Sei sulla pagina 1di 8

PKMD PETALING

PJ

SJ

SA

JUMLAH

BKK

2,200,000.00

1,100,000.00

1,000,000.00

4,300,000.00

EPC

3,014,000.00

2,232,800.00

1,804,400.00

7,051,200.00

BPT

606,400.00

501,800.00

453,200.00

1,561,400.00

BTB

791,900.00

578,600.00

329,500.00

1,700,000.00

BOT

2,500,000.00

2,000,000.00

1,500,000.00

6,000,000.00

BA-MTEN

380,000.00

248,000.00

122,000.00

750,000.00

BAP

53,000.00

35,500.00

88,500.00

21,451,100.00

WARAN

4,300,000.00

7,051,200.00

1,561,400.00

1,700,000.00

6,000,000.00

750,000.00

88,500.00

21,451,100.00

DUMMY VOT PKMD PETALING JAYA


1. BAKI MASIH ADA BAGI PKMD PETALING JAYA YANG PERLU DIHABISKAN SEBELUM HUJUNG TAHUN
SEHINGGA BAUCAR APRIL 2012 ADALAH SEPERTI BERIKUT:BKK (RM)
EPC (RM)
BPT (RM)
BTB (RM)
BOT (RM)
BAKB (RM)
SKIM
AMAUN

1,388,000.00

2,081,900.00

446,200.00

578,000.00

1,663,900.00

268,580.00

KELUAR

BAKI
2,200,000.00
2,078,800.00
1,996,650.00
1,877,800.00
1,796,350.00
1,678,250.00
1,595,550.00
1,473,750.00
1,388,000.00

2. PERUNTUKAN PERBELANJAAN 2012


BKK
PERKARA
WARAN PERUNTUKAN WK001
BAUCAR BANK BSN 01/2012
BAUCAR BANK AGRO 01/2012
BAUCAR BANK BSN 02/2012
BAUCAR BANK AGRO 02/2012
BAUCAR BANK BSN 03/2012
BAUCAR BANK AGRO 03/2012
BAUCAR BANK BSN 04/2012
BAUCAR BANK AGRO 04/2012

MASUK
2,200,000.00

121,200.00
82,150.00
118,850.00
81,450.00
118,100.00
82,700.00
121,800.00
85,750.00

EPC
PERKARA
WARAN PERUNTUKAN WK001
BAUCAR BANK BSN 01/2012
BAUCAR BANK AGRO 01/2012
BAUCAR BANK BSN 02/2012
BAUCAR BANK AGRO 02/2012
BAUCAR BANK BSN 03/2012
BAUCAR BANK AGRO 03/2012
BAUCAR BANK BSN 04/2012
BAUCAR BANK AGRO 04/2012

MASUK
3,014,000.00

KELUAR
54,000.00
178,200.00
55,200.00
174,000.00
60,000.00
174,900.00
62,700.00
173,100.00

BAKI
3,014,000.00
2,960,000.00
2,781,800.00
2,726,600.00
2,552,600.00
2,492,600.00
2,317,700.00
2,255,000.00
2,081,900.00

BPT
PERKARA
WARAN PERUNTUKAN WK001
BAUCAR BANK BSN 01/2012
BAUCAR BANK AGRO 01/2012
BAUCAR BANK BSN 02/2012
BAUCAR BANK AGRO 02/2012
BAUCAR BANK BSN 03/2012
BAUCAR BANK AGRO 03/2012
BAUCAR BANK BSN 04/2012
BAUCAR BANK AGRO 04/2012

MASUK
606,400.00

KELUAR
13,800.00
25,800.00
13,800.00
24,300.00
15,300.00
26,100.00
16,500.00
24,600.00

BAKI
606,400.00
592,600.00
566,800.00
553,000.00
528,700.00
513,400.00
487,300.00
470,800.00
446,200.00

BTB
PERKARA
WARAN PERUNTUKAN WK001
BAUCAR BANK BSN 01/2012
BAUCAR BANK AGRO 01/2012
BAUCAR BANK BSN 02/2012
BAUCAR BANK AGRO 02/2012
BAUCAR BANK BSN 03/2012
BAUCAR BANK AGRO 03/2012
BAUCAR BANK BSN 04/2012
BAUCAR BANK AGRO 04/2012

