Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
SPL
MA
PSG
BM
EF
AD
730,471,154
1.
Keterangan Kode CME Registration Hotel
Amount Transfer Date Amount
2,829,000 27-Jan-16
15-Jan-16
1-Feb-16
8,651,000 10-Mar-16
300,000
120,000
358,000
500,000
233,300
264,000
438,900
225,000
3,195,000
310,000
586,740
244,000
240,900
626,000
124,000
384,200
200,000
210,000
700,000
23-Mar 3,264,000 28-Mar-16
301,000
280,000
399,960
360,000
415,800
256,000
432,000
220,000
298,500
2,811,000 12-Apr-16
1,232,000
16-May-16
442,000
270,000
411,200
213,001
425,000
273,000
345,000
9-Aug-16
147,100
220,800
28-Jul-16
22-Aug-16
900,000
386,000
412,600
15,960,000 11-Aug-16
204,000
160,000
872,200
580,000
286,000
245,000
211,000
9-Sep-16 3,367,800 1-Aug-16 562,342 9-Sep-16
175,000
305,000
263,700
193,800
662,000
219,000
1,379,602
1,445,000
266,000
236,999
148,000
195,400
220,000
85,500
215,000
359,000
134,000
953,904
129,800
193,250
152,000
2,000,000
1,722,700
23-Nov-16
198,000
25-Feb-16
25-Feb-16
25-Feb-16
25-Feb-16
25-Feb-16
25-Feb-16
25-Feb-16
25-Feb-16
2,000,000 18-Apr-16 3,000,000 25-Feb-16
31-Mar-16
7-Apr-16
31-Mar-16
31-Mar-16
31-Mar-16
31-Mar-16
31-Mar-16
31-Mar-16
18-Apr-16
18-Apr-16
18-Apr-16
18-Apr-16
9-May-16
19-May
19-May-16
9-May-16
18-Apr
18-Apr
18-Apr-16
23-May-16
23-May-16
30-Jun-16
30-Jun-16
30-Jun-16
23-May-16
23-May-16
3,000,000 31-Aug-16 3,000,000 25-Jul-16
21-Jul-16
21-Jul-16
4-Aug-16 1,000,000 4-Aug-16
21-Jul-16
21-Jul-16
21-Jul-16
21-Jul-16
21-Jul-16
21-Jul-16
28-Jul-16
28-Jul-16
15-Aug-16
15-Aug-16
26-Aug-16
22-Aug-16
22-Aug-16
22-Aug-16
25-Aug-16
5-Sep-16 3,000,000 5-Sep-16 300,000 5-Sep-16
30-Sep-16
30-Sep-16
30-Sep-16
30-Sep-16
5-Oct-16 3,500,000 5-Oct-16
30-Sep-16
5-Oct-16 3,000,000 5-Oct-16
17-Oct-16
17-Oct-16
17-Oct-16
17-Oct-16
17-Oct-16
17-Oct-16
2-Nov-16
18-Nov-16
18-Nov-16
16-Nov-16
18-Nov-16
10-Feb-17 3,000,000 21-Dec-16
18-Nov-16 3,000,000 18-Nov-16
28-Dec-16
30-Dec-16
3. Business Meeting
4. Partisipasi / Sponsor / Gift 5. Standarisasi Product
Meals
Amount Transfer Date Amount Transfer Date Amount Transfer Date
1,017,500 14-Jan-16
342,915 14-Jan-16
600,000 14-Jan-16
490,000 14-Jan-16
530,000 14-Jan-16
530,000 14-Jan-16
786,700 21-Jan-16
353,100 1-Feb-16
4,250,000 1-Feb
5,000,000 15-Feb-16
995,000 15-Feb-16
565,400 25-Feb-16
550,000 17-Mar-16
377,730 10-Mar-16
510,000 18-Feb
658,900 25-Feb-16
285,300 25-Feb
148,500,000 11-Jul-16
1,000,000 19-May
4,650,000 7-Apr-16
321,090 31-Mar-16
313,632 31-Mar-16
1,336,500 31-Mar-16
1,157,942 18-Apr-16
104,001 18-Apr-16
6,500,000 28-Apr-16
1,000,000 12-May-16
700,500 30-May-16
748,000 23-May-16
1,500,000 30-Jun-16
320,100 23-May-16
138,000 23-May-16
179,000 23-May-16
140,910 23-May-16
475,000 9-Jun-16
3,500,000 27-Jun-16
3,500,000 21-Jul-16
700,000 21-Jul-16
153,001 21-Jul-16
145,000 21-Jul-16
350,000 21-Jul-16
2,000,000 1-Aug-16
458,900 28-Jul-16
464,200 18-Aug-16
531,300 30-Sep-16
212,500 30-Sep-16
274,243 21-Oct-16
188,265 21-Oct-16
191,457 21-Oct-16
195,200 21-Oct-16
688,275 21-Oct-16
629,000 16-Nov-16
188,100 16-Nov-16
402,765 18-Nov-16
720,489 28-Nov-16
354,812,856
6. Advance Discount
Grand Total Selisih Copy Sertifikat
Amount Transfer Date
- -
- -
- -
- -
- -
- -
19,397,427 (19,397,427)
2,829,000 (2,829,000)
1,017,500 (1,017,500)
342,915 (342,915)
600,000 (600,000)
490,000 (490,000)
530,000 (530,000)
530,000 (530,000)
786,700 -
18,420,000 1,380,000
3,000,000 2,000,000 Sudah
1,500,000 250,000
353,100 -
4,250,000 -
8,651,000 687,200
300,000 -
120,000 580,000
358,000 242,000
500,000 200,000
233,300 366,700
264,000 336,000
438,900 (38,900)
225,000 375,000
5,000,000 -
1,000,000 -
995,000 -
565,400 -
3,274,300 (993,400) Sudah
2,270,000 730,000 Bukti Registrasi
- 5,000,000
550,000 -
377,730 -
510,000 -
3,500,000 -
5,000,000 -
- 300,000
- 1,000,000
- 250,000
6,195,000 (195,000)
658,900 -
285,300 -
2,500,000 -
3,000,000 - Sudah
148,500,000 -
1,000,000 -
- 700,000
- 377,730 cancel
310,000 90,000
586,740 13,260
244,000 156,000
240,900 359,100
626,000 174,000
124,000 576,000
384,200 415,800
200,000 200,000
210,000 490,000
- 500,000
700,000 -
16,419,287 (6,419,287)
4,650,000 -
321,090 -
313,632 -
1,336,500 -
1,750,000 -
3,000,000 (500,000)
4,000,000 -
301,000 399,000
280,000 420,000
- 400,000
399,960 400,040
1,100,000 -
3,259,000 2,741,000
- 400,000
- 700,000
- 700,000
360,000 40,000
- 600,000
415,800 284,200
- 800,000
256,000 544,000
432,000 368,000
220,000 -
298,500 201,500
1,157,942 -
104,001 -
11,320,900 (1,320,900)
10,846,648 (451,648)
4,000,000 -
1,750,000 -
1,750,000 -
6,311,000 (311,000)
6,500,000 -
4,232,000 2,768,000
4,000,000 -
1,725,000 4,275,000
1,750,000 -
600,000 -
2,000,000 -
1,000,000 104,180
700,500 -
442,000 158,000
270,000 130,000
411,200 188,800
213,001 286,999
425,000 375,000
273,000 327,000
345,000 355,000
8,000,000 -
748,000 -
1,500,000 -
320,100 -
138,000 -
179,000 -
4,000,000 -
140,910 -
4,000,000 -
- 700,000
475,000 -
15,995,721 (5,120,721)
3,500,000 -
71,973,024 (4,003,230)
15,428,000 (3,678,000)
- 5,980,000
- 1,000,000
- 400,000
6,000,000 -
133,000 267,000
358,000 342,000
1,624,000 1,576,000
301,000 399,000
471,000 329,000
148,000 252,000
224,000 476,000
- 4,000,000 cancel
3,500,000 -
700,000 -
2,455,050 (455,050)
2,750,000 -
- 3,750,000 cancel
147,100 352,900
220,800 479,200
153,001 -
145,000 (72,500)
350,000 -
- 5,000,000 cancel
1,700,000 -
5,300,000 (1,300,000)
2,925,000 (75,000)
4,650,000 100,000
386,000 14,000
412,600 387,400
2,000,000 -
458,900 -
15,960,000 4,040,000
204,000 (24,000)
160,000 240,000
- 6,000,000
1,872,200 327,800
- 400,000
- 400,000
580,000 120,000
286,000 114,000
245,000 155,000
- 800,000
211,000 289,000
15,121,375 (7,921,375)
464,200 -
52,149,216 (7,760,216)
160,000 340,000
172,000 228,000
140,000 260,000
- 18,600,000
4,584,000 1,416,000
- 2,750,000
175,000 325,000
305,000 195,000
263,700 336,300
193,800 156,200
4,162,000 338,000
219,000 -
4,379,602 620,398
531,300 (300)
212,500 -
1,150,000 -
2,750,000 -
5,945,000 1,055,000
2,750,000 -
266,000 234,000
- 500,000
236,999 263,001
148,000 452,000
195,400 204,600
220,000 180,000
- 500,000
85,500 614,500
7,950,000 -
3,000,000 -
274,243 -
188,265 -
191,457 -
195,200 50
- 400,000
215,000 185,000
359,000 41,000
134,000 266,000
- 400,000
- 400,000
- 400,000
688,275 -
4,353,904 396,096
129,800 470,200
3,000,000 -
193,250 206,750
3,000,000 (250,000)
629,000 -
188,100 -
402,765 -
152,000 248,000
5,000,000 -
2,750,000 1,750,000
4,722,700 -
1,500,000 200,000
2,750,000 -
720,489 -
198,000 202,000
3,000,000 -
2,500,000 -
3,020,500 162,400
313,500 86,500
- -
- -
- -
- -
- -
- -
- -
- -
Nama SM Month Allocated Actual
Yudhi Darmawan
Titin K Januari 48,168,542
Februari 40,796,200
Maret 33,366,052
April 43,333,470
Mei 21,295,270
Juni 44,691,749
Juli 178,022,401
Agustus 142,148,587
September 68,206,499
Oktober 30,875,941
November 24,850,008
Desember 11,557,000
TOTAL - 687,311,719
687,311,719
687,312
ACTUAL
Klaim Actual
Registration Hotel Tiket&Visa Transpor Meals Fee Speaker
- - 2,147,115 2,150,000 - -
- 3,000,000 1,862,700 5,755,000 5,000,000 -
- - 2,348,952 550,000 - -
- - 1,261,943 11,150,000 - -
- 4,000,000 2,478,510 1,748,000 - -
- - - 1,975,000 3,500,000 -
- 3,000,000 1,106,901 152,700,000 - -
- 750,000 464,200 2,000,000 - -
- 300,000 743,800 - - -
- 1,500,000 1,537,440 - - -
- 400,000 1,940,354 - - -
- - - - - -
Yudhi Darmawan
Titin K Januari 41,278,000 6,750,000
Februari 194,773,230 15,280,900
Maret 43,248,952 15,350,000
April 71,431,623 23,850,000
Mei 35,276,010 16,000,000
Juni 120,199,794 92,219,794
Juli 56,114,401 8,550,000
Agustus 80,703,200 9,950,000
September 30,162,500 6,650,000
Oktober 23,637,490 13,950,000
November 24,163,054 11,700,000
Desember 9,482,900 8,682,900
641,460,773
PP 17/01 JKT11-1601001
Wound The New Concept 6-8 Feb 16 JKT11-1601002
PPRS 29/1/16 JKT11-1601004
RTD 27/1/16 JKT11-1601005
BM 9/1/16 JKT11-1601006
RTD 24/2/16 JKT11-1601007
tgl 16/2/16 JKT11-1601008
tgl 25/2/16 JKT11-1601009
tgl 12/2/16 JKT11-1603001
GD Imboost 29/2/16 (lap 08/03/16) JKT11-1603002
GD Imboost 27/2/16 (lap 08/03/16) JKT11-1603003
GD Imboost 24/2/16 (lap 08/03/16) JKT11-1603004
PPRS Imboost 8/3/16 (lap 15/03/16) JKT11-1603005
2nd Jakarta Pediatric 29-30 Mei JKT11-1603006 3,250,000 7-Apr-16
PKB 2016, 3-4/4 JKT11-1603007 1,750,000 31-Mar-16
BM 7/3/16 JKT11-1603008
PKB LXX 3-4 Apr JKT11-1603009 2,000,000 7-Apr
JIFESS 1-5 Apr JKT11-1603010
BM tgl 21/3/16 JKT11-1603011
Hypertension Seoul 24-29 Sept JKT11-1604001
Pelatihan Kemoterapi 23-24 April JKT11-1604002 1,750,000 21-Apr-16
BM tgl 31/3/16 JKT11-1604003
BM tgl 5/4/16 JKT11-1604004
Liver update 19-22 Mei JKT11-1604005 3,500,000 2-May-16
GD imboost FC 19/5/16 (lap 31/05/16) JKT11-1604006
RTD Imboost FC 18/5 (lap 31/05/16) JKT11-1604007
GD Imboost FC & Hexbio 22/4/16 (lap 09/05/16) JKT11-1604008
GD Imboost F 29/04 (lap 23/05/16) JKT11-1604009
