Академический Документы
Профессиональный Документы
Культура Документы
Hal : 1
BANDUNG LODAYA
PERIODE S/D 30 NOVEMBER 2015
AKUN
NAMA AKUN
(a)
(b)
PROG
(c)
ANGGARAN RKAT
2015
(d)
PERGESERAN
ANGGARAN
(e)
ANGGARAN
SETELAH GESER
BYMHD
(f)
(g)
REALISASI ANGGARAN
ANGGARAN S/D
BULAN LAPORAN
BULAN INI
BYMHD
SALDO
ANGGARAN
(h)
(i)
(j)
(k)
(l = i + j + k)
(m = f + g - l)
PERSENTASE (%)
(n = l / (f+g))
(o = l / h)
BEBAN USAHA
BEBAN PENYULUHAN DAN PEMBINAAN
BEBAN PERLUASAN KEPESERTAAN
5703010100 BEBAN PENDATAAN POTENSI
BPJS
3,000,000.00
0.00
3,000,000.00
0.00
2,750,000.00
0.00
0.00
0.00
0.00
3,000,000.00
0.00
0.00
BPJS
46,610,880.00
30,785,000.00
77,395,880.00
0.00
73,511,640.00
47,621,215.00
2,494,250.00
0.00
50,115,465.00
27,280,415.00
64.75
68.17
BPJS
22,644,120.00
0.00
22,644,120.00
0.00
20,757,110.00
12,870,000.00
0.00
0.00
12,870,000.00
9,774,120.00
56.84
62.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
22,438,800.00
0.00
22,438,800.00
0.00
20,568,900.00
14,992,000.00
0.00
0.00
14,992,000.00
7,446,800.00
66.81
72.89
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
94,693,800.00
30,785,000.00
125,478,800.00
0.00
117,587,650.00
75,483,215.00
2,494,250.00
0.00
77,977,465.00
47,501,335.00
62.14
66.31
0.00
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
118,754,290.00
29,140,200.00
147,894,490.00
0.00
137,998,299.17
138,443,220.00
1,200,000.00
0.00
139,643,220.00
8,251,270.00
94.42
101.19
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
13,440,000.00
0.00
13,440,000.00
0.00
12,320,000.00
11,530,000.00
200,000.00
0.00
11,730,000.00
1,710,000.00
87.28
95.21
BPJS
14,088,572.51
0.00
14,088,572.51
0.00
12,914,524.80
0.00
0.00
0.00
0.00
14,088,572.51
0.00
0.00
9,362,903.74
0.00
9,362,903.74
0.00
8,582,661.76
5,465,000.00
0.00
0.00
5,465,000.00
3,897,903.74
58.37
63.67
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
514,800,000.00
46,517,186.00
561,317,186.00
0.00
518,417,186.00
439,763,638.00
38,947,816.00
0.00
478,711,454.00
82,605,732.00
85.28
92.34
BPJS
4,832,169.07
0.00
4,832,169.07
0.00
4,429,488.31
0.00
0.00
0.00
0.00
4,832,169.07
0.00
0.00
675,277,935.32
75,657,386.00
750,935,321.32
0.00
694,662,160.04
595,201,858.00
40,347,816.00
0.00
635,549,674.00
115,385,647.32
84.63
91.49
BPJS
12,000,000.00
58,163,841.00
70,163,841.00
0.00
69,163,841.00
69,025,238.00
0.00
0.00
69,025,238.00
1,138,603.00
98.38
99.80
BPJS
11,000,000.00
(6,000,000.00)
5,000,000.00
0.00
4,083,333.33
4,522,700.00
0.00
0.00
4,522,700.00
477,300.00
90.45
110.76
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
23,000,000.00
52,163,841.00
75,163,841.00
0.00
73,247,174.33
73,547,938.00
0.00
0.00
73,547,938.00
1,615,903.00
97.85
100.41
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
