Professional Documents
Culture Documents
Budget Planning 2023new
Budget Planning 2023new
SERVICE
SERVICE
MEI JUNI JULI AGUSTUS SEPTEMBER
JASA MATERIAL JASA MATERIAL JASA MATERIAL JASA MATERIAL
SERVICE
SERVICE
SERVICE
SEPTEMBER OKTOBER NOVEMBER NOVEMBER DESEMBER
JASA MATERIAL JASA MATERIAL JASA MATERIAL JASA MATERIAL
SERVICE
SERVICE
DESEMBER
JASA
2000km 2000km 2000km
MOTOR PT. EKA BOGAINTI DIVISI RED Jan Feb Maret
NO NAMA No Polisi fee material fee material fee
1 ROFII B 5976 TJA
14 HARI SETYO UTOMMO B 5773 TJA Rp70,000 Rp183,500 Rp215,000 Rp188,500 Rp70,000
2000km 4000KM
MOTOR PT. EKA BOGAINTI DIVISI LOGISTIK fee material fee material fee
1 PANIEL B 5691 TEQ Rp70,000 Rp183,500 Rp215,000
SERVICE 4000KM
SERVICE LENGKAP 90,000.00
GANTI OLI 56,000.00 10,000.00
CVT 55,000.00
KANVAS FR BELAKANG 58,500.00 25,000.00
KANVAS RR BELAKANG 52,500.00 35,000.00
BUSI 21,500.00
188,500.00 215,000.00
SERVICE 6000KM
GANTI OLI 56,000.00 10,000.00
OLI GARDAN 16,500.00
CVT 55,000.00
KANVAS GANDA 176,500.00
BEBEK
SERVICE LENGKAP 90,000.00
GANTI OLI 56,000.00 10,000.00
KANVAS FR BELAKANG 58,500.00 25,000.00
KANVAS RR BELAKANG 52,500.00 35,000.00
167,000.00 160,000.00
SERVICE 4000KM
SERVICE LENGKAP 90,000.00
GANTI OLI 56,000.00 10,000.00
CVT 55,000.00
KANVAS FR BELAKANG 58,500.00 25,000.00
KANVAS RR BELAKANG 52,500.00 35,000.00
BUSI 21,500.00
BAN FR R 14 244,000.00
432,500.00 215,000.00
2000km 2000km 2000km
Maret April Mei Juni Juli Agust
material fee material fee material fee material fee material fee material
Rp125,000 Rp37,500 Rp125,000 Rp37,500 Rp125,000 Rp37,500 Rp125,000 Rp37,500 Rp125,000 Rp37,500 Rp125,000
Rp125,000 Rp37,500 Rp125,000 Rp37,500 Rp125,000 Rp37,500 Rp125,000 Rp37,500 Rp125,000 Rp37,500 Rp125,000
Rp125,000 Rp37,500 Rp125,000 Rp37,500 Rp125,000 Rp37,500 Rp125,000 Rp37,500 Rp125,000 Rp37,500 Rp125,000
Rp125,000 Rp37,500 Rp125,000 Rp37,500 Rp125,000 Rp37,500 Rp125,000 Rp37,500 Rp125,000 Rp37,500 Rp125,000
Rp125,000 Rp37,500 Rp125,000 Rp37,500 Rp125,000 Rp37,500 Rp125,000 Rp37,500 Rp125,000 Rp37,500 Rp125,000
PERAWATAN & PERBAIKAN FASILITAS CENTRAL - JAN Y22 04H-000000GAA DIVISI GENERAL AFFAIRS
PERAWATAN & PERBAIKAN FASILITAS CENTRAL - JAN Y22 04H-000000GAA DIVISI GENERAL AFFAIRS
PERAWATAN & PERBAIKAN FASILITAS CENTRAL - JAN Y22 04H-000000GAA DIVISI GENERAL AFFAIRS
PERAWATAN & PERBAIKAN FASILITAS CENTRAL - JAN Y22 04H-000000GAA DIVISI GENERAL AFFAIRS
PERAWATAN & PERBAIKAN FASILITAS CENTRAL - JAN Y22 04H-000000GAA DIVISI GENERAL AFFAIRS
PERAWATAN & PERBAIKAN FASILITAS CENTRAL - JAN Y22 04H-000000GAA DIVISI GENERAL AFFAIRS
PERAWATAN & PERBAIKAN FASILITAS CENTRAL - JAN Y22 04H-000000GAA DIVISI GENERAL AFFAIRS
PERAWATAN & PERBAIKAN FASILITAS CENTRAL - JAN Y22 04H-000000GAA DIVISI GENERAL AFFAIRS
PERAWATAN & PERBAIKAN FASILITAS CENTRAL - JAN Y22 04H-000000GAA DIVISI GENERAL AFFAIRS
PERAWATAN & PERBAIKAN FASILITAS CENTRAL - JAN Y22 04H-000000GAA DIVISI GENERAL AFFAIRS
PERAWATAN & PERBAIKAN FASILITAS CENTRAL - JAN Y22 04H-000000GAA DIVISI GENERAL AFFAIRS
PERAWATAN & PERBAIKAN FASILITAS CENTRAL - JAN Y22 04H-000000GAA DIVISI GENERAL AFFAIRS
PERAWATAN & PERBAIKAN FASILITAS CENTRAL - JAN Y22 04H-000000GAA DIVISI GENERAL AFFAIRS
PERAWATAN & PERBAIKAN FASILITAS CENTRAL - JAN Y22 04H-000000GAA DIVISI GENERAL AFFAIRS
DEPT / BOOTH DEPT / BOOTH DESCRIPTION Project MAIN ACCOUNT MAIN ACCOUNT DESCRIPTION