GD Aquamaris & Imboost 13/4/16 (lap 13/05/16) JKT11-1604010
GD Aquamaris & Imboost 27/4/16 (lap 13/05/16) JKT11-1604011
WCIM Bali 22-25 Aug JKT11-1604012
Liver update 19-22 Mei JKT11-1604013 3,500,000 2-May-16
PIN PAPDI 28-30 Okt JKT11-1604014 4,500,000 2-Sep
2nd Jakarta Pediatric 29-30 Mei JKT11-1604015 1,750,000 12-May
BM tgl 12/4/16 JKT11-1604016
BM tgl 18/4/16 JKT11-1604017
BM tgl 18/4/16 JKT11-1604018
ISUOG 25-28 Sept JKT11-1604019 14,433,846 13-Jun-16
PIT IKA 19-21 Sept JKT11-1604020 2,500,000 2-Jun-16
SGD Imboost 18/4/16 (lap 02/05/16) JKT11-1605001
PIR 5-7 Aug 16 JKT11-1605002
BM tgl 29/4/16 JKT11-1605003
BM 03/05/16 JKT11-1605004
Excellence in Pediatrics 8-10 Des 16 JKT11-1605005 6,890,017 15-Aug-16
PIT IKA 19-21 Sept JKT11-1605006 3,000,000 13-Jun-16
POGI 4-10 Aug JKT11-1605007 4,000,000 6-Jun
Sinas IDAI 5-6 Nov JKT11-1605008 3,750,000 9-Jun-16
PIT IKA 17-21 Sept JKT11-1605009 3,000,000 13-Jun-16
PERDOSRI 26-30 Okt JKT11-1605010 2,000,000 9-Jun-16
WCIM Bali 22-25 Aug JKT11-1605011
PIT IKA 17-21 Sept JKT11-1605012 3,000,000 16-Jun-16
SGD Imboost F 23/3 JKT11-1605013
PIT IKA 17-21 Sept JKT11-1605014 3,000,000 13-Jun-16
PIT IKA 17-21 Sept JKT11-1605015 3,000,000 13-Jun
BM tgl 30/4/16 JKT11-1605016
RTD Imboost FC 18/5 JKT11-1605017
BM tgl 17/5 JKT11-1605018
BM tgl 13/5 JKT11-1605019
BM tgl 10/5 JKT11-1605020
ISUOG 25-28 Sept JKT11-1605021
PERHATI KL 25-27 Aug JKT11-1606001 3,500,000 28-Jul
PIN PAPDI 11-30 Nov JKT11-1606002 4,500,000 9-Sep
BM tgl 28/5 JKT11-1606003
Konas PERHATI 25-27 Aug JKT11-1606004
Sinus IDAI 5-6 Nov JKT11-1606005
JIGES LD 12-13 Aug JKT11-1606006 4,500,000 28-Jul-16
BM tgl 3/6 JKT11-1606007
PIT IKA 17-21 Sept JKT11-1606008 6,000,000 30-Jun-16
WCIM Bali 22-25 Aug JKT11-1606009 5,500,000 11-Jul-16
PIT IKA 17-21 Sept JKT11-1606010 3,000,000 14-Jul-16
BM tgl 10/5 JKT11-1606011
POGI 4-10 Aug JKT11-1606012
BM tgl 9/6 JKT11-1606013
ISUOG 25-28 Sept JKT11-1606014
WCIM Bali 22-25 Aug JKT11-1606015 5,500,000 27-Jun
RTD Imboost FC 01/06/16 (lap 15/06/16) JKT11-1606016
RTD Imboost FC 31/5 (lap 15/06/16) JKT11-1606017
BM tgl 22/4 JKT11-1606018
GD Imboost FC 17/6 (lap 21/06/16) JKT11-1606019
GD imboost FC 31/5 (lap 24/06/16) JKT11-1606020
GD Aquamaris 3/6 (lap 24/06/16) JKT11-1606021
GD Hexbio 19/5 (lap 24/06/16) JKT11-1606022
GD Imboost 25/5 (lap 24/06/16) JKT11-1606023
GD Imboost FC 17/6 (lap 24/06/16) JKT11-1606024
GD Imboost FC 29/6 (lap 01/07/16) JKT11-1607001
BM tgl 3/5 JKT11-1607002
BM tgl 29/6 JKT11-1607003
BM tgl 28/6 JKT11-1607004
Bandung Gehu 2-4 Sept JKT11-1607005 750,000 22-Aug-16
PAPDI 28-30 Okt JKT11-1607006 4,500,000 2-Sep-16
GD imboost FC 28/6 (lap 01/07/16) JKT11-1607007
RTD Imboost FC 23/6 (lap 01/07/16) JKT11-1607008
PIT IKA 17-21 Sept JKT11-1607009
Konas PEGI 22-25 Sept JKT11-1607010 2,500,000 4-Aug-16
Bandung Gehu 2-4 Sept JKT11-1607011 750,000 9-Sep-16
Bandung Gehu 2-4 Sept JKT11-1607012
PIT POGI Solo 5-10 Aug JKT11-1607013
CIA FORUM 5-7 Aug JKT11-1607014 5,159,537 9-Sep-16
RESPINA 24-27 Aug JKT11-1607015 5,159,537 4-Aug-16
CIA FORUM 5-7 Aug JKT11-1607016 5,159,537 9-Sep-16
CIA FORUM 5-7 Aug JKT11-1607017 5,159,537 9-Sep-16
BM tgl 19/7 JKT11-1607018 5,159,537
CIA FORUM 5-7 Aug JKT11-1607019 5,159,537 9-Sep-16
CIA FORUM 5-7 Aug JKT11-1607020 5,159,537 9-Sep-16
CIA FORUM 5-7 Aug JKT11-1607021 5,159,537 9-Sep-16
CIA FORUM 5-7 Aug JKT11-1607022 5,159,537 9-Sep-16
Bandung Gehu 2-4 Sept JKT11-1608001 900,000 25-Aug-16
GD Imboost FC 28/7 (lap 03/08/16) JKT11-1608002
Konker Penefri 6-9 Okt JKT11-1608003 2,750,000 25-Aug-16
GD Imboost FC 29/7 (lap 03/08/16) JKT11-1608004
PPRS Imboost FC 27/7 (lap 03/08/16) JKT11-1608005
AFCC Myanmar 14-16 Okt JKT11-1608006
Excellence in Pediatrics 8-10 Des 16 JKT11-1608007
BM tgl 29/6 JKT11-1608008
The 4th NASSIP 2016 28-29 Okt JKT11-1608009 1,800,000 25-Aug-16
Sinas IDAI 5-6 Nov JKT11-1608010 1,750,000 29-Aug-16
GD Imboost FC 26/7 (lap 16/08/16) JKT11-1608011
RTD Hexbio 28/7 (lap 09/09/16) JKT11-1608012
WCPHGN MONTREAL 5-8 Okt JKT11-1608013 7,145,677 26-Sep-16
BM tgl 22/8 JKT11-1608014
RTD Imboost FC 30/8 (lap 02/09/16) JKT11-1608015
BM tgl 30/8 JKT11-1609001
PIN PAPDI 28-30 Okt JKT11-1609002 4,500,000 14-Oct-16
GD Hexbio 31/8 (lap 09/09/16) JKT11-1609003
GD Imboost 31/8 (lap 09/09/16) JKT11-1609004
MA Imboost 18/8 (lap 09/09/16) JKT11-1609005
Diabetes Asia 6-9 Okt 16 JKT11-1609006
BM tgl 7/9 JKT11-1609007
BM tgl 13/9 JKT11-1609008
PIN PAPDI 28-30 Okt JKT11-1609009 4,500,000 14-Oct-16
PIN PAPDI 28-30 Okt JKT11-1609010 4,500,000 14-Oct-16
Airway Management 28-30 Okt JKT11-1609011 2,000,000 10-Oct-16
PKB XIII 27-28 Nov JKT11-1601001 3,000,000 19-Oct-16
National Congress IOA 23-26 Nov JKT11-1601002 5,000,000 19-Oct-16
BM tgl 30/9 JKT11-1601003
sponsor event RS JKT11-1601004
Sinas IDAI 5-6 Nov JKT11-1601005
RTD Imboost FC 28/9 (lap 07/10/16) JKT11-1601006
BM tgl 30/9 JKT11-1601007
BM tgl 23/8 JKT11-1601008
GD Imboost FC 30/9 (lap 07/10/16) JKT11-1601009
BM tgl 20/9 JKT11-1601010
GD Imboost FC 23/9 (lap 07/10/16) JKT11-1601011
GD Hexbio 21/9 (lap 07/10/16) JKT11-1601012
JKT11-1601013
GD Imboost FC 29/9 (lap 07/10/16) JKT11-1601014
APASL Shanghai 16-19 Feb 17 JKT11-1601015 4,906,796 28-Dec-16
SGD Imboost FC 29/9 (lap 25/10/16) JKT11-1610002
PPRS Imboost FC 20/10 (lap 25/10/16) JKT11-1610001
RTD Hexbio 17/12 JKT11-1611001
GD Imboost Force 28/10 (lap 10/11/16) JKT11-1611002
GD Hexbio 27/10 (lap 10/11/16) JKT11-1611003
BM tgl 25/10 JKT11-1611004
PIPKRA 16-18 Feb 17 JKT11-1611005 4,500,000 28-Nov-16
Jakarta Great Dentistry 3-4 Des JKT11-1611006 500,000 2-Dec-16
SGD Imboost FC 14/11 (lap 23/11/16) JKT11-1611007
BM tgl 20/10 JKT11-1611008
BM tgl 27/10 JKT11-1611009
PIPKRA 16-18 Feb 17 JKT11-1611010 4,500,000 9-Dec-16
INA SH 24-26 Feb 17 JKT11-1611011 2,500,000 7-Dec-16
PIPKRA 16-18 Feb 17 JKT11-1611012 3,000,000 9-Dec-16
9th Indonesia PICU NICU 23-27 Apr JKT11-1611013 6,500,000 4-Jan-17
BM tgl 28/11 JKT12-1612001
BM tgl 25/11 JKT12-1612002
INA SH 24-26 Feb 17 JKT12-1612003 3,300,000 4-Jan-17
PICU NICU 23-27 Apr 17 JKT12-1612004
JakNews 23-26 Mar 17 JKT12-1612005 4,000,000 4-Jan-17
GD Imboost FC 9/12 (lap 19/12/16) JKT12-1612006
GD Imboost FC ES 29/11 (lap 19/12/16) JKT12-1612007
BLS dan PALS 17-19 Feb 17 JKT12-1612008 1,050,000 13-Jan-17
INA SH 24-26 Feb 17 JKT12-1612009 1,100,000 13-Jan-17
ACLS 3-5 Feb 17 TGR-1612006 2,500,000 6-Jan-17
PICU NICU 19-24 Apr 17 TGR-1612007 5,500,000 6-Jan-17
1. Sponsorship
Hotel Tiket&Visa Transportasi Meals
Amount Transfer Date Amount Transfer Date Amount Transfer Date Amount
2,993,500 24-Mar-16
282,000
1,471,360
1,548,370
190,400
315,000
345,900
690,000
14,100,600 16-Aug-16
1,168,000 21-Apr-16 1,952,800 15-Apr-16
804,100
3,336,000
535,920
416,000
690,000
226,800
8,340,000 2-May-16
2,840,000 22-Jul-16
1,028,830
10,520,000 2-Sep
2,145,000 28-Jul 1,822,400 5-Aug
3,400,000 20-Jun-16
1,803,000 19-Jul-16
2,400,000 14-Jul-16
2,019,000 2-Sep
6,500,000 27-Jun 2,389,250 27-Jun
1,270,000
604,900
431,620
196,000
440,000
475,200
925,155
958,500
426,100
2,300,000 22-Aug-16
421,000
1,800,000
1,605,000 27-Jul-16
1,426,000 10-Aug-16
2,300,000 9-Sep-16
2,144,700 1-Aug-16
6,031,697 9-Sep-16 1,783,000 1-Aug-16 562,343 9-Sep-16
740,000
402,518
120,000
1,399,000
1,815,000 6-Oct-16
216,000
150,500
770,000
432,300
124,000
555,900
303,000
2,000,000
160,000
336,490
660,000
226,000
266,000
2. Marketing Activity
Meals Fee Speaker Fee Moderator Fee RS
Transfer Date Amount Transfer Date Amount Transfer Date Amount Transfer Date
14-Mar-16
14-Mar 2,000,000 17-Mar-16
31-Mar
31-Mar
31-Mar
31-Mar
9-Jun
9-Jun 2,000,000 9-Jun-16
19-May
2-Jun
26-May-16
26-May-16
9-Jun-16 2,000,000 9-Jun-16
21-Jul-16
25-Jul-16 2,000,000 25-Jul-16
18-Aug-16
18-Aug-16
18-Aug-16
29-Aug-16
5-Oct-16 2,500,000 5-Oct-16
21-Oct-16
21-Oct-16
21-Oct-16
28-Oct-16
2-Dec-16
30-Dec-16
30-Dec-16
3. Business Meeting
4. Partisipasi / Sponsor / Gift 5. Standarisasi Product 6. Advance Discount
Meals
Amount Transfer Date Amount Transfer Date Amount Transfer Date Amount
370,000 14-Mar-16
212,000 24-Mar
132,000 31-Mar-16
362,555 31-Mar-16
850,410 11-Apr-16
262,000 14-Apr-16
339,000 2-May-16
313,500 12-May-16
189,200 23-May-16
297,660 12-May-16
361,000 26-May-16
440,700 2-Jun-16
392,700 9-Jun-16
244,000 9-Jun-16
201,500 9-Jun-16
157,300 16-Jun-16
388,300 27-Jun-16
430,000 11-Jul
1,100,000 11-Jul-16
226,380 27-Jun-16
122,000 21-Jul-16
198,800 21-Jul-16
299,620 21-Jul-16
446,000 4-Aug-16
231,000 22-Aug-16
1,565,000 9-Sep-16
302,500 30-Sep-16
276,000 5-Oct-16
565,000 5-Oct-16
1,311,075 28-Oct-16
7,500,000 21-Oct-16
187,000 21-Oct-16
370,000 21-Oct-16
1,350,000 21-Oct-16
324,655 18-Nov-16
104,000 2-Dec-16
170,000 2-Dec-16
701,800 30-Dec-16
424,463 28-Dec-16
6. Advance Discount Copy
Grand Total Selisih Sertifikat
Transfer Date
- 7,500,000
2,993,500 6,500 Sudah
282,000 -
3,471,360 (151,360)
370,000 (304,900)
4,048,370 (48,370)