28,480,000.00
2,640,000.00
31,120,000.00
0.00
28,746,666.67
26,265,401.00
0.00
0.00
26,265,401.00
4,854,599.00
84.40
91.37
BPJS
14,240,000.00
5,075,000.00
19,315,000.00
0.00
18,128,333.33
15,283,926.00
800,000.00
0.00
16,083,926.00
3,231,074.00
83.27
88.72
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
42,720,000.00
7,715,000.00
50,435,000.00
0.00
46,875,000.00
41,549,327.00
800,000.00
0.00
42,349,327.00
8,085,673.00
83.97
90.35
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
36,000,000.00
0.00
36,000,000.00
0.00
33,000,000.00
29,988,101.00
2,267,753.00
0.00
32,255,854.00
3,744,146.00
89.60
97.75
36,000,000.00
0.00
36,000,000.00
0.00
33,000,000.00
29,988,101.00
2,267,753.00
0.00
32,255,854.00
3,744,146.00
89.60
97.75
871,691,735.32
166,321,227.00
1,038,012,962.32
0.00
965,371,984.38
815,770,439.00
45,909,819.00
0.00
861,680,258.00
176,332,704.32
83.01
89.26
BEBAN MANAJEMEN
BEBAN DIREKSI
5701010100 BEBAN PENGHASILAN DIREKSI
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Kode : BGRCORE607025
Tgl Cetak : 04 DEC 2015
User Cetak : AR225460
Hal : 2
BANDUNG LODAYA
PERIODE S/D 30 NOVEMBER 2015
AKUN
NAMA AKUN
(a)
(b)
PROG
(c)
ANGGARAN RKAT
2015
(d)
PERGESERAN
ANGGARAN
(e)
ANGGARAN
SETELAH GESER
BYMHD
(f)
(g)
REALISASI ANGGARAN
ANGGARAN S/D
BULAN LAPORAN
BULAN INI
BYMHD
SALDO
ANGGARAN
(h)
(i)
(j)
(k)
(l = i + j + k)
(m = f + g - l)
PERSENTASE (%)
(n = l / (f+g))
(o = l / h)
BEBAN USAHA
BEBAN MANAJEMEN
BEBAN DIREKSI
5701010600 BEBAN ASURANSI DIREKSI
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,102,771,560.00
6,300,000.00
1,109,071,560.00
0.00
1,017,173,930.00
806,324,400.00
91,920,600.00
0.00
898,245,000.00
210,826,560.00
80.99
88.31
1,102,771,560.00
6,300,000.00
1,109,071,560.00
0.00
1,017,173,930.00
806,324,400.00
91,920,600.00
0.00
898,245,000.00
210,826,560.00
80.99
88.31
BPJS
BPJS
160,800,000.00
0.00
160,800,000.00
0.00
147,400,000.00
138,500,000.00
14,300,000.00
0.00
152,800,000.00
8,000,000.00
95.02
103.66
BPJS
1,722,300,000.00
0.00
1,722,300,000.00
0.00
1,578,775,000.00
1,270,915,000.00
150,734,000.00
0.00
1,421,649,000.00
300,651,000.00
82.54
90.05
BPJS
823,644,000.00
0.00
823,644,000.00
0.00
755,007,000.00
613,461,600.00
70,754,400.00
0.00
684,216,000.00
139,428,000.00
83.07
90.62
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,500,000.00
0.00
0.00
1,500,000.00
(1,500,000.00)
0.00
0.00
43,200,000.00
0.00
43,200,000.00
0.00
39,600,000.00
28,800,000.00
7,200,000.00
0.00
36,000,000.00
7,200,000.00
83.33
90.91
18,000,000.00
0.00
18,000,000.00
0.00
16,500,000.00
13,500,000.00
1,500,000.00
0.00
15,000,000.00
3,000,000.00
83.33
90.91
43,200,000.00
7,200,000.00
50,400,000.00
0.00
46,800,000.00
43,200,000.00
0.00
0.00
43,200,000.00
7,200,000.00
