Académique Documents
Professionnel Documents
Culture Documents
SS / AM : DISTYA PUTRI
BULAN : JANUARI
TAHUN : 2014
2009
VMR 1
KETERANGAN
BULAN (Dlm Ribuan/ 000)
JAN PEB MAR Q1 APR MEI JUN Q2 SM 1 JUL AGT SEP Q3 OKT NOP DES Q4
SALES 2013 304,175 318,074 342,054 964,303 305,529 331,117 318,074 954,720 1,919,023 321,437 249,212 336,015 906,664 366,088 336,543 317,962 1,020,593
SALES 2014 359,334 432,636 325,807 1,117,776 485,530 422,225 332,538 1,240,293 2,358,070 183,450 0 0 183,450 0 0 0 0
TARGET 2014 378,070 385,831 393,530 1,157,431 403,264 429,073 448,351 1,280,688 2,438,119 430,353 457,984 482,052 1,370,390 0 0 0 0
% A/T 95.0% 112.1% 82.8% 96.6% 120.4% 98.4% 74.2% 96.8% 96.7% 42.6% 0.0% 0.0% 13.4% #DIV/0! #DIV/0! #DIV/0! #DIV/0!
% GROWTH 18.1% 36.0% -4.7% 15.9% 58.9% 27.5% 4.5% 29.9% 22.9% -42.9% -100.0% -100.0% -79.8% -100.0% -100.0% -100.0% -100.0%
SALES KUMULATIF - YTD
SALES 2013 304,175 622,249 964,303 1,890,726 2,196,255 2,527,372 2,845,446 7,569,072 9,459,798 9,781,235 10,030,447 10,366,462 30,178,145 30,544,233 30,880,776 31,198,738 92,623,747
SALES 2014 359,334 791,969 1,117,776 2,269,080 2,754,610 3,176,835 3,509,373 9,440,817 11,709,897 11,893,347 11,893,347 11,893,347 35,680,041 35,680,041 35,680,041 35,680,041 107,040,122
TARGET 2014 378,070 763,901 1,157,431 2,299,402 2,702,666 3,131,739 3,580,090 9,414,495 11,713,897 12,144,250 12,602,234 13,084,287 37,830,771 37,830,771 37,830,771 37,830,771 113,492,312
% A/T 95.0% 103.7% 96.6% 98.7% 101.9% 101.4% 98.0% 100.3% 100.0% 97.9% 94.4% 90.9% 94.3% 94.3% 94.3% 94.3% 94.3%
% GROWTH 18.1% 27.3% 15.9% 20.0% 25.4% 25.7% 23.3% 24.7% 23.8% 21.6% 18.6% 14.7% 18.2% 16.8% 15.5% 14.4% 15.6%
SALES PER SEKTOR
APOTIK 259,501 319,169 254,805 833,475 396,263 302,841 281,743 980,847 1,814,322 0 0
RS SWASTA 59,788 46,772 49,383 155,943 42,659 42,920 29,036 114,615 270,558 0 0
RS UMUM 41,660 67,811 21,619 131,090 46,609 21,646 21,760 90,014 221,103 0 0
INSTITUSI 0 0 0 0 0
TENDER 0 0 0 0 0
TOTAL 360,949 433,752 325,807 1,120,507 485,530 367,407 332,538 1,185,475 2,305,983 0 0 0 0 0 0 0 0
SALES PER TYPE
SALES REGULER 308,033 311,121 283,326 902,479 341,254 301,651 264,605 907,511 1,809,990 0 0
SALES ASKES 52,916 121,515 42,481 216,912 144,276 65,756 67,933 277,965 494,877 0 0
TOTAL 360,949 432,636 325,807 1,119,391 485,530 367,407 332,538 1,185,475 2,304,867 0 0 0 0 0 0 0 0
BIAYA PROMOSI
TOTAL EXPEND REG 6,732 43,249 71,462 121,443 48,986 78,000 29,815 156,801 278,244 22,520 0 0 22,520 0 0 0 0
