Professional Documents
Culture Documents
14/12/16 450000
13/12/16 3361000
PAID SEPTEMBER 2017
No Hotel PO Item Qty Harga Amount D/D Modal Profit
1 Intercontinental PO G9021988 Candle Holder 15 35,000 525,000 17/07/17 225,000 300,000
2 Intercontinental PO G0007911 Toothpick Sandwich 5000 150 750,000 15/07/17 200,000 550,000
Intercontinental PO G0007911 Toothpick Sandwich 5000 150 750,000 24/07/17 200,000 550,000
3 Intercontinental PO G9022062 Bambu Dim.5cm x 4 mtr 20 35,000 700,000 14/07/17 250,000 450,000
2,725,000 20/09/17 875,000 1,850,000
1 Ayana PO 1706-028708 Repainting Equipment 10 125,000 1,250,000 01/08/17 400,000 850,000
1,250,000 08/09/17 400,000 850,000
2 Rimba PO 1707-033310 Menu Single Blackboard P.25 x L.18 cm 20 120,000 2,160,000 23/08/17 500,000 1,660,000
3 Ayana PO 1707-034450 Wooden Bowl Dim.15cm Tinggi 8cm-Sami Sami 50 57,000 2,850,000 23/08/17 1,050,000 1,800,000
4 Rimba PO 1706-032715 Dimsum Basket Without Cover 35cm 15 60,000 855,000 18/08/17 420,000 435,000
Rimba PO 1706-032715 Dimsum Basket+Tutup Dim.35cm 5 80,000 380,000 18/08/17 270,000 110,000
5 Ayana PO 1707-037996 Dimsum Basket+Tutup Dim.15cm 50 33,000 1,650,000 18/08/17 575,000 1,075,000
8 Ayana PO 1707-037988 Dimsum Basket Without Cover 32cm 25 70,000 1,750,000 28/08/17 625,000 1,125,000
9,645,000 29/09/17 3,440,000 6,205,000
1 Grand Mirage PO 722033 Bread Basket Dim.18 x T.9 cm (Bakul Kecil) 50 40,000 2,000,000 14/08/17 750,000 1,250,000
2,000,000 20/09/17 750,000 1,250,000
1 Ayodya PR 75102 Bamboo Tourches 2mt 20 90,000 1,800,000 14/08/17 400,000 1,400,000
2 Ayodya PO 1708-010867 Satay Stick 50 8,500 425,000 04/08/17 175,000 250,000
Ayodya PO 1708-010867 Satay Stick 100 8,500 850,000 14/08/17 350,000 500,000
Ayodya PO 1708-010867 Satay Stick 50 8,500 425,000 28/08/17 175,000 250,000
3,500,000 18/10/17 1,100,000 2,400,000
1 Sofitel PO 1707-67212 Bamboo Vas 15cm 20 13,500 270,000 03/08/17 90,000 180,000
Sofitel PO 1707-67212 Bamboo Vas 25cm 20 22,500 450,000 03/08/17 90,000 360,000
720,000 02/10/17 180,000 540,000
1 Westin PO 56595 Satay Stick 200 8,500 1,700,000 01/08/17 700,000 1,000,000
2 Westin PO 56805 Satay Stick 100 8,500 850,000 07/08/17 350,000 500,000
3 Westin PO 57574 Satay Stick 100 8,500 850,000 29/08/17 350,000 500,000
3,400,000 29/09/17 1,400,000 2,000,000
1 Laguna PO 00043412 Dimsum Basket+Tutup Dim.35cm 4 80,000 320,000 07/08/17 216,000 104,000
320,000 06/09/17 216,000 104,000
Laguna PO 00043412 Dimsum Basket+Tutup Dim.35cm 6 80,000 480,000 28/08/17 324,000 156,000
Laguna PO 00043412 Dimsum Basket+Tutup Dim.22cm 20 60,000 1,200,000 28/08/17 400,000 800,000
1,680,000 10/10/17 724,000 956,000
1 Artotel PO 8883 Bamboo Coctail Stick 100pc/pack 10 85,000 850,000 31/08/17 250,000 600,000
850,000 13/10/17 250,000 600,000
Jumeirah √ PO 117/PO/APP/02/20
Jumeirah √ PO 117/PO/APP/02/20
4 Purnama CASH
5 Amartera CASH
Amartera CASH
6 Desroches PO SDI0005368
Desroches PO SDI0005368
Desroches PO SDI0005368
OUTSTANDING PAID FEBRUARI 2020
Item Qty Harga
Round Bamboo Basket Dia.35cm H.15cm 6 65,000
Toothpick 50 9,000
20
Amount D/D Modal Profit
332,500 03/10/20 200,000 132,500 bambu jim
332,500 03/10/20 200,000 132,500 bambu jim
332,500 03/10/20 200,000 132,500 bambu jim
332,500 03/10/20 - 332,500 stock
1,330,000 29/12/20 600,000 730,000
600,000 05/10/20 150,000 450,000 kumbasari
600,000 20/11/20 150,000 450,000
370,000 20/10/20 250,000 120,000 shopee
370,000 20/11/20 250,000 120,000
916,000 10/11/20 300,000 616,000 widodo
916,000 03/11/20 300,000 616,000
13,061,000 13,056,000 -
TUKANG SEPTEMBER
No TUKANG HOTEL Item Qty Harga Amount PAID SISA
1 Sabda Ritz Carlton Box Rattan With Cover 55x38x15cm 10 135,000 1,350,000 1,350,000 - DP 4-9-18 Lunas 5-10-18
1,350,000 1,350,000 -
2 Sanur Grand Mirage Tray Rotan 33x27cm 1 650,000 650,000 650,000 - DP 17-9-18 Lunas 27-10-18
650,000 650,000 -
3 Joto Laboan Bajo Besek Lukis 6x6x4 Tanpa Tutup 50 5,500 275,000 500,000 - 225,000 DP 11-9-18
Joto Grand Hyatt Jaring 35cm punya widi 10 18,000 180,000 1,355,000 - 1,175,000 LUNAS 23-9-18
Joto Ayana Keben Bambu 18x18cm 60 17,000 1,020,000 1,020,000
Joto Intercont Food Cover Square Mesh 34x23x11 cm 10 20,000 200,000 200,000
Joto Westin Rice Basket Bamboo D 16cm 20 19,000 380,000 380,000
2,055,000 1,855,000 -
4 Suwarji Intercont Coconut Stand 40 35,000 1,400,000 1,400,000 - DP 27-8-18 LUNAS 8-9-18
1,400,000 1,400,000 -
5 Catur Ayana Wooden Stand Jati 4x3x3cm 100 5,000 - - FREE
- - -
6 Nyoman Laguna Kukusan 15 13,000 195,000 210,000 - 15,000 LUNAS 4-9-18
Nyoman Intercont Toothpick Sandwich 5,000 40 200,000 200,000
Nyoman Ayodya Runcing Nyoman 75 3,500 262,500 500,000 - 237,500 LUNAS 11-9-18
Nyoman Ayodya Runcing Gungbiang 85 3,500 297,500 300,000 - 2,500 LUNAS 20-9-18
Nyoman Ayodya Runcing Nyoman 20cm 20 4,000 80,000 250,000 - 170,000 LUNAS 20-9-18
Nyoman Intercont Toothpick Sandwich 5,000 40 200,000 200,000
1,235,000 1,260,000 -
8 IDA Hyatt Jogja Skewer 60 23,000 1,380,000 1,380,000 - DP 12-9-18 LUNAS 24-9-18
1,380,000 1,380,000 -
9 Pasar Intercont Chopstick 200 1,250 250,000 250,000 -
250,000 250,000 - LUNAS 20-9-18
25-7-18, LUNAS 4-9-18
7 Lina Intercont Basket For Long Staying Hampers 30x25x20cm tinggi -5cm 30
12 RIC Hyatt Regency Acrylic 30x21cm tebal 5mm + pasang magnet 100
RIC Hyatt Regency Ongkir indah cargo+packing kayu 1
Shopee Hyatt Regency Magnet 1cm 1
7 Catur Ayana Tempat Menu Kotak 4x4x4 cm, Jati Finishing Natural 120
36,520,000 35,520,000 -
4,620,000 4,620,000 -
17,086,000 17,086,000 -
NAS
Harga Amount PAID SISA
22,000 2,200,000 2,200,000 - Lunas 17-4-19
1,500 225,000 225,000 - Lunas 6-5-19
2,425,000 2,425,000 -
3,500 175,000 175,000
40 200,000 375,000 - 175,000 Lunas 5-5-19
375,000 375,000 -
250,000 2,000,000 1,000,000 1,000,000 DP 25-3-19
20,000 420,000 1,570,000 - 1,150,000 Lunas 29-4-19
75,000 150,000 150,000
2,570,000 2,570,000 -
13,000 1,300,000 1,300,000 - DP 18-4-19 Lunas 8-5-19
1,300,000 1,300,000 -
160,000 960,000 1,000,000 - 40,000 DP 25-3-19
16,000 160,000 3,000,000 - 2,840,000 Lunas 7-5-19
20,000 1,000,000 22,500 977,500 Lunas 4-6-19
18,000 540,000 540,000
35,000 210,000 210,000
30,000 150,000 150,000
90,000 450,000 450,000
45,000 225,000 225,000
37,500 187,500 187,500
35,000 140,000 140,000
4,022,500 4,022,500 -
44,000 264,000 337,000 - 73,000 Lunas 13-5-19
73,000 73,000 73,000
337,000 337,000 -
200,000 200,000 200,000 - Lunas 13-5-19
200,000 200,000 -
18,000 720,000 700,000 20,000 DP 30-4-19
4,000 800,000 820,000 - 20,000 Lunas 14-5-19
1,520,000 1,520,000 -
10,000 750,000 750,000 - Lunas 16-5-19
20,000 1,200,000 1,200,000 - Lunas 22-5-19 Lunas 4-6-19
12,000 600,000 600,000 - Lunas 4-6-19
2,550,000 2,550,000 -
20,000 400,000 500,000 - 100,000 DP 10-5-19
30,000 600,000 500,000 100,000 Lunas 25-5-19
1,000,000 1,000,000 -
20,000 540,000 1,000,000 - 460,000 DP 29-4-19
30,000 1,500,000 1040000 460,000 Lunas 27-5-19
2,040,000 2,040,000 -
45,000 2,250,000 1,000,000 1,250,000 DP 29-4-19
70,000 3,500,000 1,500,000 2,000,000 DP 30-4-19
315,000 315,000 3,647,000 - 3,332,000 Lunas 27-5-19
82,000 82,000 82,000
6,147,000 6,147,000 -
56,000 560,000 1,000,000 - 440,000 Lunas 31-5-19
44,000 440,000 440,000
1,000,000 1,000,000 -
76,000 1,520,000 1,520,000 - DP 15-4-19 Lunas 31-5-19
1,520,000 1,520,000 -
60,000 1,800,000 1,800,000 - DP 30-4-19 Lunas 31-5-19
1,800,000 1,800,000 -
28,806,500 28,806,500 -
AS
Harga Amount PAID SISA
5,000 200,000 200,000 - Lunas 4-6-19
4,000 180,000 180,000 - Lunas 4-6-19
4,000 220,000 220,000 - Lunas 4-6-19
3,500 350,000 350,000 - Lunas 4-6-19
950,000 950,000 -
4,940,000 4,940,000 4,940,000 - DP 8-6-19 Lunas 11-6-19
4,940,000 4,940,000 -
15,000 1,200,000 1,649,000 - 449,000 Lunas 21-6-19
17,000 374,000 374,000
15,000 75,000 75,000
1,649,000 1,649,000 -
5,000 400,000 1,350,000 - 950,000 Lunas 21-6-19
4,000 400,000 400,000
3,500 350,000 350,000
40 200,000 200,000
