 18-Sep-22 14.00 10.00 14.83 Permanen 4,440,100 2,257,500
4 Sulistyo Budi P. BP 0111077 9-Aug-11 18-Sep-22 11.00 1.00 11.08 Permanen 3,485,700 1,674,800
5 Suharjito BP 0111080 24-Nov-11 18-Sep-22 10.00 9.00 10.75 Permanen 3,412,300 -
6 Satijo BP 0104008 1-Apr-04 18-Sep-22 18.00 5.00 18.42 Permanen 2,501,900 -
7 Muhammad Impron BP 0112086 5-Apr-12 18-Sep-22 10.00 5.00 10.42 Permanen 3,146,800 509,300
10 Wahyudin BP 0113100 1-Jul-13 18-Sep-22 9.00 2.00 9.17 Permanen 2,774,700 504,000
11 Yulistia BP 0117102 10-Feb-17 18-Sep-22 5.00 7.00 5.58 Permanen 2,814,800 -
12 Yaswadi BP 0118105 3-Jul-18 18-Sep-22 4.00 2.00 4.17 2,159,000 262,500
13 Sri Yuliati BP 0119106 1-Jun-19 18-Sep-22 3.00 3.00 3.25 2,814,800 -
14 Hanania Nemy M BP 0120107 6-Mar-20 18-Sep-22 2.00 6.00 2.50 2,216,400 -

TOTAL
 A B C D E F G
GAJI
POKOK PENGHARGAAN MASA PENGGANTIAN KOMPENSASI CUTI KOMPENSASI CUTI
PESANGON TOTAL TOTAL
2019 KERJA HAK TAHUNAN PERIODIK
TAHUN THN X 1 X GP TAHUN THN X 1 X GP (A+B) 15% X C C+D HARI Rp HARI Rp
15 16 17 18 19 20 21 22 23 24 25 26
37,312,800 9 335,815,200 7 261,189,600 597,004,800 89,550,720 686,555,520 12 20,352,436
16,403,100 9 147,627,900 7 114,821,700 262,449,600 39,367,440 301,817,040 12 8,947,145
6,697,600 9 60,278,400 5 33,488,000 93,766,400 14,064,960 107,831,360 12 3,653,236
5,160,500 9 46,444,500 4 20,642,000 67,086,500 10,062,975 77,149,475 12 2,814,818
3,412,300 9 30,710,700 4 13,649,200 44,359,900 6,653,985 51,013,885 12 1,861,255
2,501,900 9 22,517,100 7 17,513,300 40,030,400 6,004,560 46,034,960 12 1,364,673
3,656,100 9 32,904,900 4 14,624,400 47,529,300 7,129,395 54,658,695 12 1,994,236
3,278,700 9 29,508,300 4 13,114,800 42,623,100 6,393,465 49,016,565 12 1,788,382
2,814,800 6 16,888,800 2 5,629,600 22,518,400 3,377,760 25,896,160 12 1,535,345
2,421,500 5 12,107,500 2 4,843,000 16,950,500 2,542,575 19,493,075 12 1,320,818
2,814,800 4 11,259,200 2 5,629,600 16,888,800 2,533,320 19,422,120 12 1,535,345
2,216,400 3 6,649,200 - - 6,649,200 997,380 7,646,580 12 1,208,945
1 - - - - - - -
1 - - - - - - -
1 - - - - - - -
99,665,500 111 851,486,700 - - 1,400,531,900 210,079,785 1,610,611,685 144 48,376,636 - -

1x 125,420,200 52,249,000 26,650,380 8,994,218

0,5x 62,710,100 150,603,698

 H I

KOMPENSASI CUTI KOMPENSASI CUTI TOTAL PHK TOTAL PESANGON

BESAR I BESAR II
HARI Rp HARI Rp 50-100 Juta 100-500 juta > 500 juta
27 28 29 30 31 36 5% 15% 25%
2 74,625,600 781,533,556 781,533,556 5,000,000 75,000,000 32,883,389 112,883,389
2 32,806,200 343,570,385 343,570,385 5,000,000 29,035,558 - 34,035,558
1 6,697,600 118,182,196 118,182,196 5,000,000 (4,772,671) - 227,329
0 - 79,964,293 79,964,293 1,498,215 - - 1,498,215
0 - 52,875,140 52,875,140 143,757 143,757
1 2,501,900 49,901,533 49,901,533 - 4,923 - 4,923
0 - 56,652,931 56,652,931 332,647 332,647
0 - 50,804,947 50,804,947 40,247 40,247
0 - 27,431,505 27,431,505 -
0 - 20,813,893 20,813,893 -
0 - 20,957,465 20,957,465 -
0 - 8,855,525 8,855,525 -
1 - - -
1 - - -
1 - - -
- - 9 116,631,300 1,775,619,621 1,775,619,621

1x 213,313,798
on
on
on
dirumahkan dengan sesekali ada tugas
dirumahkan full
on
on
dirumahkan full
on
Ada kemungkinan lanjut masa kerja ke Bayah
on
on
 PT BLASOSEM PUTRA
Kalimantan Timur
Cut Of Date
TGL TANGGAL
NO NAMA NRP JABATAN MASA KERJA
MASUK PEMUTUSAN
STATUS ALA
KEPEGAWA SAN
RUMUS Tahun Bulan IAN PHK

