laporan bad debt bulan september2013 per kolektor
DESCRIPTION
contoh laporanTRANSCRIPT
BD CabangPT. KRESNA REKSA FINANCELampiran Bd.13 Kebijakan Operasional Tahun 2013CABANG BANJARMASINBAD DEBT THN LALU2.98REKAPITULASI LAPORAN BAD DEBT BULAN SEPTEMBER 2013PER KOLEKTOR% PENGURANG40%CABANGBANJARMASINKETERANGANMOTORMOBILTOTAL
A.BAD DEBT.A.1KONS. BAD DEBTRp.843,500,000Rp.0.0Rp.843,500,000Link dr SPV - AOA.2KLAIM BLM LENGKAP [> 90 HR]Rp.0.0Rp.0.0Rp.0.0Link dr SPV - AOA.3KLAIM ASS DITOLAKRp.Rp.0.0Rp.0.0Link dr SPV - AOA.4PERS. BARANG TARIKAN BELUM TERJUALRp.8,987,648Rp.0.0Rp.8,987,648Diisi manual - CABTOTAL BAD DEBTRp.852,487,648Rp.0.0Rp.852,487,648
B.UNSUR PENAMBAH BAD DEBTB.1RUGI JUAL BT ANGS 1 - 6Rp.(31,099,504)Rp.0.0Rp.(31,099,504)Link dr SPV - AOB.2RUGI JUAL BT ANGS > = 7Rp.(957,060)Rp.0.0Rp.(957,060)Link dr SPV B.3KONS. ASS. KURANG BAYARRp.(407,476)Rp.0.0Rp.(407,476)Diisi manual - CABB.4BY. TB & BY. APARAT/BANSUS [A/R 1]Rp.0.0Rp.0.0Rp.0.0Link dr SPV - AONEWB.5INSENTIF TB PROG. RECOVERY [A/R 1]Rp.7,100,000Rp.0.0Rp.7,100,000Link dr SPV - AOB.6SELISIH PENALTY PELUNASAN KURANG DARI 5 %Rp.0.0Rp.0.0Rp.0.0Diisi manual - CABB.7RUGI PELUNASAN ANGSURAN AR1 (MTR DAN MBL)Rp.0.0Rp.0.0Rp.0.0Diisi manual - CABTOTAL UNSUR PENAMBAH BADDEBTRp.(25,364,040)Rp.0.0Rp.(25,364,040)
C.UNSUR PENGURANG BAD DEBTC.1[LABA] JUAL BT ANGS 1 - 6Rp.1,430,557Rp.0.0Rp.1,430,557Link dr SPV - AOC.2[LABA] JUAL BT ANGS > = 7Rp.0.0Rp.0.0Rp.0.0Link dr SPVC.3KONS. ASS LEBIH BAYARRp.1,046,000Rp.0.0Rp.1,046,000Diisi manual - CABNEWC.4DENDA POTONGAN BONUS BMM [PROG REC]Rp.0.0Rp.0.0Rp.0.0Diisi manual - CABNEWC.5DENDA POTONGAN BONUS KA. POSKO [PROG REC]Rp.0.0Rp.0.0Rp.0.0Link dr SPVC.6PENGEMBALIAN BY. TB & BY. APARAT [A/R 1]Rp.(500,000)Rp.0.0Rp.(500,000)Link dr SPV - AOC.7SELISIH PENALTY PELUNASAN LEBIH DARI 5 %Rp.(6,711,486)Rp.(2,953,194)Rp.(9,664,680)Diisi manual - CABC.8REFUND PREMI ASURANSIRp.(18,608,756)Rp.(1,417,758)Rp.(20,026,514)Diisi manual - CABTOTAL UNSUR PENGURANG BADDEBTRp.(23,343,685)Rp.(4,370,952)Rp.(27,714,637)
D.TOTAL BAD DEBT A/R 1 [ A + B + C ]Rp.803,779,923Rp.(4,370,952)Rp.799,408,971
E.BAD DEBT A/R 2 & 3 [PENAMBAH & PENGURANG]E.1BY. TB & APARAT/BANSUSRp.2,000,000Rp.0.0Rp.2,000,000Link dr SPVNEWE.2RUGI PELUNASAN ANGSURAN A/R 2 & A/R 3Rp.0.0Rp.0.0Rp.0.0Link dr SPVNEWE.3INS. PROG. RECOVERY [A/R 2]Rp.(11,350,000)Rp.(8,511,154)Rp.(19,861,154)Link dr SPVNEWE.4INS. PROG. RECOVERY - TB [A/R 2]Rp.(1,750,000)Rp.0.0Rp.(1,750,000)Link dr SPVNEWE.5INS. PROG. RECOVERY - KONS. BERES BMM [A/R 2]Rp.(6,026,764)Rp.0.0Rp.(6,026,764)Diisi manual - CABE.6[PENGEMBALIAN BY. TB & APARAT/BANSUS]Rp.9,262,112Rp.0.0Rp.9,262,112Link dr SPVE.7[PEMB. SEBAGIAN/SELURUH KONS A/R 2 + A/R 3]Rp.(59,952,500)Rp.0.0Rp.(59,952,500)Link dr SPVE.8[NILAI JUAL BT A/R 2 + A/R 3]Rp.(1,344,000)Rp.0.0Rp.(1,344,000)Link dr SPVE.9[KLAIM CAIR KONS A/R 2 + A/R 3]Rp.0.0Rp.0.0Rp.0.0Link dr SPVTOTAL BAD DEBT A/R 2 & A/R 3Rp.(69,161,152)Rp.(8,511,154)Rp.(77,672,306)BAD DEBT CBNG TAHUN LALU [MURNI]%3.37%0.94%2.98Lihat N3% PENGURANG [0 - 0,65 --> 50% & > 0,65 --> 40%]%40%%40%%40%Lihat N4TOTAL BAD DEBT A/R 2 & A/R 3Rp.(27,664,461)Rp.(3,404,462)Rp.(31,068,922)
F. TOTAL BAD DEBT [ D + E]Rp.776,115,462Rp.(7,775,414)Rp.768,340,049