1,350,000 1,350,000 -
35,000 2,100,000 5,000,000 - 2,900,000 DP 3-5-19
75,000 7,500,000 5,000,000 2,500,000 DP 23-6-19
30,000 2,400,000 2,000,000 400,000 Lunas 26-6-19
12,000,000 12,000,000 -
54,000 1,080,000 2,936,000 - 1,856,000 Lunas 4-7-19
133,000 798,000 798,000
50,000 500,000 500,000
25,000 250,000 250,000
62,000 248,000 248,000
60,000 60,000 60,000
2,936,000 2,936,000 -
60,000 1,800,000 1,800,000 - DP 10-6-19 Lunas 1-7-19
1,800,000 1,800,000 -
15,000 750,000 830,000 - DP 28-6-19 Lunas 2-7-19
750,000 830,000 -
45,000 495,000 540,000 - 45,000 DP 17-6-19
45,000 360,000 315,000 45,000 Lunas 8-7-19
855,000 855,000 -
45,000 1,350,000 1,350,000 - Lunas 8-7-19
1,350,000 1,350,000 -
20,000 500,000 1,000,000 - 500,000 Lunas 10-7-19
10,000 500,000 500,000
1,000,000 1,000,000 -
25,000 75,000 145,000 - 70,000 Lunas 13-7-19
35,000 70,000 70,000
145,000 145,000 -
180,000 1,980,000 1,980,000 - DP 18-6-19 Lunas 14-7-19
1,980,000 1,980,000 -
1,650,000 1,650,000 1,650,000 - DP 1-7-19 Lunas 10-7-19
1,650,000 1,650,000 -
125,000 1,250,000 1,000,000 250,000 DP 15-6-19
25,000 1,250,000 2,100,000 - 850,000 Lunas 19-7-19
6,000 600,000 600,000
3,100,000 3,100,000 -
67,500 3,375,000 3,375,000 - DP 6-7-19 Lunas 22-7-19
3,375,000 3,375,000 -
20,000 1,000,000 1,000,000 - Lunas 26-7-19
1,000,000 1,000,000 -
40,830,000 40,910,000 -
AS
Harga Amount PAID SISA
17,000 1,020,000 1,195,000 - 175,000 Lunas 5-8-19
175,000 175,000 175,000
1,195,000 1,195,000 -
44,000 704,000 1,079,000 - 375,000 Lunas 5-8-19
7,500 375,000 375,000
1,079,000 1,079,000 -
80,000 1,200,000 1,200,000 - Lunas 5-8-19
1,200,000 1,200,000 -
10,000 500,000 500,000 - Lunas 1-8-19
500,000 500,000 -
300,000 300,000 300,000 - Lunas 4-8-19
12,500 500,000 500,000 - DP 30-7-19 Lunas 12-8-19
800,000 800,000 -
3,500 350,000 350,000 - Lunas 11-8-19
4,000 280,000 280,000 - Lunas 11-8-19
630,000 630,000 -
3,000 300,000 300,000 - DP 8-8-19
3,000 300,000 300,000 - Lunas 16-8-19
600,000 600,000 -
22,000 2,200,000 2,200,000 - Lunas 15-8-19
2,200,000 2,200,000 -
4,000 320,000 320,000
4,000 160,000 750,000 - 590,000 Lunas 22-8-19
5,000 275,000 275,000
755,000 750,000 5,000
30,000 750,000 1,325,000 - 575,000 Lunas 22-8-19
20,000 700,000 125,000 575,000 Lunas 6-9-19
1,450,000 1,450,000 -
NAS
Harga Amount PAID SISA
30,000 600,000 600,000 - Lunas 21-8-19
600,000 600,000 -
4,000 200,000 200,000 - Lunas 26-8-19
200,000 200,000 -
20,000 200,000 200,000 - Lunas 29-8-19
200,000 200,000 -
20,000 400,000 400,000 - DP 29-8-19 Lunas 3-9-19
400,000 400,000 -
50,000 300,000 300,000 - Lunas 7-9-19
240,000 1,440,000 1,440,000 - DP 14-8-19 Lunas 29-8-19
320,000 320,000 320,000 - Lunas 29-8-19
2,060,000 2,060,000 -
10,000 500,000 500,000 - Lunas 6-9-19
20,000 1,200,000 1,200,000 -
1,700,000 1,700,000 -
100,000 1,100,000 1,100,000 - Lunas 7-9-19
16,000 800,000 800,000 - Lunas 7-9-19
1,900,000 1,900,000 -
17,000 340,000 300,000 40,000 DP 20-8-19
20,000 400,000 440,000 - 40,000 Lunas 10-9-19
740,000 740,000 -
18,000 360,000 360,000 - Lunas 10-9-19
360,000 360,000 -
300,000 900,000 1,300,000 - 400,000 DP 12-8-19
45,000 2,250,000 1,850,000 400,000 Lunas 13-9-19
3,150,000 3,150,000 -
45,000 1,350,000 1,350,000 - Lunas 13-9-19
1,350,000 1,350,000 -
36,000 3,600,000 1,800,000 1,800,000 DP 21-8-19
795,000 795,000 2,595,000 - 1,800,000 Lunas 19-9-19
250,000 250,000 250,000 - Lunas 22-8-19
4,645,000 4,645,000 -
17,305,000 17,305,000 -
AS
Harga Amount PAID SISA
3,000 75,000 75,000 - Lunas 23-9-19
75,000 75,000 -
40 200,000 700,000 - 500,000 Lunas 22-9-19
3,500 700,000 200,000 500,000 Lunas 24-9-19
900,000 900,000 -
30,000 1,800,000 900,000 900,000 DP 9-9-19
55,000 110,000 1,066,000 - 956,000 Lunas 30-9-19
56,000 56,000 56,000
1,966,000 1,966,000 -
6,000 180,000 303,000 - 123,000 Lunas 5-10-19
2,000 100,000 100,000
23,000 23,000 23,000
303,000 303,000 -
25,000 50,000 221,000 - 171,000 Lunas 5-10-19
35,000 105,000 105,000
28,000 56,000 56,000
10,000 10,000 10,000
221,000 221,000 -
40 200,000 550,000 - 350,000 Lunas 6-10-19
3,500 350,000 350,000
550,000 550,000 -
60,000 900,000 900,000 - Lunas 19-9-19
26,000 936,000 2,551,000 - 1,615,000 Lunas 9-10-19
17,000 1,190,000 1,190,000
8,500 425,000 425,000
3,451,000 3,451,000 -
400,000 800,000 800,000 - DP 22-9-19 Lunas 9-10-19
800,000 800,000 -
300,000 2,400,000 1,000,000 1,400,000 DP 21-8-19
20,000 1,000,000 2,400,000 - 1,400,000 Lunas 11-10-19
3,400,000 3,400,000 -
40,000 800,000 2,810,000 - 2,010,000 Lunas 17-10-19
14,000 420,000 420,000
17,000 510,000 510,000
30,000 1,080,000 1,080,000
2,810,000 2,810,000 -
73,000 730,000 300,000 430,000 DP 8-9-19
30,000 900,000 1,000,000 - 100,000 DP 16-9-19
15,000 450,000 3,355,000 - 2,905,000 Lunas 17-10-19
35,000 2,100,000 2,100,000
88,000 88,000 88,000
135,000 135,000 135,000
252,000 252,000 252,000
4,655,000 4,655,000 -
6,500 195,000 100,000 95,000 DP 7-10-19
55,000 55,000 150,000 - 95,000 Lunas 15-10-19
250,000 250,000 -
40,000 1,280,000 1,280,000 - DP 5-10-19 Lunas 23-10-19
100,000 100,000 100,000 - Lunas 10-10-19
1,380,000 1,380,000 -
615,000 615,000 615,000 - Lunas 10-10-19
12,500 875,000 875,000 - Lunas 28-10-19
1,490,000 1,490,000 -
17,000 510,000 2,010,000 - 1,500,000 Lunas 29-10-19
24,000 240,000 240,000
56,000 1,120,000 1,120,000
70,000 140,000 140,000
2,010,000 2,010,000 -
10,000 500,000 500,000 - Lunas 14-9-19 papi Lunas 29-10-19
500,000 500,000 -
15,000 225,000 675,000 - 450,000 Lunas 31-10-19
30,000 450,000 450,000
675,000 675,000 -
25,436,000 25,436,000 -
NAS
Harga Amount PAID SISA
2,000,000 2,000,000 1,000,000 1,000,000 DP 18-10-19
30,000 540,000 4,070,000 - 3,530,000 Lunas 5-11-19
200,000 200,000 200,000
9,000 900,000 900,000
22,000 1,100,000 1,100,000
30,000 90,000 90,000
35,000 105,000 105,000
15,000 135,000 135,000
5,070,000 5,070,000 -
4,000 400,000 650,000 - 250,000 Lunas 5-11-19
5,000 250,000 250,000
650,000 650,000 -
65,000 3,900,000 1,000,000 2,900,000 DP 30-9-19
135,000 135,000 3,035,000 - 2,900,000 Lunas 5-11-19
4,035,000 4,035,000 -
45,000 4,500,000 2,500,000 2,000,000 DP 30-9-19 DP 15-10-19
10,000 410,000 2,410,000 - 2,000,000 Lunas 8-11-19
4,910,000 4,910,000 -
1,000 1,000,000 1,000,000 - Lunas 9-11-19
1,000,000 1,000,000 -
30,000 300,000 600,000 - 300,000 Lunas 12-11-19
300,000 300,000 300,000
600,000 600,000 -
6,000 720,000 720,000 - Lunas 25-11-19
720,000 720,000 -
56,000 1,120,000 2,412,000 - 1,292,000 Lunas 12-11-19
70,000 700,000 700,000
46,000 368,000 368,000
56,000 224,000 224,000
2,412,000 2,412,000 -
24,000 240,000 1,240,000 - 1,000,000 Lunas 25-11-19
50,000 1,000,000 1,000,000
1,240,000 1,240,000 -
8,000 240,000 240,000 - Lunas 18-11-19
240,000 240,000 -
6,000 140,000 140,000 - Lunas
113,000 113,000 113,000 - Lunas
253,000 253,000 -
2,350 470,000 470,000 - Lunas 4-12-19
470,000 470,000 -
21,600,000 21,600,000 -
44,145,000 44,045,000 -
TUKANG JANUARI 2020
No TUKANG HOTEL Item Qty
1 Anton Fourseason Food Cover Mesh Rectangular Size: 31x19,5x13 cm 5
Anton Fourseason Food Cover Mesh Rectangular Size: 36 x 9,5 x 16 cm 2
Anton Fourseason Food Cover Mesh Rectangular Size: 88x40 cm 1
Anton Fourseason Food Cover Mesh Rectangular Size: 95x50 cm 1
Catur Grand Hyatt Wooden Teak Bowl D.12cm H.6cm Dark Brown 30
Catur Ayana Wooden Sauce Dish 20
2 KumbasariFourseason Keben17x17cm 10
KumbasariFourseason Keben17x17cm 10
7 Sabda Desroches Rattan Food Cover Round With Inner Fabric 28x25cm 24
Sabda Desroches Rattan Food Cover Recta With Inner Fabric 64x38x20cm 6
Sabda Desroches Rattan Food Cover Oval With Inner Fabric 64x51x25cm 12
8 Tokped Desroches Kain coklat tua waterproof 1
14,087,000 14,087,000 -
Harga Amount PAID SISA
17,000 425,000 1,105,000 - 680,000 Lunas 7-2-20
17,000 850,000 170,000 680,000 free salah hitung
1,275,000 1,275,000 -
25,000 500,000 500,000 - DP 4-2-20 Lunas 14-2-20
500,000 500,000 -
2,500 2,500,000 2,500,000 - DP 7-2-20 Lunas 24-2-20
2,500,000 2,500,000 -