- 502,000
212,000 -
132,000 -
190,400 -
315,000 35,000
345,900 4,100
690,000 (340,000)
3,250,000 -
1,750,000 250,000
362,555 -
2,000,000 -
- 5,000,000
850,410 -
14,100,600 (4,100,600)
4,870,800 1,579,200
262,000 -
339,000 -
3,500,000 2,000,000
804,100 (204,100)
5,336,000 (2,136,000)
535,920 (35,920)
416,000 584,000
690,000 410,000
226,800 373,200
8,340,000 4,660,000
3,500,000 500,000
4,500,000 250,000
1,750,000 -
313,500 -
189,200 -
297,660 -
14,433,846 (783,846)
5,340,000 660,000
3,028,830 471,170
- 2,750,000 cancel
- 440,700
361,000 -
6,890,017 1,109,983
3,000,000 (500,000)
6,468,000 3,532,000
6,405,000 1,345,000
3,000,000 (500,000)
2,000,000 -
- 6,000,000
9,468,100 5,057,595
- 600,000
3,000,000 (500,000)
3,000,000 (500,000)
440,700 -
- 5,644,600 cancel double
392,700 -
244,000 -
201,500 -
10,520,000 8,536,000
7,467,400 677,600
4,500,000 500,000
157,300 -
3,400,000 3,100,000
1,803,000 897,000
4,500,000 -
388,300 -
13,843,000 5,657,000
13,698,000 3,302,000
3,000,000 (500,000)
430,000 -
2,400,000 1,600,000
1,100,000 -
2,019,000 (19,000)
14,389,250 6,735,750
5,270,000 (720,000)
2,604,900 (900)
226,380 -
431,620 -
196,000 54,000
440,000 60,000
475,200 24,800
925,155 (25,155)
958,500 -
426,100 (26,100)
122,000 -
198,800 -
299,620 (360)
3,050,000 2,450,000
4,500,000 -
421,000 29,000
3,800,000 100,000
1,605,000 6,395,000
3,926,000 274,000
3,050,000 2,450,000
- 5,500,000
2,144,700 355,300
13,536,577 (9,336,577)
5,159,537 (3,459,537)
15,121,577 (10,921,577)
15,121,577 (10,921,577)
5,605,537 (5,159,537)
15,121,575 (10,921,575)
14,280,175 (10,080,175)
14,280,175 (10,080,175)
15,121,575 (10,921,575)
3,200,000 5,550,000
494,300 205,700
12,334,000 (1,584,000)
433,450 -
792,000 -
- 15,000,000 cancel
21,508,000 (2,827,000)
231,000 -
1,800,000 200,000
4,472,700 3,027,300
120,000 280,000
3,494,800 (1,994,800)
7,145,677 40,849,323
1,565,000 -
4,740,000 1,010,000
302,500 -
4,500,000 -
402,518
120,000
3,399,000
-
276,000
565,000
4,500,000
4,500,000
3,815,000 685,000
3,000,000
5,000,000
1,311,075
7,500,000
- 10,000,000
1,716,000 (1,500,000)
-
187,000
150,500
370,000
770,000
432,300
1,350,000 -
124,000 126,000
4,906,796
3,555,900
303,000
7,000,000
160,000
336,490
324,655
4,500,000
500,000
660,000
104,000
170,000
4,500,000
2,500,000
3,000,000
6,500,000
701,800
424,463
3,300,000
-
4,000,000
226,000
266,000
1,050,000
1,100,000
2,500,000 -
5,500,000 3,000,000
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Nama SM Month Allocated Actual
Yudhi Darmawan
Wisnu W Januari 26,950,000
Februari -
Maret 15,163,085
April 13,233,210
Mei 20,043,080
Juni 99,044,806
Juli 46,396,740
Agustus 75,761,259
September 155,147,726
Oktober 49,615,675
November 9,180,045
Desember 25,118,596
TOTAL - 535,654,222
535,654,222
535,654
ACTUAL
Klaim Actual
Registration Hotel Tiket&Visa Transpor Meals Fee Speaker
23,950,000 - - - - 3,000,000
- - - - - -
1,750,000 - - 2,993,500 4,843,030 4,500,000
7,000,000 1,168,000 1,952,800 - 2,000,000 -
8,750,000 8,340,000 - - 1,452,720 -
53,183,846 20,250,000 6,100,250 - 7,459,830 10,000,000
16,500,000 15,795,000 5,914,100 - 4,037,220 2,000,000
22,499,554 4,600,000 44,108,600 - 3,876,105 -
57,512,436 74,349,875 12,219,000 3,936,397 1,262,518 2,000,000
23,500,000 4,470,000 - - 4,086,600 6,000,000
4,500,000 - - - 1,355,390 3,000,000
20,566,333 - - - 1,152,000 -
- - - - - -
- - - - - -
- - 1,076,555 - - -
- - 1,112,410 - - -
- - 1,500,360 - - -
- - 2,050,880 - - -
- - 2,150,420 - - -
- - 677,000 - - -
- 2,000,000 1,867,500 - - -
- - 2,709,075 7,500,000 1,350,000 -
- - 324,655 - - -
- 2,000,000 1,400,263 - - -
Yudhi Darmawan
Wisnu W Januari 7,500,000 -
Februari 6,667,100 3,000,000
Maret 19,549,365 12,250,000
April 73,501,360 55,100,000
Mei 91,906,895 61,025,695
Juni 105,966,100 90,970,000
Juli 55,816,060 50,000,000
Agustus 133,097,450 45,800,000
September 36,812,500 28,000,000
Oktober 38,290,525 20,000,000
November 31,435,155 22,450,000
Desember 40,918,263 39,300,000
- 7,500,000 - - - -
- 3,602,000 - 65,100 - -
- 5,240,400 - 2,058,965 - -
10,000,000 7,000,000 - 1,401,360 - -
19,056,000 9,744,600 - 2,080,600 - -
2,000,000 10,694,120 - 2,301,980 - -
- 4,750,000 - 1,066,060 - -
81,676,000 3,825,450 - 1,796,000 - -
- 7,669,000 - 1,143,500 - -
4,410,000 2,892,450 7,500,000 2,138,075 1,350,000 -
- 8,386,490 - 598,665 - -
- 492,000 - 1,126,263 - -
444,097,152
2,800,000 7-Apr-16
915,200
2,440,000 29-Feb-16
471,800
1,200,000 17-Mar-16
2,288,000 19-May-16
1,883,800 14-Mar
315,800
90,000
275,000
2,800,000 9-May
3,058,000 12-Apr-16
250,000
178,200
8,340,000 12-May-16 1,954,550 23-May-16
149,600
114,000
94,000
121,000
592,000
1,362,500 22-Jun-16
7,480,000 6-Jun
960,900 16-Jun-16
698,500
207,000
3,200,000 13-Jun-16
2,400,000 20-Jun-16 2,076,000 16-Jun-16
3,200,000 13-Jun-16
135,000
326,700
406,450
175,000
1,665,000
363,000
344,600
149,500
105,000
3,308,000 4-Aug-16
1,000,000
82,100
97,500
297,000
107,250
156,000
422,400
1,995,000 31-Aug-16
695,200
228,000
163,000
116,000
80,000
387,000
532,500
1,744,500 21-Oct-16
24,960,000 9-Dec-16 15,104,800 9-Dec-16
185,000
1,801,800
760,000
85,000
148,500
2. Marketing Activity
Meals Fee Speaker Fee Moderator Fee RS
Transfer Date Amount Transfer Date Amount Transfer Date Amount Transfer Date
14-Jan-16
22-Feb
31-Mar-16
11-Apr-16
11-Apr-16
14-Apr-16
14-Apr
9-May-16
18-Apr
19-May-16
19-May-16
30-May-16
23-May-16
23-May-16
23-May-16
2-Jun-16
9-Jun-16
9-Jun-16
27-Jun-16
27-Jun-16
15-Aug-16
21-Jul-16 4,000,000 21-Jul-16
21-Jul-16 3,000,000 21-Jul-16
14-Jul-16
22-Aug-16
22-Aug-16
5-Sep-16 3,500,000 5-Sep-16
9-Sep-16
30-Sep-16
30-Sep-16
7-Oct-16
28-Sep-16
14-Oct-16
28-Oct-16 4,000,000 28-Oct-16
28-Oct-16
30-Dec-16 3,500,000 30-Dec-16
13-Jan-17
3. Business Meeting
4. Partisipasi / Sponsor / Gift 5. Standarisasi Product 6. Advance Discount
Meals
Amount Transfer Date Amount Transfer Date Amount Transfer Date Amount
278,000 14-Jan-16
278,000 14-Jan-16
4,500,000 14-Jan-16
530,000 14-Jan-16
272,552 14-Jan-16
600,000 14-Jan-16
479,000 14-Jan-16
479,000 14-Jan-16
479,000 14-Jan-16
479,000 14-Jan-16
479,000 14-Jan-16
479,000 14-Jan-16
479,000 14-Jan-16
479,000 14-Jan-16
530,000 14-Jan-16
423,500 21-Jan-16
600,000 3-Mar-16
240,000 1-Feb-16
5,000,000 18-Feb
321,475 22-Feb-16
310,700 25-Feb-16
2,950,000 10-Mar
320,100 31-Mar-16
1,112,100 14-Apr-16
1,297,450 2-May-16
2,950,000 9-May-16
259,400 23-May-16
1,264,100 23-May-16
4,350,000 9-Jun-16
1,112,100 27-Jun-16
200,000 27-Jun-16
157,000 27-Jun-16
3,500,000 5-Sep-16
2,000,000 1-Aug-16
2,035,000 3-Oct-16
370,700 16-Sep-16
142,000 28-Sep-16
251,900 28-Oct-16
1,750,000 4-Nov-16
281,000 4-Nov-16
993,852 4-Nov-16
291,001 4-Nov-16
383,001 4-Nov-16
973,400 11-Nov-16
553,791 16-Dec-16
3,000,000 16-Jan-17
430,650 21-Dec-16
949,410 30-Dec-16
6. Advance Discount Copy
Grand Total Selisih Sertifikat
Transfer Date
19,870,801 (19,870,801)
1,100,000 (1,100,000)
6,283,100 (6,283,100)
6,220,100 (6,220,100)
1,846,000 (1,846,000)
278,000 (278,000)
278,000 (278,000)
4,500,000 (4,500,000) -
530,000 (530,000) -
272,552 (272,552)
600,000 (600,000)
479,000 (479,000)
479,000 (479,000)
479,000 (479,000)
479,000 (479,000) -
479,000 (479,000) -
479,000 (479,000) -
479,000 (479,000) -
479,000 (479,000) -
530,000 (530,000) -
423,500 -
4,431,300 (431,300)
5,920,000 -
- 1,000,000
6,000,000 -
2,800,000 800,000
600,000 -
3,500,000 1,210,000
240,000 -
15,714,030 785,970
5,000,000 -
321,475 -
915,200 -
2,440,000 2,560,000
1,500,000 -
3,750,000 (250,000)
2,000,000 100,000
3,971,800 28,200
- 150,000
310,700 -
8,206,500 (1,006,500)
9,731,450 68,550
6,000,000 -
7,215,100 (1,115,100)
4,555,000 -
234,800 -
2,950,000 -
1,200,000 (100,000) Registrasi dari SOHO
2,288,000 (488,000) Sudah
1,883,800 (83,800) Registrasi dari SOHO
1,500,000 -
2,000,000 -
2,000,000 -
315,800 -
90,000 -
275,000 -
2,800,000 1,200,000
2,000,000 -
3,000,000 -
6,962,000 1,038,000
- 3,000,000
320,100 -
2,000,000 -
1,112,100 -
1,500,000 -
4,000,000 -
206,000 -
362,900 -
85,000 -
- 3,400,000
3,058,000 2,442,000
250,000 -
1,297,450 -
2,000,000 -
- 170,000
2,950,000 -
3,178,200 -
15,544,550 5,265,450
4,000,000 -
149,600 -
114,000 -
94,000 -
121,000 -
592,000 -
5,362,500 1,137,500
7,480,000 4,520,000
4,960,900 1,539,100
259,400 -
1,264,100 -
698,500 -
207,000 -
7,200,000 -
8,476,000 1,124,000
7,200,000 -
4,350,000 -
135,000 -
1,112,100 -
326,700 -
406,450 -
175,000 -
200,000 -
4,665,000 35,000
157,000 -
5,160,500 639,500
4,221,600 -
5,000,000 (500,000)
363,000 -
4,344,600 -
3,149,500 (7,000)
105,000 -
3,500,000 -
3,308,000 (622,000)
4,500,000 -
82,100 17,900
97,500 -
297,000 -
- 4,000,000
2,000,000 -
15,121,577 (10,921,577)
15,121,575 (7,321,575)
3,355,000 7,500
4,431,361 1
175,000 -
140,000 -
180,500 -
266,000 -
2,035,000 (535,000)
107,250 -
156,000 -
3,922,400 77,600
5,370,000 130,000
- 18,942,400
- 3,500,000
2,750,000 -
695,200 -
370,700 -
4,750,000 -