MASUK
791,900.00

KELUAR
24,750.00
26,250.00
26,100.00
26,550.00
27,600.00
25,950.00
29,400.00
27,300.00

BAKI
791,900.00
767,150.00
740,900.00
714,800.00
688,250.00
660,650.00
634,700.00
605,300.00
578,000.00

BOT
PERKARA
WARAN PERUNTUKAN WK001
BAUCAR MANUAL 01/2012
BAUCAR BANK BSN 01/2012
BAUCAR BANK AGRO 01/2012
BAUCAR MANUAL 02/2012
BAUCAR BANK BSN 02/2012
BAUCAR BANK AGRO 02/2012
REFUND BANK BSN 01/2012
BAUCAR MANUAL 03/2012
BAUCAR BANK BSN 03/2012
BAUCAR BANK AGRO 03/2012
REFUND BANK BSN 02/2012
BAUCAR MANUAL 04/2012
BAUCAR BANK BSN 04/2012
BAUCAR BANK AGRO 04/2012

MASUK
2,500,000.00

KELUAR
600.00
92,700.00
106,200.00
600.00
96,000.00
105,000.00

300.00
600.00
98,400.00
114,300.00
300.00
600.00
105,900.00
115,800.00

BAKI
2,500,000.00
2,499,400.00
2,406,700.00
2,300,500.00
2,299,900.00
2,203,900.00
2,098,900.00
2,099,200.00
2,098,600.00
2,000,200.00
1,885,900.00
1,886,200.00
1,885,600.00
1,779,700.00
1,663,900.00

BAKB
PERKARA
WARAN PERUNTUKAN WK001

MASUK
380,000.00

KELUAR

BAKI
380,000.00

BAP(RM)

40,250.00

BAUCAR BANK BSN 01/2012


BAUCAR BANK BSN 02/2012
REFUND BANK BSN 01/2012
BAUCAR BANK BSN 03/2012
BAUCAR BANK BSN 04/2012

27,220.00
26,780.00
60.00
28,120.00
29,360.00

352,780.00
326,000.00
326,060.00
297,940.00
268,580.00

BAP
PERKARA
WARAN PERUNTUKAN WK001
BAUCAR BANK BSN 01/2012
BAUCAR BANK AGRO 01/2012
BAUCAR BANK BSN 02/2012
BAUCAR BANK AGRO 02/2012
BAUCAR BANK BSN 03/2012
BAUCAR BANK AGRO 03/2012
BAUCAR BANK BSN 04/2012
BAUCAR BANK AGRO 04/2012

MASUK
53,000.00

KELUAR
1,250.00
1,750.00
1,500.00
1,750.00
1,500.00
1,750.00
1,500.00
1,750.00

BAKI
53,000.00
51,750.00
50,000.00
48,500.00
46,750.00
45,250.00
43,500.00
42,000.00
40,250.00

* Unjuran perlu dibuat semula kerana waran peruntukan yang diterima tidak menepati apa yang diminta..

DUMMY VOT PKMD SUBANG JAYA


1. BAKI MASIH ADA BAGI PKMD SUBANG JAYA YANG PERLU DIHABISKAN SEBELUM HUJUNG TAHUN
SEHINGGA BAUCAR APRIL 2012 ADALAH SEPERTI BERIKUT:BKK (RM)
EPC (RM)
BPT (RM)
BTB (RM)
BOT (RM)
BAKB (RM)
SKIM
AMAUN

646,450.00

1,497,500.00

357,500.00

406,700.00

1,253,000.00

168,510.00

KELUAR

BAKI
1,100,000.00
1,093,750.00
1,069,500.00
987,250.00
981,350.00
954,150.00
872,600.00
865,950.00
837,600.00
756,050.00
756,250.00
753,900.00
720,200.00
646,150.00
646,450.00