6,000 138,000 138,000 - Lunas 14-2-20
138,000 138,000 -
4,413,000 4,413,000 -
10,727,000 10,727,000 -
1,265,000 1,265,000 -
R 2020
Harga Amount PAID SISA
105,000 420,000 300,000 120,000 DP 7-7-20
160,000 480,000 600,000 - 120,000 Lunas 10-8-20
900,000 900,000 -
80,000 880,000 880,000 - DP 26-8-20 Lunas22-9-20
266,100 266,100 266,100 - Lunas 26-8-20
1,146,100 1,146,100 -
20,000 500,000 1,000,000 - 500,000 DP 22-7-20
35,000 1,750,000 1,250,000 500,000 Lunas 14-8-20
2,250,000 2,250,000 -
20,000 600,000 500,000 100,000 DP 18-8-20
25,000 500,000 600,000 - 100,000 Lunas 19-9-20
1,100,000 1,100,000 -
25,000 1,000,000 1,000,000 - DP 13-8-10
1,000,000 1,000,000 - Lunas 28-8-20
10,000 100,000 500,000 - 400,000 DP 1-9-20
20,000 200,000 350,000 - 150,000 Lunas 10-9-20
55,000 550,000 550,000
70,000 350,000 350,000
45,000 45,000 395,000 - 350,000 Lunas 28-9-20
1,245,000 1,245,000 -
20,000 100,000 400,000 - 300,000 Lunas 7-9-20
20,000 100,000 100,000
20,000 200,000 200,000
400,000 400,000 -
52,100 52,100 52,100 - Lunas 26-8-20
52,100 52,100 -
63,700 318,500 300,000 18,500 DP 25-8-20
35,000 175,000 175,000
35,000 175,000 175,000
668,500 300,000 368,500
4,800,000 4,800,000 -
25,132,082
35jt x 9 315,000,000
25,132,082
Sisa 289,867,918
BTN 11jt x 10 110,000,000
Sisa 179,867,918
35jt x 9
Sisa
BTN 11jt x 10
Sisa
25,148,766 TOTAL
OV-AGUSTUS 2019
168,004
97,944
198,000
690,000
451,000
198,000
800,000
400,000
353,882
2,500,000
1,100,000
1,040,000
1,000,000
273,682
197,000
2,000,000
400,000
5,000,000
3,000,000
1,000,000
2,000,000
223,570
225,000
1,500,000
316,000
25,132,082
315,000,000
25,132,082
289,867,918
110,000,000
179,867,918
RAN 2020
30,000,000
30,000,000
120,000,000
55,148,766
64,851,234
142,651,234
KOMANG ADI
KREDIT DEBET KET
0 30/10/19 456,668 saldo awal
1 31/10/19 10,979,992 transfer 1
2 06/11/19 6,030,000 transfer 2
3 09/11/19 10,000,000 pak balun 1
4 25/10/19 6,500,000 angsuran bpr okt
5 26/10/19 1,000,000 batu, lampu, dll
6 22/11/19 15,097,489 transfer 3
7 23/11/19 10,000,000 pak balun 2
8 22/11/19 5,000,000 pintu pagar
9 10/12/19 10,293,742 transfer 4
10 19/12/19 10,000,000 pak balun 3
11 05/01/20 10,177,164 transfer 5
12 07/01/20 10,000,000 pak balun 4
13 31/01/20 26,601,192 transfer 6
14 30/01/20 10,000,000 pak balun 5
15 24/02/20 3,000,000 DP kanopi 1
16 28/02/20 27,324,233 transfer 7
17 06/03/20 10,000,000 pak balun 6
18 15/03/20 2,000,000 DP kanopi 2
19 23/03/20 2,000,000 Pelunasan teralis
106,503,812 79,500,000 -
SISA 26,000,000
REAL 26,000,000
KOMANG DESSI
KREDIT DEBET KET
1 13/12/19 27,759,600 Moneygram
2 13/12/19 6,000 Materai
3 17/12/19 600,000 Kabel,pipa,dll
4 18/12/19 400,000 Sambung saklar,dll
5 19/12/19 1,500,000 LAMPU 5x
6 19/12/19 6,500,000 Angsuran BPR NOV
7 19/12/19 6,500,000 Angsuran BPR DEC
8 19/12/19 12,228,554 Trf ke BNI Komang
9 08/01/20 41,315,550 Moneygram
10 13/01/20 6,500,000 Angsuran BPR JAN
11 13/01/20 34,300,000 Trf ke BNI Komang
69,075,150 68,534,554 -
SISA 540,596
KETUT KIRIM
KREDIT DEBET KET
1 01/02/20 9,315,944
2 05/02/20 9,000,000 pak balun 1 feb
3 05/02/20 300,000 spp sachi
4 11/03/20 11,131,209
5 03/03/20 5,000,000 pak balun 2 maret
6 28/02/20 5,000,000 BPR feb
7 28/02/20 1,000,000 uang gedung sachi
8 14/03/20 10,922,679
9 14/03/20 900,000 spp sachi
10 31/03/20 5,000,000 BPR maret
11 14/04/20 5,000,000 pak balun 3 april
31,369,832 31,200,000 -
SISA 169,832
BAYAR BPR-BRI-DLL
TOTAL KEMBALI KET
1 28/12/19 5,000,000 BPR januari
2 08/01/20 500,000 belanja cocomart
3 09/01/20 900,000 tukar dolar
4 10/01/20 1,600,000 servis agya
5 28/01/20 5,000,000 BPR januari
4 05/02/20 300,000 spp sachi
5 17/02/20 17,000,000 bri feb 20
6 11/03/20 1,000,000 spp sachi
30,000,000 1,300,000 -
SISA 28,700,000
SEYCHELLES
No Item Description Price USD Price IDR
1 Rattan Food Cover Round With Inner Fabric USD 22 Rp 292,600
D.28 x H.25 cm Inner Size
2 Rattan Food Cover Rectangular With Inner Fabric USD 26 Rp 345,800
L.64 x W.38 x H.20 cm Inner Size
3 Rattan Food Cover Oval With Inner Fabric USD 36 Rp 478,800
L.63 x W.51 x H.25 cm Inner Size
DISC 5%
TOTAL
Qty Total Amount Tukang Profit
24 Rp 7,022,400 Rp 2,520,000 Rp 4,502,400
KIDS BOUTIQUE
No Item Description Price Qty Total Amount
1 Bamboo Blind Curtain for Kids Boutique
Lapisan Kain Waterproof 600D-Beige
Size: L.300cm x P.2.85cm Rp 975,000 6 Rp 5,850,000
Rp 5,850,000
VERANDA
No Item Description Price Qty Total Amount
1 Bamboo Blind Curtain for Veranda
Lapisan Kain Waterproof 600D-Beige
Size: L.3.50cm x P.3.70cm Rp 1,400,000 6 Rp 8,400,000
Rp 8,400,000
KIDS CORNER
No Item Description Price Qty Total Amount
1 Bamboo Blind Curtain for Kids Corner
Lapisan Kain Waterproof 600D-Beige
Size: L.1.90cm x P.2.50cm Rp 545,000 2 Rp 1,090,000
Rp 1,090,000
TOTAL 38 Rp 30,303,000
30%
30%
40%
Total
Tukang 80.000 PROFIT
Rp 1,071,600 Rp 448,400
Rp 508,024 Rp 211,976
Rp 434,720 Rp 180,280
Rp 313,600 Rp 126,400
Rp 486,080 Rp 203,920
Rp 483,928 Rp 206,072
Rp 451,200 Rp 188,800
Rp 3,749,152 Rp 1,565,848
Rp 518,848 Rp 216,152
Rp 379,200 Rp 160,800
Rp 390,400 Rp 159,600
Rp 576,000 Rp 244,000
Rp 384,000 Rp 156,000
Rp 384,000 Rp 156,000
Rp 333,200 Rp 135,800
Rp 333,200 Rp 135,800
Rp 569,296 Rp 240,704
Rp 453,080 Rp 196,920
Rp 453,080 Rp 196,920
Rp 4,774,304 Rp 1,998,696
Rp 2,000,000 Rp 875,000
Rp 2,000,000 Rp 875,000
Rp 6,216,000 Rp 2,184,000
Rp 6,216,000 Rp 2,184,000
Rp 760,000 Rp 330,000
Rp 760,000 Rp 330,000
Rp 21,603,456 Rp 8,699,544
Rp 21,500,000 Rp 8,803,000
6,450,000
4,515,000
10,535,000
21,500,000
OUTSTANDING PAID JANUAR
No Hotel Nota PO
1 Fourseason 1964 PO BAL0116555
Fourseason 1967 PO BAL0117067
Fourseason 1979 PO BAL0117917
5 Amartera CASH
Amartera CASH
5 Amartera CASH
4 Amartera CASH
Toothpick 50 9,000
Toothpick 50 9,000
Toothpick 50 9,000
OUTSTANDING PAID JULI - AGUSTUS 2021
Item Qty Harga
Wooden Insert 12 175,000
Toothpick 50 9,000
Toothpick 50 9,000
BER 2021
Amount D/D Modal Profit
700,000 06/09/21 300,000 400,000 catur
700,000 29/09/21 300,000 400,000
150,000 27/08/21 150,000 stock
150,000 24/09/21 - 150,000
1,050,000 23/08/21 750,000 300,000 joto
1,050,000 12/10/21 750,000 300,000
291,000 30/08/21 187,500 103,500 rohyadi
582,000 30/08/21 187,500 394,500 rohyadi
873,000 05/10/21 375,000 498,000
130,000 23/09/21 70,000 60,000 ida
130,000 16/07/21 70,000 60,000
500,000 29/10/21 50,000 450,000
500,000 29/10/21 50,000 450,000
BER 2021
Amount D/D Modal Profit
150,000 30/09/21 150,000 stock
150,000 - 150,000
1,850,000 18/10/21 1,000,000 850,000 catur
1,850,000 29/11/21 1,000,000 1,150,000
900,000 11/10/21 300,000 600,000 joto
1,300,000 11/10/21 340,000 960,000 joto
500,000 11/10/21 180,000 320,000 joto
2,700,000 21/12/21 820,000 1,880,000
1,825,000 20/10/21 950,000 875,000 sabda
1,425,000 20/10/21 600,000 825,000 sabda
3,250,000 24/11/21 1,550,000 1,700,000
450,000 12/10/21 50,000 400,000
450,000 24/11/21 50,000 400,000
140,000 03/11/21 50,000 90,000
190,000 03/11/21 50,000 140,000
330,000 09/12/21 100,000 230,000
2 Anton Six Senses Rattan Caddy Bucket Size 53x30x32cm (real 45x29x28) 11
27,186,700 27,249,700 -
1
Harga Amount PAID SISA
105,000 2,520,000 2,880,000 - 360,000 DP 20-12-20
160,000 960,000 2,880,000 - 1,920,000 Lunas 15-2-21
190,000 2,280,000 2,280,000
5,760,000 5,760,000 -
120,000 1,320,000 1,280,000 - DP 31-12-20 Lunas 5-2-21
1,320,000 1,280,000 -
15,000 150,000 150,000 - Lunas 4-1-21
7,000 140,000 140,000 - Lunas 9-1-21
290,000 290,000 -
94,000 94,000 94,000 - Lunas 30-1-21
384,000 384,000 -
190,000 1,900,000 1,500,000 400,000 DP 17-2-21
22,000 660,000 2,060,000 - 1,400,000 Lunas 10-3-21
50,000 1,000,000 1,000,000
3,560,000 3,560,000 -
320,000 1,920,000 750,000 1,170,000 2/21/2025
14,000 84,000 1,254,000 - 1,170,000 Lunas 15-3-21
30,000 570,000 570,000 - Lunas 26-3-21
2,574,000 2,574,000 -
40,000 40,000 75,000 - 35,000 Lunas 12-3-21
25,000 25,000 25,000
10,000 10,000 10,000
75,000 75,000 -
60,000 900,000 1,000,000 - 100,000 DP 25-3-21