BUDGET 2023 TOTAL BUDGET TOTAL AMOUNT AVAILABLE BUDGET 2023 TOTAL BUDGET TOTAL AMOUNT
BUDGET
4,772,633.04 7,500,000.00 4,036,042.00 3,463,958.00 4,278,204.52 6,992,617.00 6,763,851.00
343,500.00 833,333.00 218,000.00 615,333.00 231,080.00 833,333.00 702,500.00
20,000.00 250,000.00 24,000.00 226,000.00 25,440.00 250,000.00 47,000.00
1,817,500.00 - 12,489,000.00 9,204,532.05
616,000.00 - 7,039,000.00 2,978,203.00
20,000.00 50,000.00 50,000.00 - 120,000.00 114,000.00
16,800.00 333,000.00 84,204.00 248,796.00 89,256.24 333,000.00 185,418.00
- 208,000.00 48,000.00 160,000.00 50,880.00 208,000.00 116,000.00
409,000.00 - 1,250,000.00 312,500.00
40,000.00 - 375,000.00 250,000.00
- 300,000.00 0 300,000.00 - 437,383.00 322,622.00
- 100,000.00 0 100,000.00 - 350,000.00 313,050.00
- 50,000.00 0 50,000.00 - 100,000.00 93,000.00
5,500,000.00 5,500,000.00 5,500,000.00 5,830,000.00 5,500,000.00 1,117,742.00
MARET APRIL MEI
AVAILABLE BUDGET BUDGET 2023 TOTAL BUDGET TOTAL AMOUNT AVAILABLE BUDGET 2023 TOTAL BUDGET
BUDGET
228,766.00 7,169,682.06 7,500,000.00 6,343,776.00 1,156,224.00 6,724,402.56 7,500,000.00
130,833.00 744,650.00 833,333.00 434,500.00 398,833.00 460,570.00 833,000.00
203,000.00 49,820.00 250,000.00 27,000.00 223,000.00 28,620.00 250,000.00
3,284,467.95 9,756,803.97 1,261,000.00 1,207,680.00 53,320.00 1,280,140.80 11,500,000.00
4,060,797.00 3,156,895.18 461,000.00 402,170.00 58,830.00 426,300.20 5,500,000.00
6,000.00 120,840.00 50,000.00 35,000.00 15,000.00 37,100.00 50,000.00
147,582.00 196,543.08 333,000.00 185,095.00 147,905.00 196,200.70 333,000.00
92,000.00 122,960.00 208,000.00 79,000.00 129,000.00 83,740.00 208,000.00
937,500.00 331,250.00 2,000,000.00 710,600.00 1,289,400.00 753,236.00 1,250,000.00
125,000.00 265,000.00 1,375,000.00 415,000.00 960,000.00 439,900.00 375,000.00
114,761.00 341,979.32 300,000.00 0 - 300,000.00
36,950.00 331,833.00 100,000.00 0 - 100,000.00
7,000.00 98,580.00 50,000.00 0 - 50,000.00
4,382,258.00 1,184,806.52 5,500,000.00 -5,295,000.00 -5,612,700.00 5,500,000.00
MEI JUNI
TOTAL AMOUNT AVAILABLE BUDGET BUDGET 2023 TOTAL BUDGET TOTAL AMOUNT AVAILABLE BUDGET BUDGET 2023
TOTAL BUDGET TOTAL AMOUNT AVAILABLE BUDGET BUDGET 2023 TOTAL BUDGET TOTAL AMOUNT AVAILABLE BUDGET
BUDGET 2023 TOTAL BUDGET TOTAL AMOUNT AVAILABLE BUDGET BUDGET 2023 TOTAL BUDGET TOTAL AMOUNT
AVAILABLE BUDGET BUDGET 2023 TOTAL BUDGET TOTAL AMOUNT AVAILABLE BUDGET BUDGET 2023 TOTAL BUDGET
182,832.00 6,390,541.44
596,000.00 255,960.00
222,000.00 30,240.00
-
-
16,000.00 36,720.00
333,000.00 -
208,000.00 -
699,000.00 1,621,080.00
727,500.00 847,800.00
300,000.00 -
100,000.00 -
50,000.00 -
505,000.00 -5,394,600.00
DESEMBER
MATERIAL JASA
SERVICE 2000KM 90,000.00
GANTI OLI 56,000.00
OLI GARDAN 16,500.00
Maret April Mei Juni Juli Agust
material fee material fee material fee material fee material fee
Rp125,000 Rp37,500 Rp125,000 Rp37,500 Rp125,000 Rp37,500 Rp125,000 Rp37,500 Rp125,000 Rp37,500
Rp125,000 Rp37,500 Rp125,000 Rp37,500 Rp125,000 Rp37,500 Rp125,000 Rp37,500 Rp125,000 Rp37,500
Rp125,000 Rp37,500 Rp125,000 Rp37,500 Rp125,000 Rp37,500 Rp125,000 Rp37,500 Rp125,000 Rp37,500
2000km
material
Rp125,000 Rp37,500 Rp125,000 Rp37,500 Rp125,000 Rp37,500 Rp125,000 Rp37,500 Rp125,000
total januari s/d desember
fee
Rp0