% E/S 2.2% 13.9% 25.2% 13.5% 14.4% 25.9% 11.3% 17.3% 15.4% #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
TOTAL EXPEND ASKES 0 0 0 0 20,000 17,146 37,146 37,146 0 0 0 0 0 0 0 0
% E/S 0.0% 0.0% 0.0% 0.0% 13.9% 26.1% 0.0% 13.4% 7.5% #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
BIAYA PROMOSI KUMULATIF - YTD
TOTAL 6,732 43,249 71,462 71,462 68,986 95,146 29,815 29,815 29,815 22,520 0 0 0 0 0 0 0
% E/S 1.9% 5.5% 6.4% 3.1% 2.5% 3.0% 0.8% 0.3% 0.3% 0.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
SM 2 TOTAL
1,927,257 3,846,280
183,450 2,541,520
1,370,390 3,808,509
13.4% 66.7%
-90.5% -33.9%
122,801,892 132,261,690
142,720,162 154,430,059
151,323,082 163,036,979
94.3% 94.7%
16.2% 16.8%
0 1,814,322
0 270,558
0 221,103
0 0
0 0
0 2,305,983
0 1,809,990
0 494,877
0 2,304,867
22,520 300,764
#DIV/0! 16.6%
0 37,146
#DIV/0! 7.5%
0 0
0.0% 0.0%
VMR 2
NAMA MR 7
NO OUTLET
BASIC+ADD RK JAN FEB
1 RS RISA SENTRA MEDIKA 26,237 16,911 13,045
2 RS ISLAM SITI HAJAR 13,697 10,135 5,620
3 MEDISMART 5,598 136 750
4 ADIKARSA 10,799 0 0
5 RAHAYU 5,671 3,843 2,683
6 YUSRA 5,250 997 1,650
7 YATOFA 1,985 0 0
TOTAL 7 OUTLET SUMBER PERTUMBUHAN 69,235 32,022 23,748
SALES TOTAL 153,562 143,657 169,548
% KONTRIBUSI 5 PARETO VS TOTAL 45% 22% 14%
0
NO OUTLET
BASIC+ADD RK JAN FEB
1 RS.BIOMEDIKA 24,420 6,371 7,779
2 RS.HARAPAN KELUARGA 38,454 26,540 16,377
3 RS.RISA LOTIM 19,716 6,022 9,139
4 RB.TRESNA 5,780 1,405 4,690
5 SOLATA 5,942 2,745 3,356
6 M.YAMIN 11,942 11,800 0
7 NAMIRA 5,317 0 0
TOTAL 7 OUTLET SUMBER PERTUMBUHAN 111,570 54,882 41,341
SALES TOTAL 0 0 0
% KONTRIBUSI 5 PARETO VS TOTAL #DIV/0! #DIV/0! #DIV/0!
NO OUTLET
BASIC+ADD RK JAN FEB
1 ARSYAFI FARMA 11,171 10,485
2 ALI FARMA 3,250 3,250
3 BUNDA 8,666 14,014
4 SARI FARMA 11,159 9,507
5 SALEH FARMA 3,114 0
6 ROSSA 0 1,680
7 ANUGERAH 3,781 1,680
TOTAL 7 OUTLET SUMBER PERTUMBUHAN 0 41,140 40,615
SALES TOTAL 0 0 0
% KONTRIBUSI 5 PARETO VS TOTAL #DIV/0! #DIV/0! #DIV/0!
NO OUTLET
BASIC+ADD RK JAN FEB
1 PERMATA HATI 12,984 6,434 8,276
2 RS KATOLIK 3,204 180 695
3 KIMIA FARMA 26,097 19,880 33,431
4 SAHABAT RISA 3,332 0 0
5 EXONERO 8,347 1,745 1,392
6 LILY FARMA 2,104 860 150
7 WIJAYA FARMA 3,026 205 240
TOTAL 7 OUTLET SUMBER PERTUMBUHAN 59,095 29,304 44,184
SALES TOTAL 30,484 62,047 62,466
% KONTRIBUSI 5 PARETO VS TOTAL 194% 47% 71%
NO OUTLET
BASIC+ADD RK JAN FEB
1
2
3
4
5
6
7
TOTAL 7 OUTLET SUMBER PERTUMBUHAN 0 0 0
SALES TOTAL 0 0 0
% KONTRIBUSI 5 PARETO VS TOTAL #DIV/0! #DIV/0! #DIV/0!