380,000 760,000 940,000 - 180,000 Lunas 27-4-21
140,000 280,000 280,000
1,940,000 1,940,000 -
16,000 400,000 400,000 - DP 26-3-21, Lunas 22-4-21
15,000 150,000 150,000 - Lunas 22-4-21
350,000 1,750,000 1,750,000 - DP 12-5-21, Lunas 4-6-21
2,300,000 2,300,000 -
53,300 213,200 213,200 - Lunas 19-3-21
122,000 122,000 122,000 - Lunas 19-3-21
335,200 335,200 -
15,000 150,000 220,000 - 70,000 Lunas 30-3-21
7,000 70,000 70,000
15,000 150,000 250,000 - 100,000 Lunas 4-5-21
10,000 100,000 100,000
220,000 220,000 -
18,758,200 18,718,200 -
6,428,000 6,428,000 -
R 2021
Harga Amount PAID SISA
35,000 175,000 175,000
500,000 1,000,000 1,000,000
70,000 1,400,000 2,000,000 - 600,000 DP 27-11-21
45,000 900,000 900,000
35,000 1,400,000 3,875,000 - 2,475,000 Lunas 26-12-21
500,000 1,000,000 1,000,000
5,875,000 5,875,000 -
35,000 70,000 70,000 - Lunas 9-12-21
70,000 70,000 -
2,000 2,350,000 2,350,000 - DP 16-12-21 Lunas 27-12-21
2,350,000 2,350,000 -
25,000 50,000 50,000 - Lunas 22-12-21
50,000 50,000 -
30,000 1,500,000 1,500,000 - DP 22-12-21 Lunas 28-2-22
80,000 160,000 160,000 - Lunas 22-12-21
1,660,000 1,660,000 -
3,000 450,000 300,000 150,000 DP 23-12-21
21,000 21,000 21,000
471,000 300,000 171,000
25,000 250,000 200,000 50,000 DP 24-12-21
30,000 30,000 80,000 - 50,000 Lunas 31-12-21
280,000 280,000 -
6 Slamet Westin Round Box Bamboo Diameter 25cm x Height 20cm with cover
Slamet Westin Ongkir
6 Widodo Westin Food Cover Bamboo Rectangular Size: P.61 x L.41 x T.20 cm
Widodo Westin Food Cover Bamboo Rectangular Size: P.64 x L.44 x T.20 cm
Widodo Westin Food Cover Bamboo Rectangular Size: P.46 x L.35 x T.20 cm
9 Erwin FS Sayan Grill Partisi Bambu Cendani 400x76cm
Erwin FS Sayan Table Partisi Bambu Cendani 350x74cm
Erwin FS Sayan Table Partisi Bambu Cendani 540x74cm
Erwin FS Sayan Table Partisi Bambu Cendani 100x76cm
5 Sabda Fourseasons Food Cover Rattan White Size: 65x45x20 cm Insert Fabric
APRIL 2022
Qty Harga Amount PAID SISA
5000 50 250,000 250,000 - Lunas 31-3-22
500 100 50,000 50,000 - Lunas 6-4-22
1000 100 100,000 100,000 - Lunas 28-4-22
400,000 400,000 -
13 27,000 351,000 351,000
12 35,000 420,000 420,000
12 18,000 216,000 987,000 - 771,000 Lunas 1jt 10-4-22
14 18,000 252,000 252,000 - Lunas 26-4-22
1,239,000 1,239,000 -
1 1,500,000 1,500,000 1,500,000 - DP 29-3-22 Lunas 10-4-22
1,500,000 1,500,000 -
16 35,000 560,000 500,000 60,000 DP 2-4-22
12 50,000 600,000 540,000 - 60,000 Lunas 14-4-22
1,160,000 1,040,000 -
100 7,000 700,000 700,000 - DP 2-4-22 Lunas 12-4-22
10 7,000 70,000 70,000 - Lunas 24-4-22
770,000 770,000 -
8 85,000 680,000 680,000 - DP 1-4-22 Lunas 13-4-22
680,000 680,000 -
2 25,000 50,000 50,000
2 45,000 90,000 90,000
1 22,000 22,000 162,000 - 140,000 Lunas 6-4-22
3 25,000 75,000 75,000 - Lunas 19-4-22
237,000 237,000 -
30 70,000 2,100,000 1,000,000 1,100,000 DP 15-4-22
1 100,000 100,000 1,100,000 - 1,000,000 Lunas 15-5-22
2,200,000 2,100,000 100,000
20 50,000 1,000,000 500,000 500,000
12 112,000 1,344,000 1,000,000 344,000 DP 21-4-22
10 135,000 1,350,000 2,200,000 - 850,000 Lunas 1-5-22
3,694,000 3,700,000 -
G MEI 2022
Qty Harga Amount PAID SISA
1000 100 100,000 100,000 - Lunas 16-5-22
100,000 100,000 -
36 7,000 300,000 300,000 - Lunas 15-5-22
300,000 300,000 -
10 90,000 900,000 600,000 300,000 DP 4-5-22
10 55,000 950,000 1,250,000 - 300,000 Lunas 10-5-22
1,850,000 1,850,000 -
24 10,000 340,000 340,000 - Lunas 10-5-22
10 80,000 800,000 800,000 - Shopeepay
1,140,000 1,140,000 -
3,390,000 3,390,000 -
G JUNI 2022
Qty Harga Amount PAID SISA
50 5,000 250,000 250,000 - Lunas 2-6-22
1000 100 100,000 100,000 - Lunas 15-6-22
3000 100 300,000 300,000 - Lunas 29-6-22
650,000 650,000 -
25 18,000 575,000 400,000 175,000 DP 23-5-22
5 25,000 125,000 300,000 - 175,000 Lunas 2-6-22
12 35,000 420,000 920,000 - 500,000 Lunas 26-6-22
20 15,000 300,000 300,000
20 10,000 200,000 200,000
1,620,000 1,620,000 -
10 45,000 400,000 400,000 - Lunas 13-6-22
400,000 400,000 -
5 25,000 125,000 125,000 - Lunas 3-6-22
5 25,000 125,000 125,000 - Lunas 23-6-22
250,000 250,000 -
2 240,000 480,000 1,000,000 - 520,000 DP 15-5-22
2 195,000 390,000 390,000
2 210,000 420,000 420,000
3 180,000 540,000 540,000
10 280,000 2,800,000 1,500,000 1,300,000 DP 7-6-22
12 60,000 720,000 3,250,000 - 2,530,000 Lunas 29-6-22
2 200,000 400,000 400,000
5,750,000 5,750,000 -
5 110,000 550,000 700,000 - 150,000 DP 17-5-22
5 110,000 550,000 200,000 350,000 DP 20-5-22
5 90,000 450,000 650,000 - 200,000 Lunas 29-6-22
1 400,000 400,000 800,000 - 400,000 DP 17-6-22
2 350,000 700,000 915,000 - 215,000 Lunas 23-6-22
1 540,000 540,000 540,000
1 75,000 75,000 75,000
1,715,000 1,715,000 -
15 80,000 1,200,000 1,100,000 100,000 DP 20/28-6-22
1,200,000 1,100,000 100,000
2 70,000 140,000 270,000 - 130,000 Lunas 24-6-22
2 65,000 130,000 130,000
270,000 270,000 -
G JULI 2022
Qty Harga Amount PAID SISA
200 5,000 1,000,000 1,000,000
1,000,000 - 1,000,000
8 25,000 200,000 500,000 - 300,000 DP 24-6-22
8 22,000 176,000 176,000
8 55,000 440,000 440,000
6 60,000 360,000 360,000
1,176,000 500,000 676,000
500 18,000 9,000,000 3,000,000 6,000,000 DP 25-6-22
9,000,000 3,000,000 6,000,000
30 50,000 1,500,000 800,000 700,000 DP 30-5-22
15 40,000 600,000 500,000 100,000 DP 14-6-22
15 30,000 450,000 450,000
20 30,000 600,000 600,000
3,150,000 1,300,000 1,850,000
4 190,000 760,000 500,000 260,000 DP 10-6-22
760,000 500,000 260,000
1 325,000 325,000 325,000 Spaylater
1 450,000 450,000 450,000 Spaylater
1 45,000 45,000 45,000 Spaylater
1 600,000 600,000 600,000 Spaylater
1,420,000 - 1,420,000
2 Lunas 17-2-22
2 Lunas 10-4-22
Lunas 12-4-22
Lunas 13-4-22
HOTEL NOVEMBER-DESEMBER
No Hotel Amount
1 30/09/21 Andaz 150,000 19/01/22
2 11/10/21 Bulgari 2,700,000 21/12/21
3 18/11/21 Nusa Dua Beach 1,160,000 14/12/21
4 20/12/21 Nusa Dua Beach 286,000 10/01/22
5 29/12/21 Ayana Rimba 517,500 29/12/21
4,813,500
PAID 4,813,500
SISA -
HOTEL JANUARI
No Hotel Amount
1 13/12/19 Double Six 2,000,000 28/01/22
2 15/12/21 Andaz New 14,170,000 28/01/22
3 20/12/21 Intercontinental 75,000 28/01/22
4 28/12/21 Ritz Carlton 897,000 31/01/22
17,142,000
PAID 17,142,000
SISA -
HOTEL FEBRUARI
No Hotel Amount
1 29/12/21 Ayana Rimba 7,590,000 09/02/22
2 11/03/22 Amarterra 130,000 11/03/22
3 04/01/22 Fourseason 700,000 24/02/22
4 04/02/22 Andaz 150,000 29/03/22
5 07/02/22 The Laguna 500,000 30/03/22
6 29/03/22 Westin 125,000 25/05/22
9,195,000
PAID 8,695,000
SISA -
HOTEL MARET-APRIL
No Hotel Amount
1 28/02/22 Ayana Komodo 8,100,000 01/04/22
2 28/01/22 Intercontinental 1,680,000 21/04/22
3 15/02/22 The Laguna 250,000 26/04/22
4 31/03/22 Ayana Midplaza 4,500,000 09/05/22
5 29/03/22 Westin 2,550,000 20/04/22
6 17/03/22 Nusa Dua Beach 1,040,000 13/04/22
7 11/04/22 Alila Uluwatu 600,000 20/05/22
8 15/04/22 FS Sayan 10,860,000 24/05/22
9 10/04/22 Harper Jogja 330,000 20/05/22
10 29/04/22 Westin 125,000 14/06/22
11 15/12/21 Hyatt Regency 575,000 18/05/22
12 20/04/22 Amartera 195,000 25/04/22
30,805,000
PAID 30,805,000
SISA -
HOTEL JUNI
No Hotel Amount
1 13/12/19 Double Six 2,800,000 27/06/22
2 29/03/22 Intercontinental 300,000 24/06/22
18/05/22 Intercontinental 150,000 24/06/22
3 10/05/22 Westin 1,350,000 14/06/22
4 10/05/22 Andaz 4,000,000 27/06/22
5 03/05/22 Ayana Komodo 1,800,000 07/06/22
6 23/05/22 FS Sayan 1,140,000 24/06/22
7 11/05/22 The Ungasan 8,340,000
8 23/05/22 Fourseasons 950,000 23/06/22
9 03/06/22 De Vin Sky 300,000 03/06/22
10 27/05/22 Nusa Dua Beach 338,000 10/06/22
31/05/22 Nusa Dua Beach 312,000
21,780,000
PAID 13,128,000
SISA 8,652,000
HOTEL JULI
No Hotel Amount
1 29/06/22 Westin 3,350,000
2 13/06/22 Ayana Komodo 3,840,000
28/06/22 Ayana Komodo 750,000 27/06/22
28/06/22 Ayana Komodo 120,000 27/06/22
3 03/06/22 The Aveda 1,200,000
4 27/06/22 Fourseasons 6,500,000
5 27/06/22 FS Sayan 3,790,000
6 28/06/22 Intercontinental 150,000
7 30/06/22 Nusa Dua Beach 1,960,000