85.71
92.31
Kode : BGRCORE607025
Tgl Cetak : 04 DEC 2015
User Cetak : AR225460
Hal : 3
BANDUNG LODAYA
PERIODE S/D 30 NOVEMBER 2015
AKUN
NAMA AKUN
(a)
(b)
PROG
(c)
ANGGARAN RKAT
2015
(d)
PERGESERAN
ANGGARAN
(e)
ANGGARAN
SETELAH GESER
BYMHD
(f)
(g)
REALISASI ANGGARAN
ANGGARAN S/D
BULAN LAPORAN
BULAN INI
BYMHD
SALDO
ANGGARAN
(h)
(i)
(j)
(k)
(l = i + j + k)
(m = f + g - l)
PERSENTASE (%)
(n = l / (f+g))
(o = l / h)
BEBAN USAHA
BEBAN PERSONIL
BEBAN TUNJANGAN TUNJANGAN POKOK
TOTAL BEBAN TUNJANGAN TUNJANGAN POKOK
2,811,144,000.00
7,200,000.00
2,818,344,000.00
0.00
2,584,082,000.00
2,109,876,600.00
244,488,400.00
0.00
2,354,365,000.00
463,979,000.00
83.54
91.11
0.00
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
371,044,000.00
0.00
371,044,000.00
0.00
340,123,666.67
261,722,000.00
0.00
0.00
261,722,000.00
109,322,000.00
70.54
76.95
BPJS
660,566,000.00
(108,751,333.00)
551,814,667.00
0.00
496,767,500.33
398,411,000.00
0.00
0.00
398,411,000.00
153,403,667.00
72.20
80.20
BPJS
0.00
57,100,000.00
57,100,000.00
0.00
57,100,000.00
56,500,000.00
600,000.00
0.00
57,100,000.00
0.00
100.00
100.00
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
336,000,000.00
46,265,000.00
382,265,000.00
0.00
354,265,000.00
306,345,000.00
0.00
0.00
306,345,000.00
75,920,000.00
80.14
86.47
BPJS
1,109,156,892.00
0.00
1,109,156,892.00
0.00
1,016,727,151.00
508,937,819.00
56,978,228.02
0.00
565,916,047.02
543,240,844.98
51.02
55.66
BPJS
0.00
63,628,000.00
63,628,000.00
0.00
63,628,000.00
63,628,000.00
0.00
0.00
63,628,000.00
0.00
100.00
100.00
BPJS
45,000,000.00
0.00
45,000,000.00
0.00
45,000,000.00
0.00
0.00
0.00
0.00
45,000,000.00
0.00
0.00
BPJS
0.00
0.00
0.00
0.00
0.00
638,440,872.00
0.00
0.00
638,440,872.00
(638,440,872.00)
0.00
0.00
BPJS
6,000,000.00
48,600,000.00
54,600,000.00
0.00
54,100,000.00
31,000,000.00
3,800,000.00
0.00
34,800,000.00
19,800,000.00
63.74
64.33
2,527,766,892.00
106,841,667.00
2,634,608,559.00
0.00
2,427,711,318.00
2,264,984,691.00
61,378,228.02
0.00
2,326,362,919.02
308,245,639.98
88.30
95.83
BPJS
161,523,459.74
0.00
161,523,459.74
0.00
148,063,171.43
0.00
0.00
0.00
0.00
161,523,459.74
0.00
0.00
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
154,388,018.40
0.00
154,388,018.40
0.00
141,522,350.20
0.00
0.00
0.00
0.00
154,388,018.40
0.00
0.00
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
152,380,622.40
0.00
152,380,622.40
0.00
139,682,237.20
0.00
0.00
0.00
0.00
152,380,622.40
0.00
0.00
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
468,292,100.54
0.00
468,292,100.54
0.00
429,267,758.83
0.00
0.00
0.00
0.00
468,292,100.54
0.00
0.00
BPJS
19,600,000.00
0.00
19,600,000.00
0.00
17,966,666.67
5,754,680.00
857,050.00
0.00
6,611,730.00
12,988,270.00
33.73