GTOTAL A/R 1 AWAL BULANRp.9,719,560,500Rp.803,197,500Rp.10,522,758,000Link dr SPV
HPROSENTASE BAD DEBT [ F / G ]%7.9851%-0.9681%7.3017
DIBUAT OLEH,MENYETUJUI,
STAFF ADM.BMM & BFM
BD SUPERVISORPT. KRESNA REKSA FINANCELampiran Bd.13 Kebijakan Operasional Tahun 2013CABANG BANJARMASINREKAPITULASI LAPORAN BAD DEBT BULAN SEPTEMBER 2013 - PER KOLEKTORPOSKO BANJARMASINKETERANGANMOTORMOBILTOTAL
A.BAD DEBT.A.1KONS. BAD DEBTRp.326,348,000Rp.0.0Rp.326,348,000Link dr AOA.2KLAIM BLM LENGKAP [> 90 HR]Rp.0.0Rp.0.0Rp.0.0Link dr AOA.3KLAIM ASS DITOLAKRp.0.0Rp.0.0Rp.0.0Link dr AOTOTAL BAD DEBTRp.326,348,000Rp.0.0Rp.326,348,000
B.UNSUR PENAMBAH BAD DEBTB.1RUGI JUAL BT ANGS 1 - 6Rp.(12,719,954)Rp.0.0Rp.(12,719,954)Link dr AOB.2RUGI JUAL BT ANGS > = 7Rp.(932,060)Rp.0.0Rp.(932,060)Diisi manual - PoskoB.4BY. TB & BY. APARAT/BANSUS [A/R 1]Rp.0.0Rp.0.0Rp.0.0Link dr AONEWB.5INSENTIF TB PROG. RECOVERY [A/R 1]Rp.2,700,000Rp.0.0Rp.2,700,000Link dr AOTOTAL UNSUR PENAMBAH BADDEBTRp.(10,952,014)Rp.0.0Rp.(10,952,014)
C.UNSUR PENGURANG BAD DEBTC.1[LABA] JUAL BT ANGS 1 - 6Rp.108,774Rp.0.0Rp.108,774Link dr AOC.2[LABA] JUAL BT ANGS > = 7Rp.0.0Rp.0.0Rp.0.0Diisi manual - PoskoNEWC.5DENDA POTONGAN BONUS KA. POSKO [PROG REC]Rp.0.0Rp.0.0Rp.0.0Diisi manual - PoskoC.6PENGEMBALIAN BY. TB & BY. APARAT [A/R 1]Rp.0.0Rp.0.0Rp.0.0Link dr AOTOTAL UNSUR PENGURANG BADDEBTRp.108,774Rp.0.0Rp.108,774
D.TOTAL BAD DEBT A/R 1 [ A + B + C ]Rp.315,504,760Rp.0.0Rp.315,504,760
E.BAD DEBT A/R 2 & 3 [PENAMBAH & PENGURANG]E.1BY. TB & APARAT/BANSUSRp.2,000,000Rp.0.0Rp.2,000,000Diisi manual - PoskoNEWE.2RUGI PELUNASAN ANGSURAN A/R 2 & A/R 3Rp.0.0Rp.0.0Rp.0.0Diisi manual - PoskoNEWE.3INS. PROG. RECOVERY [A/R 2]Rp.(3,800,000)Rp.(8,511,154)Rp.(12,311,154)Diisi manual - PoskoNEWE.4INS. PROG. RECOVERY - TB [A/R 2]Rp.(500,000)Rp.0.0Rp.(500,000)Diisi manual - PoskoE.6[PENGEMBALIAN BY. TB & APARAT/BANSUS]Rp.9,262,112Rp.0.0Rp.9,262,112Diisi manual - PoskoE.7[PEMB. SEBAGIAN/SELURUH KONS A/R 2 + A/R 3]Rp.(59,952,500)Rp.0.0Rp.(59,952,500)Diisi manual - PoskoE.8[NILAI JUAL BT A/R 2 + A/R 3]Rp.(1,344,000)Rp.0.0Rp.(1,344,000)Diisi manual - PoskoE.9[KLAIM CAIR KONS A/R 2 + A/R 3]Rp.0.0Rp.0.0Rp.0.0Diisi manual - PoskoTOTAL BAD DEBT A/R 2 & A/R 3Rp.(54,334,388)Rp.(8,511,154)Rp.(62,845,542)BAD DEBT CBNG TAHUN LALU [MURNI]%3.37%0.94%2.98Link dr Cabang% PENGURANG [0 - 0,65 --> 50% & > 0,65 --> 40%]%40%%40%%40%Link dr CabangTOTAL BAD DEBT A/R 2 & A/R 3Rp.(21,733,755)Rp.(3,404,462)Rp.(25,138,217)
F. TOTAL BAD DEBT [ D + E]Rp.293,771,005Rp.(3,404,462)Rp.290,366,543
GTOTAL A/R 1 AWAL BULANRp.3,029,693,500Rp.131,298,000Rp.3,160,991,500Link dr AO
HPROSENTASE BAD DEBT [ F / G ]%9.6964%-2.5929%9.1859
PT. KRESNA REKSA FINANCELampiran Bd.13 Kebijakan Operasional Tahun 2013CABANG BANJARMASINREKAPITULASI LAPORAN BAD DEBT BULAN SEPTEMBER 2013 - PER SURVEYORPOSKO BANJARBARUKETERANGANMOTORMOBILTOTAL
A.BAD DEBT.A.1KONS. BAD DEBTRp.15,948,000Rp.0.0Rp.15,948,000Link dr AOA.2KLAIM BLM LENGKAP [> 90 HR]Rp.0.0Rp.0.0Rp.0.0Link dr AOA.3KLAIM ASS DITOLAKRp.0.0Rp.0.0Rp.0.0Link dr AOTOTAL BAD DEBTRp.15,948,000Rp.0.0Rp.15,948,000