8 28/06/22 Laguna 2,475,000 23/06/22
28/06/22 Laguna 1,500,000
9 23/06/22 Amartera 325,000 23/06/22
25,960,000
PAID 3,670,000
SISA 22,290,000
HOTEL AGUSTUS
No Hotel Amount
1 Intercontinental 450,000
2 Ayana Komodo 4,860,000
3 Fourseasons 3,300,000
4 FS Sayan 7,750,000
5 Bulgari 3,950,000
6 Holywings 8,000,000 23/06/22
Holywings 8,000,000
7 Nusa Dua Beach 2,600,000
38,910,000
PAID 8,000,000
SISA 30,910,000
DEPOSITO
No Mandiri Amount
1 20/01/22 Januari 152,876
2 20/02/22 Februari 152,876
3 20/03/22 Maret 138,082
4 20/04/22 April 152,876
5 20/05/22 Mei 147,945
6 20/06/22 Juni 152,876
7
8
9
10
11
12
897,531
PAID 897,531
SISA -
DI PINJAM
DEPOSITO MANDIRI 100,000,000 10,000,000
100,000,000 3,000,000
17,000,000
OUTSTANDING INVOICE 61,852,000 10,000,000
SALDO BCA - 40,000,000
SALDO MANDIRI 14,850,000
TOTAL INVOICE+SALDO 76,702,000
TOTAL TUKANG 11,206,000
BALANCE 65,496,000
Spaylater
Tali Ijuk 72,266
Sample cangkir 34,833
Bubu ikan sayan 334,815
Listrik 106,839
Kain food cover 105,019
Kain tile 37,433
Jepit panggang ayana 444,400
Gelas laguna 596,910
Blackborad ayana 43,430
Dress 32,320
Zhou 79,267
1,887,532
KETUT BPR DEC+JAN 2020
KETUT BERANGKAT+DOLAR+SERVICE AGYA
KETUT BRI PP TRF
KOMANG SINTIA
2,500,000 18/05/22
500,000 24/05/22
4,000,000 04/06/22
330,000 05/06/22
3,000,000 01/07/22
10,330,000
-
HOTEL NOVEMBER-DESEMBER
No Hotel Amount
1 30/09/21 Andaz 150,000 19/01/22
2 11/10/21 Bulgari 2,700,000 21/12/21
3 18/11/21 Nusa Dua Beach 1,160,000 14/12/21
4 20/12/21 Nusa Dua Beach 286,000 10/01/22
5 29/12/21 Ayana Rimba 517,500 29/12/21
4,813,500
PAID 4,813,500
SISA -
HOTEL JANUARI
No Hotel Amount
1 13/12/19 Double Six 2,000,000 28/01/22
2 15/12/21 Andaz New 14,170,000 28/01/22
3 20/12/21 Intercontinental 75,000 28/01/22
4 28/12/21 Ritz Carlton 897,000 31/01/22
17,142,000
PAID 17,142,000
SISA -
HOTEL FEBRUARI
No Hotel Amount
1 29/12/21 Ayana Rimba 7,590,000 09/02/22
2 11/03/22 Amarterra 130,000 11/03/22
3 04/01/22 Fourseason 700,000 24/02/22
4 04/02/22 Andaz 150,000 29/03/22
5 07/02/22 The Laguna 500,000 30/03/22
6 29/03/22 Westin 125,000 25/05/22
9,195,000
PAID 8,695,000
SISA -
HOTEL MARET-APRIL
No Hotel Amount
1 28/02/22 Ayana Komodo 8,100,000 01/04/22
2 28/01/22 Intercontinental 1,680,000 21/04/22
3 15/02/22 The Laguna 250,000 26/04/22
4 31/03/22 Ayana Midplaza 4,500,000 09/05/22
5 29/03/22 Westin 2,550,000 20/04/22
6 17/03/22 Nusa Dua Beach 1,040,000 13/04/22
7 11/04/22 Alila Uluwatu 600,000 20/05/22
8 15/04/22 FS Sayan 10,860,000 24/05/22
9 10/04/22 Harper Jogja 330,000 20/05/22
10 29/04/22 Westin 125,000 14/06/22
11 15/12/21 Hyatt Regency 575,000 18/05/22
12 20/04/22 Amartera 195,000 25/04/22
30,805,000
PAID 30,805,000
SISA -
HOTEL JUNI
No Hotel Amount
1 13/12/19 Double Six 2,800,000 27/06/22
2 29/03/22 Intercontinental 300,000 24/06/22
18/05/22 Intercontinental 150,000 24/06/22
3 10/05/22 Westin 1,350,000 14/06/22
4 10/05/22 Andaz 4,000,000 27/06/22
5 03/05/22 Ayana Komodo 1,800,000 07/06/22
6 23/05/22 FS Sayan 1,140,000 24/06/22
7 11/05/22 The Ungasan 8,340,000
8 23/05/22 Fourseasons 950,000 23/06/22
9 03/06/22 De Vin Sky 300,000 03/06/22
10 27/05/22 Nusa Dua Beach 338,000 10/06/22
31/05/22 Nusa Dua Beach 312,000
21,780,000
PAID 13,128,000
SISA 8,652,000
HOTEL JULI
No Hotel Amount
1 29/06/22 Westin 3,350,000
2 13/06/22 Ayana Komodo 3,840,000
28/06/22 Ayana Komodo 750,000 27/06/22
28/06/22 Ayana Komodo 120,000 27/06/22
3 03/06/22 The Aveda 1,200,000
4 27/06/22 Fourseasons 6,500,000
5 27/06/22 FS Sayan 3,790,000
6 28/06/22 Intercontinental 150,000
7 30/06/22 Nusa Dua Beach 1,960,000
8 28/06/22 Laguna 2,475,000 23/06/22
28/06/22 Laguna 1,500,000
9 23/06/22 Amartera 325,000 23/06/22
25,960,000
PAID 3,670,000
SISA 22,290,000
HOTEL AGUSTUS
No Hotel Amount
1 Intercontinental 450,000
2 Ayana Komodo 4,860,000
3 Fourseasons 1,900,000
4 FS Sayan 7,750,000
5 Bulgari 3,950,000
6 Holywings 8,000,000 23/06/22
Holywings 8,000,000
34,910,000
PAID 8,000,000
SISA 26,910,000
DEPOSITO
No Mandiri Amount
1 20/01/22 Januari 152,876
2 20/02/22 Februari 152,876
3 20/03/22 Maret 138,082
4 20/04/22 April 152,876
5 20/05/22 Mei 147,945
6 20/06/22 Juni 152,876
7
8
9
10
11
12
897,531
PAID 897,531
SISA -
DI PINJAM
DEPOSITO MANDIRI 100,000,000 10,000,000
100,000,000 3,000,000
17,000,000
OUTSTANDING INVOICE 57,852,000 10,000,000
SALDO BCA - 40,000,000
SALDO MANDIRI 12,103,000
TOTAL INVOICE+SALDO 69,955,000
TOTAL TUKANG 9,706,000
BALANCE 60,249,000
Spaylater
Makarizo 45,231
Neocell 250,591
Telkomsel 53,543
Loreal Revitalift 24,209
Loreal Serum 38,472
Gunting 11,438
Cetak Bon 114,377
Meteran 21,186
Simplus Hair Dryer 118,537
Zhou 79,264
756,848
KETUT BPR DEC+JAN 2020
KETUT BERANGKAT+DOLAR+SERVICE AGYA
KETUT BRI PP TRF
KOMANG SINTIA
2,500,000 18/05/22
500,000 24/05/22
4,000,000 04/06/22
330,000 05/06/22
7,330,000
-
HOTEL NOVEMBER-DESEMBER
No Hotel Amount
1 30/09/21 Andaz 150,000 19/01/22
2 11/10/21 Bulgari 2,700,000 21/12/21
3 18/11/21 Nusa Dua Beach 1,160,000 14/12/21
4 20/12/21 Nusa Dua Beach 286,000 10/01/22
5 29/12/21 Ayana Rimba 517,500 29/12/21
4,813,500
PAID 4,813,500
SISA -
HOTEL JANUARI
No Hotel Amount
1 13/12/19 Double Six 2,000,000 28/01/22
2 15/12/21 Andaz New 14,170,000 28/01/22
3 20/12/21 Intercontinental 75,000 28/01/22
4 28/12/21 Ritz Carlton 897,000 31/01/22
17,142,000
PAID 17,142,000
SISA -
HOTEL FEBRUARI
No Hotel Amount
1 29/12/21 Ayana Rimba 7,590,000 09/02/22
2 11/03/22 Amarterra 130,000 11/03/22
3 04/01/22 Fourseason 700,000 24/02/22
4 04/02/22 Andaz 150,000 29/03/22
5 07/02/22 The Laguna 500,000 30/03/22
9,070,000
PAID 8,570,000
SISA -
HOTEL MARET-APRIL
No Hotel Amount
1 28/02/22 Ayana Komodo 8,100,000 01/04/22
2 28/01/22 Intercontinental 1,680,000 21/04/22
3 15/02/22 The Laguna 250,000 26/04/22
4 31/03/22 Ayana Midplaza 4,500,000 09/05/22
5 29/03/22 Westin 2,550,000 21/04/22
6 17/03/22 Nusa Dua Beach 1,040,000 13/04/22
7 11/04/22 Alila Uluwatu 600,000 20/05/22
8 15/04/22 FS Sayan 10,860,000 24/05/22
9 10/04/22 Harper Jogja 330,000 20/05/22
10 07/04/22 Westin 125,000 25/05/22
11 20/04/22 Amartera 195,000 25/04/22
30,230,000
PAID 30,230,000
SISA -
HOTEL MEI-JUNI
No Hotel Amount
1 13/12/19 Double Six 2,800,000
2 15/12/21 Hyatt Regency 575,000 18/05/22
3 29/03/22 Intercontinental 300,000
11/05/22 Intercontinental 150,000
18/05/22 Intercontinental 150,000
4 10/05/22 Westin 1,350,000
Westin 3,350,000
5 10/05/22 Andaz 4,000,000
6 03/05/22 Ayana Komodo 1,800,000
Ayana Komodo 3,840,000
Ayana Komodo 4,860,000
7 23/05/22 FS Sayan 1,140,000
8 11/05/22 The Ungasan 8,340,000
9 The Aveda 1,200,000
10 23/05/22 Fourseasons 950,000
11 Nusa Dua Beach 650,000
35,455,000
PAID 575,000
SISA 34,880,000
DEPOSITO
No Mandiri Amount
1 20/01/22 Januari 152,876
2 20/02/22 Februari 152,876
3 20/03/22 Maret 138,082
4 20/04/22 April 152,876
5 20/05/22 Mei 147,945
6
7
8
9
10
11
12
744,655
PAID 744,655
SISA -
DI PINJAM
DEPOSITO MANDIRI 100,000,000 10,000,000
100,000,000 3,000,000
17,000,000
OUTSTANDING INVOICE 34,880,000 10,000,000
SALDO BCA - 40,000,000
SALDO MANDIRI 10,339,623
TOTAL INVOICE+SALDO 45,219,623
TOTAL TUKANG 3,055,000
BALANCE 42,164,623
41,000,000
2,500,000 05/03/22
3,500,000 06/03/22
1,400,000 15/03/22
3,500,000 15/03/22
2,000,000 16/03/22
1,000,000 24/03/22
500,000 24/03/22
1,000,000 24/03/22
250,000 25/03/22
1,500,000 30/03/22
300,000 02/04/22
1,000,000 03/04/22
330,000 04/04/22
500,000 07/04/22
1,000,000 08/04/22
800,000 15/04/22
20,280,000
20,720,000
-
HOTEL NOVEMBER-DESEMBER
No Hotel Amount
1 30/09/21 Andaz 150,000 19/01/22
2 11/10/21 Bulgari 2,700,000 21/12/21
3 18/11/21 Nusa Dua Beach 1,160,000 14/12/21
4 20/12/21 Nusa Dua Beach 286,000 10/01/22
5 29/12/21 Ayana Rimba 517,500 29/12/21
4,813,500
PAID 4,813,500
SISA -
HOTEL JANUARI
No Hotel Amount
1 13/12/19 Double Six 2,000,000 28/01/22
2 15/12/21 Andaz New 14,170,000 28/01/22
3 20/12/21 Intercontinental 75,000 28/01/22
4 28/12/21 Ritz Carlton 897,000 31/01/22
