Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 3

DAFTAR ANALISA RINCIAN BEBAN BIAYA LANGSUNG PERSONIL-TENAGA AHLI PROFESIAONA

DILINGKUNGAN PROVINSI LAMPUNG


TAHUN ANGGARAN 2015
TAHUN
GAJI
NO KELOMPOK AHLI PENGALAM
AN S 1

1
1
Rp
2
2
Rp
AHLI MADYA
3
3
Rp
4
4
Rp
1
1
Rp
2
2
Rp
AHLI UTAMA
3
3
Rp
4
4
Rp

DASAR (Rp)
1
GD=1
8,584,000
9,209,000
9,885,000
10,510,000
11,134,000
11,759,000
12,580,000
13,450,000

BEBAN BIAYA
SOSIAL (RP)
2
BBS=0,30XGD
Rp
2,575,200
Rp
2,762,700
Rp
2,965,500
Rp
3,153,000
Rp
3,340,200
Rp
3,527,700
Rp
3,774,000
Rp
4,035,000

ENAGA AHLI PROFESIAONAL S-2

BEBAN BIAYA
UMUM (Rp)
3
BBU=0,7XGD
Rp 6,008,800
Rp 6,446,300
Rp 6,919,500
Rp 7,357,000
Rp 7,793,800
Rp 8,231,300
Rp 8,806,000
Rp 9,415,000

TUNJANGAN
KEUNTUNGAN
TOTAL BIAYA
PENUGASAN
(Rp)
PERSONIL (Rp)
(Rp)
4
5
6
TP=0,1XGD
K= (GD+BBS+BBU)X0,10
GD+BBS+BBU+TP+K
Rp
858,400 Rp
1,716,800 Rp 19,743,200
Rp
920,900 Rp
1,841,800 Rp 21,180,700
Rp
988,500 Rp
1,977,000 Rp 22,735,500
Rp
1,051,000 Rp
2,102,000 Rp 24,173,000
Rp
1,113,400 Rp
2,226,800 Rp 25,608,200
Rp
1,175,900 Rp
2,351,800 Rp 27,045,700
Rp
1,258,000 Rp
2,516,000 Rp 28,934,000
Rp
1,345,000 Rp
2,690,000 Rp 30,935,000

PEMBULATAN
(Rp)
7
BBU+TP+K
Rp 19,745,000
Rp 21,181,000
Rp 22,737,000
Rp 24,173,000
Rp 25,609,000
Rp 27,045,000
Rp 29,000,000
Rp 31,000,000

You might also like