2,485,000.00 30,532,200.00
28,047,200.00
30,532,200.00 30,532,200.00
13,000,000.00 48,344,950.00
35,344,950.00
48,344,950.00 48,344,950.00
Kepala Madrasah Keterangan BENDAHARA
115,515,000.00 76,930,950.00
38,584,050.00
115,515,000.00 115,515,000.00
31,797,800.00 31,876,500.00
78,700.00
31,797,800.00 31,876,500.00
Kepala Madrasah Keterangan BENDAHARA
15,115,000.00 55,281,650.00
40,166,650.00
55,281,650.00 55,281,650.00
Kepala Madrasah Keterangan BENDAHARA
6,657,800.00 128,479,850.00
121,822,050.00
128,479,850.00 128,479,850.00
94,500,000.00 139,815,050.00
45,315,050.00
139,815,050.00 139,815,050.00
Kepala Madrasah Keterangan BENDAHARA
- 89,906,050.00
89,906,050.00
89,906,050.00 89,906,050.00
87,169,500.00 131,723,700.00
44,554,200.00
87,169,500.00 131,723,700.00
75,700,000.00 104,029,300.00
28,329,300.00
104,029,300.00 104,029,300.00
11/9/2017
12/9/2017
12/9/2017
13/9/2017
13/9/2017
14/9/2017
14/9/2017
16/9/2017
16/9/2017
22/9/2017
24/9/2017
24/9/2019
26/7/2017
30/9/2017 Hr. Guru bulan September 13,650,000.00
30/9/2017 Hr. Tendik bulan Sepetember 741,000.00
1/10/2017
1/10/2017
7/10/2017
7//10/2017
11/8/2017
11/10/2017
11/10/2017
15/10/2017
16/10/2017 2,1,3
17/10/2017
17/10/2017
18/10/2017
22/10/2017
22/10/2017
22/10/2017
22/10/2017
23/10/2017 2,1,6
31/10/2017 HR. Guru Bulan Oktober 14,024,250.00
31/10/2017 HR. Tendik Bulan Oktober 1,861,000.00
1/11/2017
2/11/2017
4/11/2017
4/11/2017
4/11/2017
7/11/2017
7/11/2017 2,1,7
7/11/2017
9/11/2017
11/11/2017
15/11/2017
15/11/2017 7
24/11/2017 7.1
24/11/2017
24/11/2017
25/11/2017
27/11/2017
28/11/2017
28/11/2017 7.2
29/11/2017
29/11/2017
29/11/2017
29/11/2017
29/11/2017
29/11/2017
30/11/2017 HR. Guru bulan Nopember 13,484,500.00
30/11/2017 HR. Tendik bulan Nopember 741,000.00
2/12/2017
3/12/2017
9/12/2017
9/12/2017
11/12/2017
11/12/2017
31/12/2017 HR. Guru bulan Desember 2017 13,952,000.00
31/12/2017 HR. Tendik bulan Desember 2017 2,081,000.00
4/1/2018
5/1/2018
5/1/2018 8
8.1
6/1/2018
9/1/2018
10/1/2018
10/1/2018 8.2
10/1/2018
11/1/2018
15/1/2018
17/1/2018
22/1/2018
22/1/2018
22/1/2018
25/1/2018
31/1/2018 HR. Guru bulan januari 13,952,000.00
31/1/2018 HR. Tendik bulan 2018 741,000.00
1/2/2018
1/2/2018
1/2/2018
9/2/2018 8.4
9/2/2018
11/2/2018
13/2/2018
18/2/2018
20/2/2018
20/2/2018
20/2/2018
20/2/2018
22/2/2018
22/2/2018
22/2/2018
27/2/2018
27/8/2018
28/2/2018
28/2/2018
28/2/2018 8.5
28/2/2018
28/2/2018
28/2/2018 8.6
28/2/2018 HR. Guru bulan pebruari 13,952,000.00
28/2/2018 HR. Tendik 2,081,000.00
8/3/2018
8/3/2018 8.7
21/3/2018
27/3/2018
31/3/2018 HR. Guru bulan Maret 13,952,000.00
31/3/2018 HR. Tendik Bulan Maret 741,000.00
1/4/2018
1/4/2018
7/4/2018
10/4/2018
15/4/2018
16/4/2018
18/4/2018
18/4/2018
18/4/2018
19/4/2018
19/4/2018
19/4/2018
21/4/2018
27/4/2018
30/4/2018
30/4/2018
30/4/2018
30/4/2018
30/4/2018
30/4/2018 HR. Guru Bulan April 13,654,000.00
30/4/2018 HR. Tendik bulan April 2,081,000.00
2/5/2018
6/5/2018
6/5/2018
15/5/2018
15/5/2018
29/5/2018
31/5/2015 HR. Guru bulan Mei 12,125,000.00
31/5/2018 HR. Tendik bulan Mei 741,000.00