1 2 3 4 5 6 7 8 9 10 11 12 13
1 Sulistyo Budi P. BP 0111077 9-Aug-11 18-Sep-22 11.00 1.00 11.08 Permanen 3,485,700 1,674,800
2 Suharjito BP 0111080 24-Nov-11 18-Sep-22 10.00 9.00 10.75 Permanen 3,412,300 -
3 Wahyudin BP 0113100 1-Jul-13 18-Sep-22 9.00 2.00 9.17 Permanen 2,774,700 504,000
4 Yaswadi BP 0118105 3-Jul-18 18-Sep-22 4.00 2.00 4.17 2,159,000 262,500
5 Hanania Nemy M BP 0120107 6-Mar-20 18-Sep-22 2.00 6.00 2.50 2,216,400 -

TOTAL
 A B C D E F
GAJI
POKOK PENGHARGAAN MASA PENGGANTIAN
PESANGON TOTAL TOTAL KOMPENSASI CUTI TAHUNAN
2019 KERJA HAK
TAHUN THN X 2 X GP TAHUN THN X 1 X GP (A+B) 15% X C C+D HARI Rp
14 15 16 17 18 19 20 21 22 23 24
5,160,500 9 23,222,250 4 20,642,000 43,864,250 - 43,864,250 12 2,814,818
3,412,300 9 15,355,350 4 13,649,200 29,004,550 - 29,004,550 12 1,861,255
3,278,700 9 14,754,150 4 13,114,800 27,868,950 - 27,868,950 12 1,788,382
2,421,500 5 6,053,750 2 4,843,000 10,896,750 - 10,896,750 12 1,320,818
2,216,400 3 3,324,600 - - 3,324,600 - 3,324,600 12 1,208,945
1 - - - - - - -
1 - - - - - - -
1 - - - - - - -
16,489,400 38 62,710,100 - 52,249,000 114,959,100 - 114,959,100 60 8,994,218

31,355,050 52,249,000 - 8,994,218

0,5 x 92,598,268

1x 123,953,318
 G H I
TOTAL
KOMPENSASI CUTI KOMPENSASI CUTI KOMPENSASI CUTI TOTAL PHK
PESANGON
PERIODIK BESAR I BESAR II
HARI Rp HARI Rp HARI Rp 50-100 Juta
25 26 27 28 29 30 31 36 5%
0 - 46,679,068 46,679,068 10,321,000 57,000,068 333,953
0 - 30,865,805 30,865,805 6,824,600 37,690,405
0 - 29,657,332 29,657,332 6,557,400 36,214,732
0 - 12,217,568 12,217,568 2,421,500 14,639,068
0 - 4,533,545 4,533,545 2,216,400 6,749,945
1 - - - 28,340,900 152,294,218
1 - - -
1 - - -
- - - - 3 - 123,953,318 123,953,318
Note :
Kebijakan diberi kesempatan mengikuti pelatihan kewirausahan dengan
 100-500 juta > 500 juta
15% 25%
- - 333,953 dirumahkan dengan sesekali ada tugas
- dirumahkan full
- dirumahkan full
- Ada kemungkinan lanjut masa kerja ke Bayah
- on

sahan dengan biaya ditanggung perusahaan.

 PT BLASOSEM PUTRA
Kalimantan Timur
Cut Of Date
TGL TANGGAL
NO NAMA NRP JABATAN MASA KERJA
MASUK PEMUTUSAN
STATUS ALA
KEPEGAWA SAN
RUMUS Tahun Bulan IAN PHK

1 2 3 4 5 6 7 8 9 10 11 12 13
1 Sulistyo Budi P. BP 0111077 9-Aug-11 18-Sep-22 11.00 1.00 11.08 Permanen 3,485,700 1,674,800
2 Suharjito BP 0111080 24-Nov-11 18-Sep-22 10.00 9.00 10.75 Permanen 3,412,300 -
3 Wahyudin BP 0113100 1-Jul-13 18-Sep-22 9.00 2.00 9.17 Permanen 2,774,700 504,000
4 Yaswadi BP 0118105 3-Jul-18 18-Sep-22 4.00 2.00 4.17 2,159,000 262,500
5 Hanania Nemy M BP 0120107 6-Mar-20 18-Sep-22 2.00 6.00 2.50 2,216,400 -
TOTAL

MASA KERJA
DATA KARYAWAN STATUS ALA
KEPEGAWA SAN
Tahun Bulan IAN PHK
TGL TANGGAL
NO NAMA NRP JABATAN
MASUK PEMUTUSAN
1 Sulistyo Budi P. BP 0111077 9-Aug-11 18-Sep-22 11.00 1.00 11.08 Permanen 3,485,700 1,674,800
2 Suharjito BP 0111080 24-Nov-11 18-Sep-22 10.00 9.00 10.75 Permanen 3,412,300 -
3 Wahyudin BP 0113100 1-Jul-13 18-Sep-22 9.00 2.00 9.17 Permanen 2,774,700 504,000