228,000 -
163,000 -
116,000 -
-
142,000
-
80,000
3,500,000
387,000
4,532,500
6,500,000
1,744,500 Sudah
47,006,506
251,900
185,000
1,750,000
281,000
993,852
291,001
383,001
2,500,000
973,400
5,301,800
553,791
3,000,000
-
4,260,000
85,000
430,650
949,410
148,500
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
- -
- -
- -
Nama SM Month Allocated Actual
Yudhi Darmawan
Tomi M Januari 64,408,853
Februari 25,977,375
Maret 64,361,880
April 27,010,500
Mei 50,077,800
Juni 44,909,150
Juli 23,698,300
Agustus 25,977,111
September 38,733,452
Oktober 24,001,900
November 14,113,960
Desember 47,300,451
TOTAL - 450,570,732
450,570,732
450,571
ACTUAL
Klaim Actual
Registration Hotel Tiket&Visa Transpor Meals Fee Speaker
Yudhi Darmawan
Tomi M Januari 47,993,500 41,730,000
Februari 54,637,175 41,200,000
Maret 33,200,900 32,200,000
April 50,821,650 41,210,000
Mei 58,423,400 49,000,000
Juni 31,615,150 10,300,000
Juli 25,680,500 18,686,000
Agustus 45,706,212 11,750,000
September 26,104,700 19,750,000
Oktober 52,646,414 2,500,000
November 6,275,200 -
Desember 10,992,351 1,500,000
399,413,595
403,680,953
1
Keterangan Kode CME Registration
Amount Transfer Date
1,038,100 31-Mar-16
303,600
909,700
5,000,000 24-Mar-16
422,000
1,950,000 21-Mar-16
158,500
294,000
162,200
275,000
5,385,000 12-May-16
125,400
183,000
185,000
350,000
439,950
2,785,000 12-May
1,957,023
312,400
148,000
259,000
204,999
124,000
360,750
275,000
205,000
266,000
6,750,000 16-Jun 2,443,000 16-Jun-16
588,000
175,000
251,000
412,000
209,000
275,000
240,000
204,500
6,031,696 9-Sep-16 3,368,000 29-Jul-16 562,343 9-Sep-16
6,031,696 9-Sep-16 2,941,000 29-Jul-16 562,343 9-Sep-16
6,031,696 9-Sep-16 2,941,000 29-Jul-16 562,343 9-Sep-16
6,031,696 9-Sep-16 3,368,000 29-Jul-16 562,343 9-Sep-16
6,031,696 9-Sep-16 3,368,000 29-Jul-16 562,343 9-Sep-16
6,031,696 9-Sep-16 3,368,000 29-Jul-16 562,343 9-Sep-16
6,031,696 9-Sep-16 3,368,000 29-Jul-16 562,343 9-Sep-16
247,000
125,000
3,086,200 12-Aug-16
231,000
220,000
160,000
190,000
283,000
253,000
225,998
192,500
285,000
297,070
335,500
311,000
217,140
163,999
1,770,000 25-Oct-16 1,387,000 18-Oct-16
1,770,000 25-Oct-16
166,000
245,000
288,700
175,000
266,000
814,275
272,000
590,000
175,000
2. Marketing Activity
Meals Fee Speaker Fee Moderator Fee RS
Transfer Date Amount Transfer Date Amount Transfer Date Amount
10-Mar-16
17-Mar
17-Mar
17-Mar
31-Mar
11-Apr
18-Apr
18-Apr
18-Apr 3,500,000 18-Apr
18-Apr
16-May-16
16-May-16
16-May-16
16-May-16
9-Jun-16
9-Jun-16
9-Jun-16
21-Jul
28-Jul-16
22-Aug-16
22-Aug-16 2,000,000 22-Aug
18-Aug-16
18-Aug-16
16-Sep-16
16-Sep-16
30-Sep-16
28-Sep 3,000,000 28-Sep
5-Oct-16
14-Oct-16
14-Oct-16
14-Oct-16
2-Dec-16
30-Dec-16
3. Business Meeting
4. Partisipasi / Sponsor / Gift 5. Standarisasi Product
Fee RS Meals
Transfer Date Amount Transfer Date Amount Transfer Date Amount
500,000 14-Jan
500,000 11-Jan
900,000 11-Jan
550,000 14-Jan
502,700 14-Jan
177,000 14-Jan
640,200 14-Jan
371,500 11-Apr-16
5,000,000 2-May-16
242,000 26-May-16
220,000 23-May-16
556,050 2-Jun-16
5,000,000 9-Jun-16
202,200 21-Jul-16
106,150 21-Jul-16
145,000 21-Jul-16
1,500,000
311,200 28-Jul
180,000 9-Sep-16
152,000 9-Sep-16
193,600 9-Sep-16
178,000 16-Sep-16
535,728 5-Oct-16
185,000 14-Oct-16
114,000 14-Oct-16
105,050 14-Oct-16
2,000,000
10,000,000 31-Oct-16
129,500 11-Nov-16
371,910 2-Dec-16
450,000 5-Dec-16
500,176 9-Dec-16
420,200 30-Dec-16
301,290 30-Dec-16
124,300 28-Dec-16
5. Standarisasi Product 6. Advance Discount Copy
Grand Total Selisih Sertifikat
Transfer Date Amount Transfer Date
500,000 -
11,385,000 (11,385,000) ok
3,250,000 (3,250,000) ok
500,000 (500,000)
900,000 (900,000)
550,000 (550,000)
- 4,269,200
- 4,690,500
9,038,100 - Sudah
3,303,600 -
502,700 -
177,000 -
640,200 -
1,750,000 - Sudah
1,750,000 - Sudah
2,500,000 -
1,750,000 - Sudah
1,500,000 250,000
1,100,000 650,000 Sudah
1,100,000 650,000 Sudah
4,909,700 -
2,000,000 (250,000) Sudah
1,750,000 - Sudah
2,750,000 -
4,500,000 (500,000)
5,000,000 1,250,000
422,000
- 2,750,000
4,700,000 300,000
158,500 -
294,000 -
162,200 37,800
275,000 -
5,385,000 -
371,500 -
125,400 74,600
183,000 -
185,000 15,000
3,850,000 -
439,950 -
- 2,250,000
- 7,075,000
7,057,500 17,500
5,000,000 -
1,700,000 (200,000)
4,785,000 (785,000)
4,957,023 -
1,078,735 12-May-16 1,078,735 -
3,312,400 87,600
148,000 -
4,000,000 -
259,000 141,000
204,999 -
124,000 -
360,750 -
3,750,000 (750,000)
1,750,000 1,500,000
242,000 -
220,000 -
556,050 -
275,000 -
5,000,000 -
3,500,000 200,000
- 24,000,000
7,948,630 851,370
5,500,000 8,125,000
205,000 5,000
266,000 -
9,193,000 235,000 Sudah
3,588,000 -
3,175,000 -
251,000 -
412,000 500
11,539,248 2,460,752
9,733,700 (733,700)
6,468,100 (418,100)
2,780,000 30,000
220,000 -
2,319,200 80,800
3,000,000 -
6,750,000 -
4,950,000 3,450,000
9,750,000 (1,350,000)
7,050,000 1,350,000
202,200 -
106,150 -
209,000 41,000
145,000 -
- 400,000
1,275,000 (275,000)
4-Aug-16 1,500,000 -
3,098,000 102,000 Sudah
354,900 -
311,200 -
240,000 10,000
2,204,500 -
15,121,576 (7,721,576)
14,694,576 (8,494,576)
14,694,576 (8,494,576)
15,121,576 (7,121,576)
15,121,576 (7,121,576)
15,121,576 (7,121,576)
15,121,576 (7,121,576)
247,000 -
125,000 -
3,086,200 (86,200)
2,231,000 -
220,000 -
160,000 -
190,000 -
- 119,900
4,517,650 1,482,350
4,500,000 -
2,283,000 (33,000)
2,253,000 (3,000)
225,998 24,002
192,500 207,500
180,000 -
152,000 -
193,600 -
285,000 -
297,070 (18,000)
178,000 -
335,500 -
3,311,000 -
535,728 -
217,140 -
163,999 -
3,157,000 43,000
2,670,000 (20,000)
185,000 -
166,000 -
245,000 5,000
114,000 -
105,050 -
2,500,000 (500,000)
900,000 -
2-Nov-16 2,000,000 -
10,000,000 -
2,500,000 - Sudah
- 2,000,000
129,500 -
2,788,700 11,300
175,000 75,000
2,266,000 34,000
3,814,275
371,910
272,000
450,000
3,590,000
500,176
420,200 -
301,290
175,000
124,300
-
-
-
-
-
-
-
-
-
-
-
-
-
Nama SM Month Allocated Actual
Yudhi Darmawan
Afrizal Januari 25,522,775
Februari 20,109,700
Maret 27,299,800
April 8,837,350
Mei 40,651,907
Juni 38,328,480
Juli 83,323,898
Agustus 25,922,350
September 96,661,700
Oktober 20,958,917
November 9,859,200
Desember 6,204,876
TOTAL - 403,680,953
403,680,953
403,681
ACTUAL
Klaim Actual
Registration Hotel Tiket&Visa Transpor Meals Fee Speaker
- - 1,319,900 2,450,000 - -
- - - - - -
- - - - - -
- - 371,500 - - -
- - 462,000 5,000,000 - 1,078,735
- - 556,050 5,000,000 - -
- - 764,550 - - -
- - - - 1,500,000 -
- - 703,600 - - -
- - 939,778 10,000,000 - -
- - 129,500 - 2,000,000 -
- - 1,717,876 450,000 - -
Yudhi Darmawan
Afrizal Januari 36,121,300 30,997,800
Februari 21,831,700 16,500,000
Maret 14,634,000 7,750,000
April 45,156,708 25,900,000
Mei 80,424,799 41,803,000
Juni 70,093,500 64,000,000
Juli 61,723,950 56,000,000
Agustus 22,468,500 13,500,000
September 11,155,437 5,850,000
Oktober 20,220,050 5,400,000
November 14,487,861 -
Desember 1,095,790 -
225,075,824
3,175,600 25-Aug
2. Marketing Activity
Meals Fee Speaker Fee Moderator
Amount Transfer Date Amount Transfer Date Amount Transfer Date
455,500 19-May-16
502,040 19-May-16
499,400 16-May
440,000 11-Jul-16
239,800 11-Jul-16
303,600 21-Jul-16
517,000 21-Jul-16
354,200 28-Jul
345,576 4-Aug-16
512,600 18-Aug
303,600 18-Aug-16
215,996 18-Aug-16
459,800 18-Aug
397,100 13-Jan-17
416,000 13-Jan-17
360,000 13-Jan-17
554,700 13-Jan-17
1,073,000 13-Jan-17 3,000,000 13-Jan-17
1,626,900 13-Jan-17 2,000,000 13-Jan-17
3. Business Meeting
4. Partisipasi / Sponsor / Gift
Fee RS Meals
Amount Transfer Date Amount Transfer Date Amount Transfer Date
243,800 12-May-16
1,000,000 6-Jun
522,445 2-Jun-16
210,210 2-Jun-16
206,000 9-Jun-16
266,050 27-Jun-16
370,527 27-Jun-16
816,585 5-Dec-16
909,700 6-Jan-17
431,706 6-Jan-17
354,937 16-Jan-17
128,700 16-Jan-17
220,550 16-Jan-17
400,400 16-Jan-17
5. Standarisasi Product 6. Advance Discount Copy
Grand Total Selisih Sertifikat
Amount Transfer Date Amount Transfer Date
3,270,500 (70,500)
403,997 146,003
440,000 60,000
485,100 14,900
343,999 56,001
390,000 210,000
2,500,000 250,000
3,103,000 497,000
1,750,000 -
1,750,000 -
15,216,833 (697,619)
3,213,400 186,600
607,297 (7,297)
260,150 239,850
1,200,000 400,000
1,500,000 -
455,500 144,500
502,040 (2,040)
499,400 600
4,050,000 150,000
1,400,000 200,000
1,600,000 -
- 8,977,500 cancel double
243,800 -
6,000,000 -
486,200 113,800
390,500 209,500
839,685 (239,685)
209,998 1,390,002
522,445 -
210,210 -
2,593,000 257,000
51,800,704 (283,204)
206,000 -
3,011,203 (11,203)
1,600,000 -
440,000 160,000
- 600,000
239,800 260,200
- 500,000
- 500,000
2,000,000 -
- 350,000
266,050 -
370,527 -
- 3,000,000
6,000,000 -
- 7,400,000
4,000,000 4,350,000
4,000,000 -
2,948,200 51,800
289,157 310,843
307,120 192,880
589,000 11,000
- 500,000
303,600 96,400
- 400,000
517,000 (17,000)
354,200 245,800
- 700,000
- 600,000
345,576 254,424
- 800,000
3,000,000 (500,000)
2,944,600 455,400
15,121,375 (7,721,375)