2. PERUNTUKAN PERBELANJAAN 2012


BKK
PERKARA
WARAN PERUNTUKAN WK001
BAUCAR MANUAL 01/2012
BAUCAR BANK BSN 01/2012
BAUCAR BANK AGRO 01/2012
BAUCAR MANUAL 02/2012
BAUCAR BANK BSN 02/2012
BAUCAR BANK AGRO 02/2012
BAUCAR MANUAL 03/2012
BAUCAR BANK BSN 03/2012
BAUCAR BANK AGRO 03/2012
REFUND BANK AGRO 01/2012
BAUCAR MANUAL 04/2012
BAUCAR BANK BSN 04/2012
BAUCAR BANK AGRO 04/2012
REFUND MANUAL 04/2012

MASUK
1,100,000.00

6,250.00
24,250.00
82,250.00
5,900.00
27,200.00
81,550.00
6,650.00
28,350.00
81,550.00
200.00
2,350.00
33,700.00
74,050.00
300.00

EPC
PERKARA
WARAN PERUNTUKAN WK001
BAUCAR MANUAL 01/2012
BAUCAR BANK BSN 01/2012
BAUCAR BANK AGRO 01/2012
BAUCAR MANUAL 02/2012
BAUCAR BANK BSN 02/2012
BAUCAR BANK AGRO 02/2012
BAUCAR MANUAL 03/2012
BAUCAR BANK BSN 03/2012
BAUCAR BANK AGRO 03/2012
BAUCAR MANUAL 04/2012
BAUCAR BANK BSN 04/2012
BAUCAR BANK AGRO 04/2012

MASUK
2,232,800.00

KELUAR
9,600.00
42,300.00
126,600.00
6,900.00
49,500.00
126,600.00
9,900.00
50,700.00
126,600.00
1,800.00
59,100.00
125,700.00

BAKI
2,232,800.00
2,223,200.00
2,180,900.00
2,054,300.00
2,047,400.00
1,997,900.00
1,871,300.00
1,861,400.00
1,810,700.00
1,684,100.00
1,682,300.00
1,623,200.00
1,497,500.00

BPT
PERKARA
WARAN PERUNTUKAN WK001
BAUCAR MANUAL 01/2012
BAUCAR BANK BSN 01/2012
BAUCAR BANK AGRO 01/2012
BAUCAR MANUAL 02/2012
BAUCAR BANK BSN 02/2012
BAUCAR BANK AGRO 02/2012
BAUCAR TAMBAHAN 02/2012
REFUND MANUAL 01/2012
BAUCAR MANUAL 03/2012
BAUCAR BANK BSN 03/2012
BAUCAR BANK AGRO 03/2012
REFUND MANUAL 02/2012
REFUND MANUAL 03/2012
BAUCAR MANUAL 04/2012
BAUCAR BANK BSN 04/2012
BAUCAR BANK AGRO 04/2012

MASUK
501,800.00

KELUAR
6,000.00
12,300.00
16,800.00
4,200.00
16,500.00
16,800.00
300.00

600.00
2,400.00
17,400.00
16,500.00
300.00
600.00
900.00
19,500.00
16,200.00

BAKI
501,800.00
495,800.00
483,500.00
466,700.00
462,500.00
446,000.00
429,200.00
428,900.00
429,500.00
427,100.00
409,700.00
393,200.00
393,500.00
394,100.00
393,200.00
373,700.00
357,500.00

BTB
PERKARA
WARAN PERUNTUKAN WK001
BAUCAR MANUAL 01/2012
BAUCAR BANK BSN 01/2012
BAUCAR BANK AGRO 01/2012
BAUCAR MANUAL 02/2012
BAUCAR BANK BSN 02/2012
BAUCAR BANK AGRO 02/2012
REFUND MANUAL 01/2012
BAUCAR MANUAL 03/2012
BAUCAR BANK BSN 03/2012
BAUCAR BANK AGRO 03/2012
REFUND MANUAL 02/2012
REFUND MANUAL 03/2012
REFUND BANK BSN 03/2012
REFUND BANK BSN 02/2012
BAUCAR MANUAL 04/2012
BAUCAR BANK BSN 04/2012
BAUCAR BANK AGRO 04/2012