17,142,000
PAID 17,142,000
SISA -
HOTEL FEBRUARI
No Hotel Amount
1 29/12/21 Ayana Rimba 7,590,000 09/02/22
2 11/03/22 Amarterra 130,000 11/03/22
3 04/01/22 Fourseason 700,000 24/02/22
4 04/02/22 Andaz 150,000 29/03/22
5 07/02/22 The Laguna 500,000 30/03/22
9,070,000
PAID 8,570,000
SISA -
HOTEL MARET-APRIL
No Hotel Amount
1 13/12/19 Double Six 2,800,000
2 15/12/21 Hyatt Regency 575,000
3 28/02/22 Ayana Komodo 8,100,000 01/04/22
4 28/01/22 Intercontinental 1,680,000 21/04/22
29/03/22 Intercontinental 300,000
5 15/02/22 The Laguna 250,000 26/04/22
6 31/03/22 Ayana Midplaza 4,500,000
7 29/03/22 Westin 2,550,000 21/04/22
07/04/22 Westin 125,000
8 17/03/22 Nusa Dua Beach 1,040,000 13/04/22
9 11/04/22 Alila Uluwatu 600,000
10 15/04/22 FS Sayan 10,860,000
FS Sayan 1,140,000
11 10/04/22 Harper Jogja 330,000
12 Andaz 3,750,000
13 Ayana Komodo 1,800,000
Ayana Komodo 3,840,000
14 20/04/22 Amartera 195,000 25/04/22
15 The Ungasan 8,340,000
52,775,000
PAID 13,815,000
SISA 38,960,000
DEPOSITO
No Mandiri Amount
1 20/01/22 Januari 152,876
2 20/02/22 Februari 152,876
3 20/03/22 Maret 138,082
4 20/04/22 April 152,876
5
6
7
8
9
10
11
12
596,710
PAID 596,710
SISA -
DEPOSITO MANDIRI 100,000,000 DI PINJAM
DEPOSITO BPR 30,000,000 10,000,000
130,000,000 3,000,000
17,000,000
OUTSTANDING INVOICE 38,960,000 10,000,000
SALDO BCA - 40,000,000
SALDO MANDIRI 6,200,000
TOTAL INVOICE+SALDO 45,160,000
TOTAL TUKANG 4,222,000
BALANCE 40,938,000
41,000,000
2,500,000 05/03/22
3,500,000 06/03/22
1,400,000 15/03/22
3,500,000 15/03/22
2,000,000 16/03/22
1,000,000 24/03/22
500,000 24/03/22
1,000,000 24/03/22
250,000 25/03/22
1,500,000 30/03/22
300,000 02/04/22
1,000,000 03/04/22
330,000 04/04/22
500,000 07/04/22
1,000,000 08/04/22
800,000 15/04/22
20,280,000
20,720,000
-
HOTEL NOVEMBER-DESEMBER
No Hotel Amount
1 30/09/21 Andaz 150,000 19/01/22
2 11/10/21 Bulgari 2,700,000 21/12/21
3 18/11/21 Nusa Dua Beach 1,160,000 14/12/21
4 20/12/21 Nusa Dua Beach 286,000 10/01/22
5 29/12/21 Ayana Rimba 517,500 29/12/21
4,813,500
PAID 4,813,500
SISA -
HOTEL JANUARI
No Hotel Amount
1 13/12/19 Double Six 2,000,000 28/01/22
2 15/12/21 Andaz New 14,170,000 28/01/22
3 20/12/21 Intercontinental 75,000 28/01/22
4 28/12/21 Ritz Carlton 897,000 31/01/22
17,142,000
PAID 17,142,000
SISA -
HOTEL FEBRUARI
No Hotel Amount
1 29/12/21 Ayana Rimba 7,590,000 09/02/22
2 11/03/22 Amarterra 130,000 11/03/22
3 04/01/22 Fourseason 700,000 24/02/22
4 04/02/22 Andaz 150,000 29/03/22
8,570,000
PAID 8,570,000
SISA -
HOTEL MARET-APRIL
No Hotel Amount
1 13/12/19 Double Six 2,800,000
2 15/12/21 Hyatt Regency 575,000
3 28/02/22 Ayana Komodo 8,100,000
4 28/01/22 Intercontinental 1,680,000
29/03/22 Intercontinental 300,000
5 07/02/22 The Laguna 500,000 30/03/22
15/02/22 The Laguna 250,000
6 31/03/22 Ayana Midplaza 4,500,000
7 29/03/22 Westin 2,550,000
8 17/03/22 Nusa Dua Beach 520,000
9 Alila Uluwatu 600,000
10 FS Sayan 9,950,000
32,325,000
PAID 500,000
SISA 31,825,000
DEPOSITO
No Mandiri Amount
1 20/01/22 Januari 152,876
2 20/02/22 Februari 152,876
3 20/03/22 Maret 138,082
4
5
6
7
8
9
10
11
12
443,834
PAID 443,834
SISA -
DEPOSITO MANDIRI 100,000,000 DI PINJAM
DEPOSITO BPR 30,000,000 10,000,000
130,000,000 3,000,000
17,000,000
OUTSTANDING INVOICE 31,825,000 10,000,000
SALDO BCA - 40,000,000
SALDO MANDIRI 9,330,000
TOTAL INVOICE+SALDO 41,155,000
TOTAL TUKANG Err:509
BALANCE Err:509
41,000,000
2,500,000 05/03/22
3,500,000 06/03/22
1,400,000 15/03/22
3,500,000 15/03/22
2,000,000 16/03/22
1,000,000 24/03/22
500,000 24/03/22
250,000 25/03/22
1,500,000 30/03/22
16,150,000
24,850,000
-
HOTEL NOVEMBER-DESEMBER
No Hotel Amount
1 30/09/21 Andaz 150,000 19/01/22
2 11/10/21 Bulgari 2,700,000 21/12/21
3 18/11/21 Nusa Dua Beach 1,160,000 14/12/21
4 20/12/21 Nusa Dua Beach 286,000 10/01/22
5 29/12/21 Ayana Rimba 517,500 29/12/21
4,813,500
PAID 4,813,500
SISA -
HOTEL JANUARI
No Hotel Amount
1 13/12/19 Double Six 2,000,000 28/01/22
2 15/12/21 Andaz New 14,170,000 28/01/22
3 20/12/21 Intercontinental 75,000 28/01/22
4 28/12/21 Ritz Carlton 897,000 31/01/22
17,142,000
PAID 17,142,000
SISA -
HOTEL FEBRUARI
No Hotel Amount
1 13/12/19 Double Six 2,800,000
2 15/12/21 Hyatt Regency 575,000
3 29/12/21 Ayana Rimba 7,590,000 09/02/22
4 28/02/22 Ayana Komodo 8,100,000
5 28/01/22 Intercontinental 1,680,000
6 04/01/22 Fourseason 700,000 24/02/22
7 07/02/22 The Laguna 500,000
The Laguna 250,000
8 04/02/22 Andaz 150,000
9 Ayana Midplaza 4,500,000
10 11/03/22 Amarterra 130,000 11/03/22
26,975,000
PAID 8,420,000
SISA 18,555,000
DEPOSITO
No Mandiri Amount
1 20/01/22 Januari 152,876
2 20/02/22 Februari 152,876
3
4
5
6
7
8
9
10
11
12
305,752
PAID 305,752
SISA -
DEPOSITO MANDIRI 100,000,000 DI PINJAM
DEPOSITO BPR 50,000,000 10,000,000
150,000,000 3,000,000
17,000,000
OUTSTANDING INVOICE 18,555,000 10,000,000
SALDO BCA - 40,000,000
SALDO MANDIRI 22,283,576
TOTAL INVOICE+SALDO 40,838,576
TOTAL TUKANG 944,000
BALANCE 39,894,576
4,813,500
PAID 4,813,500
SISA -
HOTEL DESEMBER-JANUARI
No Hotel Amount
1 13/12/19 Double Six 2,800,000
13/12/19 Double Six 2,000,000 28/01/22
6 15/12/21 Hyatt Regency 575,000
7 15/12/21 Andaz New 14,170,000 28/01/22
8 29/12/21 Ayana Rimba 7,590,000
9 Ayana Komodo 8,100,000
10 20/12/21 Intercontinental 75,000 28/01/22
28/01/22 Intercontinental 1,680,000
11 28/12/21 Ritz Carlton 897,000 31/01/22
12 04/01/22 Fourseason 700,000
38,587,000
PAID 17,142,000
SISA 21,445,000
DEPOSITO
No Mandiri Amount
1 20/01/22 Januari 152,876
2
3
4
5
6
7
8
9
10
11
12
152,876
PAID 152,876
SISA -
DEPOSITO MANDIRI 100,000,000 DI PINJAM
DEPOSITO BPR 50,000,000 10,000,000
150,000,000 3,000,000
17,000,000
OUTSTANDING INVOICE 21,445,000 10,000,000
SALDO BCA - 40,000,000
SALDO MANDIRI 19,957,889
TOTAL INVOICE+SALDO 41,402,889
TOTAL TUKANG 2,281,000
BALANCE 39,121,889
286,000
76,000 15/01/22
200,000 19/01/22
276,000
10,000
-
HOTEL JANUARI 2020
No Hotel Amount
1 13/12/19 Double Six 7,800,000 1860 4jt
7,800,000 1873 3.8jt
PAID -
SISA 7,800,000
HOTEL JANUARI
No Hotel Amount
1 28/12/20 Fourseason 2,000,000 26/01/21
2 02/12/20 Nusa Dua Beach 450,000 26/01/21
3 14/12/20 Six Senses 1,800,000 15/02/21
4 23/12/20 Grand Hyatt 30,303,000 02/02/21
5 16/12/20 Grand Hyatt 2,250,000 02/02/21
6 18/12/20 Grand Hyatt 4,400,000 02/02/21
7 24/12/20 Amartera 315,000 24/12/20
41,518,000
PAID 41,518,000
SISA -
HOTEL FEBRUARI
No Hotel Amount
1 19/12/20 Desroches 7,099,300 19/12/20 BCA
15/02/21 Desroches 7,099,300 25/02/21 BCA
2 04/01/21 Fourseason 1,400,000 26/02/21
15,598,600
PAID 15,598,600
SISA -
HOTEL MARET-APRIL
No Hotel Amount
1 05/02/21 Six Senses 3,245,000 09/04/21
2 01/02/21 Nusa Dua Beach 450,000 16/03/21
3 12/03/21 Harper 165,000 01/04/21
4 20/03/21 Deposito Mandiri 199,452 20/03/21
5 17/03/21 Grand Hyatt 4,300,000 31/07/21
6 24/03/21 Fourseason Ubud 2,400,000 26/04/21
30/03/21 Fourseason Jimb 850,000 28/04/21
7 17/03/21 Andaz Bali 110,000 23/04/21
11,719,452
PAID 11,719,452
SISA -
HOTEL MEI-JUNI
No Hotel Amount
1 09/04/21 Fourseasons Ubud 560,000 20/05/21
17/05/21 Fourseasons Ubud 2,400,000 14/06/21
04/05/21 Fourseasons 1,450,000 28/06/21
2 30/04/21 Andaz Jkt 4,940,000 09/06/21
3 21/04/21 Andaz Bali 1 1,540,000 18/06/21
31/05/21 Andaz Bali 2 485,500 23/06/21
4 03/05/21 Westin 600,000 08/09/21
5 04/05/21 Nusa Dua Beach 450,000 06/06/21
12,425,500
PAID 12,425,500
SISA -
HOTEL JULI-SEPTEMBER
No Hotel Amount
1 28/06/21 Grand Hyatt 2,100,000 14/10/21
2 28/06/21 Andaz 680,000 21/07/21
26/07/21 Andaz 225,000 29/09/21
06/09/21 Andaz 700,000 29/09/21
3 02/07/21 Intercont 240,000 27/08/21
27/08/21 Intercont 150,000 24/09/21
4 13/07/21 Nusa Dua Beach 450,000 30/08/21
5 16/07/21 Amartera 125,000 16/07/21
23/09/21 Amartera 130,000 23/09/21
6 23/08/21 Bulgari 1,050,000 12/10/21
7 30/08/30 Ayana 873,000 05/10/21
8 29/10/21 Manohara Jogja 650,000 29/10/21
7,373,000
PAID 7,373,000
SISA -
HOTEL OKTOBER-NOVEMBER
