Neraca Saldo
1 November 2006
28 RK-PPKD Rp3,000,000
Kas di bendahara pengeluaran
Rp25,500,000
Rp40,000,000
Rp40,000,000
Rp13,200,000
Rp13,200,000
Rp27,500,000
Rp27,500,000
Rp8,000,000
Rp8,000,000
Rp65,000,000
Rp65,000,000
Rp35,000,000
Rp35,000,000
Rp108,000,000
Rp5,000,000
Rp5,000,000
Rp750,000
Rp750,000
Rp22,500,000
Rp22,500,000
Rp3,000,000
Rp800,000
Rp571,200,000
Dinas Kesehatan Kota Banda Aceh
Buku Besar
Tahun 2006
RK-PPKD
Date Explanation Ref Debit Credit
Nov 1 Rp25,500,000
1 Rp40,000,000
8 Rp13,200,000
16 Rp27,500,000
17 Rp108,000,000
28 Rp3,000,000
Nov 1 Rp10,000,000
1 Rp25,500,000
18 Rp5,000,000
18 Rp750,000
18 Rp750,000
28 Rp22,500,000
28 Rp3,000,000
17 Rp8,000,000
17 Rp65,000,000
17 Rp35,000,000
17 Rp108,000,000
Persediaan ATK
Date Explanation Ref Debit Credit
28 Rp2,000,000
31 Rp800,000
28 Rp1,000,000
28 Rp4,000,000
28 Rp13,200,000
Gedung Kantor
Date Explanation Ref Debit Credit
1 Rp960,000,000
1 Rp255,000,000
16 Rp27,500,000
Kendaraan
Date Explanation Ref Debit Credit
1 Rp150,000,000
1 Rp75,000,000
18 Rp750,000
18 Rp750,000
1 Rp10,000,000
1 Rp1,440,000,000
Perubahan SAL
Date Explanation Ref Debit Credit
Rp40,000,000
Rp13,200,000
Rp27,500,000
Rp8,000,000
Rp65,000,000
Rp35,000,000
Rp5,000,000
Rp22,500,000
Rp8,000,000
Rp35,000,000
Rp65,000,000
Rp29,000,000
Rp3,000,000
Rp5,000,000
Rp27,500,000
Belanja ATK
Date Explanation Ref Debit Credit
Rp2,000,000
Rp1,000,000
Rp4,000,000
Rp4,000,000
Belanja konsumsi
Date Explanation Ref Debit Credit
Rp3,000,000
Rp4,500,000
Rp4,000,000
Belanja honorarium
Date Explanation Ref Debit Credit
Rp5,000,000
Rp8,000,000
Rp35,000,000
Rp65,000,000
Rp29,000,000
Rp3,000,000
Rp5,000,000
Rp3,000,000
Beban ATK
Date Explanation Ref Debit Credit
Date Explanation Ref Debit Credit
Rp800,000
Rp4,000,000
Beban konsumsi
Date Explanation Ref Debit Credit
Rp3,000,000
Rp4,500,000
Rp4,000,000
Beban honorarium
Date Explanation Ref Debit Credit
Rp5,000,000
#REF! #REF!
Saldo
Debit Credit
Rp25,500,000
Rp65,500,000
Rp78,700,000
Rp106,200,000
(Rp1,800,000)
(Rp4,800,000)
Saldo
Debit Credit
Rp10,000,000
Rp35,500,000
Rp30,500,000
Rp31,250,000
Rp30,500,000
Rp8,000,000
Rp5,000,000
Saldo
Debit Credit
Rp8,000,000
Rp73,000,000
Rp108,000,000
Rp0
Saldo
Debit Credit
Rp2,000,000
Rp1,200,000
Saldo
Debit Credit
Rp1,000,000
Saldo
Debit Credit
Rp4,000,000
Saldo
Debit Credit
Rp13,200,000
Saldo
Debit Credit
Rp960,000,000
Saldo
Debit Credit
Rp255,000,000
Rp282,500,000
Saldo
Debit Credit
Rp150,000,000
Saldo
Debit Credit
Rp75,000,000
Saldo
Debit Credit
Rp750,000
Rp0
Saldo
Debit Credit
Rp10,000,000
Saldo
Debit Credit
Rp1,440,000,000
Saldo
Debit Credit
Rp40,000,000
Rp53,200,000
Rp80,700,000
Rp72,700,000
Rp7,700,000
(Rp27,300,000)
(Rp22,300,000)
Rp200,000
Saldo
Debit Credit
Rp8,000,000
Saldo
Debit Credit
Rp35,000,000
Saldo
Debit Credit
Rp65,000,000
Saldo
Debit Credit
Rp29,000,000
Saldo
Debit Credit
Rp3,000,000
Saldo
Debit Credit
Rp5,000,000
Saldo
Debit Credit
Rp3,000,000
Saldo
Debit Credit