512,600 87,400
303,600 96,400
215,996 184,004
459,800 140,200
3,175,600 (175,600)
2,747,500 152,500
357,000 43,000
406,550 93,450
168,001 231,999
345,200 54,800
3,429,544 170,456
2,847,000 1,133,000
215,996 184,004
650,100 (250,100)
307,120 92,880
319,326 80,674
1,500,000 500,000
2,922,900 77,100
3,234,400 (34,400)
459,800 40,200
384,800 15,200
511,500 (11,500)
312,400 87,600
816,585 -
909,700 -
431,706 -
- 400,000
397,100 2,900
416,000 (16,000)
360,000 40,000
554,700 (54,700)
4,073,000 127,000
3,626,900 323,100
354,937 -
128,700 -
220,550 -
400,400 -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
-
cancel double
Nama SM Month Allocated Actual
Yudhi Darmawan
Unun A Januari 11,873,693
Februari 3,674,497
Maret 4,418,100
April 25,088,707
Mei 6,003,395
Juni 74,506,839
Juli 17,988,077
Agustus 21,073,072
September 13,030,326
Oktober 12,191,986
November 4,902,900
Desember 816,585
TOTAL - 195,568,177
195,568,177
195,568
ACTUAL
Klaim Actual
Registration Hotel Tiket&Visa Transpor Meals Fee Speaker
- - - - 4,427,700 5,000,000
- - - - 1,674,497 2,000,000
- - - - 2,418,100 2,000,000
7,500,000 9,552,000 3,611,861 - 2,424,846 2,000,000
3,252,972 - - - 2,506,623 -
14,670,704 24,780,000 21,000,000 - 5,480,903 6,000,000
12,000,000 - - - 3,988,077 2,000,000
7,000,000 - 6,543,400 - 3,529,672 4,000,000
5,159,537 6,031,696 - 562,342 1,276,751 -
1,500,000 - - - 5,191,986 5,000,000
- - - - 2,902,900 2,000,000
- - - - - -
- - 2,445,993 - - -
- - - - - -
- - - - - -
- - - - - -
- - 243,800 - - -
- 1,000,000 1,575,232 - - -
- - - - - -
- - - - - -
- - - - - -
500,000 - - - - -
- - - - - -
- - 816,585 - - -
Yudhi Darmawan
Unun A Januari - -
Februari 5,150,000 -
Maret 10,450,000 6,250,000
April 40,340,514 10,500,000
Mei 67,706,155 -
Juni 32,036,577 28,700,000
Juli 27,100,000 13,900,000
Agustus 7,900,000 3,000,000
September 9,280,000 -
Oktober 6,600,000 2,000,000
November 5,816,585 -
Desember 12,695,993 -
- - - - - -
- 5,150,000 - - - -
- 4,200,000 - - - -
23,496,714 6,100,000 - 243,800 - -
51,517,500 15,250,000 - 938,655 - -
- 2,700,000 - 636,577 - -
- 13,200,000 - - - -
- 4,900,000 - - - -
- 9,280,000 - - - -
- 4,600,000 - - - -
- 5,000,000 - 816,585 - -
- 10,250,000 - 2,445,993 - -
1.
Keterangan Kode CME Registration
Amount Transfer Date
32,728,571 25-Jan
23,780,237 25-Jan
32,728,571 25-Jan
2,323,900 17-Feb
1,614,000 27-May-16
1,131,100 8-Jun-16
8,672,000 12-Apr-16 3,531,500 11-Apr-16
1,569,400 8-Jun-16
3,200,000 16-Jun-16
1,457,000 22-Jun-16
19,773,300 10-Aug-16
1,362,500 27-Jun-16
2,144,700 1-Aug-16
6,031,696 9-Sep-16 3,367,800 2-Aug-16 562,342 9-Sep-16
6,031,696 9-Sep-16 3,367,800 2-Aug-16 562,342 9-Sep-16
6,031,696 9-Sep-16 2,461,039 2-Aug-16 562,342 9-Sep-16
422,200 21-Apr
646,828 21-Apr
382,000 21-Apr
495,330 23-May
517,001 23-May
212,000 23-May
228,000 23-May
411,180 23-May
696,300 23-May-16
1,312,658 27-Jun-16
194,150 27-Jun
260,502 27-Jun-16
695,996 27-Jun-16
274,120 27-Jun
356,400 27-Jun-16
350,900 29-Aug-16
595,500 29-Aug
210,000 29-Aug-16
479,300 29-Aug-16
390,500 29-Aug
561,000 29-Aug
481,000 28-Oct-16
374,396 28-Oct-16
498,300 28-Oct-16
569,000 28-Oct-16
500,940 28-Oct-16
292,500 28-Oct-16
371,800 18-Nov-16
356,800 18-Nov-16
371,504 18-Nov-16
390,500 18-Nov-16
368,878 18-Nov-16
150,998 18-Nov-16
172,000 4-Jan-17
237,000 4-Jan-17
370,000 4-Jan-17
522,000 4-Jan-17
432,300 4-Jan-17
585,200 4-Jan-17
3,000,000 4-Jan-17 4,000,000 4-Jan-17 3,000,000
3. Business Meeting
4. Partisipasi / Sponsor / Gift 5. Standarisasi Product
Fee RS Meals
Transfer Date Amount Transfer Date Amount Transfer Date Amount
5,000,000 14-Jan-15
380,000 14-Jan-16
291,000 14-Jan-16
530,648 14-Jan-16
266,000 1-Feb-16
371,000 1-Feb-16
638,000 1-Feb-16
482,790 18-Feb-16
240,600 18-Feb-16
25-Feb-16
438,350 24-Mar-16
1,241,785 24-Mar-16
787,675 24-Mar-16
504,350 21-Apr-16
329,230 2-May-16
397,321 23-May-16
530,200 23-May-16
618,200 27-Jun
184,000 27-Jun-16
320,000 21-Jul-16
270,000 22-Aug-16
516,285 21-Jul-16
380,644 21-Jul-16
592,900 29-Aug-16
231,000 9-Sep-16
381,000 5-Sep-16
481,100 5-Sep-16
535,000 30-Sep-16
179,000 30-Sep-16
333,500 30-Sep-16
1,213,630 30-Sep-16
109,000 5-Oct-16
103,000 5-Oct-16
155,000 5-Oct-16
5-Oct-16
750,000
394,400 28-Oct-16
413,600 28-Oct-16
174,900 28-Oct-16
393,000 28-Oct-16
366,000 28-Oct-16
257,400 4-Jan-17
197,300 4-Jan-17
258,000 4-Jan-17
4-Jan-17
5. Standarisasi Product 6. Advance Discount Copy
Grand Total Selisih Sertifikat
Transfer Date Amount Transfer Date
5,000,000 100,000
380,000 (380,000)
291,000 (291,000)
530,648 (530,648)
32,728,571 4,171,429
28,780,237 8,119,763
32,728,571 4,171,429
266,000 -
371,000 -
638,000 -
482,790 -
240,600 -
2,323,900 476,100 Sudah
3,928,000 1,312,000
524,700 75,300
438,350 -
1,241,785 -
787,675 -
5,115,000 185,000
621,852 (21,852)
2,500,000 - cancel
4,000,000 -
2,000,000 -
1,614,000 9,886,000
- 11,129,496
- 11,129,496
- 2,500,000
5,881,100 3,918,900
504,350 -
329,230 184,000
422,200 77,800
646,828 (46,828)
382,000 118,000
12,203,500 1,796,500
495,330 4,670
517,001 82,999
212,000 388,000
228,000 372,000
411,180 188,820
696,300 3,700
397,321 -
530,200 -
4,750,000 -
4,000,000 -
9,203,000 2,797,000
4,000,000 -
4,000,000 -
1,569,400 1,430,600
4,000,000 -
3,200,000 1,800,000
1,457,000 1,543,000
19,773,300 226,700
4,000,000 -
1,312,658 (12,658)
194,150 205,850
260,502 339,498
695,996 4,004
274,120 125,880
356,400 43,600
618,200 -
1,362,500 1,637,500
184,000 -
320,000 57,000
270,000 -
6,144,700 (144,700)
1,095,786 8,219,214
516,285 -
380,644 -
3,450,000 1,150,000
3,030,700 69,300
395,325 -
468,600 131,400
368,200 31,800
284,900 115,100
260,000 -
468,270 131,730
206,000 -
3,081,300 18,700
3,150,000 50,000
15,121,375 (6,921,375)
15,121,375 (6,921,375)
14,214,614 (7,014,614)
3,347,930 52,070
3,096,100 203,900
592,900 (2,000)
350,900 49,100
595,500 4,500
210,000 590,000
479,300 20,700
390,500 109,500
561,000 39,000
231,000 -
381,000 -
481,100 -
4,781,000 719,000
550,000 (50,000)
269,995 430,005
506,000 94,000
397,100 2,900
564,300 35,700
390,500 109,500
535,000 -
179,000 -
333,500 -
1,213,630 -
109,000 -
103,000 -
155,000 -
3,350,000 (150,000)
8,794,000 6,000
4,526,000 474,000
21-Oct-16 750,000 -
394,400 500
413,600 -
174,900 -
393,000 -
366,000 -
481,000 -
374,396 25,604
498,300 101,700
569,000 131,000
500,940 99,060
292,500 -
- 1,000,000
3,010,000 3,090,000
371,800 28,200
356,800 43,200
371,504 28,496
390,500 9,500
368,878 31,122
150,998 449,002
1,500,000 -
257,400 -
197,300
258,000
172,000
237,000
370,000
522,000
432,300
585,200
10,000,000
-
-
-
- -
- -
- -
- -
- -
- -
Nama SM Month Allocated Actual
Yudhi Darmawan
Anthony H Januari 108,470,227
Februari 8,250,290
Maret 13,729,362
April 20,158,878
Mei 7,930,562
Juni 49,716,026
Juli 10,698,924
Agustus 52,293,069
September 42,388,636
Oktober 25,710,036
November 5,326,480
Desember 2,510,000
TOTAL - 347,182,490
347,182,490
347,182
ACTUAL
Klaim Actual
Registration Hotel Tiket&Visa Transpor Meals Fee Speaker
Yudhi Darmawan
Anthony H Januari 117,075,000 -
Februari 9,363,390 2,800,000
Maret 53,126,802 22,500,000
April 26,417,580 -
Mei 72,277,521 47,750,000
Juni 23,564,200 18,315,000
Juli 17,758,254 -
Agustus 35,384,000 23,600,000
September 28,428,130 5,000,000
Oktober 12,665,900 6,100,000
November 4,100,000 1,500,000
Desember 14,012,700 -
384,398,183
171
172
173
94,491,794
-
49,277,758
22,033,891
185,722,500
18,000,000
-
369,525,943
1. Sp
Keterangan Kode CME Registration Hotel
Amount Transfer Date Amount
13-Jan
341,200
676,000
290,000
200,000
3,636,000 25-Feb-16
2,301,500 11-Apr-16
222,000
400,000
784,287
15-Mar-16
486,000
160,000
1,642,000
615,000
1,099,700
216,000
1,813,000 22-Jun
246,000
284,000
845,258
1,014,000
171,500
2,772,700 22-Jun
440,000
3-Jun-16
985,250
21,000,000 28-Jul-16
412,001
242,000
756,000
229,800
1,954,600 22-Jun-16
2,450,000
406,000
279,400
773,850
200,090
151,000
207,000
174,000
270,600
599,324
966,900
279,004
5-Sep-16 1,078,000 22-Sep-16
210,000
370,600
501,820
243,000
206,600
421,300
843,374
402,000
336,000
965,400
312,500
367,000
145,000
968,000
970,000
2. Marketing Activity
Meals Fee Speaker Fee Moderator Fee RS
Transfer Date Amount Transfer Date Amount Transfer Date Amount
25-Feb-16
25-Feb-16
25-Feb-16
25-Feb-16
10-Mar
10-Mar
10-Mar-16
31-Mar-16
31-Mar-16
31-Mar 2,000,000 31-Mar-16 500,000
18-Apr
12-May
23-May-16
23-May
6-Jun
23-May
27-Jun-16
2-Jun-16
16-Jun
16-Jun
21-Jul 1,000,000 21-Jul
1,500,000
16-Jun-16
14-Jul-16
21-Jul-16
11-Aug-16
11-Aug-16
22-Aug-16
22-Aug-16
22-Aug-16
22-Aug-16
5-Sep-16 1,000,000 5-Sep-16
5-Sep-16
22-Sep-16
22-Sep-16
17-Oct-16
21-Oct-16
21-Oct-16
5-Dec-16
25-Nov-16
25-Nov-16
25-Nov-16
28-Nov-16 1,000,000 28-Nov-16
7-Dec-16
4-Jan-17
4-Jan-17
5,000,000 11-Jan
247,000 14-Jan
350,000 14-Jan
134,400 1-Feb-16
286,000 1-Feb-16
5,000,000 1-Feb
243,400 11-Feb-16
110,000 25-Feb-16
144,000 25-Feb-16
1,875,000 10-Mar-16