NO OUTLET
BASIC+ADD RK JAN FEB
1
2
3
4
5
6
7
TOTAL 7 OUTLET SUMBER PERTUMBUHAN 0 0 0
SALES TOTAL 0 0 0
% KONTRIBUSI 5 PARETO VS TOTAL #DIV/0! #DIV/0! #DIV/0!
RTUMBUHAN PER MR
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
NOP DES TOTAL
168,139
52,208
21,955
33,073
139,712
26,275
1,985
0 0 443,346
0 0 1,671,628
#DIV/0! #DIV/0! 27%
NON USER
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
TOTAL
TOTAL
OUTLET MONITOR
Evaluasi 2013
RS / APT RS / APT A B A/B % 1 2
#DIV/0!
#DIV/0!
NIA #DIV/0!
EXONERO #DIV/0!
#DIV/0!
#DIV/0!
RS ANTONIUS #DIV/0!
RS HARAPAN #DIV/0!
#DIV/0!
NIA #DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
RSUP #DIV/0!
#DIV/0!
#DIV/0!
RS HARAPAN #DIV/0!
#DIV/0!
RS HARAPAN #DIV/0!
#DIV/0!
EXONERO #DIV/0!
#DIV/0!
#DIV/0!
RSUP #DIV/0!
BIOMEDIK #DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
RSI #DIV/0!
#DIV/0!
#DIV/0!
RISA #DIV/0!
RS HARAPAN #DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
MANJUR SEHAT #DIV/0!
SELAGALAS #DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
RSUP #DIV/0!
#DIV/0!
RSUP #DIV/0!
#DIV/0!
M YAMIN #DIV/0!
RS PRAYA #DIV/0!
RSI #DIV/0!
#DIV/0!
MEDISMART #DIV/0!
KITA #DIV/0!
#DIV/0!
MANJUR SEHAT #DIV/0!
#DIV/0!
RS HARAPAN #DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
DAHLIA #DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
MEDISMART #DIV/0!
SAHABAT KELUARGA #DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
RSI #DIV/0!
#DIV/0!
RS RISA #DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
RSUP #DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
RS RISA SENTRA #DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
ER #DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
- - #DIV/0! - -
KEGIATAN ILMIAH (A) 2013
3 4 5 6 7 8 9 10
8,500
- - - - 8,500 - - -
1 2 3
11 12 B C B C B C
375
14,550 27,248
3,900 385
3,635
4,650 10,670 3,123
6,240
4,752
2,025
3,168
2,715
5,274
830 2,853
4,950
5,970
1,245
390
- - 52,257 - 89,788 - 33,489 -
KEGIATAN ILMIAH (B,C) 2014
4 5 6 7
B C B C B C B C
33,000 6,750
1,875
5,250 1,350
23,843 2,112 3,813 4,140
3,300 1,683
999
4,263
2,340
1,125 1,125
1,650
2,010
2,811
7,113 2,670
1,650
990
5,870 3,900
553
2,715
1,950
133,055 - 34,004 - 67,012 - 39,580 -
8 9 10 11 12
B C B C B C B C B
18,720
5,000
6,360
1,950
2,700
9,290
2,700 3,885
5,000
1,500
6,960
- - 39,390 - 24,675 - - - -
TOTAL
12 Evaluasi 2014 KUM 2013-2014
C A B C A/B % B/C% A/C% A/B % KUM A
5,000 14,013 - 35.7% #DIV/0! #DIV/0! 18% 10,000
10,000 41,372 - 24.2% #DIV/0! #DIV/0! 23% 25,000
28,650 67,360 99,948 42.5% 67.4% 28.7% 14% 28,650
2,900 40,937 20,640 7.1% 198.3% 14.1% 11% 7,900
