You are on page 1of 4

LAPORAN BULANAN

ADIGUNA JAYA PERKASA


PER JANUARI- JUNI 2020

PEROLEHAN
NO. URAIAN TARGET
JANUARI FEBRUARI MARET
A. BULANAN
1 REALISASI BARU 400,000,000 300,000,000 300,000,000 300,000,000
2 TOTAL REALISASI 750,000,000 400,000,000 420,000,000 450,000,000
3 TOTAL PEMBAYARAN 450,000,000 375,000,000 380,000,000 399,000,000
4 PEND. BUNGA 155,000,000 90,000,000 95,000,000 100,000,000
5 PEND. ADM 20,000,000 12,000,000 14,000,000 16,000,000
6 TOTAL PENDAPATAN 160,000,000 102,000,000 109,000,000 116,000,000
7 TOTAL BIAYA 145,000,000 140,000,000 140,000,000 140,000,000
B. TAHUNAN
1 OUTSTANDING 6,500,000,000 4,910,323,627 4,950,323,627 5,001,323,627
2 TUNGGAKAN 1,500,000,000 2,950,000,000 2,920,500,000 2,890,000,000
3 SHU 150,000,000 (38,000,000) (31,000,000) (24,000,000)
4 NPL(%) 30% 59% 58% 58%

Mengetahui,

ISNANI ANJARWATI
ANAN
AYA PERKASA
NI 2020

PEROLEHAN
KOMULATIF %
APRIL MEI JUNI

375,000,000 375,000,000 375,000,000 375,000,000


520,000,000 525,000,000 575,000,000 575,000,000
415,000,000 433,000,000 450,000,000 450,000,000
105,000,000 110,000,000 115,000,000 115,000,000
18,000,000 20,000,000 25,000,000 25,000,000
123,000,000 130,000,000 140,000,000 140,000,000
140,000,000 140,000,000 140,000,000 140,000,000

5,099,323,627 5,218,323,627 5,343,323,627 5,343,323,627


2,861,000,000 2,832,000,000 2,860,000,000 2,860,000,000
(17,000,000) (10,000,000) - -
56% 54% 55% 55%

Bangsal, 31 DESEMBER 2019


dibuat oleh,

ARTI SANTI DJUNAEDI


LAPORAN BULANAN
ADIGUNA JAYA PERKASA
PER JULI-DESEMBER 2020

PEROLEHAN
NO. URAIAN TARGET
JULI AGUSTUS SEPTEMBER
A. BULANAN
1 REALISASI BARU 400,000,000 375,000,000 375,000,000 400,000,000
2 TOTAL REALISASI 750,000,000 550,000,000 560,000,000 575,000,000
3 TOTAL PEMBAYARAN 450,000,000 498,000,000 525,000,000 550,000,000
4 PEND. BUNGA 155,000,000 120,000,000 122,000,000 126,000,000
5 PEND. ADM 20,000,000 23,000,000 25,000,000 28,000,000
6 TOTAL PENDAPATAN 160,000,000 143,000,000 147,000,000 154,000,000
7 TOTAL BIAYA 145,000,000 140,000,000 140,000,000 145,000,000
B. TAHUNAN
1 OUTSTANDING 6,500,000,000 5,395,323,627 5,430,323,627 5,455,323,627
2 TUNGGAKAN 1,500,000,000 2,830,000,000 2,800,000,000 2,775,000,000
3 SHU 150,000,000 3,000,000 7,000,000 9,000,000
4 NPL(%) 30% 52% 51% 50%

Mengetahui,

ISNANI ANJARWATI
ULANAN
AYA PERKASA
BER 2020

PEROLEHAN
KOMULATIF %
OKTOBER NOVEMBER DESEMBER

400,000,000 400,000,000 400,000,000 4,375,000,000


590,000,000 615,000,000 625,000,000 6,405,000,000
575,000,000 595,000,000 605,000,000 5,800,000,000
130,000,000 135,000,000 140,000,000 1,388,000,000
30,000,000 31,000,000 34,000,000 276,000,000
160,000,000 166,000,000 174,000,000 1,664,000,000
145,000,000 145,000,000 145,000,000 1,700,000,000

5,470,323,627 5,490,323,627 5,510,323,627 (989,676,373)


2,745,000,000 2,715,000,000 2,685,000,000 (1,185,000,000)
15,000,000 21,000,000 29,000,000 (66,000,000)
50% 49% 48%

Bangsal, 31 DESEMBER 2019


dibuat oleh,

ARTI SANTI DJUNAEDI

You might also like