36.80
BPJS
11,200,000.00
0.00
11,200,000.00
0.00
10,266,666.67
9,882,275.00
0.00
0.00
9,882,275.00
1,317,725.00
88.23
96.26
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
30,800,000.00
0.00
30,800,000.00
0.00
28,233,333.33
15,636,955.00
857,050.00
0.00
16,494,005.00
14,305,995.00
53.55
58.42
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
6,000,000.00
0.00
6,000,000.00
0.00
5,500,000.00
4,700,000.00
0.00
0.00
4,700,000.00
1,300,000.00
78.33
85.45
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6,000,000.00
0.00
6,000,000.00
0.00
5,500,000.00
4,700,000.00
0.00
0.00
4,700,000.00
1,300,000.00
78.33
85.45
6,946,774,552.54
120,341,667.00
7,067,116,219.54
0.00
6,491,968,340.16
5,201,522,646.00
398,644,278.02
0.00
5,600,166,924.02
1,466,949,295.52
79.24
86.26
Kode : BGRCORE607025
Tgl Cetak : 04 DEC 2015
User Cetak : AR225460
Hal : 4
BANDUNG LODAYA
PERIODE S/D 30 NOVEMBER 2015
AKUN
NAMA AKUN
(a)
(b)
PROG
(c)
ANGGARAN RKAT
2015
(d)
PERGESERAN
ANGGARAN
(e)
ANGGARAN
SETELAH GESER
BYMHD
(f)
(g)
REALISASI ANGGARAN
ANGGARAN S/D
BULAN LAPORAN
BULAN INI
BYMHD
SALDO
ANGGARAN
(h)
(i)
(j)
(k)
(l = i + j + k)
(m = f + g - l)
PERSENTASE (%)
(n = l / (f+g))
(o = l / h)
BEBAN USAHA
BEBAN INSENTIF
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
0.00
638,440,872.00
638,440,872.00
0.00
638,440,872.00
0.00
0.00
0.00
0.00
638,440,872.00
0.00
0.00
0.00
638,440,872.00
638,440,872.00
0.00
638,440,872.00
0.00
0.00
0.00
0.00
638,440,872.00
0.00
0.00
0.00
638,440,872.00
638,440,872.00
0.00
638,440,872.00
0.00
0.00
0.00
0.00
638,440,872.00
0.00
0.00
TOTAL
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
TOTAL
BPJS
TOTAL
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
TOTAL
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
TOTAL
BPJS
90,484,368.20
20,000,000.00
110,484,368.20
0.00
105,960,150.33
106,907,600.00
0.00
0.00
106,907,600.00
3,576,768.20
96.76
100.89
BPJS
17,500,000.00
10,000,000.00
27,500,000.00
0.00
26,041,666.67
17,128,360.00
1,984,500.00
0.00
19,112,860.00
8,387,140.00
69.50
73.39
BPJS
19,004,820.16
3,000,000.00
22,004,820.16
0.00
20,421,085.15
15,955,850.00
1,294,700.00
0.00
17,250,550.00
4,754,270.16
78.39
84.47
79,833,543.84
(10,000,000.00)
69,833,543.84
0.00
63,180,748.52
56,963,500.00
805,000.00
0.00
57,768,500.00
12,065,043.84
82.72
91.43
206,822,732.20
23,000,000.00
229,822,732.20
0.00
215,603,650.67
196,955,310.00
4,084,200.00
0.00
201,039,510.00
28,783,222.20
87.48
93.24
Kode : BGRCORE607025
Tgl Cetak : 04 DEC 2015
User Cetak : AR225460
Hal : 5
BANDUNG LODAYA
PERIODE S/D 30 NOVEMBER 2015
AKUN
NAMA AKUN
(a)
(b)
PROG
(c)
ANGGARAN RKAT
2015
(d)
PERGESERAN
ANGGARAN
(e)
ANGGARAN
SETELAH GESER
BYMHD
(f)
(g)
REALISASI ANGGARAN
ANGGARAN S/D
BULAN LAPORAN