- 3,479 - 0.0% #DIV/0! #DIV/0! 0% -
1,500 5,950 - 25.2% #DIV/0! #DIV/0! 25% 1,500
- 71,094 - 0.0% #DIV/0! #DIV/0! 65% 150,000
- 43,126 74,244 0.0% 58.1% 0.0% 6% 10,000
5,000 19,817 49,956 25.2% 39.7% 10.0% 17% 11,361
25,000 54,655 - 45.7% #DIV/0! #DIV/0! 11% 39,034
539
13,278
228
1,383
21,344
17,808
16,969
63,210
4,118
2,147
1,494
118,869
14,696
1,353
24,703
261,210
3,783
133,098
4,759
124,263
80,260
20,817
85,614
975
10,194
9,795
1,005
40,789
171,811
277
17,245
5,483
76,229
1,400
74,891
35,020
277
24,411
103,836
115,786
19,875
11,200
123,734
42,780
39,430
20,311
29,588
3,282
173,727
414
563
193,900
0
21,979
0
181,507
8,868
14,019
60,106
4,164
26,990
788
34,466
35,913
482,757
6,273
97,045
0
2,069
6,530
5,609
14,537
37,128
770
2,208
97,722
0
0
130,285
82,617
165,260
3,421
110,370
9,835
0
3,989
4,848
770
3,195
127,738
69,685
3,484
0
0
1,153
10,253
821
4,040
5,185
11,093
12,905
13,829
29,723
1,080
47,133
31,042
25,932
227,521
12,071
1,367
169,091
2,545
32,746
23,227
0
31,526
2,678
77,018
450
29,264
439,529
131,478
180
4,824
2,278
193
0
25,069
0
1,599
14,488
26,930
98,067
1,500
2,084
12,367
57,058
90,743
25,369
22,256
9,960
1,067
349
381
3,560
683
3,895
430
277
1,601
1,075
180
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
###
VMR 5
NON USER
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
TOTAL
TOTAL
OUTLET MONITOR
Evaluasi 2013
RS / APT RS / APT A B A/B % 1 2
RS BIMA 5,000 41,915 12%
15,000 66,212 23%
APT NIA - 133,167 0% 3,650
APT EXONERO 5,000 29,328 17%
#DIV/0!
PERMATA HATI 150,000 161,311 93%
RS ANTONIUS 10,000 132,318 8%
RS BIMA APT ARSYAFI 6,361 48,804 13%
APT NIA RSHK 14,034 305,882 5% 10,000
#DIV/0!
APT M.YAMIN #DIV/0!
#DIV/0!
APT SALEH 1,500 18,372 8%
APT SALEH 1,500 15,450 10%
APT SALEH - 7,595 0%
#DIV/0!
APT PERMATA HATI #DIV/0!
#DIV/0!
RSUP - 9,531 0%
#DIV/0!
- 7,924 0%
RSHK 26,495 133,008 20%
#DIV/0!
- 88,739 0%
APT EXONERO 4,150 60,755 7% 5,311
RS SELONG 11,177 18,312 61%
RSUP #DIV/0!
RS BIOMEDIKA 7,000 41,431 17%
APT GRIYA HUSADA #DIV/0!
APT PRATIWI - 7,794 0%
- 6,285 0%
#DIV/0!
- 13,869 0%
53,000 61,716 86%
#DIV/0!
#DIV/0!
APT SALEH - 2,850 0%
RSI SITI HAJAR 10,000 56,067 18%
KOTA MATARAM
RS SUMBAWA 806 63,581 1%
APT PERMATA HATI 10,000 29,706 34%
#DIV/0!
RS PRAYA #DIV/0!
RS RISA 15,320 57,470 27%
- 37,440 0%
- 8,238 0%
17,658 69,342 25%
APT GRIYA HUSADA - 42,780 0%
APT ADIKARSA APT MUFIDA FARM - 6,930 0%
RS RISA #DIV/0!
- 25,850 0% 3,082
APT SALEH - 1,725 0%
APT SALEH 1,500 17,219 9%
KOTA MATARAM 10,000 173,028 6%
#DIV/0!
#DIV/0!
RS BIMA APT SALEH 26,361 135,960 19%
3,000 8,466 35%
- 14,010 0%
#DIV/0!