No Hotel Amount
1 13/12/19 Double Six 3,000,000 22/11/21
2 18/10/21 Andaz 1,850,000 29/11/21
3 20/10/21 FS Ubud 3,250,000 24/11/21
4 12/10/21 Nusa Dua Beach 450,000 24/11/21
5 03/11/21 Harper Jogja 330,000 09/12/21
6 Amartera 130,000 09/12/21
9,010,000
PAID 9,010,000
SISA -
HOTEL DESEMBER-JANUARI
No Hotel Amount
1 13/12/19 Double Six 4,800,000
2 30/09/21 Andaz 150,000
3 11/10/21 Bulgari 2,700,000 21/12/21
4 18/11/21 Nusa Dua Beach 1,160,000 14/12/21
5 20/12/21 Nusa Dua Beach 286,000
6 15/12/21 Hyatt Regency 575,000
7 15/12/21 Andaz New 14,170,000
8 Ayana Rimba 7,590,000
Ayana Rimba 517,500
9 Ayana Komodo 8,100,000
10 20/12/21 Intercontinental 75,000
11 Ritz Carlton 900,000
12 Fourseason 700,000
41,723,500
PAID 3,860,000
SISA 37,863,500
DEPOSITO
No Mandiri Amount
20/12/20 Deposito Mandiri 230,136 20/12/20
1 20/01/21 Deposito Mandiri 220,821 20/01/21
2 20/02/21 Deposito Mandiri 220,821 20/02/21
3 20/03/21 Deposito Mandiri 203,000 20/03/21
4 20/04/21 Deposito Mandiri 203,000 20/04/21
5 20/05/21 Deposito Mandiri 197,260 20/05/21
6 20/06/21 Deposito Mandiri 203,835 20/06/21
7 20/07/21 Deposito Mandiri 187,397 20/07/21
8 20/08/21 Deposito Mandiri 193,643 20/08/21
9 20/09/21 Deposito Mandiri 193,643 20/09/21
10 20/10/21 Deposito Mandiri 177,534 20/10/21
11 20/11/21 Deposito Mandiri 183,452 20/11/21
12 20/12/21 Deposito Mandiri 177,534 20/12/21
2,592,076
PAID 2,592,076
SISA -
DEPOSITO MANDIRI 100,000,000 DI PINJAM
DEPOSITO BPR 50,000,000 10,000,000
150,000,000 3,000,000
17,000,000
OUTSTANDING INVOICE 37,863,500 10,000,000
SALDO BCA 20,000 40,000,000
SALDO MANDIRI 6,778,734
TOTAL INVOICE+SALDO 44,662,234
TOTAL TUKANG 2,031,000
BALANCE 42,631,234
1,099,000
32,750 21/12/21
110,000 21/12/21
52,500 21/12/21
102,500 22/12/21
200,000 24/12/21
520,000 25/12/21
60,000 26/12/21
1,077,750
21,250
20,000 26/12/21
HOTEL JANUARI 2020
No Hotel Amount
1 13/12/19 Double Six 7,800,000 1860 4jt
7,800,000 1873 3.8jt
PAID -
SISA 7,800,000
HOTEL JANUARI
No Hotel Amount
1 28/12/20 Fourseason 2,000,000 26/01/21
2 02/12/20 Nusa Dua Beach 450,000 26/01/21
3 14/12/20 Six Senses 1,800,000 15/02/21
4 23/12/20 Grand Hyatt 30,303,000 02/02/21
5 16/12/20 Grand Hyatt 2,250,000 02/02/21
6 18/12/20 Grand Hyatt 4,400,000 02/02/21
7 24/12/20 Amartera 315,000 24/12/20
41,518,000
PAID 41,518,000
SISA -
HOTEL FEBRUARI
No Hotel Amount
1 19/12/20 Desroches 7,099,300 19/12/20 BCA
15/02/21 Desroches 7,099,300 25/02/21 BCA
2 04/01/21 Fourseason 1,400,000 26/02/21
15,598,600
PAID 15,598,600
SISA -
HOTEL MARET-APRIL
No Hotel Amount
1 05/02/21 Six Senses 3,245,000 09/04/21
2 01/02/21 Nusa Dua Beach 450,000 16/03/21
3 12/03/21 Harper 165,000 01/04/21
4 20/03/21 Deposito Mandiri 199,452 20/03/21
5 17/03/21 Grand Hyatt 4,300,000 31/07/21
6 24/03/21 Fourseason Ubud 2,400,000 26/04/21
30/03/21 Fourseason Jimb 850,000 28/04/21
7 17/03/21 Andaz Bali 110,000 23/04/21
11,719,452
PAID 11,719,452
SISA -
HOTEL MEI-JUNI
No Hotel Amount
1 09/04/21 Fourseasons Ubud 560,000 20/05/21
17/05/21 Fourseasons Ubud 2,400,000 14/06/21
04/05/21 Fourseasons 1,450,000 28/06/21
2 30/04/21 Andaz Jkt 4,940,000 09/06/21
3 21/04/21 Andaz Bali 1 1,540,000 18/06/21
31/05/21 Andaz Bali 2 485,500 23/06/21
4 03/05/21 Westin 600,000 08/09/21
5 04/05/21 Nusa Dua Beach 450,000 06/06/21
12,425,500
PAID 12,425,500
SISA -
HOTEL JULI-SEPTEMBER
No Hotel Amount
1 28/06/21 Grand Hyatt 2,100,000 14/10/21
2 28/06/21 Andaz 680,000 21/07/21
26/07/21 Andaz 225,000 29/09/21
06/09/21 Andaz 700,000 29/09/21
3 02/07/21 Intercont 240,000 27/08/21
27/08/21 Intercont 150,000 24/09/21
4 13/07/21 Nusa Dua Beach 450,000 30/08/21
5 16/07/21 Amartera 125,000 16/07/21
23/09/21 Amartera 130,000 23/09/21
6 23/08/21 Bulgari 1,050,000 12/10/21 DEPOSITO MANDIRI 100,000,000 DI PINJAM
7 30/08/30 Ayana 873,000 05/10/21 DEPOSITO BPR 50,000,000 10,000,000 KETUT BPR DEC+JAN 2020
8 29/10/21 Manohara Jogja 650,000 29/10/21 150,000,000 3,000,000 KETUT BERANGKAT+DOLAR+SERVICE AGYA
17,000,000 KETUT BRI PP TRF
7,373,000 OUTSTANDING INVOICE 21,385,000 10,000,000 KOMANG SINTIA
PAID 7,373,000 SALDO BCA - 40,000,000
SISA - SALDO MANDIRI 8,507,359
TOTAL INVOICE+SALDO 29,892,359
HOTEL OKTOBER-DESEMBER TOTAL TUKANG 3,250,000
No Hotel Amount BALANCE 26,642,359
1 13/12/19 Double Six 3,000,000 22/11/21
13/12/19 Double Six 4,800,000 SALDO MANDIRI END OKTOBER 16,729,231 SALDO BCA
2 18/10/21 Andaz 1,850,000 29/11/21
30/09/21 Andaz 150,000 Belanja Bulanan BCA
3 11/10/21 Bulgari 2,700,000 Pelunasan Joto 306,500 02/11/21
4 20/10/21 FS Ubud 3,250,000 24/11/21 Galeri+sepatu sachi 456,000 02/11/21
5 12/10/21 Nusa Dua Beach 450,000 24/11/21 Banten sugian+belanja 200,000 03/11/21
6 03/11/21 Harper Jogja 330,000 Pelunasan Ida 168,500 03/11/21
7 18/11/21 Nusa Dua Beach 1,160,000 Ovo rere 20,000 04/11/21
8 Hyatt Regency 575,000 Wifi 330,000 04/11/21
9 Andaz New 11,670,000 BPJS 2x 215,000 05/11/21
Pulsa Simpati 16,500 05/11/21
29,935,000 GALUNGAN 750,000 07/11/21
PAID 8,550,000 Kartu Toll 20,000 08/11/21
SISA 21,385,000 Ovo 10,000 10/11/21
Admin 8,500 14/11/21
DEPOSITO Shopee tas neny 746,500 17/11/21
No Hotel Amount JNE ayana jkt 28,500 17/11/21
20/12/20 Deposito Mandiri 230,136 20/12/20 Kacamata mami 420,000 17/11/21
1 20/01/21 Deposito Mandiri 220,821 20/01/21 Cash bekel kuningan 200,000 18/11/21
2 20/02/21 Deposito Mandiri 220,821 20/02/21 Kacamata sachi 212,000 19/11/21
3 20/03/21 Deposito Mandiri 203,000 20/03/21 Galeria makan 144,000 22/11/21
4 20/04/21 Deposito Mandiri 203,000 20/04/21 Banten galungan+kuningan 300,000 23/11/21
5 20/05/21 Deposito Mandiri 197,260 20/05/21 PAM sep+okt 116,000 24/11/21
6 20/06/21 Deposito Mandiri 203,835 20/06/21 Spaylater nov 519,138 25/11/21
7 20/07/21 Deposito Mandiri 187,397 20/07/21 Puspasari sample catur 100,000 25/11/21
8 20/08/21 Deposito Mandiri 193,643 20/08/21 Alfamart sachi 162,000 25/11/21
9 20/09/21 Deposito Mandiri 193,643 20/09/21 Kartu Toll 50,000 25/11/21
10 20/10/21 Deposito Mandiri 177,534 20/10/21 Admin BCA 2x 50,000 25/11/21
11 20/11/21 Deposito Mandiri 183,452 20/11/21 Cash belanja 200,000 26/11/21
DP Catur order andaz 2,006,500 27/11/21
2,414,542 Pulsa Simpati 16,500 28/11/21
PAID 2,414,542 Puspasari brg andaz 206,500 29/11/21
SISA - Pulsa Sachi 58,000 29/11/21
Pulsa Mami 16,500 29/11/21
Alfamart bekel pulkam 68,800 29/11/21
HOTEL JANUARI 2020
No Hotel Amount
1 13/12/19 Double Six 7,800,000 1860 4jt
7,800,000 1873 3.8jt
PAID -
SISA 7,800,000
HOTEL JANUARI
No Hotel Amount
1 28/12/20 Fourseason 2,000,000 26/01/21
2 02/12/20 Nusa Dua Beach 450,000 26/01/21
3 14/12/20 Six Senses 1,800,000 15/02/21
4 23/12/20 Grand Hyatt 30,303,000 02/02/21
5 16/12/20 Grand Hyatt 2,250,000 02/02/21
6 18/12/20 Grand Hyatt 4,400,000 02/02/21
7 24/12/20 Amartera 315,000 24/12/20
41,518,000
PAID 41,518,000
SISA -
HOTEL FEBRUARI
No Hotel Amount
1 19/12/20 Desroches 7,099,300 19/12/20 BCA
15/02/21 Desroches 7,099,300 25/02/21 BCA
2 04/01/21 Fourseason 1,400,000 26/02/21
15,598,600
PAID 15,598,600
SISA -
HOTEL MARET-APRIL
No Hotel Amount
1 05/02/21 Six Senses 3,245,000 09/04/21
2 01/02/21 Nusa Dua Beach 450,000 16/03/21
3 12/03/21 Harper 165,000 01/04/21
4 20/03/21 Deposito Mandiri 199,452 20/03/21
5 17/03/21 Grand Hyatt 4,300,000 31/07/21
6 24/03/21 Fourseason Ubud 2,400,000 26/04/21
30/03/21 Fourseason Jimb 850,000 28/04/21
7 17/03/21 Andaz Bali 110,000 23/04/21
11,719,452
PAID 11,719,452
SISA -
HOTEL MEI-JUNI
No Hotel Amount
1 09/04/21 Fourseasons Ubud 560,000 20/05/21
17/05/21 Fourseasons Ubud 2,400,000 14/06/21
04/05/21 Fourseasons 1,450,000 28/06/21
2 30/04/21 Andaz Jkt 4,940,000 09/06/21
3 21/04/21 Andaz Bali 1 1,540,000 18/06/21
31/05/21 Andaz Bali 2 485,500 23/06/21
4 03/05/21 Westin 600,000 08/09/21
5 04/05/21 Nusa Dua Beach 450,000 06/06/21
12,425,500
PAID 12,425,500
SISA -
HOTEL JULI-SEPTEMBER
No Hotel Amount
1 28/06/21 Grand Hyatt 2,100,000 14/10/21
2 28/06/21 Andaz 680,000 21/07/21