Rp27,500,000
Saldo
Debit Credit
Rp2,000,000
Saldo
Debit Credit
Rp1,000,000
Saldo
Debit Credit
Rp4,000,000
Saldo
Debit Credit
Rp4,000,000
Saldo
Debit Credit
Rp3,000,000
Saldo
Debit Credit
Rp4,500,000
Saldo
Debit Credit
Rp4,000,000
Saldo
Debit Credit
Rp13,200,000
Saldo
Debit Credit
Rp5,000,000
Saldo
Debit Credit
Rp8,000,000
Saldo
Debit Credit
Rp35,000,000
Saldo
Debit Credit
Rp65,000,000
Saldo
Debit Credit
Rp29,000,000
Saldo
Debit Credit
Rp3,000,000
Saldo
Debit Credit
Rp5,000,000
Saldo
Debit Credit
Rp3,000,000
Saldo
Debit Credit
Rp800,000
Saldo
Debit Credit
Rp4,000,000
Saldo
Debit Credit
Rp3,000,000
Saldo
Debit Credit
Rp4,500,000
Saldo
Debit Credit
Rp4,000,000
Saldo
Debit Credit
Rp5,000,000
Dinas Kesehatan Kota Banda Aceh
Neraca Saldo
untuk periode yang berakhir 31 Desember 2006
PENDAPATAN Rp43,000,000
Pendapatan retribusi yankes - LRA Rp8,000,000
Pendapatan penyelenggaraan diklat - LRA Rp35,000,000
BELANJA Rp108,200,000
Belanja gaji pokok Rp29,000,000
Belanja tunjangan keluarga Rp3,000,000
Belanja tunjangan jabatan Rp5,000,000
Belanja tunjangan beras Rp3,000,000
Belanja ATK Rp2,000,000
Belanja listrik dan elektronik Rp1,000,000
Belanja bahan obat Rp4,000,000
Belanja listrik air dan telepon Rp4,000,000
Belanja konsumsi Rp3,000,000
Belanja pakaian olahraga Rp4,500,000
Belanja perjalanan dinas Rp4,000,000
Belanja bahan kimia Rp13,200,000
Belanja honorarium Rp5,000,000
Belanja modal - mesin dan perlatan Rp27,500,000
PEMBIAYAAN Rp65,000,000
Hasil penjualan aset daerah - LRA Rp65,000,000
SURPLUS (DEFISIT) (Rp200,000)
Dinas Kesehatan Kota Banda Aceh
Laporan Operasional
periode 31 Desember 2006
PENDAPATAN Rp108,000,000
Pendapatan retribusi yankes - LO Rp8,000,000
Pendapatan penyelenggaraan diklat - LO Rp35,000,000
Hasil penjualan aset daerah - LO Rp65,000,000
BEBAN Rp75,700,000
Beban gaji pokok Rp29,000,000
Beban tunjangan keluarga Rp3,000,000
Beban tunjangan jabatan Rp5,000,000
Belanja tunjangan beras Rp3,000,000
Belanja ATK Rp2,000,000
Belanja listrik dan elektronik Rp4,000,000
Belanja konsumsi Rp3,000,000
Belanja pakaian olahraga Rp4,500,000
Belanja perjalanan dinas Rp4,000,000
Belanja bahan kimia Rp13,200,000
Belanja honorarium Rp5,000,000
SURPLUS (DEFISIT) Rp32,300,000
Dinas Kesehatan Kota Banda Aceh
Laporan Perubahan Ekuitas
periode 31 Desember 2006
ASET
Aset Lancar
Kas di bendahara pengeluaran Rp5,000,000
Kas di bendahara penerimaan Rp0
Persediaan ATK Rp1,200,000
Persediaan listrik dan elektronik Rp1,000,000
Persediaan bahan obat Rp4,000,000
Persediaan bahan kimia Rp13,200,000
Total Aset Lancar Rp24,400,000
Aset Tidak Lancar
Gedung kantor Rp960,000,000
Mesin dan peralatan Rp282,500,000
Kendaraan Rp150,000,000
Meubeler dan perlengkapan Rp75,000,000
Total Aset Tidak Lancar Rp1,467,500,000
TOTAL ASET Rp1,491,900,000
KEWAJIBAN
TOTAL KEWAJIBAN Rp0
EKUITAS
Ekuitas akhir Rp1,482,300,000
RK-PPKD (Rp4,800,000)
TOTAL EKUITAS Rp1,477,500,000
TOTAL KEWAJIBAN DAN EKUITAS Rp1,477,500,000
Rp14,400,000