B.UNSUR PENAMBAH BAD DEBTB.1RUGI JUAL BT ANGS 1 - 6Rp.0.0Rp.0.0Rp.0.0Link dr AOB.2RUGI JUAL BT ANGS > = 7Rp.0.0Rp.0.0Rp.0.0Diisi manual - PoskoB.4BY. TB & BY. APARAT/BANSUS [A/R 1]Rp.0.0Rp.0.0Rp.0.0Link dr AONEWB.5INSENTIF TB PROG. RECOVERY [A/R 1]Rp.0.0Rp.0.0Rp.0.0Link dr AOTOTAL UNSUR PENAMBAH BADDEBTRp.0.0Rp.0.0Rp.0.0
C.UNSUR PENGURANG BAD DEBTC.1[LABA] JUAL BT ANGS 1 - 6Rp.0.0Rp.0.0Rp.0.0Link dr AOC.2[LABA] JUAL BT ANGS > = 7Rp.0.0Rp.0.0Rp.0.0Diisi manual - PoskoNEWC.5DENDA POTONGAN BONUS KA. POSKO [PROG REC]Rp.0.0Rp.0.0Rp.0.0Diisi manual - PoskoC.6PENGEMBALIAN BY. TB & BY. APARAT [A/R 1]Rp.0.0Rp.0.0Rp.0.0Link dr AOTOTAL UNSUR PENGURANG BADDEBTRp.0.0Rp.0.0Rp.0.0
D.TOTAL BAD DEBT A/R 1 [ A + B + C ]Rp.15,948,000Rp.0.0Rp.15,948,000
E.BAD DEBT A/R 2 & 3 [PENAMBAH & PENGURANG]E.1BY. TB & APARAT/BANSUSRp.0.0Rp.0.0Rp.0.0Diisi manual - PoskoNEWE.2RUGI PELUNASAN ANGSURAN A/R 2 & A/R 3Rp.0.0Rp.0.0Rp.0.0Diisi manual - PoskoNEWE.3INS. PROG. RECOVERY [A/R 2]Rp.(250,000)Rp.0.0Rp.(250,000)Diisi manual - PoskoNEWE.4INS. PROG. RECOVERY - TB [A/R 2]Rp.0.0Rp.0.0Rp.0.0Diisi manual - PoskoE.6[PENGEMBALIAN BY. TB & APARAT/BANSUS]Rp.0.0Rp.0.0Rp.0.0Diisi manual - PoskoE.7[PEMB. SEBAGIAN/SELURUH KONS A/R 2 + A/R 3]Rp.0.0Rp.0.0Rp.0.0Diisi manual - PoskoE.8[NILAI JUAL BT A/R 2 + A/R 3]Rp.0.0Rp.0.0Rp.0.0Diisi manual - PoskoE.9[KLAIM CAIR KONS A/R 2 + A/R 3]Rp.0.0Rp.0.0Rp.0.0Diisi manual - PoskoTOTAL BAD DEBT A/R 2 & A/R 3Rp.(250,000)Rp.0.0Rp.(250,000)BAD DEBT CBNG TAHUN LALU [MURNI]%3.37%0.94%2.98Link dr Cabang% PENGURANG [0 - 0,65 --> 50% & > 0,65 --> 40%]%40%%40%%40%Link dr CabangTOTAL BAD DEBT A/R 2 & A/R 3Rp.(100,000)Rp.0.0Rp.(100,000)
F. TOTAL BAD DEBT [ D + E]Rp.15,848,000Rp.0.0Rp.15,848,000
GTOTAL A/R 1 AWAL BULANRp.2,104,185,500Rp.600,316,000Rp.2,704,501,500Link dr AO
HPROSENTASE BAD DEBT [ F / G ]%0.7532%0.0000%0.5860
PT. KRESNA REKSA FINANCELampiran Bd.13 Kebijakan Operasional Tahun 2013CABANG BANJARMASINREKAPITULASI LAPORAN BAD DEBT BULAN SEPTEMBER 2013 - PER KOLEKTORPOSKO BATOLAKETERANGANMOTORMOBILTOTAL
A.BAD DEBT.A.1KONS. BAD DEBTRp.257,262,500Rp.0.0Rp.257,262,500Link dr AOA.2KLAIM BLM LENGKAP [> 90 HR]Rp.0.0Rp.0.0Rp.0.0Link dr AOA.3KLAIM ASS DITOLAKRp.0.0Rp.0.0Rp.0.0Link dr AOTOTAL BAD DEBTRp.257,262,500Rp.0.0Rp.257,262,500
B.UNSUR PENAMBAH BAD DEBTB.1RUGI JUAL BT ANGS 1 - 6Rp.(18,379,550)Rp.0.0Rp.(18,379,550)Link dr AOB.2RUGI JUAL BT ANGS > = 7Rp.(25,000)Rp.0.0Rp.(25,000)Diisi manual - PoskoB.4BY. TB & BY. APARAT/BANSUS [A/R 1]Rp.0.0Rp.0.0Rp.0.0Link dr AONEWB.5INSENTIF TB PROG. RECOVERY [A/R 1]Rp.3,100,000Rp.0.0Rp.3,100,000Link dr AOTOTAL UNSUR PENAMBAH BADDEBTRp.(15,304,550)Rp.0.0Rp.(15,304,550)
C.UNSUR PENGURANG BAD DEBTC.1[LABA] JUAL BT ANGS 1 - 6Rp.0.0Rp.0.0Rp.0.0Link dr AOC.2[LABA] JUAL BT ANGS > = 7Rp.0.0Rp.0.0Rp.0.0Diisi manual - PoskoNEWC.5DENDA POTONGAN BONUS KA. POSKO [PROG REC]Rp.0.0Rp.0.0Rp.0.0Diisi manual - PoskoC.6PENGEMBALIAN BY. TB & BY. APARAT [A/R 1]Rp.0.0Rp.0.0Rp.0.0Link dr AOTOTAL UNSUR PENGURANG BADDEBTRp.0.0Rp.0.0Rp.0.0
D.TOTAL BAD DEBT A/R 1 [ A + B + C ]Rp.241,957,950Rp.0.0Rp.241,957,950