APT CATURWARGA 14,967 121,952 12% 10,000
APT SELAGALAS - 8,474 0%
APT MEDISMART 5,000 10,318 48%
8,870 37,371 24%
RSHK #DIV/0!
APT SEHATI 7,020 19,592 36%
#DIV/0!
- 21,658 0%
- 24,335 0%
APT DAHLIA PT.MAS 100,000 342,792 29%
- 3,360 0%
APT DAHLIA 10,000 56,626 18%
#DIV/0!
#DIV/0!
APT SEHATI 2,000 5,700 35%
KOTA MATARAM - 1,128 0% 2,000
- 12,044 0%
APT CATURWARGA - 15,481 0%
#DIV/0!
#DIV/0!
M YAMIN 13,400 46,269 29%
#DIV/0!
#DIV/0!
APT ALI FARMA 10,806 63,678 17%
APT MEDISMART - 71,650 0%
- 165,260 0%
APT LAWANG GALI #DIV/0!
RSHK 10,320 58,236 18%
- 6,467 0%
#DIV/0!
#DIV/0!
RS BIMA #DIV/0!
13,467 119,958 11%
SAHABAT RISA 2,704 50,131 5%
APT PERMATA HATI #DIV/0!
#DIV/0!
#DIV/0!
RS KOTA MATARAM #DIV/0!
- 9,500 0%
#DIV/0!
#DIV/0!
RS KOTA MATARA RSHK #DIV/0!
RS BIOMEDIKA #DIV/0!
APT GRIYA HUSADA - 11,400 0%
- 12,697 0%
APT CATURWARGA - 6,620 0%
#DIV/0!
APT SUMBER B 806 26,245 3%
APT MANDIRI - 21,950 0% 7,000
APT SALEH 1,500 20,196 7%
RSHK PT.MAS 4,192 154,419 3% 8,938
CATURWARGA - 12,071 0%
SINAR MEDICA #DIV/0!
RS KOTA MATARAM 10,000 116,124 9%
#DIV/0!
2,000 25,959 8%
RSHK - 10,765 0%
APT HIDAYAH #DIV/0!
APT HIDAYAH 3,000 22,077 14%
#DIV/0!
RSUP APT HIDAYAH 5,000 56,725 9%
#DIV/0!
RSHK - 23,225 0%
RSI SITI HAJAR APT CATURWARGA 42,678 284,594 15%
RS RISA APT CATURWARGA 5,000 63,937 8%
#DIV/0!
KOTA MATARAM - 1,128 0%
#DIV/0!
#DIV/0!
#DIV/0!
SAHABAT RISA #DIV/0!
KOTA MATARAM #DIV/0!
- 13,775 0%
10,000 26,930 37%
APT HIDAYAH - 1,500 0%
RSUP #DIV/0!
- 4,525 0%
RS BIMA 11,500 34,159 34%
RS SELONG 2,500 78,955 3%
APT RAHAYU - 31,055 0%
#DIV/0!
APT SALEH 3,000 19,875 15%
RS PRAYA PT.PPI #DIV/0!
LAWANG GALI #DIV/0!
#DIV/0!
RS RISA APT CATURWARGA 30,000 64,567 46%
#DIV/0!