3/6/2018
5/6/2018
6/6/2018
6/6/2018
6/6/2018
6/6/2018
26/6/2018
30/6/2018
30/6/2018
30/6/2018
30/6/2018 HR Guru Bulan Juni 11,835,500.00
30/6/2018 Hr. Tendik bulan Juni 2,081,000.00
30/6/2018
3/7/2018
3/7/2018
3/7/2018
3/7/2018
10/7/2018
12/7/2018
12/7/2018
178,527,500.00
(243,114,800.00)
453,971,600.00
32,329,300.00
Tenaga Pendidik 2.2
Hr. Guru Bulan Juli 13,472,500.00 2,2,1
Hr. Guru bulan Agustus 13,981,750.00
Hr. Guru bulan September 13,650,000.00
HR. Guru Bulan Oktober 14,024,250.00
HR. Guru bulan Nopember 13,484,500.00
HR. Guru bulan Desember 2017 13,952,000.00 2,2,2
HR. Guru bulan januari 13,952,000.00
HR. Guru bulan pebruari 13,952,000.00
HR. Guru bulan Maret 13,952,000.00
HR. Guru Bulan April 13,654,000.00
HR. Guru bulan Mei 12,125,000.00
HR Guru Bulan Juni 11,835,500.00
162,035,500.00 2.3
Tenaga Kependidikan 2,3,1
Hr. Tendik Bulan Juli 741,000.00
Hr. Tendik bulan Agustus 1,861,000.00
Hr. Tendik bulan Sepetember 741,000.00
HR. Tendik Bulan Oktober 1,861,000.00
HR. Tendik bulan Nopember 741,000.00
HR. Tendik bulan Desember 2017 2,081,000.00
HR. Tendik bulan 2018 741,000.00
HR. Tendik 2,081,000.00
HR. Tendik Bulan Maret 741,000.00 2,3,2
HR. Tendik bulan April 2,081,000.00
HR. Tendik bulan Mei 741,000.00
Hr. Tendik bulan Juni 2,081,000.00
16,492,000.00
Belanja Lain-Lain
Konsumsi harian guru dan karyawan
(20000 x 30)
Konsumsi Harian 5,600,000.00
THR Guru
bingkisan hari raya 1,500,000.00
buka bersama 500,000.00
2,000,000.00
Saldo Tahun 2016/2017
Saldo Tahun lalu 13,077,700.00
Belanja Daya & Jasa
Biaya Internet
Internet bulan Peb - Juni 1,750,000.00
pulsa opoerator 100,000.00
Internet 600,000.00
2,450,000.00
Biaya Listrik & Genset
Servis mix 50,000.00
Servis genset 500,000.00
perbaikan instalasi listrik 100,000.00
Kabel + Sekring 110,000.00
760,000.00
Biaya Pelaporan
Biaya kegiatan pengelolaan Dana BSM
Manajemen PIP 630,000.00
Transport PIP 175,000.00
Pengajuan PIP 40,000.00
Transport PIP 2x 80,000.00
Transport PIP 200,000.00
Iuran PIP 150,000.00
Laporan PIP 60,000.00
1,335,000.00
Biaya kegiatan pengelolaan Dana BOS
Pengajuan TFG 50,000.00
Transport BOS 250,000.00
Laporan TPP-TFG 60,000.00
Transport BOS 100,000.00
Manajemen BOS 2,400,000.00
Iuran BOS 960,000.00
Rekom simsarpras 50,000.00
BOS 60,000.00
Manajemen BOS 2,600,000.00
Administrasi BOS 420,000.00
Iuran BOS 945,000.00
7,895,000.00
Belanja Pengadaan & Pemeliharaan Sarana dan Prasarana
Biaya Pengadaan Laboratorium Komputer
Lab Komputer 66,677,000.00
PENGELUARAN
1 Belanja Pegawai
1.1 HR. Tenaga Pendidik 162,035,500.00
1.2 Tenaga Kependidikan & Pembina Ekstra 16,492,000.00
2 Belanja Barang dan Jasa
2.1 Belanja Barang
2.1.1 Biaya alat tulis & bahan habis pakai kantor 10,559,100.00
2,1,2 Atribut Seragam, Raport, Kartu Pelajar 1,379,000.00
2,1,3 Pengadaan buku koleksi Perpustakaan 1,949,000.00
2,1,4 Pengadaan bahan habis pakai untuk KBM 1,250,000.00
2.2 Belanja Daya & Jasa
2,2,1 Biaya Internet 2,450,000.00
2,2,2 Biaya Listrik & Genset 760,000.00
2.3 Biaya Pelaporan
NO URAIAN KEGIATAN MASUK KELUAR