MASUK
578,600.00

KELUAR
4,950.00
17,850.00
18,450.00
5,250.00
19,800.00
18,450.00

300.00
4,650.00
21,000.00
18,450.00
150.00
150.00
150.00
150.00
1,800.00
23,700.00
18,450.00

BAKI
578,600.00
573,650.00
555,800.00
537,350.00
532,100.00
512,300.00
493,850.00
494,150.00
489,500.00
468,500.00
450,050.00
450,200.00
450,350.00
450,500.00
450,650.00
448,850.00
425,150.00
406,700.00

BOT
PERKARA
WARAN PERUNTUKAN WK001
BAUCAR MANUAL 01/2012
BAUCAR BANK BSN 01/2012
BAUCAR BANK AGRO 01/2012
BAUCAR MANUAL 02/2012
BAUCAR BANK BSN 02/2012
BAUCAR BANK AGRO 02/2012
REFUND MANUAL 01/2012
REFUND BANK BSN 01/2012
BAUCAR MANUAL 03/2012
BAUCAR BANK BSN 03/2012
BAUCAR BANK AGRO 03/2012
REFUND MANUAL 02/2012
REFUND MANUAL 03/2012
BAUCAR MANUAL 04/2012
BAUCAR BANK BSN 04/2012
BAUCAR BANK AGRO 04/2012
REFUND MANUAL 04/2012

MASUK
2,000,000.00

KELUAR
28,200.00
74,700.00
90,600.00
23,700.00
80,700.00
90,000.00

6,600.00
300.00
22,200.00
82,200.00
90,000.00
5,700.00
2,700.00
6,900.00
92,100.00
81,300.00
300.00

BAKI
2,000,000.00
1,971,800.00
1,897,100.00
1,806,500.00
1,782,800.00
1,702,100.00
1,612,100.00
1,618,700.00
1,619,000.00
1,596,800.00
1,514,600.00
1,424,600.00
1,430,300.00
1,433,000.00
1,426,100.00
1,334,000.00
1,252,700.00
1,253,000.00

BAKB
PERKARA
WARAN PERUNTUKAN WK001
BAUCAR MANUAL 01/2012
BAUCAR BANK BSN 01/2012
BAUCAR MANUAL 02/2012
BAUCAR BANK BSN 02/2012
REFUND MANUAL 01/2012
BAUCAR MANUAL 03/2012
BAUCAR BANK BSN 03/2012
BAUCAR MANUAL 04/2012
BAUCAR BANK BSN 04/2012

MASUK
248,000.00

KELUAR
1,860.00
17,050.00
2,100.00
17,530.00

180.00
2,260.00
18,010.00
160.00
20,700.00

BAKI
248,000.00
246,140.00
229,090.00
226,990.00
209,460.00
209,640.00
207,380.00
189,370.00
189,210.00
168,510.00

* Unjuran perlu dibuat semula kerana waran peruntukan yang diterima tidak menepati apa yang diminta..

DUMMY VOT PKMD SHAH ALAM


1. BAKI MASIH ADA BAGI PKMD SHAH ALAM YANG PERLU DIHABISKAN SEBELUM HUJUNG TAHUN
SEHINGGA BAUCAR APRIL 2012 ADALAH SEPERTI BERIKUT:BKK (RM)
EPC (RM)
BPT (RM)
BTB (RM)
BOT (RM)
BAKB (RM)
SKIM
AMAUN

585,650.00

1,230,500.00

321,200.00

238,600.00

972,000.00

83,830.00

KELUAR

BAKI
1,000,000.00
987,350.00
958,350.00
894,350.00
885,050.00
852,300.00
789,050.00
791,350.00
783,250.00
749,300.00
686,050.00
687,200.00
689,750.00
690,250.00
690,450.00
684,300.00
647,400.00
584,250.00
585,650.00