1,875,000 10-Mar-16
224,000 7-Mar-16
148,500,000 11-Jul-16
691,900 17-Mar-16
75,000 24-Mar-16
610,000 24-Mar-16
6-Jun-16
10,000,000
61,000 11-Apr-16
67,000 11-Apr-16
60,500 11-Apr-16
149,000 11-Apr-16
785,000 18-Apr-16
214,500 18-Apr-16
140,300 2-May-16
5,000,000 2-May-16
148,000 12-May-16
615,825 12-May-16
331,100 23-May-16
184,999 23-May-16
110,000 23-May-16
6,000,000
722,500 23-May-16
211,200 23-May-16
2,750,000 23-May-16
280,000 23-May-16
1,875,000 2-Jun-16
501,000 9-Jun-16
550,000 16-Jun-16
130,000 16-Jun-16
572,700 16-Jun-16
16-Jun-16
1,875,000 27-Jun-16
264,495 27-Jun-16
2,750,000 14-Jul-16
263,450 21-Jul
116,500 21-Jul
1,346,037 4-Aug-16
1,644,280 4-Aug
104,000 28-Jul-16
135,000 28-Jul-16
40,000 28-Jul-16
8,500,000 26-Aug-16
115,000 4-Aug-16
1,139,333 11-Aug-16
251,003 18-Aug-16
174,000 22-Aug-16
2,000,000
124,999 5-Sep-16
112,000 5-Sep-16
155,000 9-Sep-16
273,000 9-Sep-16
407,000 9-Sep-16
105,000 9-Sep-16
81,000 9-Sep-16
175,000 9-Sep-16
149,999 9-Sep-16
85,000 22-Sep-16
55,500 22-Sep-16
86,000 22-Sep-16
103,000 14-Oct-16
82,000 14-Oct-16
90,000 14-Oct-16
77,500 14-Oct-16
93,000 14-Oct-16
144,000 14-Oct-16
86,800 21-Oct-16
166,000 7-Nov-16
66,000 21-Oct-16
137,872 21-Oct-16
98,000 21-Oct-16
42,500 21-Oct-16
84,000 21-Oct-16
131,780 4-Nov-16
86,000 25-Nov-16
35,000 25-Nov-16
136,000 25-Nov-16
60,000 25-Nov-16
193,500 5-Dec-16
130,000 27-Jan-17
155,000 28-Nov-16
339,000 28-Nov-16
106,900 25-Nov-16
98,500 7-Dec-16
70,000 7-Dec-16
442,999 7-Dec-16
135,000 7-Dec-16
175,000 4-Jan-17
100,800 4-Jan-17
248,270 4-Jan-17
63,000 4-Jan-17
89,100 4-Jan-17
69,000 4-Jan-17
160,000 4-Jan-17
43,500 4-Jan-17
69,000 4-Jan-17
134,000 4-Jan-17
85,000 4-Jan-17
879,450 4-Jan-17
4-Jan-17
437,000 30-Dec-16
236,000 4-Jan-17
119,000 4-Jan-17
105,000 4-Jan-17
5. Standarisasi Product 6. Advance Discount Copy
Grand Total Selisih Sertifikat
Transfer Date Amount Transfer Date
2,880,000 3,120,000
5,000,000 (5,000,000)
247,000 -
3,000,000 (500,000)
350,000 -
1,750,000 -
134,400 -
286,000 -
- 1,115,000
5,000,000 -
800,000 -
243,400 -
1,000,000 (200,000)
341,200 -
676,000 -
290,000 -
200,000 -
110,000 -
144,000 -
4,136,000 1,114,000
1,000,000 -
1,000,000 -
2,301,500 (501,500) Sudah
1,875,000 -
1,875,000 -
222,000 -
1,000,000 -
400,000 -
224,000 -
784,287 -
148,500,000 -
691,900 -
1,675,000 620,000 Sudah
75,000 -
610,000 -
486,000 -
160,000 -
4,142,000 (442,000)
2-May-16 10,000,000 -
61,000 -
67,000 -
60,500 -
149,000 -
785,000 -
615,000 -
214,500 -
140,300 -
3,599,700 -
5,000,000 -
148,000 -
615,825 -
331,100 -
216,000 -
184,999 -
110,000 -
1,813,000 209,000
1,600,000 -
246,000 -
284,000 -
27-Jun-16 6,000,000 -
845,258 -
4,000,000 -
722,500 -
211,200 -
2,750,000 -
2,014,000 -
280,000 -
171,500 -
2,772,700 (750,700)
1,875,000 -
- 5,500,000
440,000 26,400
2,185,000 415,000
985,250 -
- 1,500,000
501,000 -
21,000,000 -
5,792,971 332,029
- 4,300,000
550,000 -
130,000 -
572,700 -
412,001 -
242,000 (22,000)
1,756,000 -
1,500,000 2,500,000
229,800 -
1,954,600 1,045,400
- 260,000
1,875,000 -
- 5,500,000
5,450,000 -
264,495 -
406,000 -
2,750,000 -
279,400 -
263,450 -
1,773,850 -
116,500 -
3,000,000 -
1,346,037 -
1,644,280 -
104,000 -
135,000 -
40,000 -
8,500,000 -
115,000 -
200,090 -
151,000 -
1,139,333 -
14,663,023 (6,963,023)
251,003 -
207,000 -
174,000 -
270,600 -
599,324 676
174,000 -
9-Sep-16 2,000,000 -
124,999 -
112,000 -
1,966,900 -
279,004 -
4,918,000
155,000
273,000
407,000
105,000
81,000
175,000
149,999
2,750,000
85,000
210,000
55,500
370,600
86,000
-
-
-
501,820
103,000
82,000
90,000
77,500
93,000
144,000
3,000,000
86,800
166,000
66,000
137,872
243,000
98,000
42,500
84,000
206,600
4,500,000
131,780
421,300
843,374
86,000
35,000
-
136,000
60,000
193,500
130,000
402,000
336,000
1,965,400
155,000
339,000
106,900
312,500
98,500
70,000
442,999
135,000
175,000
100,800
248,270
63,000
89,100
69,000
367,000
145,000
160,000
43,500
69,000
134,000
85,000
879,450
3,968,000
437,000
236,000
119,000
105,000
5,970,000
-
-
-
-
-
-
-
- -
- -
Nama SM Month Allocated Actual
Yudhi Darmawan
Siti F Januari 24,633,120
Februari 17,111,000
Maret 13,720,187
April 4,253,500
Mei 31,625,124
Juni 32,097,804
Juli 182,917,171
Agustus 20,681,114
September 26,057,578
Oktober 5,056,092
November 9,262,454
Desember 2,110,799
TOTAL - 369,525,943
369,525,943
369,526
ACTUAL
Klaim Actual
Registration Hotel Tiket&Visa Transpor Meals Fee Speaker
Yudhi Darmawan
Siti F Januari 18,182,400 11,050,000
Februari 166,734,887 10,850,000
Maret 18,355,400 2,295,000
April 15,582,424 3,622,000
Mei 32,974,108 14,122,000
Juni 58,800,996 34,425,000
Juli 26,507,940 10,700,000
Agustus 12,105,955 4,550,000
September 9,646,600 5,750,000
Oktober 5,734,880 4,500,000
November 6,309,473 -
Desember 13,463,120 -
- - 6,115,000 1,017,400 - -
- 2,913,487 152,250,000 721,400 - -
- 4,346,000 - 1,714,400 10,000,000 -
- 4,430,700 5,000,000 2,529,724 - -
- 5,012,408 6,847,500 992,200 6,000,000 -
- 17,973,801 4,625,000 1,777,195 - -
- 2,404,340 8,500,000 4,903,600 - -
- 3,497,504 - 2,058,451 2,000,000 -
- 3,080,600 - 816,000 - -
- 449,600 - 785,280 - -
- 4,280,274 - 2,029,199 - -
- 10,450,000 - 3,013,120 - -
181,814,369
4,250,000 1-Feb-16
3,480,510 15-Feb-16
3,810,000 15-Mar-16
1,122,000 27-Jun-16
3,700,000 21-Jul-16
1,653,350 20-Jul-16
2,750,000 11-Jul-16
720,000 27-Jun-16
1,426,600 29-Aug
1,014,000 10-Jan-17
1,014,000 10-Jan-17
2. Marketing Activity
Meals Fee Speaker Fee Moderator Fee RS
Amount Transfer Date Amount Transfer Date Amount Transfer Date Amount
463,500 25-Feb
472,200 25-Feb
276,000 23-May
318,000 23-May-16
693,000 23-May-16
322,000 23-May-16
275,000 27-Jun-16
466,400 27-Jun-16
245,000 27-Jun-16
394,000 27-Jun-16
465,000 21-Jul-16
368,000 11-Aug-16
400,000 22-Aug-16
210,000 22-Aug-16
575,000 22-Aug-16
3. Business Meeting
4. Partisipasi / Sponsor / Gift 5. Standarisasi Product
Fee RS Meals
Transfer Date Amount Transfer Date Amount Transfer Date Amount
408,003 14-Jan
1,500,000
1,000,000 1-Feb-16
500,000 3-Mar-16
2,000,000 10-Mar-16
6,000,000
207,000 7-Apr-16
5,000,000 7-Apr-16
18-Apr-16
6,500,000 28-Apr-16
462,500 23-May-16
206,000 27-Jun-16
310,200 27-Jun-16
136,000 11-Aug-16
449,614 11-Aug-16
4,500,000 9-Sep-16
623,150 7-Oct-16
600,000 30-Dec-16
5. Standarisasi Product 6. Advance Discount Copy
Grand Total Selisih Sertifikat
Transfer Date Amount Transfer Date
408,003 -
7-Jan 1,500,000 (1,500,000)
3,667,450 2,732,550
32,728,571 4,171,429
1,000,000 -
6,750,000 50,000
500,000 -
2,000,000 -
3,480,510 -
463,500 736,500
- 5,000,000
472,200 -
6,560,000 240,000
5,500,000 (1,750,000)
9,638,574 (188,574)
1,750,000 (250,000)
3-Mar-16 6,000,000 -
207,000 -
1,750,000 -
5,000,000 430,000
1,500,000 -
2,000,000 -
6,127,600 (600)
6,500,000 -
- 6,750,000
2,500,000 -
2,500,000 -
276,000 -
318,000 20,000
693,000 -
322,000 -
462,500 -
1,750,000 -
6,372,000 1,779,400
3,700,000 200,000
- 5,430,000
1,653,350 (154,050)
2,750,000 -
720,000 480,000
- 5,430,000 cancel
275,000 -
466,400 -
245,000 -
394,000 -
465,000 -
206,000 -
310,200 (10,908)
4,926,600 573,400
136,000 -
449,614 -
368,000 -
400,000 50,000
210,000 -
575,000 (75,000)
4,500,000 -
623,150 -
600,000 -
3,014,000 486,000
3,014,000 486,000
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Nama SM Month Allocated Actual
Yudhi Darmawan
Rony M Januari 44,332,024
Februari 12,166,210
Maret 35,448,574
April 19,584,600
Mei 8,821,500
Juni 8,988,600
Juli 8,568,350
Agustus 7,065,214
September 4,500,000
Oktober 623,150
November -
Desember 600,000
TOTAL - 150,698,222
150,698,222
150,698
ACTUAL
Klaim Actual
Registration Hotel Tiket&Visa Transpor Meals Fee Speaker
- - 408,003 - 1,500,000 -
- - - 1,000,000 - -
- - - 2,500,000 6,000,000 -
- 1,500,000 207,000 11,500,000 - -
- - 462,500 - - -
- - 516,200 - - -
- - - - - -
- - 585,614 - - -
- - - 4,500,000 - -
- - 623,150 - - -
- - - - - -
- - - 600,000 - -
Yudhi Darmawan
Rony M Januari 51,508,003 13,200,000
Februari 40,152,710 21,500,000
Maret 10,887,000 5,250,000
April 21,877,000 9,250,000
Mei 18,392,900 16,301,400
Juni 18,659,992 5,449,300
Juli 6,453,614 5,500,000
Agustus 5,660,000 -
September 623,150 -
Oktober - -
November - -
Desember 7,600,000 7,000,000
510,721,152
- 25-Jan-16
3,360,000 21-Jan-16
1,135,000 1-Feb-16
3,300,000 18-Feb-16
6,000,000 14-Mar-16
2,100,000 25-Apr-16
3,200,000 21-Apr-16
3,200,000 21-Apr-16
1,280,000 24-Mar-16
3,250,000 29-Mar-16
3,375,000 7-Apr-16
3,500,000 12-May-16
2,100,000 25-Apr-16
2,800,000 12-May-16
2,800,000 8-Jun-16 2,678,000 19-Aug-16
2,550,000 2-May-16
2,400,000 30-Jun-16
2,064,800 27-Jun-16
8,400,000 4-Aug-16
1,900,000 30-Jun-16
5,400,000 6-Jan-17
5,400,000 6-Jan-17
5,400,000 6-Jan-17
2. Marketing Activity
Meals Fee Speaker Fee Moderator Fee RS
Amount Transfer Date Amount Transfer Date Amount Transfer Date Amount
310,200 15-Feb
233,200 18-Feb-16
310,200 18-Feb
371,910 31-Mar-16
149,400 31-Mar-16