E.BAD DEBT A/R 2 & 3 [PENAMBAH & PENGURANG]E.1BY. TB & APARAT/BANSUSRp.0.0Rp.0.0Rp.0.0Diisi manual - PoskoNEWE.2RUGI PELUNASAN ANGSURAN A/R 2 & A/R 3Rp.0.0Rp.0.0Rp.0.0Diisi manual - PoskoNEWE.3INS. PROG. RECOVERY [A/R 2]Rp.(6,550,000)Rp.0.0Rp.(6,550,000)Diisi manual - PoskoNEWE.4INS. PROG. RECOVERY - TB [A/R 2]Rp.(1,250,000)Rp.0.0Rp.(1,250,000)Diisi manual - PoskoE.6[PENGEMBALIAN BY. TB & APARAT/BANSUS]Rp.0.0Rp.0.0Rp.0.0Diisi manual - PoskoE.7[PEMB. SEBAGIAN/SELURUH KONS A/R 2 + A/R 3]Rp.0.0Rp.0.0Rp.0.0Diisi manual - PoskoE.8[NILAI JUAL BT A/R 2 + A/R 3]Rp.0.0Rp.0.0Rp.0.0Diisi manual - PoskoE.9[KLAIM CAIR KONS A/R 2 + A/R 3]Rp.0.0Rp.0.0Rp.0.0Diisi manual - PoskoTOTAL BAD DEBT A/R 2 & A/R 3Rp.(7,800,000)Rp.0.0Rp.(7,800,000)BAD DEBT CBNG TAHUN LALU [MURNI]%3.37%0.94%2.98Link dr Cabang% PENGURANG [0 - 0,65 --> 50% & > 0,65 --> 40%]%40%%40%%40%Link dr CabangTOTAL BAD DEBT A/R 2 & A/R 3Rp.(3,120,000)Rp.0.0Rp.(3,120,000)
F. TOTAL BAD DEBT [ D + E]Rp.238,837,950Rp.0.0Rp.238,837,950
GTOTAL A/R 1 AWAL BULANRp.1,240,269,000Rp.71,583,500Rp.1,311,852,500Link dr AO
HPROSENTASE BAD DEBT [ F / G ]%19.2569%0.0000%18.2062
PT. KRESNA REKSA FINANCELampiran Bd.13 Kebijakan Operasional Tahun 2013CABANG BANJARMASINREKAPITULASI LAPORAN BAD DEBT BULAN SEPTEMBER 2013 - PER KOLEKTORPOSKO KAMBOJAKETERANGANMOTORMOBILTOTAL
A.BAD DEBT.A.1KONS. BAD DEBTRp.243,941,500Rp.0.0Rp.243,941,500Link dr AOA.2KLAIM BLM LENGKAP [> 90 HR]Rp.0.0Rp.0.0Rp.0.0Link dr AOA.3KLAIM ASS DITOLAKRp.0.0Rp.0.0Rp.0.0Link dr AOTOTAL BAD DEBTRp.243,941,500Rp.0.0Rp.243,941,500
B.UNSUR PENAMBAH BAD DEBTB.1RUGI JUAL BT ANGS 1 - 6Rp.(1,923,309)Rp.0.0Rp.(1,923,309)Link dr AOB.2RUGI JUAL BT ANGS > = 7Rp.0.0Rp.0.0Rp.0.0Diisi manual - PoskoB.4BY. TB & BY. APARAT/BANSUS [A/R 1]Rp.0.0Rp.0.0Rp.0.0Link dr AONEWB.5INSENTIF TB PROG. RECOVERY [A/R 1]Rp.1,300,000Rp.0.0Rp.1,300,000Link dr AOTOTAL UNSUR PENAMBAH BADDEBTRp.(623,309)Rp.0.0Rp.(623,309)
C.UNSUR PENGURANG BAD DEBTC.1[LABA] JUAL BT ANGS 1 - 6Rp.1,321,783Rp.0.0Rp.1,321,783Link dr AOC.2[LABA] JUAL BT ANGS > = 7Rp.0.0Rp.0.0Rp.0.0Diisi manual - PoskoNEWC.5DENDA POTONGAN BONUS KA. POSKO [PROG REC]Rp.0.0Rp.0.0Rp.0.0Diisi manual - PoskoC.6PENGEMBALIAN BY. TB & BY. APARAT [A/R 1]Rp.(500,000)Rp.0.0Rp.(500,000)Link dr AOTOTAL UNSUR PENGURANG BADDEBTRp.821,783Rp.0.0Rp.821,783
D.TOTAL BAD DEBT A/R 1 [ A + B + C ]Rp.244,139,974Rp.0.0Rp.244,139,974
E.BAD DEBT A/R 2 & 3 [PENAMBAH & PENGURANG]E.1BY. TB & APARAT/BANSUSRp.0.0Rp.0.0Rp.0.0Diisi manual - PoskoNEWE.2RUGI PELUNASAN ANGSURAN A/R 2 & A/R 3Rp.0.0Rp.0.0Rp.0.0Diisi manual - PoskoNEWE.3INS. PROG. RECOVERY [A/R 2]Rp.(750,000)Rp.0.0Rp.(750,000)Diisi manual - PoskoNEWE.4INS. PROG. RECOVERY - TB [A/R 2]Rp.0.0Rp.0.0Rp.0.0Diisi manual - PoskoE.6[PENGEMBALIAN BY. TB & APARAT/BANSUS]Rp.0.0Rp.0.0Rp.0.0Diisi manual - PoskoE.7[PEMB. SEBAGIAN/SELURUH KONS A/R 2 + A/R 3]Rp.0.0Rp.0.0Rp.0.0Diisi manual - PoskoE.8[NILAI JUAL BT A/R 2 + A/R 3]Rp.0.0Rp.0.0Rp.0.0Diisi manual - PoskoE.9[KLAIM CAIR KONS A/R 2 + A/R 3]Rp.0.0Rp.0.0Rp.0.0Diisi manual - PoskoTOTAL BAD DEBT A/R 2 & A/R 3Rp.(750,000)Rp.0.0Rp.(750,000)BAD DEBT CBNG TAHUN LALU [MURNI]%3.37%0.94%2.98Link dr Cabang% PENGURANG [0 - 0,65 --> 50% & > 0,65 --> 40%]%40%%40%%40%Link dr CabangTOTAL BAD DEBT A/R 2 & A/R 3Rp.(300,000)Rp.0.0Rp.(300,000)
F. TOTAL BAD DEBT [ D + E]Rp.243,839,974Rp.0.0Rp.243,839,974
GTOTAL A/R 1 AWAL BULANRp.3,345,412,500Rp.0.0Rp.3,345,412,500Link dr AO
HPROSENTASE BAD DEBT [ F / G ]%7.2888%ERROR:#DIV/0!%7.2888
GRAND TOTAL [JANGAN DIHAPUS !!!!!!!!!!!!!!!!]