BULAN INI
BYMHD
SALDO
ANGGARAN
(h)
(i)
(j)
(k)
(l = i + j + k)
(m = f + g - l)
PERSENTASE (%)
(n = l / (f+g))
(o = l / h)
BEBAN USAHA
BEBAN UMUM/ADMINISTRASI
BEBAN SEWA
5503060100 BEBAN BUNGA SEWA PEMBIAYAAN
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
600,000,000.00
0.00
600,000,000.00
0.00
600,000,000.00
590,000,000.00
0.00
0.00
590,000,000.00
10,000,000.00
98.33
98.33
BPJS
100,000,000.00
0.00
100,000,000.00
0.00
100,000,000.00
88,000,000.00
0.00
0.00
88,000,000.00
12,000,000.00
88.00
88.00
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
80,000,000.00
0.00
80,000,000.00
0.00
80,000,000.00
0.00
0.00
0.00
0.00
80,000,000.00
0.00
0.00
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
780,000,000.00
0.00
780,000,000.00
0.00
780,000,000.00
678,000,000.00
0.00
0.00
678,000,000.00
102,000,000.00
86.92
86.92
BPJS
36,000,000.00
0.00
36,000,000.00
0.00
33,000,000.00
12,054,090.00
(1,000,000.00)
0.00
11,054,090.00
24,945,910.00
30.71
33.50
BPJS
192,240,000.00
(85,000,000.00)
107,240,000.00
0.00
91,220,000.00
78,077,264.00
20,487,390.00
0.00
98,564,654.00
8,675,346.00
91.91
108.05
BPJS
57,000,000.00
0.00
57,000,000.00
0.00
52,250,000.00
41,197,243.00
(565,334.00)
0.00
40,631,909.00
16,368,091.00
71.28
77.76
BPJS
10,200,000.00
0.00
10,200,000.00
0.00
9,350,000.00
4,759,811.00
(150,772.00)
0.00
4,609,039.00
5,590,961.00
45.19
49.29
BPJS
1,000,000.00
0.00
1,000,000.00
0.00
916,666.67
568,000.00
0.00
0.00
568,000.00
432,000.00
56.80
61.96
BPJS
8,000,000.00
0.00
8,000,000.00
0.00
7,333,333.33
6,284,900.00
495,600.00
0.00
6,780,500.00
1,219,500.00
84.76
92.46
304,440,000.00
(85,000,000.00)
219,440,000.00
0.00
194,070,000.00
142,941,308.00
19,266,884.00
0.00
162,208,192.00
57,231,808.00
73.92
83.58
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
149,000,000.00
(60,000,000.00)
89,000,000.00
0.00
76,583,333.33
61,794,011.00
4,918,388.00
0.00
66,712,399.00
22,287,601.00
74.96
87.11
BPJS
3,500,000.00
0.00
3,500,000.00
0.00
3,208,333.33
1,103,000.00
740,000.00
0.00
1,843,000.00
1,657,000.00
52.66
57.44
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
46,500,000.00
0.00
46,500,000.00
0.00
42,625,000.00
14,448,175.00
1,051,600.00
0.00
15,499,775.00
31,000,225.00
33.33
36.36
BPJS
4,800,000.00
10,000,000.00
14,800,000.00
0.00
12,880,000.00
7,155,000.00
2,215,000.00
0.00
9,370,000.00
5,430,000.00
63.31
72.75
BPJS
19,200,000.00
0.00
19,200,000.00
0.00
17,280,000.00
6,462,000.00
0.00
0.00
6,462,000.00
12,738,000.00
33.66
37.40
BPJS
13,500,000.00
0.00
13,500,000.00
0.00
6,750,000.00
6,345,000.00
0.00
0.00
6,345,000.00
7,155,000.00
47.00
94.00
236,500,000.00
(50,000,000.00)
186,500,000.00
0.00
159,326,666.67
97,307,186.00
8,924,988.00
0.00
106,232,174.00
80,267,826.00