RS SELONG - 64,285 0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
734,591 4,642,117 0 6,732 43,249
KEGIATAN ILMIAH (A) 2014
3 4 5 6 7 8 9 10
5,000
10,000
25,000
2,900
1,500
5,000
15,000
3,500
2,000
1,500
2,000
3,000
8,000
20,000
10,000
1,500
15,000
14,977
1,493
1,500
20,000
10,000
5,000 515
5,000
3,950 5,000
3,720
1,299
20,000
10,000
1,500
1,500
1,493
3,000
3,000
2,000
5,000
3,000
10,450
15,000
1,300 1,020
1,635
71,462 68,986 90,469 29,815 22,520 - - -
1 2 3
11 12 B C B C B C
5,352 3,298 450
8,666 14,014 7,552
10,659 16,658 8,041 16,658 8,910 16,658
4,121 3,440 3,813 3,440 4,125 3,440
3,750
13,111 11,452 9,823
13,060 12,374 8,780 12,374 6,561 12,374
1,830 8,326 2,780 8,326 6,982 8,326
12,005 8,250 10,245
539
365 1,102 650 1,102 1,825 1,102
375 630
5,045 5,045 975 5,045
396
665 3,027 2,499 3,027 2,138 3,027
858 964
1,125 1,125 762 1,125
277 277
1,250 1,970
370 1,098 677 1,098 1,098
2,508 7,798 1,752 7,798 1,350 7,798
6,325 13,939 9,750 13,939 8,827 13,939
951
8,427 10,970 5,286
5,719 9,827 7,071 9,827 7,054 9,827
8,880 11,033 9,150 11,033 5,320 11,033
1,854 1,697
5,765 5,948 3,815
276
1,583 375 1,583 1,583
11,439 19,133 10,200 19,133 11,760 19,133
1292.5 1,645 1,320
713.5 3,564 1,083 3,564 3,564
556 1,360
4,142 4,142 831 4,142
2,811 1,002 2,811 2,570 2,811
385
123 191 392
5,520 9,245 3,350 9,245 9,092 9,245
4,240 4,240 4,240
603 716
1,219 2,360 1,219 825 1,219
1,132
1,110 1,789 2,063 1,789 1,475 1,789
1,103 1,103 1,103
6,299 4,317 520
400 938
632 4,747 4,747 1,185 4,747
8,549 8,350 5,636
489
4,874 10,630 5,400 10,630 5,130 10,630
535 1,160 745 1,160 1,160
1,050 667 872
375 1,980 1,980
831 1,108
2,151 2,151 2,151
440 8,123 1,240 8,123 750 8,123
450
1,263 2,060 953
17,919 25,523 4,320 25,523 15,314 25,523
6,799 6,587 5,388 6,587 4,381 6,587
1,170 1,170 1,170
348 430
1,290 2,749 2,749 2,749
193
430 670
1,089 765 496
4,911 5,392 585
543 8,966 1,725 8,966 8,966
4,169 5,104 3,613 5,104 1,556 5,104
1,014 438
2,877 2,877 2,877
1,134 3,210 2,570 3,210 2,990 3,210
443 690
6,852 5,586 6,552 5,586 5,770 5,586 3,927
3,379 538 3,379 3,379 450
1,958 1,131 900
1,264 1,264 1,264
1,320 1,308 1,275 1,308 600 1,308
14,456 14,456 14,456
3,864 7,457 2,955 7,457 3,321 7,457
1,104 1,104 375 1,104
753
2,790 2,790 346 2,790
887 837 1,578
675 791 300 799
2,360 1,219 2,360 1,219 825 1,219 740
538 722 246
878
6,695 10,630 7,705 10,630 5,941 10,630 2,421
1,160 1,160 1,160 466
1,584 749 831 1,035
1,980 1,980 1,980
159
1,288 84 1,599
5,070 1,608 2,210 3,123
1,725 8,966 1,725 8,966 2,475 8,966
1,833 5,104 552 5,104 1,488 5,104 4,342
1,027 629 1,064
2,877 2,877 2,877
3,210 2,195 3,210 2,790 3,210 3,233
2,507
4,198
640
564 1,113
306
2,595
26,018 26,364 11,088
585
2,180 3,090
10,491 14,015 11,785
1,050
1,988 2,539
1,113 1,575
430