KETERANGANMOTORMOBILTOTAL
A.BAD DEBT.A.1KONS. BAD DEBTRp.843,500,000Rp.0.0Rp.843,500,000A.2KLAIM BLM LENGKAP [> 90 HR]Rp.0.0Rp.0.0Rp.0.0A.3KLAIM ASS DITOLAKRp.0.0Rp.0.0Rp.0.0TOTAL BAD DEBTRp.843,500,000Rp.0.0Rp.843,500,000
B.UNSUR PENAMBAH BAD DEBTB.1RUGI JUAL BT ANGS 1 - 6Rp.(33,022,813)Rp.0.0Rp.(33,022,813)B.2RUGI JUAL BT ANGS > = 7Rp.(957,060)Rp.0.0Rp.(957,060)B.4BY. TB & BY. APARAT/BANSUS [A/R 1]Rp.0.0Rp.0.0Rp.0.0NEWB.5INSENTIF TB PROG. RECOVERY [A/R 1]Rp.7,100,000Rp.0.0Rp.7,100,000TOTAL UNSUR PENAMBAH BADDEBTRp.(26,879,873)Rp.0.0Rp.(26,879,873)
C.UNSUR PENGURANG BAD DEBTC.1[LABA] JUAL BT ANGS 1 - 6Rp.1,430,557Rp.0.0Rp.1,430,557C.2[LABA] JUAL BT ANGS > = 7Rp.0.0Rp.0.0Rp.0.0NEWC.5DENDA POTONGAN BONUS KA. POSKO [PROG REC]Rp.0.0Rp.0.0Rp.0.0C.6PENGEMBALIAN BY. TB & BY. APARAT [A/R 1]Rp.(500,000)Rp.0.0Rp.(500,000)TOTAL UNSUR PENGURANG BADDEBTRp.930,557Rp.0.0Rp.930,557
D.TOTAL BAD DEBT A/R 1 [ A + B + C ]Rp.817,550,684Rp.0.0Rp.817,550,684
E.BAD DEBT A/R 2 & 3 [PENAMBAH & PENGURANG]E.1BY. TB & APARAT/BANSUSRp.2,000,000Rp.0.0Rp.2,000,000NEWE.2RUGI PELUNASAN ANGSURAN A/R 2 & A/R 3Rp.0.0Rp.0.0Rp.0.0NEWE.3INS. PROG. RECOVERY [A/R 2]Rp.(11,350,000)Rp.(8,511,154)Rp.(19,861,154)NEWE.4INS. PROG. RECOVERY - TB [A/R 2]Rp.(1,750,000)Rp.0.0Rp.(1,750,000)E.6[PENGEMBALIAN BY. TB & APARAT/BANSUS]Rp.9,262,112Rp.0.0Rp.9,262,112E.7[PEMB. SEBAGIAN/SELURUH KONS A/R 2 + A/R 3]Rp.(59,952,500)Rp.0.0Rp.(59,952,500)E.8[NILAI JUAL BT A/R 2 + A/R 3]Rp.(1,344,000)Rp.0.0Rp.(1,344,000)E.9[KLAIM CAIR KONS A/R 2 + A/R 3]Rp.0.0Rp.0.0Rp.0.0TOTAL BAD DEBT A/R 2 & A/R 3Rp.(63,134,388)Rp.(8,511,154)Rp.(71,645,542)BAD DEBT CBNG TAHUN LALU [MURNI]%3.37%0.94%2.98% PENGURANG [0 - 0,65 --> 50% & > 0,65 --> 40%]%40%%40%%40%TOTAL BAD DEBT A/R 2 & A/R 3Rp.(25,253,755)Rp.(3,404,462)Rp.(28,658,217)
F. TOTAL BAD DEBT [ D + E]Rp.792,296,929Rp.(3,404,462)Rp.788,892,467
GTOTAL A/R 1 AWAL BULANRp.9,719,560,500Rp.803,197,500Rp.10,522,758,000
HPROSENTASE BAD DEBT [ F / G ]%8.15%-0.42%7.50
BD AO_MOBILPT. KRESNA REKSA FINANCELampiran Bd.13 Kebijakan Operasional Tahun 2013KOLOM INI JANGAN DIHAPUS !!!!!!!!!!CABANG BANJARMASIN
REKAPITULASI LAPORAN BAD DEBT BULAN SEPTEMBER 2013 - PER KOLEKTORM O B I LPOSKO BANJARMASINKETERANGANDENY HOLY.S0.00.00.00.00.00.0TOTAL
A.BAD DEBT.A.1KONS. BAD DEBTRp.Rp.0.0Rp.Rp.0.0Rp.0.0Rp.0.0Rp.0.00.0OKA.2KLAIM BLM LENGKAP [> 90 HR]Rp.0.0Rp.0.0Rp.Rp.0.0Rp.0.0Rp.0.0Rp.0.00.0OKA.3KLAIM ASS DITOLAKRp.0.0Rp.0.0Rp.Rp.0.0Rp.0.0Rp.0.0Rp.0.00.0OKTOTAL BAD DEBTRp.0.0Rp.0.0Rp.Rp.0.0Rp.0.0Rp.0.0Rp.0.0OK
B.UNSUR PENAMBAH BAD DEBTRp.B.1RUGI JUAL BT ANGS 1 - 6Rp.0.0Rp.0.0Rp.Rp.0.0Rp.0.0Rp.0.0Rp.0.00.0OKB.4BY. TB & BY. APARAT/BANSUS [A/R 1]Rp.0.0Rp.0.0Rp.Rp.0.0Rp.0.0Rp.0.0Rp.0.00.0OKB.5INSENTIF TB PROG. RECOVERY [A/R1]Rp.0.0Rp.0.0Rp.Rp.0.0Rp.0.0Rp.0.0Rp.0.00.0OKTOTAL UNSUR PENAMBAH Rp.0.0Rp.0.0Rp.Rp.0.0Rp.0.0Rp.0.0Rp.0.0OK
C.UNSUR PENGURANG BAD DEBTC.1[LABA] JUAL BT ANGS 1 - 6Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.00.0C.6PENG. BY. TB & BY. APARAT A/R 1Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.00.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.00.0TOTAL UNSUR PENGURANG Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0OK
D.TOTAL BAD DEBT ( A + B + C )Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0OK
E. TOTAL A/R 1-LANCAR AWAL BULANRp.131,298,000Rp.0.0Rp.Rp.0.0Rp.0.0Rp.0.0Rp.0.0131,298,000
F.PROSENTASE BAD DEBT [ D / E]%0.0000%ERROR:#DIV/0!%ERROR:#DIV/0!%ERROR:#DIV/0!%ERROR:#DIV/0!%ERROR:#DIV/0!OK
PT. KRESNA REKSA FINANCELampiran Bd.13 Kebijakan Operasional Tahun 2013KOLOM INI JANGAN DIHAPUS !!!!!!!!!!CABANG BANJARMASIN
REKAPITULASI LAPORAN BAD DEBT BULAN SEPTEMBER 2013 - PER KOLEKTORM O T O RPOSKO BANJARBARUKETERANGANM.IQBALNAMA AONAMA AONAMA AONAMA AONAMA AOTOTAL
A.BAD DEBT.A.1KONS. BAD DEBTRp.Rp.0.0Rp.Rp.0.0Rp.0.0Rp.0.00.0A.2KLAIM BLM LENGKAP [> 90 HR]Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.00.0A.3KLAIM ASS DITOLAKRp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.00.0TOTAL BAD DEBTRp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0OK
B.UNSUR PENAMBAH BAD DEBTB.1RUGI JUAL BT ANGS 1 - 6Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.00.0B.4BY. TB & BY. APARAT/BANSUS [A/R 1]Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.00.0B.5INSENTIF TB PROG. RECOVERY [A/R1]Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.00.0TOTAL UNSUR PENAMBAH Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0OK