668,000 31-Mar-16
570,350 31-Mar-16
160,000 31-Mar-16
241,000 11-Apr-16
126,500 23-May-16
126,500 23-May-16
1,144,500 23-May-16 3,000,000 23-May-16 500,000
240,600 2-Jun-16
547,300 2-Jun-16 1,500,000 2-Jun-16
165,000 2-Jun-16
1,100,000 2-Jun-16
69,300 16-Jun-16
1,122,000 16-Jun-16
337,150 16-Jun-16
517,000 16-Jun-16
792,677 25-Jul-16
160,600 27-Jun-16
91,000 21-Jul-16
324,000 28-Jul-16
335,002 22-Aug-16
140,000 22-Aug-16
120,000 22-Aug-16
194,400 22-Aug-16
801,350 16-Sep-16 2,000,000 16-Sep-16
280,500 30-Sep-16
107,500 30-Sep-16
126,500 30-Sep-16
148,500 30-Sep-16
915,200 31-Oct-16 3,000,000 31-Oct-16
646,000 21-Oct-16
108,400 21-Oct-16
197,500 21-Oct-16
82,000 21-Oct-16
171,000 21-Oct-16
220,000 4-Nov-16
210,000 28-Nov-16
438,999 28-Nov-16
106,300 28-Nov-16
369,998 28-Dec-16
136,000 28-Dec-16
142,500 28-Dec-16
144,000 4-Jan-17
3. Business Meeting
4. Partisipasi / Sponsor / Gift 5. Standarisasi Product
Fee RS Meals
Transfer Date Amount Transfer Date Amount Transfer Date Amount
10,000,000
315,227 14-Jan-16
12,000,000
5,000,000
5,000,000
233,000 14-Apr-16
128,550 7-Apr-16
14-Apr-16
160,000 2-May-16
79,300 2-May-16
158,000 2-May-16
3,000,000
306,000 9-May-16
2,500,000 12-May-16
23-May-16
35,000,000
1,000,000
6,000,000
3,195,152 7-Nov-16
600,000 28-Nov-16
2,000,000
5. Standarisasi Product 6. Advance Discount Copy
Grand Total Selisih Sertifikat
Transfer Date Amount Transfer Date
21-Jan-16 10,000,000 -
80,000,000 5-Feb-16 80,000,000 (80,000,000)
315,227 (315,227) -
- 36,900,000
6,460,000 240,000
5,489,711 285,289
1-Feb-16 12,000,000 -
2,635,000 815,000
7,924,003 75,997
310,200 -
- 14,550,000
5,240,189 3,759,811
6,750,000 -
6,300,000 -
18-Feb-16 5,000,000 -
2,000,000 500,000
233,200 41,800
310,200 -
5,000,000 3,550,000
- 14,550,000
- 400,000
3-Mar-16 5,000,000 -
7,000,000 (1,300,000)
2,500,000 -
233,000 503,300
6,100,000 900,000
371,910 28,090
149,400 50,600
668,000 132,000
570,350 29,650
160,000 -
3,200,000 (200,000)
3,200,000 (200,000)
3,101,100 (1,100)
128,550 (8,550)
4,030,000 (80,000)
6,000,000 (1,250,000)
241,000 9,000
- 7,500,000
10,834,078 1,065,922
8,125,000 2,625,000
2,500,000 -
3,500,000 500,000 Sudah
- 4,000,000 cancel
6,100,000 900,000
4,874,000 251,000
216,500 -
700,000 -
283,000 217,000
6,800,000 800,000
7,978,000 (1,978,000)
4,800,000 -
2,250,000 -
160,000 -
79,300 -
158,000 -
21-Jul-16 3,000,000 -
306,000 -
10,107,850 (2,057,850)
- 79,300 cancel double
- 160,000 cancel double
- 158,000 cancel double
6,400,000 (800,000)
2,500,000 -
7,564,800 (564,800)
126,500 273,500
126,500 73,500
4,644,500 -
2,000,000 -
240,600 9,400
2,047,300 -
165,000 (15,000)
1,100,000 48,400
- 1,500,000
69,300 330,700
1,122,000 (322,000)
337,150 62,850
517,000 83,000
792,677 7,323
800,000 -
6,000,000 -
6,858,485 (858,485)
11,900,000 600,000
160,600 89,400
3,600,000 1,500,000
1,947,500 352,500
1,900,500 199,500
1-Aug-16 35,000,000 -
91,000 209,000
1-Aug-16 1,000,000 -
324,000 76,000
14,695,675 (10,495,675)
15,121,375 (10,921,375)
15,121,375 (10,921,375)
15,121,375 (10,921,375)
15,121,375 (10,921,375)
24,287,000 113,000
2,120,000 680,000
- 5,750,000
335,002 64,998
140,000 -
120,000 280,000
194,400 105,600
2,801,350 398,650
3,000,000 2,000,000
280,500 119,500
6,200,000 (375,000)
107,500 92,500
5-Oct-16 6,000,000 -
126,500 173,500
148,500 251,500
3,915,200 284,800
3,195,152 -
646,000 1,054,000
108,400 391,600
197,500 202,500
82,000 -
171,000 129,000
- 4,440,000
220,000 280,000
600,000 -
210,000 290,000
438,999 61,001
106,300 93,700
5,640,000 (1,200,000)
4,775,000 (275,000)
369,998 30,002
136,000 364,000
142,500 357,500
6,161,550
144,000
25-Jan-17 2,000,000
7,200,000
7,200,000
8,700,000
-
-
-
-
- -
- -
- -
- -
- -
Nama SM Month Allocated Actual
Yudhi Darmawan
Hendrawan Januari 47,194,227
Februari 128,878,789
Maret 34,373,663
April 44,208,861
Mei 44,067,878
Juni 34,731,600
Juli 10,855,677
Agustus 79,259,187
September 89,519,225
Oktober 17,320,100
November 8,720,451
Desember 5,000,048
TOTAL - 544,129,706
544,129,706
544,130
ACTUAL
Klaim Actual
Registration Hotel Tiket&Visa Transpor Meals Fee Speaker
- - 315,227 - 12,000,000 -
- - - - 17,000,000 80,000,000
- - - - 5,000,000 -
- 1,000,000 233,000 128,550 - -
- 500,000 703,300 2,500,000 - -
- - - - - -
- - - - 3,000,000 -
- - - - 36,000,000 -
- - - - - -
- - - - 6,000,000 -
- - - 3,795,152 - -
- - - - - -
Yudhi Darmawan
Hendrawan Januari 82,825,000 14,700,000
Februari 79,195,400 38,800,000
Maret 60,716,300 42,450,000
April 71,942,100 58,800,000
Mei 10,840,200 2,000,000
Juni 35,150,000 24,400,000
Juli 41,100,000 -
Agustus 63,390,000 34,550,000
September 20,520,152 5,825,000
Oktober 7,922,000 4,440,000
November 6,240,000 4,440,000
Desember 30,880,000 27,280,000
46,125,000 - - - 22,000,000 -
29,100,000 1,295,400 - - 10,000,000 -
11,900,000 5,510,000 120,000 736,300 - -
- 6,541,500 2,500,000 1,100,600 3,000,000 -
- 8,840,200 - - - -
6,000,000 4,750,000 - - - -
- 5,100,000 - - 36,000,000 -
24,400,000 4,440,000 - - - -
- 5,500,000 3,195,152 - 6,000,000 -
- 3,482,000 - - - -
- 1,200,000 600,000 - - -
- 1,600,000 - - 2,000,000 -
384,532,983
TGR-1612008
1. Sponsorship
Hotel Tiket&Visa Transportasi
Amount Transfer Date Amount Transfer Date Amount Transfer Date
1,140,000 14-Jan-16
4,720,000 14-Jan-16
1,690,000 15-Feb-16
2,250,000 24-Mar-16
4,026,000 6-Jun-16
16,500,000 11-Aug-16
1,200,000 13-Jun-16
16,000,000 28-Jul-16
6,750,000 30-Jun-16 2,592,100 24-Jun-16
4,050,000 30-Jun-16 2,949,000 24-Jun-16
6,031,696 9-Sep-16 3,367,800 2-Aug-16 562,342 9-Sep-16
2. Marketing Activity
Meals Fee Speaker Fee Moderator Fee RS
Amount Transfer Date Amount Transfer Date Amount Transfer Date Amount
306,900 14-Jan-16
677,617 14-Jan-16
162,000 18-Feb-16
295,000 24-Mar
270,000 24-Mar
275,000 24-Mar
155,000 31-Mar
146,000 11-Apr
470,000 23-May-16
124,000 23-May
299,000 23-May
240,500 23-May
979,600 23-May
240,000 27-Jun-16
267,410 27-Jun-16
254,500 27-Jun-16
259,000 27-Jun-16
125,000 27-Jun
1,425,600 4-Aug-16 2,000,000 4-Aug-16
279,795 21-Jul
205,000 21-Jul-16
112,000 21-Jul-16
248,500 21-Jul-16
262,069 21-Jul-16
750,000 21-Jul-16 2,000,000 4-Aug-16
224,000 4-Aug-16
211,000 22-Aug-16
317,000 16-Sep-16
213,000 16-Sep-16
241,623 16-Sep-16
167,000 14-Oct-16
204,000 21-Oct-16
412,103 21-Oct-16
378,000 21-Oct-16
243,500 21-Oct-16
327,000 4-Nov-16
273,000 16-Nov-16
266,000 16-Dec-16
160,000 16-Dec-16
237,930 28-Dec-16
3. Business Meeting
4. Partisipasi / Sponsor / Gift 5. Standarisasi Product
Fee RS Meals
Transfer Date Amount Transfer Date Amount Transfer Date Amount
54,000 1-Feb-16
75,000 1-Feb-16
149,600 1-Feb-16
3,400,000 1-Feb-16
2,205,000 11-Feb-16
5,000,000 18-Feb-16
5,000,000 18-Feb-16
500,000 25-Feb-16
17,000,000
1,850,000 4-Apr-16
430,843 7-Apr-16
486,675 11-Apr-16
629,625 11-Apr-16
404,989 18-Apr-16
267,000 23-May-16
266,200 23-May-16
431,849 30-May-16
369,999 2-Jun-16
251,500 9-Jun-16
592,433 9-Jun-16
750,000 9-Jun-16
242,000 27-Jun-16
163,000 21-Jul-16
1,045,500 21-Jul-16
218,900 30-Sep-16
889,000 30-Sep-16
1,950,000 27-Jan-17
5. Standarisasi Product 6. Advance Discount Copy
Grand Total Selisih Sertifikat
Transfer Date Amount Transfer Date
6,796,030 (296,030)
2,890,000 (2,890,000)
6,470,000 (6,470,000)
5,000,000 (5,000,000)
306,900 (306,900)
677,617 (677,617)
-
3,250,000 600,000
6,840,050 1,159,950
54,000 -
75,000 -
149,600 -
3,400,000 -
3,500,000 3,500,000
7,500,000 -
4,690,000 310,000
3,000,000 2,500,000
3,000,000 -
2,205,000 -
162,000 438,000
3,500,000 1,500,000
5,000,000 2,500,000
5,000,000 -
500,000 -
2,200,000 500,000
3,500,000 -
3,500,000 -
10-Mar-16 17,000,000 4,500,000
4,250,000 -
1,850,000 -
430,843 129,000
295,000 505,000
270,000 -
275,000 -
10,269,524 (269,524)
2,250,000 3,750,000
155,000 -
- 3,500,000
- 3,500,000
1,750,000 -
146,000 54,000
486,675 -
629,625 -
404,989 -
4,500,000 -
9,402,907 (6,343,907)
13,766,510 7,619,890
2,500,000 -
470,000 -
267,000 -
266,200 -
124,000 276,000
299,000 101,000
431,849 -
240,500 259,500
979,600 (79,600)
25,943,000 (673,000)
369,999 -
251,500 -
592,433 -
750,000 345,040
1,200,000 1,800,000
6,000,000 -
27,400,000 55,280,000
15,342,100 (1,076,100)
9,999,000 (1,233,000)
240,000 360,000
267,410 32,590
254,500 145,500
259,000 141,000
242,000 -
125,000 75,000
3,425,600 574,400
24,377,467 (144,967)
279,795 120,205
205,000 295,000
112,000 288,000
248,500 151,500
163,000 -
1,045,500 -
262,069 137,931
2,750,000 250,000
224,000 126,000
15,121,375 (8,121,375)
- 1,250,000
211,000 189,000
317,000 383,000
- 400,000
213,000 187,000
241,623 158,377
7,000,000 500,000
167,000 233,000
- 400,000
218,900 -
889,000 -
3,000,000 500,000
204,000 196,000
412,103 87,897
378,000 22,000
243,500 156,500
327,000 73,000
273,000 -
- 500,000
3,320,000 180,000
- 420,000
266,000 234,000
160,000 140,000
237,930 -
1,950,000 225,000
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
-
Nama SM Month Allocated Actual