4 Yaswadi BP 0118105 3-Jul-18 18-Sep-22 4.00 2.00 4.17 2,159,000 262,500

5 Hanania Nemy M BP 0120107 6-Mar-20 18-Sep-22 2.00 6.00 2.50 2,216,400 -

TOTAL
 A B C D E

GAJI POKOK 2019 PENGHARGAAN MASA PENGGANTIAN

PESANGON TOTAL TOTAL
KERJA HAK
TAHUN THN X 0,5 X GP TAHUN THN X 1 X GP (A+B) 15% X C C+D
14 15 16 17 18 19 20 21 22
5,160,500 9 23,222,250 4 20,642,000 43,864,250 - 43,864,250
3,412,300 9 15,355,350 4 13,649,200 29,004,550 - 29,004,550
3,278,700 9 14,754,150 4 13,114,800 27,868,950 - 27,868,950
2,421,500 5 6,053,750 2 4,843,000 10,896,750 - 10,896,750
2,216,400 3 3,324,600 - - 3,324,600 - 3,324,600
16,489,400 35 62,710,100 - 52,249,000 114,959,100 - 114,959,100

31,355,050 52,249,000 -

A B C D E
PENGHARGAAN MASA PENGGANTIAN
PESANGON TOTAL TOTAL
GAJI POKOK 2019 KERJA HAK

TAHUN THN X 1 X GP TAHUN THN X 1 X GP (A+B) 15% X C C+D

5,160,500 9 46,444,500 4 20,642,000 67,086,500 - 67,086,500

3,412,300 9 30,710,700 4 13,649,200 44,359,900 - 44,359,900
3,278,700 9 29,508,300 4 13,114,800 42,623,100 - 42,623,100
2,421,500 5 12,107,500 2 4,843,000 16,950,500 - 16,950,500
2,216,400 3 6,649,200 - - 6,649,200 - 6,649,200
16,489,400 35 125,420,200 - 52,249,000 177,669,200 - 177,669,200
 F G H I KEBIJAKAN

KOMPENSASI CUTI KOMPENSASI CUTI KOMPENSASI CUTI TOTAL PHK TOTAL PESANGON
KOMPENSASI CUTI TAHUNAN TAMBAHAN
PERIODIK BESAR I BESAR II
HARI Rp HARI Rp HARI Rp HARI Rp BP
23 24 25 26 27 28 29 30 31 36
12 2,814,818 0 - 46,679,068 46,679,068 10,321,000
12 1,861,255 0 - 30,865,805 30,865,805 6,824,600
12 1,788,382 0 - 29,657,332 29,657,332 6,557,400
12 1,320,818 0 - 12,217,568 12,217,568 2,421,500
12 1,208,945 0 - 4,533,545 4,533,545 2,216,400
60 8,994,218 - - - - - - 123,953,318 123,953,318
Note :
8,994,218 Kebijakan diberi kese

F G H I KEBIJAKAN
KOMPENSASI CUTI KOMPENSASI CUTI KOMPENSASI CUTI
KOMPENSASI CUTI TAHUNAN TAMBAHAN
PERIODIK BESAR I BESAR II TOTAL PHK TOTAL PESANGON
HARI Rp HARI Rp HARI Rp HARI Rp BP

12 2,814,818 0 - 69,901,318 69,901,318 10,321,000

12 1,861,255 0 - 46,221,155 46,221,155 6,824,600
12 1,788,382 0 - 44,411,482 44,411,482 6,557,400
12 1,320,818 0 - 18,271,318 18,271,318 2,421,500
12 1,208,945 0 - 7,858,145 7,858,145 2,216,400
60 8,994,218 - - - - - - 186,663,418 186,663,418 28,340,900
 50-100 Juta 100-500 juta > 500 juta
5% 15% 25%
57,000,068 333,953 - - ### dirumahkan dengan sesekali ada tugas
37,690,405 - dirumahkan full
36,214,732 - dirumahkan full
14,639,068 - Ada kemungkinan lanjut masa kerja ke Bayah
6,749,945 - on

kesempatan mengikuti pelatihan kewirausahan dengan biaya ditanggung perusahaan.

TOTAL PHK TOTAL PESANGON TOTAL PESANGON

BILA PSGN BILA PSGN BILA PSGN BILA PSGN

BERDASARKAN

0,5 X GAJI 1 X GAJI 0,5 X GAJI 1 X GAJI

UU 13 THN 2003
57,000,068 80,222,318 67,321,068 90,543,318 133,375,468
37,690,405 53,045,755 44,515,005 59,870,355 88,192,445
36,214,732 50,968,882 42,772,132 57,526,282 73,427,977
14,639,068 20,692,818 17,060,568 23,114,318 18,029,168
6,749,945 10,074,545 8,966,345 12,290,945 11,404,385
152,294,218 215,004,318 180,635,118 243,345,218 324,429,443
Selisih 62,710,100 Selisih: 81,084,225