C.UNSUR PENGURANG BAD DEBTC.1[LABA] JUAL BT ANGS 1 - 6Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.00.0C.6PENG. BY. TB & BY. APARAT A/R 1Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.00.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.00.0TOTAL UNSUR PENGURANG Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0OK
D.TOTAL BAD DEBT ( A + B + C )Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0OK
E. TOTAL A/R 1-LANCAR AWAL BULANRp.600,316,000Rp.0.0Rp.Rp.0.0Rp.0.0Rp.0.0600,316,000
F.PROSENTASE BAD DEBT [ D / E]%0.0000%ERROR:#DIV/0!%ERROR:#DIV/0!%ERROR:#DIV/0!%ERROR:#DIV/0!%ERROR:#DIV/0!OK
PT. KRESNA REKSA FINANCELampiran Bd.13 Kebijakan Operasional Tahun 2013KOLOM INI JANGAN DIHAPUS !!!!!!!!!!CABANG BANJARMASIN
REKAPITULASI LAPORAN BAD DEBT BULAN SEPTEMBER 2013 - PER KOLEKTORM O T O RPOSKO BATOLAKETERANGANSAHRUNINAMA AONAMA AONAMA AONAMA AONAMA AOTOTAL
A.BAD DEBT.A.1KONS. BAD DEBTRp.Rp.0.0Rp.Rp.0.0Rp.0.0Rp.0.0Rp.0.00.0A.2KLAIM BLM LENGKAP [> 90 HR]Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.00.0A.3KLAIM ASS DITOLAKRp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.00.0TOTAL BAD DEBTRp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0OK
B.UNSUR PENAMBAH BAD DEBTB.1RUGI JUAL BT ANGS 1 - 6Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.00.0B.4BY. TB & BY. APARAT/BANSUS [A/R 1]Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.00.0B.5INSENTIF TB PROG. RECOVERY [A/R1]Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.00.0TOTAL UNSUR PENAMBAH Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0OK
C.UNSUR PENGURANG BAD DEBTC.1[LABA] JUAL BT ANGS 1 - 6Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.00.0C.6PENG. BY. TB & BY. APARAT A/R 1Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.00.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.00.0TOTAL UNSUR PENGURANG Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0OK
D.TOTAL BAD DEBT ( A + B + C )Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0OK
E. TOTAL A/R 1-LANCAR AWAL BULANRp.71,583,500Rp.0.0Rp.Rp.0.0Rp.0.0Rp.0.0Rp.0.071,583,500
F.PROSENTASE BAD DEBT [ D / E]%0.0000%ERROR:#DIV/0!%ERROR:#DIV/0!%ERROR:#DIV/0!%ERROR:#DIV/0!%ERROR:#DIV/0!OK
PT. KRESNA REKSA FINANCELampiran Bd.13 Kebijakan Operasional Tahun 2013KOLOM INI JANGAN DIHAPUS !!!!!!!!!!CABANG BANJARMASIN
REKAPITULASI LAPORAN BAD DEBT BULAN AGUSTUS 2013 - PER SURVEYORM O T O RPOSKO KAMBOJAKETERANGANNAMA AONAMA AONAMA AONAMA AONAMA AONAMA AOTOTAL
A.BAD DEBT.A.1KONS. BAD DEBTRp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.00.0A.2KLAIM BLM LENGKAP [> 90 HR]Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.00.0A.3KLAIM ASS DITOLAKRp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.00.0TOTAL BAD DEBTRp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0OK
B.UNSUR PENAMBAH BAD DEBTB.1RUGI JUAL BT ANGS 1 - 6Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.00.0B.4BY. TB & BY. APARAT/BANSUS [A/R 1]Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.00.0B.5INSENTIF TB PROG. RECOVERY [A/R1]Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.00.0TOTAL UNSUR PENAMBAH Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0OK
C.UNSUR PENGURANG BAD DEBTC.1[LABA] JUAL BT ANGS 1 - 6Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.00.0C.6PENG. BY. TB & BY. APARAT A/R 1Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.00.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.00.0TOTAL UNSUR PENGURANG Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0OK
D.TOTAL BAD DEBT ( A + B + C )Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0OK
E. TOTAL A/R 1-LANCAR AWAL BULANRp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.00.0
F.PROSENTASE BAD DEBT [ D / E]%ERROR:#DIV/0!%ERROR:#DIV/0!%ERROR:#DIV/0!%ERROR:#DIV/0!%ERROR:#DIV/0!%ERROR:#DIV/0!OK
BD AO_MOTORPT. KRESNA REKSA FINANCELampiran Bd.13 Kebijakan Operasional Tahun 2013KOLOM INI JANGAN DIHAPUS !!!!!!!!!!CABANG BANJARMASINREKAPITULASI LAPORAN BAD DEBT BULAN SEPTEMBER 2013 - PER KOLEKTORM O T O RPOSKO BANJARMASINBANJARMASINKETERANGANKHASBULLAHMIRHADIARIF DARMAWAN RUDIANSYAH DENY.HOLYRAPAN TUAH YUSPIK M.GAZALI M.YUSUFLUTFI A.LUTFI ARIYADIM.YUSUFDERY NOPRIYANDAINDRA EDY DENY HERMAN M.RIZANITOTAL
A.BAD DEBT.A.1KONS. BAD DEBTRp.33,089,000Rp.11,910,000Rp.4,278,000Rp.0.0Rp.71,846,000Rp.59,238,000Rp.Rp.0.0Rp.Rp.27,048,500Rp.Rp.Rp.39,989,000Rp.41,883,000Rp.58,235,000Rp.5,880,000326,348,000OKA.2KLAIM BLM LENGKAP [> 90 HR]Rp.Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.Rp.Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.00.0OKA.3KLAIM ASS DITOLAKRp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.Rp.Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.00.0OKTOTAL BAD DEBTRp.33,089,000Rp.11,910,000Rp.4,278,000Rp.0.0Rp.71,846,000Rp.59,238,000Rp.0.0Rp.0.0Rp.Rp.27,048,500Rp.0.0Rp.0.0Rp.39,989,000Rp.41,883,000Rp.58,235,000Rp.5,880,000OK