Yudhi Darmawan
Mr. X Tgr Januari 22,654,517
Februari 57,261,680
Maret 31,445,000
April 14,217,656
Mei 5,578,149
Juni 54,159,452
Juli 39,868,771
Agustus 35,171,400
September 20,633,098
Oktober 28,782,070
November 3,920,000
Desember 663,930
TOTAL - 314,355,723
314,355,723
314,356
ACTUAL
Klaim Actual
Registration Hotel Tiket&Visa Transpor Meals Fee Speaker
- - - 1,950,000 - -
- - 278,600 16,105,000 - -
- - - - 17,000,000 -
- - 1,952,132 1,850,000 - -
- - 965,049 - - -
- - 2,205,932 - - -
- - 1,208,500 - - -
- - - - - -
- - 1,107,900 - - -
- - - - - -
- - - - - -
- - - - - -
Yudhi Darmawan
Mr. X Tgr Januari 47,028,600 36,850,000
Februari 55,005,000 17,700,000
Maret 34,226,143 29,000,000
April 29,350,389 4,500,000
Mei 31,775,048 2,500,000
Juni 122,792,973 32,032,000
Juli 30,891,000 -
Agustus 8,650,000 7,000,000
September 14,807,900 11,000,000
Oktober 2,100,000 -
November 4,273,000 -
Desember 3,632,930 -
432,925,539
BCKC-1601023
SGD 26/12/15 BCKC-1601025
BCKC-1601026
GD Imb FC 25/2/16 (lap 21/03/16) BCKC-1604001
GD Asthin FC 30/3/16 (lap 26/04/16) BCKC-1604010
BCKC-1605009
WCIM 22-25 Aug BCKC-1605010 5,500,000 13-Jun-16
GD Imboost FC 27/5 (lap 10/06/16) BCKC-1606004
GD Imboost FC 20/6 (lap 01/07/16) BCKC-1607006
ISRN Malaysia 21-23 Nov BCKC-1608005
GD Imboost ES 29/7 (lap 23/08/16) BCKC-1608008
Bandung Medical 13-16 Okt BCKC-1608013 2,000,000 16-Sep-16
GD Imboost FC 29/8 (lap 09/09/16) BCKC-1609002
GD Imboost FC 26/9 (lap 10/10/16) BCKC-1609013
BCKC-1611004
1. Sponsorship
Hotel Tiket&Visa Transportasi
Amount Transfer Date Amount Transfer Date Amount Transfer Date
430,000 14-Apr
392,000 12-May-16
400,000 27-Jun-16
380,000 21-Jul-16
327,500 5-Sep-16
335,000 30-Sep-16
325,000 21-Oct-16
3. Business Meeting
4. Partisipasi / Sponsor / Gift 5. Standarisasi Product
Fee RS Meals
Transfer Date Amount Transfer Date Amount Transfer Date Amount
20,000,000
1,000,000
1,500,000
20,000,000
5. Standarisasi Product 6. Advance Discount Copy
Grand Total Selisih Sertifikat
Transfer Date Amount Transfer Date
17-Mar-16 20,000,000 -
4,322,000 -
10-Mar-16 1,000,000 -
430,000 -
392,000 -
9-Jun-16 1,500,000 -
9,780,200 (2,280,200)
400,000 30,000
380,000 -
- 1,700,000
327,500 -
2,000,000 -
335,000 -
325,000 -
18-Nov-16 20,000,000 -
- -
- -
- -
- -
- -
- -
- -
-
Nama SM Month Allocated Actual
Yudhi Darmawan
Mr. X BCKC Januari 50,568,765
Februari 23,928,995
Maret 47,854,782
April 48,392,000
Mei 7,769,506
Juni 24,995,397
Juli 11,343,900
Agustus 21,076,000
September 90,289,473
Oktober 15,683,000
November 26,550,000
Desember 8,503,998
TOTAL - 376,955,816
376,955,816
376,956
ACTUAL
Klaim Actual
Registration Hotel Tiket&Visa Transpor Meals Fee Speaker
- - 1,877,865 - 20,300,000 -
- - 2,395,635 4,600,000 - -
- - - - 21,000,000 -
- - 168,000 - - 35,000,000
- - - - - -
- - - 675,999 3,300,000 -
- - - - - -
- - 115,000 - - -
- - 690,000 2,200,000 - -
- - - - 10,000,000 -
- - - 3,000,000 20,000,000 -
- - 141,000 - 2,288,000 -
Yudhi Darmawan
Mr. X BCKC Januari 87,746,300 6,500,000
Februari 29,300,335 -
Maret 44,359,000 31,600,000
April 15,305,000 13,000,000
Mei 28,784,560 21,750,000
Juni 16,646,997 5,645,000
Juli 81,543,900 9,350,000
Agustus 21,399,499 17,798,999
September 17,063,000 8,100,000
Oktober 18,093,000 5,000,000
November 41,851,950 14,700,000
Desember 30,831,998 2,000,000
62,007,570
Partisipasi PTK-1601001
Diskusi PTK-1601002
Seminar Internal Dokter Paru, 24/1 PTK-1601003
Partisipasi PTK-1601004
Seminar Internal Dokter Paru, 24/1 PTK-1601005 1,500,000 3-Mar
PPRS 19/2/16 PTK-1601006
PPRS Aquamaris 19/2/16 (lap 07/03/16) PTK-1601007
ICCD 31 Mar - 3 Apr 16 PTK-1601008 3,000,000 17-Mar-16
PERSANDI 19-21 Mei PTK-1604001 1,750,000 21-Apr
PTK-1604002
PIT IKA 16 - 21 Sept PTK-1604003 7,000,000 2-May-16
PERDOSKI 25-27 Aug PTK-1605001
World Congress Antive Aging 28 Juni PTK-1605002 7,898,540 21-Jul-16
APSMM 20-22 Okt PTK-1607001 5,000,000 8-Aug-16
PERDAMI 29 Sept - 1 Okt PTK-1607002 2,000,000 18-Aug-16
BM tgl 23/7 PTK-1607003
GD Imboost FC 29/8 (lap 15/09/16) PTK-1609001
GD Aquamaris 27/9 (lap 11/10/16) PTK-1609002
PTK-1609003
GD Asthin Force 26/10 PTK-1601001
GD Imboost FC 25/10 PTK-1601002
PTK-1601003
PTK-1601004
PTK-1601005
PTK-1601006
PTK-1601007
PTK-1601008
PTK-1601009
.
1. Sponsorship
Hotel Tiket&Visa Transportasi Meals
Amount Transfer Date Amount Transfer Date Amount Transfer Date Amount
198,000
300,000
1,330,600 29-Mar-16
3,116,650 13-May
612,700
492,000
2. Marketing Activity
Meals Fee Speaker Fee Moderator Fee RS
Transfer Date Amount Transfer Date Amount Transfer Date Amount Transfer Date
10-Mar
7-Apr
7-Oct-16
19-Oct
3. Business Meeting
4. Partisipasi / Sponsor / Gift 5. Standarisasi Product 6. Advance Discount
Meals
Amount Transfer Date Amount Transfer Date Amount Transfer Date Amount
254,100 25-Jan-16
3,000,000 4-Feb-16
412,220 31-Aug-16
3,000,000 14-Oct-16
6. Advance Discount Copy
Grand Total Selisih Sertifikat
Transfer Date
- -
254,100 -
- 750,000
3,000,000 -
1,500,000 -
198,000 102,000
300,000 60,000
4,330,600 1,669,400
4,866,650 633,350
- 781,250
21,630,500 (3,130,500)
2,400,000 750,000
7,898,540 901,460
5,000,000 -
2,000,000 500,000
412,220 -
612,700 (12,700)
492,000 108,000
3,000,000 -
- 600,000
- 400,000
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Nama SM Month Allocated Actual
Yudhi Darmawan
Mr. X Ptk Januari 254,100
Februari 3,000,000
Maret 6,028,600
April 2,050,000
Mei 18,216,650
Juni 2,400,000
Juli 7,898,540
Agustus 13,942,720
September -
Oktober 4,104,700
November -
Desember -
TOTAL - 57,895,310
57,895,310
57,895
ACTUAL
Klaim Actual
Registration Hotel Tiket&Visa Transpor Meals Fee Speaker
- - - - - -
- - - - - -
4,500,000 - 1,330,600 - 198,000 -
1,750,000 - - - 300,000 -
7,000,000 8,100,000 3,116,650 - - -
- 2,400,000 - - - -
7,898,540 - - - - -
7,000,000 - 6,530,500 - - -
- - - - - -
- - - - 1,104,700 -
- - - - - -
- - - - - -
- - 254,100 - - -
- - - 3,000,000 - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - 412,220 - - -
- - - - - -
- - - 3,000,000 - -
- - - - - -
- - - - - -
- - 666,320 6,000,000 - -
- - 666,320 6,000,000 - -
- - 666 6,000 - -
ALLOCATED SPD
Yudhi Darmawan
Mr. X Ptk Januari 4,004,100 750,000
Februari 2,160,000 1,500,000
Maret 6,000,000 6,000,000
April 24,781,250 24,000,000
Mei 11,950,000 3,150,000
Juni - -
Juli 7,500,000 7,500,000
Agustus 412,220 -
September 4,200,000 -
Oktober 1,000,000 -
November - -
Desember - -
- - 3,000,000 254,100 - -
- 660,000 - - - -
- - - - - -
- - 781,250 - - -
8,800,000 - - - - -
- - - - - -
- - - - - -
- - - 412,220 - -
- 1,200,000 3,000,000 - - -
- 1,000,000 - - - -
- - - - - -
- - - - - -
Yudhi Darmawan
ALL DM Januari 475,030,843
Februari 341,154,736
Maret 327,209,085
April 270,368,732
Mei 262,080,821
Juni 508,569,903
Juli 621,580,749
Agustus 520,371,083
September 645,167,713
Oktober 234,923,567
November 116,685,498
Desember 110,386,283
TOTAL - 4,433,529,013
4,433,529,013
ACTUAL
Klaim Actual
Registration Hotel Tiket&Visa Transpor Meals Fee Speaker
Yudhi Darmawan
All DM Januari 541,262,203 162,527,800
Februari 664,970,927 169,130,900
Maret 348,753,862 212,895,000
April 485,428,863 269,732,000
Mei 540,731,596 275,402,095
Juni 635,526,279 406,456,094
Juli 438,189,619 180,186,000
Agustus 436,877,036 171,498,999
September 208,804,069 95,925,000
Oktober 188,910,259 63,890,000
November 144,952,278 54,790,000
Desember 175,606,045 85,762,900
(1,079)
PROPOSAL
SPL MA PSG BM EF AD
-
dhi Darmawan
Year to Date
Actual Budget 2015 Budget 2016
687,311,719 25,736,842 661,574,877
535,654,222 - 535,654,222
450,570,732 46,320,553 404,250,179
403,680,953 16,585,000 387,095,953
195,568,177 - 195,568,177
347,182,490 1,201,648 345,980,842
369,525,943 5,000,000 364,525,943
150,698,222 1,500,000 149,198,222
544,129,706 80,315,227 463,814,479
314,355,723 15,344,517 299,011,206
376,955,816 2,012,865 374,942,951
57,895,310 - 57,895,310
4,433,529,013 194,016,652 4,239,512,361
4,410,903,231
PROPOSAL
108,603 730,471
90,459 630,461
81,825 444,097
1,096 399,414
12,696 225,076
26,613 414,173
17,963 384,398
7,600 181,814
39,760 510,721
25,633 395,533
50,732 432,926
- 62,008
4,811,092
Titin K Wisnu W Tomi M Afrizal Unun A Anthony H
SPD 164,474,374 380,550,081 262,053,482 286,064,160 29,350,000 114,713,650
SPL 101,050,983 60,200,073 66,877,307 16,770,000 67,017,537 132,095,279
MA 40,240,601 66,025,413 70,045,761 66,403,304 28,184,769 78,136,753
PSG 176,028,000 7,500,000 27,789,552 22,900,000 - 5,638,000
BM 10,099,220 20,028,655 14,704,630 6,964,754 1,819,032 15,848,808
EF 8,500,000 1,350,000 9,100,000 3,500,000 - 750,000
AD - - - 1,078,735 - -
500,393,178 535,654,222 450,570,732 403,680,953 126,371,338 347,182,490
EF AD
8,500 - 374,926
- - 160,314
600 - 269,357
- 1,079 167,261
- - 116,371
- - 195,224
16,000 - 261,941
7,500 - 125,371
32,000 80,000 301,936
17,000 - 183,366
24,600 35,000 175,977
- - 31,949
2,363,993