2. PERUNTUKAN PERBELANJAAN 2012


BKK
PERKARA
WARAN PERUNTUKAN WK001
BAUCAR MANUAL 01/2012
BAUCAR BANK BSN 01/2012
BAUCAR BANK AGRO 01/2012
BAUCAR MANUAL 02/2012
BAUCAR BANK BSN 02/2012
BAUCAR BANK AGRO 02/2012
REFUND MANUAL 01/2012
BAUCAR MANUAL 03/2012
BAUCAR BANK BSN 03/2012
BAUCAR BANK AGRO 03/2012
REFUND BANK AGRO 01/2012
REFUND MANUAL 02/2012
REFUND MANUAL 03/2012
REFUND BANK AGRO 03/2012
BAUCAR MANUAL 04/2012
BAUCAR BANK BSN 04/2012
BAUCAR BANK AGRO 04/2012
REFUND MANUAL 04/2012

MASUK
1,000,000.00

12,650.00
29,000.00
64,000.00
9,300.00
32,750.00
63,250.00
2,300.00
8,100.00
33,950.00
63,250.00
1,150.00
2,550.00
500.00
200.00
6,150.00
36,900.00
63,150.00
1,400.00

EPC
PERKARA
WARAN PERUNTUKAN WK001
BAUCAR MANUAL 01/2012
BAUCAR BANK BSN 01/2012
BAUCAR BANK AGRO 01/2012
BAUCAR MANUAL 02/2012
BAUCAR BANK BSN 02/2012
BAUCAR BANK AGRO 02/2012
REFUND MANUAL 01/2012
BAUCAR MANUAL 03/2012
BAUCAR BANK BSN 03/2012
BAUCAR BANK AGRO 03/2012
REFUND MANUAL 02/2012
REFUND MANUAL 03/2012
BAUCAR MANUAL 04/2012
BAUCAR BANK BSN 04/2012
BAUCAR BANK AGRO 04/2012
REFUND MANUAL 04/2012

MASUK
1,804,400.00

KELUAR
5,100.00
27,900.00
110,100.00
3,300.00
30,900.00
110,100.00

900.00
2,400.00
31,800.00
110,100.00
1,800.00
900.00
3,300.00
32,700.00
110,100.00
300.00

BAKI
1,804,400.00
1,799,300.00
1,771,400.00
1,661,300.00
1,658,000.00
1,627,100.00
1,517,000.00
1,517,900.00
1,515,500.00
1,483,700.00
1,373,600.00
1,375,400.00
1,376,300.00
1,373,000.00
1,340,300.00
1,230,200.00
1,230,500.00

BPT
PERKARA
WARAN PERUNTUKAN WK001
BAUCAR MANUAL 01/2012
BAUCAR BANK BSN 01/2012
BAUCAR BANK AGRO 01/2012
BAUCAR MANUAL 02/2012
BAUCAR BANK BSN 02/2012
BAUCAR BANK AGRO 02/2012
REFUND MANUAL 01/2012
BAUCAR MANUAL 03/2012
BAUCAR BANK BSN 03/2012
BAUCAR BANK AGRO 03/2012
REFUND MANUAL 02/2012
REFUND MANUAL 03/2012
BAUCAR MANUAL 04/2012
BAUCAR BANK BSN 04/2012
BAUCAR BANK AGRO 04/2012
REFUND MANUAL 04/2012

MASUK
453,200.00

KELUAR
4,800.00
7,500.00
20,400.00
2,700.00
10,200.00
20,400.00

600.00
2,400.00
10,500.00
20,400.00
600.00
1,200.00
4,200.00
10,800.00
20,400.00
300.00

BAKI
453,200.00
448,400.00
440,900.00
420,500.00
417,800.00
407,600.00
387,200.00
387,800.00
385,400.00
374,900.00
354,500.00
355,100.00
356,300.00
352,100.00
341,300.00
320,900.00
321,200.00

BAP(RM)

