5 2 11 Honorarium PNS
5 2 11 15 Honorarium Tim Pemeriksa /Penilai Pekerjaan
Honorarium Tim Pemeriksa /Penilai Pekerjaan
5 2 2 20 Belanja Pemeliharaan
5 2 2 20 4 Belanja Pemeliharaan Peralatan dan Mesin
Pemeliharaan AC 2 kl
5 2 3 BELANJA MODAL
5 2 3 16 Belanja Modal Peralatan dan Mesin - Pengadaan Alat-alat Bantu
5 2 3 16 5 Belanja Modal Peralatan dan Mesin - Pengadaan Pompa
- Pengadaan Pompa Air 1 bh
Rp -
Rp 270,300,000 (Kekurangannya)
Target Kinerja
erta BPJS 10.000 Orang
Rp 270,300,000.00
Rp 600,000,000.00
9083 Orang
RINCIAN PERHITUNGAN
JUMLAH
800,000
800,000
4 OB 200,000.00 800,000.00
4,800,000
4,800,000
x 12 bln 24 OB 200,000.00 4,800,000.00
232,050,000.00
4,860,000.00
2,110,000.00
2,110,000.00
15 bh Rp 100,000 1,500,000.00
12 bh Rp 30,000 360,000.00
10 bh Rp 25,000 250,000.00
2,750,000.00
2,750,000.00
40 bh Rp 50,000 2,000,000.00
25 bh Rp 30,000 750,000.00
2,500,000.00
2,500,000.00
25 kotak Rp 100,000 2,500,000.00
16,400,000.00
14,400,000.00
12 bln Rp 1,000,000 12,000,000.00
24 bln Rp 100,000 2,400,000.00
2,000,000.00
1 th Rp 2,000,000 2,000,000.00
6,660,000.00
6,660,000.00
x 20 L x 2 bh 480 L Rp 12,000 5,760,000.00
90 L Rp 10,000 900,000.00
9,250,000.00
9,250,000.00
3000 lbr Rp 1,000 3,000,000.00
3000 lbr Rp 1,500 4,500,000.00
50 lbr Rp 35,000 1,750,000.00
6,000,000.00
6,000,000.00
x 1 buah 60 ok Rp 100,000 6,000,000.00
21,600,000.00
21,600,000.00
2,600,000.00
600,000.00
x 1 th x 1 bh 2 kl Rp 300,000 600,000.00
2,000,000.00
1 th Rp 2,000,000 2,000,000.00
162,180,000.00
162,180,000.00
12 bln Rp 13,515,000 162,180,000.00
31,750,000.00
2,000,000.00
2,000,000.00
1 bh Rp 2,000,000 2,000,000.00
13,750,000.00
13,750,000.00
5 pkt Rp 750,000 3,750,000.00
20 pkt Rp 500,000 10,000,000.00
7,500,000.00
7,500,000.00
1 pkt Rp 4,500,000 4,500,000.00
1 pkt Rp 3,000,000 3,000,000.00
8,500,000.00
8,500,000.00
NIP JABATAN
###
550,480,320.00
600,000,000.00
(329,700,000) Dana Operasional
Jasa 360,000,000
Operasional DanaObat Alat BAKHP