B.UNSUR PENAMBAH BAD DEBTB.1RUGI JUAL BT ANGS 1 - 6Rp.(3,664,609)Rp.(1,630,000)Rp.0.0Rp.0.0Rp.0.0Rp.(1,591,519)Rp.(2,659,933)Rp.0.0Rp.Rp.917,996Rp.(917,996)Rp.0.0Rp.(769,397)Rp.0.0Rp.(1,486,500)Rp.0.0(12,719,954)OKB.4BY. TB & BY. APARAT/BANSUS [A/R 1]Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.Rp.Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.00.0OKB.5INSENTIF TB PROG. RECOVERY [A/R1]Rp.300,000Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.800,000Rp.800,000Rp.0.0Rp.Rp.Rp.500,000Rp.0.0Rp.Rp.0.0Rp.300,000Rp.0.02,700,000OKTOTAL UNSUR PENAMBAH Rp.(3,364,609)Rp.(1,630,000)Rp.0.0Rp.0.0Rp.0.0Rp.(791,519)Rp.(2,659,933)Rp.0.0Rp.Rp.Rp.(417,996)Rp.0.0Rp.(769,397)Rp.0.0Rp.(1,186,500)Rp.0.0OK
C.UNSUR PENGURANG BAD DEBTC.1[LABA] JUAL BT ANGS 1 - 6Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.108,774Rp.0.0Rp.0.0Rp.Rp.Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0108,774C.6PENG. BY. TB & BY. APARAT A/R 1Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.Rp.Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.00.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.Rp.Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.00.0TOTAL UNSUR PENGURANG Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.108,774Rp.0.0Rp.0.0Rp.Rp.Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0
D.TOTAL BAD DEBT ( A + B + C )Rp.29,724,391Rp.10,280,000Rp.4,278,000Rp.0.0Rp.71,846,000Rp.58,555,255(2,659,933)0.0(417,996)0.0Rp.39,219,603Rp.41,883,000Rp.57,048,500Rp.5,880,000
E. TOTAL A/R 1-LANCAR AWAL BULANRp.579,059,500Rp.487,851,500Rp.75,087,500Rp.214,737,000Rp.2,415,000Rp.537,367,000Rp.0.0Rp.58,093,000Rp.21,156,000Rp.Rp.0.0Rp.32,502,000Rp.532,122,000Rp.269,947,500Rp.172,429,500Rp.68,082,0003,029,693,500
F.PROSENTASE BAD DEBT [ D / E]%5.1332%2.1072%5.6974%0.0000%2974.99%10.90%ERROR:#DIV/0!%0.0000%0.00%ERROR:#DIV/0!%ERROR:#DIV/0!%0.0000%7.3704%15.5152%33.0851%8.6366
Lampiran Bd.13 Kebijakan Operasional Tahun 2013KOLOM INI JANGAN DIHAPUS !!!!!!!!!!PT. KRESNA REKSA FINANCECABANG BANJARMASINREKAPITULASI LAPORAN BAD DEBT BULAN SEPTEMBER 2013 - PER KOLEKTORM O T O RPOSKO BANJARBARUBANJARBARU KETERANGANANDRI SUKMANANURDINADITYA BAYU EKO SRIYANTO M.IQBAL EDI SUSANTO TOTAL
A.BAD DEBT.A.1KONS. BAD DEBTRp.325,000Rp.5,618,000Rp.2,372,000Rp.7,633,000Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.015,948,000A.2KLAIM BLM LENGKAP [> 90 HR]Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.Rp.0.0Rp.0.0Rp.0.00.0A.3KLAIM ASS DITOLAKRp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.Rp.0.0Rp.0.0Rp.0.00.0TOTAL BAD DEBTRp.325,000Rp.5,618,000Rp.2,372,000Rp.7,633,000Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.Rp.0.0Rp.0.0Rp.0.0OK
B.UNSUR PENAMBAH BAD DEBTB.1RUGI JUAL BT ANGS 1 - 6Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.Rp.0.0Rp.0.0Rp.0.00.0B.4BY. TB & BY. APARAT/BANSUS [A/R 1]Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.Rp.0.0Rp.0.0Rp.0.00.0B.5INSENTIF TB PROG. RECOVERY [A/R1]Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.Rp.0.0Rp.0.0Rp.0.00.0TOTAL UNSUR PENAMBAH Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.Rp.0.0Rp.0.0Rp.0.0OK
C.UNSUR PENGURANG BAD DEBTC.1[LABA] JUAL BT ANGS 1 - 6Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.Rp.Rp.0.0Rp.0.0Rp.0.00.0C.6PENG. BY. TB & BY. APARAT A/R 1Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.Rp.Rp.0.0Rp.0.0Rp.0.00.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.Rp.Rp.0.0Rp.0.0Rp.0.00.0TOTAL UNSUR PENGURANG Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.Rp.Rp.0.0Rp.0.0Rp.0.0OK
D.TOTAL BAD DEBT ( A + B + C )Rp.325,000Rp.5,618,000Rp.2,372,000Rp.7,633,000Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.Rp.0.0Rp.0.0Rp.0.0OK15,948,000
E. TOTAL A/R 1-LANCAR AWAL BULANRp.641,539,500Rp.679,308,000Rp.709,493,000Rp.18,922,000Rp.0.0Rp.54,923,000Rp.0.0Rp.0.0Rp.Rp.0.0Rp.0.0Rp.0.02,104,185,500
F.PROSENTASE BAD DEBT [ D / E]%0.0507%0.8270%0.3343%40.3393%ERROR:#DIV/0!%0.0000%ERROR:#DIV/0!%ERROR:#DIV/0!%ERROR:#DIV/0!%ERROR:#DIV/0!%ERROR:#DIV/0!%ERROR:#DIV/0!%ERROR:#DIV/0!OK