56.96
66.68
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
49,000,000.00
7,000,000.00
56,000,000.00
0.00
51,916,666.67
40,258,566.00
6,685,169.00
0.00
46,943,735.00
9,056,265.00
83.83
90.42
BPJS
19,200,000.00
2,500,000.00
21,700,000.00
0.00
20,100,000.00
17,668,797.00
0.00
0.00
17,668,797.00
4,031,203.00
81.42
87.90
BPJS
63,900,000.00
30,000,000.00
93,900,000.00
0.00
88,575,000.00
70,401,534.00
4,372,225.00
0.00
74,773,759.00
19,126,241.00
79.63
84.42
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
132,100,000.00
39,500,000.00
171,600,000.00
0.00
160,591,666.67
128,328,897.00
11,057,394.00
0.00
139,386,291.00
32,213,709.00
81.23
86.80
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
9,000,000.00
0.00
9,000,000.00
0.00
9,000,000.00
0.00
0.00
0.00
0.00
9,000,000.00
0.00
0.00
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Kode : BGRCORE607025
Tgl Cetak : 04 DEC 2015
User Cetak : AR225460
Hal : 6
BANDUNG LODAYA
PERIODE S/D 30 NOVEMBER 2015
AKUN
NAMA AKUN
(a)
(b)
PROG
(c)
ANGGARAN RKAT
2015
(d)
PERGESERAN
ANGGARAN
(e)
ANGGARAN
SETELAH GESER
BYMHD
(f)
(g)
REALISASI ANGGARAN
ANGGARAN S/D
BULAN LAPORAN
BULAN INI
BYMHD
SALDO
ANGGARAN
(h)
(i)
(j)
(k)
(l = i + j + k)
(m = f + g - l)
PERSENTASE (%)
(n = l / (f+g))
(o = l / h)
BEBAN USAHA
BEBAN UMUM/ADMINISTRASI
BEBAN PAJAK BUMI DAN BANGUNAN
5708060103 BEBAN PAJAK KENDARAAN
BPJS
0.00
0.00
0.00
0.00
19,350,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
25,800,000.00
(2,000,000.00)
23,800,000.00
0.00
(2,000,000.00)
15,131,800.00
0.00
0.00
15,131,800.00
8,668,200.00
63.58
(756.59)
34,800,000.00
(2,000,000.00)
32,800,000.00
0.00
26,350,000.00
15,131,800.00
0.00
0.00
15,131,800.00
17,668,200.00
46.13
57.43
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
3,000,000.00
(1,900,000.00)
1,100,000.00
0.00
1,100,000.00
1,038,686.00
0.00
0.00
1,038,686.00
61,314.00
94.43
94.43
BPJS
3,000,000.00
(3,000,000.00)
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
22,500,000.00
9,900,000.00
32,400,000.00
0.00
27,900,000.00
18,078,350.00
5,366,800.00
0.00
23,445,150.00
8,954,850.00
72.36
84.03
BPJS
3,000,000.00
(3,000,000.00)
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
31,500,000.00
2,000,000.00
33,500,000.00
0.00
29,000,000.00
19,117,036.00
5,366,800.00
0.00
24,483,836.00
9,016,164.00
73.09
84.43
50,000,000.00
86,000,000.00
0.00
83,000,000.00
66,574,310.00
1,891,280.00
0.00
68,465,590.00
17,534,410.00
79.61
82.49
10.96
BPJS
36,000,000.00
BPJS
13,940,000.00
0.00
13,940,000.00
0.00
12,778,333.33
1,401,000.00
0.00
0.00
1,401,000.00
12,539,000.00
10.05
BPJS
2,500,000.00
(2,500,000.00)
0.00
0.00
(208,333.33)
0.00
0.00
0.00
0.00
0.00
0.00
0.00
52,440,000.00
47,500,000.00
99,940,000.00
0.00
95,570,000.00