31,750.00

BTB
PERKARA
WARAN PERUNTUKAN WK001
BAUCAR MANUAL 01/2012
BAUCAR BANK BSN 01/2012
BAUCAR BANK AGRO 01/2012
BAUCAR MANUAL 02/2012
BAUCAR BANK BSN 02/2012
BAUCAR BANK AGRO 02/2012
REFUND MANUAL 01/2012
BAUCAR MANUAL 03/2012
BAUCAR BANK BSN 03/2012
BAUCAR BANK AGRO 03/2012
REFUND MANUAL 02/2012
REFUND MANUAL 02/2012
BAUCAR MANUAL 04/2012
BAUCAR BANK BSN 04/2012
BAUCAR BANK AGRO 04/2012
REFUND MANUAL 04/2012

MASUK
329,500.00

KELUAR
2,850.00
8,400.00
11,700.00
2,100.00
9,600.00
11,700.00

600.00
1,800.00
9,600.00
11,550.00
600.00
600.00
1,950.00
10,050.00
11,550.00
150.00

BAKI
329,500.00
326,650.00
318,250.00
306,550.00
304,450.00
294,850.00
283,150.00
283,750.00
281,950.00
272,350.00
260,800.00
261,400.00
262,000.00
260,050.00
250,000.00
238,450.00
238,600.00

BOT
PERKARA
WARAN PERUNTUKAN WK001
BAUCAR MANUAL 01/2012
BAUCAR BANK BSN 01/2012
BAUCAR BANK AGRO 01/2012
BAUCAR MANUAL 02/2012
BAUCAR BANK BSN 02/2012
BAUCAR BANK AGRO 02/2012
REFUND MANUAL 01/2012
BAUCAR MANUAL 03/2012
BAUCAR BANK BSN 03/2012
BAUCAR BANK AGRO 03/2012
REFUND MANUAL 02/2012
REFUND BANK AGRO 03/2012
BAUCAR MANUAL 04/2012
BAUCAR BANK BSN 04/2012
BAUCAR BANK AGRO 04/2012
REFUND MANUAL 04/2012

MASUK
1,500,000.00

KELUAR
15,600.00
44,100.00
68,400.00
16,200.00
49,500.00
67,800.00

900.00
15,000.00
50,400.00
68,400.00
3,600.00
300.00
15,300.00
55,200.00
68,100.00
1,200.00

BAKI
1,500,000.00
1,484,400.00
1,440,300.00
1,371,900.00
1,355,700.00
1,306,200.00
1,238,400.00
1,239,300.00
1,224,300.00
1,173,900.00
1,105,500.00
1,109,100.00
1,109,400.00
1,094,100.00
1,038,900.00
970,800.00
972,000.00

BAKB
PERKARA
WARAN PERUNTUKAN WK001
BAUCAR MANUAL 01/2012
BAUCAR BANK BSN 01/2012
BAUCAR MANUAL 02/2012
BAUCAR BANK BSN 02/2012
REFUND MANUAL 01/2012
BAUCAR MANUAL 03/2012
BAUCAR BANK BSN 03/2012
REFUND MANUAL 02/2012
REFUND MANUAL 03/2012
BAUCAR MANUAL 04/2012
BAUCAR BANK BSN 04/2012
REFUND MANUAL 04/2012

MASUK
122,000.00

KELUAR
1,790.00
7,705.00
1,080.00
8,685.00

230.00
1,020.00
8,805.00
220.00
115.00
695.00
9,110.00
155.00

BAKI
122,000.00
120,210.00
112,505.00
111,425.00
102,740.00
102,970.00
101,950.00
93,145.00
93,365.00
93,480.00
92,785.00
83,675.00
83,830.00

BAP
PERKARA
WARAN PERUNTUKAN WK001
BAUCAR BANK BSN 02/2012
BAUCAR BANK BSN 03/2012
BAUCAR BANK AGRO 03/2012
BAUCAR BANK BSN 04/2012
BAUCAR BANK AGRO 04/2012

MASUK
35,500.00

KELUAR
500.00
500.00
1,500.00
500.00
750.00

BAKI
35,500.00
35,000.00
34,500.00
33,000.00
32,500.00
31,750.00

* Unjuran perlu dibuat semula kerana waran peruntukan yang diterima tidak menepati apa yang diminta..

Potrebbero piacerti anche