PT. KRESNA REKSA FINANCELampiran Bd.13 Kebijakan Operasional Tahun 2013KOLOM INI JANGAN DIHAPUS !!!!!!!!!!CABANG BANJARMASINREKAPITULASI LAPORAN BAD DEBT BULAN SEPTEMBER 2013 - PER KOLEKTORM O T O RPOSKO BATOLABATOLAKETERANGANJUBRY HERMIPANI M.IEHSAN HIDAYATULLAHSAHRUNISYAHBANAAYUDA DAMAIRIMUH.FAUZIROHAZANAMA AOROHAZA NAMA AONAMA AOTOTAL
A.BAD DEBT.A.1KONS. BAD DEBTRp.31,944,500Rp.101,872,500Rp.4,488,000Rp.5,984,500Rp.112,973,000Rp.0.0Rp.0.0Rp.0.0Rp.Rp.Rp.0.0Rp.0.0Rp.0.0257,262,500A.2KLAIM BLM LENGKAP [> 90 HR]Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.Rp.Rp.0.0Rp.0.0Rp.0.00.0A.3KLAIM ASS DITOLAKRp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.Rp.Rp.0.0Rp.0.0Rp.0.00.0TOTAL BAD DEBTRp.31,944,500Rp.101,872,500Rp.4,488,000Rp.5,984,500Rp.112,973,000Rp.0.0Rp.0.0Rp.0.0Rp.Rp.Rp.0.0Rp.0.0Rp.0.0OK
B.UNSUR PENAMBAH BAD DEBTB.1RUGI JUAL BT ANGS 1 - 6Rp.(6,301,495)Rp.(2,878,366)Rp.0.0Rp.0.0Rp.0.0Rp.(9,199,689)Rp.0.0Rp.0.0Rp.Rp.Rp.0.0Rp.0.0Rp.0.0(18,379,550)B.4BY. TB & BY. APARAT/BANSUS [A/R 1]Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.Rp.Rp.0.0Rp.0.0Rp.0.00.0B.5INSENTIF TB PROG. RECOVERY [A/R1]Rp.0.0Rp.1,000,000Rp.0.0Rp.0.0Rp.0.0Rp.2,100,000Rp.0.0Rp.0.0Rp.Rp.Rp.0.0Rp.0.0Rp.0.03,100,000TOTAL UNSUR PENAMBAH Rp.(6,301,495)Rp.(1,878,366)Rp.0.0Rp.0.0Rp.0.0Rp.(7,099,689)Rp.0.0Rp.0.0Rp.Rp.Rp.0.0Rp.0.0Rp.0.0OK
C.UNSUR PENGURANG BAD DEBTC.1[LABA] JUAL BT ANGS 1 - 6Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.Rp.Rp.0.0Rp.0.0Rp.0.00.0C.6PENG. BY. TB & BY. APARAT A/R 1Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.Rp.Rp.0.0Rp.0.0Rp.0.00.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.Rp.Rp.0.0Rp.0.0Rp.0.00.0TOTAL UNSUR PENGURANG Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.Rp.Rp.0.0Rp.0.0Rp.0.0OK
D.TOTAL BAD DEBT ( A + B + C )Rp.25,643,005Rp.99,994,134Rp.4,488,000Rp.5,984,500Rp.112,973,000Rp.(7,099,689)Rp.0.0Rp.0.0Rp.Rp.0.0Rp.0.0Rp.0.0OK
E. TOTAL A/R 1-LANCAR AWAL BULANRp.547,400,000Rp.90,664,000Rp.119,669,000Rp.84,244,000Rp.1,659,000Rp.0.0Rp.119,492,000Rp.195,569,000Rp.51,180,000Rp.81,572,000Rp.0.0Rp.0.00.01,240,269,000
F.PROSENTASE BAD DEBT [ D / E]%4.6845%110.2909%3.7503%7.1038%6809.7046%ERROR:#DIV/0!%0.0000%0.0000%0.0000%ERROR:#DIV/0!%ERROR:#DIV/0!OK
Lampiran Bd.13 Kebijakan Operasional Tahun 2013KOLOM INI JANGAN DIHAPUS !!!!!!!!!!PT. KRESNA REKSA FINANCECABANG BANJARMASINREKAPITULASI LAPORAN BAD DEBT BULAN SEPTEMBER 2013 - PER KOLEKTORM O T O RPOSKO KAMBOJAKAMBOJA KETERANGANM.WAHYU MUHJIDINRAHMAT HIDAYAT HASAN RUDY OKTAVIANNIYO ANTONY HARIS FADILAH HERIYADI RUDY OKTAVIANS.EFRINAMA AOTOTAL
A.BAD DEBT.A.1KONS. BAD DEBTRp.96,444,000Rp.83,645,500Rp.34,999,500Rp.6,086,000Rp.22,766,500Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.Rp.0.0243,941,500A.2KLAIM BLM LENGKAP [> 90 HR]Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.00.0A.3KLAIM ASS DITOLAKRp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.00.0TOTAL BAD DEBTRp.96,444,000Rp.83,645,500Rp.34,999,500Rp.6,086,000Rp.22,766,500Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0OK
B.UNSUR PENAMBAH BAD DEBTB.1RUGI JUAL BT ANGS 1 - 6Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.(1,923,309)Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0(1,923,309)B.4BY. TB & BY. APARAT/BANSUS [A/R 1]Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.00.0B.5INSENTIF TB PROG. RECOVERY [A/R1]Rp.500,000Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.800,000Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.01,300,000TOTAL UNSUR PENAMBAH Rp.500,000Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.(1,123,309)Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0OK
C.UNSUR PENGURANG BAD DEBTC.1[LABA] JUAL BT ANGS 1 - 6Rp.1,213,009Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.108,774Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.01,321,783C.6PENG. BY. TB & BY. APARAT A/R 1Rp.(500,000)Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0(500,000)Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.00.0TOTAL UNSUR PENGURANG Rp.713,009Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.108,774Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0OK
D.TOTAL BAD DEBT ( A + B + C )Rp.97,657,009Rp.83,645,500Rp.34,999,500Rp.6,086,000Rp.22,766,500Rp.(1,014,535)Rp.0.0Rp.0.0Rp.0.0Rp.0.0Rp.0.0OK
E. TOTAL A/R 1-LANCAR AWAL BULANRp.1,129,903,500Rp.668,878,000Rp.758,945,500Rp.274,069,500Rp.0.0Rp.0.0Rp.211,271,000Rp.226,199,000Rp.51,180,000Rp.0.0Rp.76,146,000Rp.0.03,345,412,500
F.PROSENTASE BAD DEBT [ D / E]%8.6430%12.5053%4.6116%2.2206%ERROR:#DIV/0!%ERROR:#DIV/0!%0.0000%0.0000%ERROR:#DIV/0!%0.00%ERROR:#DIV/0!OK