67,975,310.00
1,891,280.00
0.00
69,866,590.00
30,073,410.00
69.91
73.11
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
12,000,000.00
21,307,000.00
33,307,000.00
0.00
32,307,000.00
9,586,157.00
884,672.00
0.00
10,470,829.00
22,836,171.00
31.44
32.41
12,000,000.00
21,307,000.00
33,307,000.00
0.00
32,307,000.00
9,586,157.00
884,672.00
0.00
10,470,829.00
22,836,171.00
31.44
32.41
JPN
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
10,000,000.00
25,000,000.00
35,000,000.00
0.00
34,166,666.67
3,174,000.00
400,000.00
0.00
3,574,000.00
31,426,000.00
10.21
10.46
JHT
0.00
0.00
0.00
0.00
0.00
23,866,000.00
6,000.00
0.00
23,872,000.00
(23,872,000.00)
0.00
0.00
JKK
0.00
0.00
0.00
0.00
0.00
1,890,000.00
0.00
0.00
1,890,000.00
(1,890,000.00)
0.00
0.00
JKM
0.00
0.00
0.00
0.00
0.00
770,000.00
0.00
0.00
770,000.00
(770,000.00)
0.00
0.00
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
JKK
0.00
0.00
0.00
0.00
0.00
12,000.00
0.00
0.00
12,000.00
(12,000.00)
0.00
0.00
JKM
0.00
0.00
0.00
0.00
0.00
12,000.00
0.00
0.00
12,000.00
(12,000.00)
0.00
0.00
JPN
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
JHT
0.00
0.00
0.00
0.00
0.00
12,000.00
0.00
0.00
12,000.00
(12,000.00)
0.00
0.00
BPJS
60,000,000.00
0.00
60,000,000.00
0.00
55,000,000.00
16,928,000.00
15,540,000.00
0.00
32,468,000.00
27,532,000.00
54.11
59.03
BPJS
1,000,000.00
0.00
1,000,000.00
0.00
916,666.67
0.00
0.00
0.00
0.00
1,000,000.00
0.00
0.00
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
71,000,000.00
25,000,000.00
96,000,000.00
0.00
90,083,333.33
46,664,000.00
15,946,000.00
0.00
62,610,000.00
33,390,000.00
65.22
69.50
0.00
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BPJS
10,000,000.00
16,740,327.99
26,740,327.99
0.00
26,740,327.99
21,658,400.00
0.00
0.00
21,658,400.00
5,081,927.99
81.00
81.00
BPJS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
10,000,000.00
16,740,327.99
26,740,327.99
0.00
26,740,327.99
21,658,400.00
0.00
0.00
21,658,400.00
5,081,927.99
81.00
81.00
1,871,602,732.20
38,047,327.99
1,909,650,060.19
0.00
1,809,642,645.32
1,423,665,404.00
67,422,218.00
0.00
1,491,087,622.00
418,562,438.19
78.08
82.40
Kode : BGRCORE607025
Tgl Cetak : 04 DEC 2015
User Cetak : AR225460
Hal : 7
BANDUNG LODAYA
PERIODE S/D 30 NOVEMBER 2015
AKUN
(a)
NAMA AKUN
(b)
PROG
(c)
ANGGARAN RKAT
2015
(d)
PERGESERAN
ANGGARAN
(e)
ANGGARAN
SETELAH GESER
BYMHD
(f)
(g)
REALISASI ANGGARAN
ANGGARAN S/D
BULAN LAPORAN
BULAN INI
BYMHD
SALDO
ANGGARAN
(h)
(i)
(j)
(k)
(l = i + j + k)
(m = f + g - l)
PERSENTASE (%)
(n = l / (f+g))
(o = l / h)
BEBAN USAHA
TOTAL BEBAN USAHA
9,690,069,020.06
963,151,093.99
10,653,220,114.05
0.00
9,905,423,841.86
7,440,958,489.00
511,976,315.02
0.00
7,952,934,804.02
2,700,285,310.03
74.65
80.29