2,942 4,286 4,761
6,167
441
2,007 1,103
738
308 994
473 291 860
3,160
213
15,095 19,394 13,161
8,426 6,613 7,365
120
1,517
462
1,980 1,615
5,212 5,120 4,270
677
150 231
216 403 180
573 2,127 860
100 403 180
1,000 1,395 1,500
430
277
1,601
1,075
180
183,173 - 209,451 - 251,933 - - - -
TOTAL
12 Evaluasi 2014 KUM 2013-2014
C A B C A/B % B/C% A/C% A/B % KUM A
5,000 14,013 - 35.7% #DIV/0! #DIV/0! 18% 10,000
10,000 41,372 - 24.2% #DIV/0! #DIV/0! 23% 25,000
28,650 67,360 99,948 42.5% 67.4% 28.7% 14% 28,650
2,900 40,937 20,640 7.1% 198.3% 14.1% 11% 7,900
1,500 5,950 - 25.2% #DIV/0! #DIV/0! 25% 1,500
- 71,094 - 0.0% #DIV/0! #DIV/0! 65% 150,000
- 43,126 74,244 0.0% 58.1% 0.0% 6% 10,000
5,000 19,817 49,956 25.2% 39.7% 10.0% 17% 11,361
25,000 54,655 - 45.7% #DIV/0! #DIV/0! 11% 39,034
- 539 - 0.0% #DIV/0! #DIV/0! 0% -
3,500 13,278 6,612 26.4% 200.8% 52.9% 26% 3,500
- 1,383 - 0.0% #DIV/0! #DIV/0! 0% -
2,000 2,972 30,270 67.3% 9.8% 6.6% 16% 3,500
1,500 2,358 - 63.6% #DIV/0! #DIV/0! 17% 3,000
2,000 9,374 18,162 21.3% 51.6% 11.0% 12% 2,000
- 4,118 - 0.0% #DIV/0! #DIV/0! 0% -
- 2,147 6,750 0.0% 31.8% 0.0% 0% -
- 1,494 - 0.0% #DIV/0! #DIV/0! 0% -
- 5,166 - 0.0% #DIV/0! #DIV/0! 0% -
- 1,353 6,588 0.0% 20.5% 0.0% 0% -
- 16,779 46,788 0.0% 35.9% 0.0% 0% -
3,000 128,202 83,634 2.3% 153.3% 3.6% 11% 29,495
- 3,783 - 0.0% #DIV/0! #DIV/0! 0% -
8,000 44,359 - 18.0% #DIV/0! #DIV/0! 6% 8,000
5,311 63,508 58,962 8.4% 107.7% 9.0% 8% 9,461
20,000 61,948 66,198 32.3% 93.6% 30.2% 39% 31,177
- 20,817 - 0.0% #DIV/0! #DIV/0! 0% -
- 44,183 - 0.0% #DIV/0! #DIV/0! 8% 7,000
- 975 - 0.0% #DIV/0! #DIV/0! 0% -
- 2,400 7,080 0.0% 33.9% 0.0% 0% -
- 3,510 - 0.0% #DIV/0! #DIV/0! 0% -
- 1,005 - 0.0% #DIV/0! #DIV/0! 0% -
10,000 26,920 - 37.1% #DIV/0! #DIV/0! 25% 10,000
- 110,095 56,586 0.0% 194.6% 0.0% 31% 53,000
- 277 13,500 0.0% 2.1% 0.0% 0% -
- 17,245 - 0.0% #DIV/0! #DIV/0! 0% -
1,500 2,633 - 57.0% #DIV/0! #DIV/0! 27% 1,500
- 20,162 43,926 0.0% 45.9% 0.0% 13% 10,000
74,891
35,020
277
24,411
103,836
115,786
11,200
123,734
42,780
39,430
20,311
29,588
3,282
25,369
173,727
414
563
193,900
22,256
21,979
0
181,507
8,868
14,019
60,106
4,164
26,990
788
34,466
35,913
482,757
6,273
97,045
0
2,069
6,530
5,609
14,537
37,128
770
2,208
97,722
0
0
130,285
82,617
165,260
3,421
110,370
9,835
3,989
770
3,195
127,738
69,685
3,484
0
0
1,153
10,253
821
4,040
5,185
11,093
12,905
13,829
29,723
1,080
47,133
31,042
25,932
227,521
12,071
1,367
169,091
2,545
32,746
23,227
0
31,526
2,678
77,018
450
29,264
439,529
131,478
180
4,824
2,278
193
0
0
1,599
14,488
26,930
1,500
2,084
12,367
57,058
90,743
63,210
4,848
19,875
25,069
0
228
118,869
0
98,067
9,960
3,479
4,759
1,067
349
381
799
3,560
683
3,895
430
277
1,601
1,075
180
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
###