26/07/21 Andaz 225,000 29/09/21
06/09/21 Andaz 700,000 29/09/21
18/10/21 Andaz 1,850,000
30/09/21 Andaz 150,000
3 02/07/21 Intercont 240,000 27/08/21
27/08/21 Intercont 150,000 24/09/21
4 13/07/21 Nusa Dua Beach 450,000 30/08/21
5 16/07/21 Amartera 125,000 16/07/21
23/09/21 Amartera 130,000 23/09/21
6 23/08/21 Bulgari 1,050,000 12/10/21
11/10/21 Bulgari 2,700,000
7 30/08/30 Ayana 873,000 05/10/21
8 20/10/21 FS Ubud 3,250,000
9 12/10/21 Nusa Dua Beach 450,000
10 29/10/21 Manohara Jogja 650,000 29/10/21
11 03/11/21 Harper Jogja 330,000
16,103,000
PAID 7,373,000
SISA 8,730,000
DEPOSITO
No Hotel Amount
20/12/20 Deposito Mandiri 230,136 20/12/20
1 20/01/21 Deposito Mandiri 220,821 20/01/21
2 20/02/21 Deposito Mandiri 220,821 20/02/21
3 20/04/21 Deposito Mandiri 203,000 20/04/21
4 20/05/21 Deposito Mandiri 197,260 20/05/21
5 20/06/21 Deposito Mandiri 203,835 20/06/21
6 20/07/21 Deposito Mandiri 187,397 20/07/21
7 20/08/21 Deposito Mandiri 193,643 20/08/21
8 20/09/21 Deposito Mandiri 193,643 20/09/21
9 20/10/21 Deposito Mandiri 177,534 20/10/21
2,028,090
PAID 2,028,090
SISA -
DEPOSITO MANDIRI 100,000,000 DI PINJAM
DEPOSITO BPR 50,000,000 21,650,779
150,000,000 10,000,000
2,000,000
OUTSTANDING INVOICE 16,530,000 17,000,000
SALDO BCA - 10,000,000
SALDO MANDIRI 5,495,779 39,000,000
TOTAL INVOICE+SALDO 22,025,779 60,650,779
TOTAL TUKANG 375,000
BALANCE 21,650,779
5,189,279
KETUT BPR DEC+JAN
KETUT BERANGKAT+DOLAR+SERVICE AGYA
KETUT BRI
KOMANG SINTIA
-
-
HOTEL JANUARI 2020
No Hotel Amount
1 13/12/19 Double Six 7,800,000 1860 4jt
7,800,000 1873 3.8jt
PAID -
SISA 7,800,000
HOTEL JANUARI
No Hotel Amount
1 28/12/20 Fourseason 2,000,000 26/01/21
2 02/12/20 Nusa Dua Beach 450,000 26/01/21
3 14/12/20 Six Senses 1,800,000 15/02/21
4 23/12/20 Grand Hyatt 30,303,000 02/02/21
5 16/12/20 Grand Hyatt 2,250,000 02/02/21
6 18/12/20 Grand Hyatt 4,400,000 02/02/21
7 24/12/20 Amartera 315,000 24/12/20
41,518,000
PAID 41,518,000
SISA -
HOTEL FEBRUARI
No Hotel Amount
1 19/12/20 Desroches 7,099,300 19/12/20 BCA
15/02/21 Desroches 7,099,300 25/02/21 BCA
2 04/01/21 Fourseason 1,400,000 26/02/21
15,598,600
PAID 15,598,600
SISA -
HOTEL MARET-APRIL
No Hotel Amount
1 05/02/21 Six Senses 3,245,000 09/04/21
2 01/02/21 Nusa Dua Beach 450,000 16/03/21
3 12/03/21 Harper 165,000 01/04/21
4 20/03/21 Deposito Mandiri 199,452 20/03/21
5 17/03/21 Grand Hyatt 4,300,000 31/07/21
6 24/03/21 Fourseason Ubud 2,400,000 26/04/21
30/03/21 Fourseason Jimb 850,000 28/04/21
7 17/03/21 Andaz Bali 110,000 23/04/21
11,719,452
PAID 11,719,452
SISA -
HOTEL MEI-JUNI
No Hotel Amount
1 09/04/21 Fourseasons Ubud 560,000 20/05/21
17/05/21 Fourseasons Ubud 2,400,000 14/06/21
04/05/21 Fourseasons 1,450,000 28/06/21
2 30/04/21 Andaz Jkt 4,940,000 09/06/21
3 21/04/21 Andaz Bali 1 1,540,000 18/06/21
31/05/21 Andaz Bali 2 485,500 23/06/21
4 03/05/21 Westin 600,000 08/09/21
5 04/05/21 Nusa Dua Beach 450,000 06/06/21
12,425,500
PAID 12,425,500
SISA -
HOTEL JULI-SEPTEMBER
No Hotel Amount
1 28/06/21 Grand Hyatt 2,100,000
2 28/06/21 Andaz 680,000 21/07/21
26/07/21 Andaz 225,000 29/09/21
06/09/21 Andaz 700,000 29/09/21
Andaz 1,850,000
Andaz
3 02/07/21 Intercont 240,000 27/08/21
27/08/21 Intercont 150,000 24/09/21
4 13/07/21 Nusa Dua Beach 450,000 30/08/21
5 16/07/21 Amartera 125,000 16/07/21
6 23/08/21 Bulgari 1,050,000
01/10/21 Bulgari 2,700,000
7 30/08/30 Ayana 873,000
8 FS Ubud 3,250,000
14,393,000
PAID 2,570,000
SISA 11,823,000
DEPOSITO
No Hotel Amount
20/12/20 Deposito Mandiri 230,136 20/12/20
1 20/01/21 Deposito Mandiri 220,821 20/01/21
2 20/02/21 Deposito Mandiri 220,821 20/02/21
3 20/04/21 Deposito Mandiri 203,000 20/04/21
4 20/05/21 Deposito Mandiri 197,260 20/05/21
5 20/06/21 Deposito Mandiri 203,835 20/06/21
6 20/07/21 Deposito Mandiri 187,397 20/07/21
7 20/08/21 Deposito Mandiri 193,643 20/08/21
8 20/09/21 Deposito Mandiri 193,643 20/09/21
1,850,556
PAID 1,850,556
SISA -
DEPOSITO MANDIRI 100,000,000 DI PINJAM
DEPOSITO BPR 50,000,000 24,321,077
150,000,000 10,000,000
2,000,000
OUTSTANDING INVOICE 19,623,000 17,000,000
SALDO BCA - 10,000,000
SALDO MANDIRI 7,518,077 39,000,000
TOTAL INVOICE+SALDO 27,141,077 63,321,077
TOTAL TUKANG 2,820,000
BALANCE 24,321,077
450,000
50,000 30/08/21
400,000 30/08/21
450,000
-
- 30/09/21
HOTEL JANUARI 2020
No Hotel Amount
1 13/12/19 Double Six 7,800,000 1860 4jt
7,800,000 1873 3.8jt
PAID -
SISA 7,800,000
HOTEL JANUARI
No Hotel Amount
1 28/12/20 Fourseason 2,000,000 26/01/21
2 02/12/20 Nusa Dua Beach 450,000 26/01/21
3 14/12/20 Six Senses 1,800,000 15/02/21
4 23/12/20 Grand Hyatt 30,303,000 02/02/21
5 16/12/20 Grand Hyatt 2,250,000 02/02/21
6 18/12/20 Grand Hyatt 4,400,000 02/02/21
7 24/12/20 Amartera 315,000 24/12/20
8 20/12/20 Deposito Mandiri 230,136 20/12/20
9 20/01/21 Deposito Mandiri 220,821 20/01/21
41,968,957
PAID 41,968,957
SISA -
HOTEL FEBRUARI
No Hotel Amount
1 19/12/20 Desroches 7,099,300 19/12/20 BCA
15/02/21 Desroches 7,099,300 25/02/21 BCA
2 04/01/21 Fourseason 1,400,000 26/02/21
3 20/02/21 Deposito Mandiri 220,821 20/02/21
15,819,421
PAID 15,819,421
SISA -
HOTEL MARET-APRIL
No Hotel Amount
1 05/02/21 Six Senses 3,245,000 09/04/21
2 01/02/21 Nusa Dua Beach 450,000 16/03/21
3 12/03/21 Harper 165,000 01/04/21
4 20/03/21 Deposito Mandiri 199,452 20/03/21
5 17/03/21 Grand Hyatt 4,300,000 31/07/21
6 24/03/21 Fourseason Ubud 2,400,000 26/04/21
30/03/21 Fourseason Jimb 850,000 28/04/21
7 Andaz Bali 110,000 23/04/21
8 20/04/21 Deposito Mandiri 203,000 20/04/21
11,922,452
PAID 11,922,452
SISA -
HOTEL MEI-JUNI
No Hotel Amount
1 09/04/21 Fourseasons Ubud 560,000 20/05/21
17/05/21 Fourseasons Ubud 2,400,000 14/06/21
04/05/21 Fourseasons 1,450,000 28/06/21
2 30/04/21 Andaz Jkt 4,940,000 09/06/21
3 21/04/21 Andaz Bali 1 1,540,000 18/06/21
31/05/21 Andaz Bali 2 485,500 23/06/21
4 03/05/21 Westin 600,000
5 04/05/21 Nusa Dua Beach 450,000 06/06/21
6 20/05/21 Deposito Mandiri 197,260 20/05/21
7 20/06/21 Deposito Mandiri 203,835 20/06/21
12,826,595
PAID 12,226,595
SISA 600,000
HOTEL JULI
No Hotel Amount
1 28/06/21 Grand Hyatt 2,100,000
2 28/06/21 Andaz 680,000 21/07/21
26/07/21 Andaz 225,000
30/08/30 Andaz 700,000
3 02/07/21 Intercont 240,000 27/08/21
27/08/21 Intercont 150,000
4 13/07/21 Nusa Dua Beach 450,000
5 16/07/21 Amartera 125,000 16/07/21
6 23/08/21 Bulgari 1,050,000
30/08/30 Ayana 873,000
6 20/07/21 Deposito Mandiri 187,397 20/07/21
7 20/08/21 Deposito Mandiri 193,643 20/08/21
6,974,040
PAID 1,426,040
SISA 5,548,000
DEPOSITO MANDIRI 100,000,000 DI PINJAM
DEPOSITO BPR 60,000,000 25,630,000
160,000,000 10,000,000
2,000,000
OUTSTANDING INVOICE 13,948,000 17,000,000
SALDO BCA - 10,000,000
SALDO MANDIRI 11,853,000 39,000,000
TOTAL INVOICE+SALDO 25,801,000 64,630,000
TOTAL TUKANG 171,000
BALANCE 25,630,000
430,000
430,000
-
- 31/08/21
HOTEL JANUARI 2020
No Hotel Amount
1 13/12/19 Double Six 7,800,000 1860 4jt
7,800,000 1873 3.8jt
PAID -
SISA 7,800,000
HOTEL JANUARI
No Hotel Amount
1 28/12/20 Fourseason 2,000,000 26/01/21
2 02/12/20 Nusa Dua Beach 450,000 26/01/21
3 14/12/20 Six Senses 1,800,000 15/02/21
4 23/12/20 Grand Hyatt 30,303,000 02/02/21
5 16/12/20 Grand Hyatt 2,250,000 02/02/21
6 18/12/20 Grand Hyatt 4,400,000 02/02/21
7 24/12/20 Amartera 315,000 24/12/20
8 20/12/20 Deposito Mandiri 230,136 20/12/20
9 20/01/21 Deposito Mandiri 220,821 20/01/21
41,968,957
PAID 41,968,957
SISA -
HOTEL FEBRUARI
No Hotel Amount
1 19/12/20 Desroches 7,099,300 19/12/20 BCA
15/02/21 Desroches 7,099,300 25/02/21 BCA
2 04/01/21 Fourseason 1,400,000 26/02/21
3 20/02/21 Deposito Mandiri 220,821 20/02/21
15,819,421
PAID 15,819,421
SISA -
HOTEL MARET-APRIL
No Hotel Amount
1 05/02/21 Six Senses 3,245,000 09/04/21
2 01/02/21 Nusa Dua Beach 450,000 16/03/21
3 12/03/21 Harper 165,000 01/04/21
4 20/03/21 Deposito Mandiri 199,452 20/03/21
5 17/03/21 Grand Hyatt 4,300,000 31/07/21
6 24/03/21 Fourseason Ubud 2,400,000 26/04/21
30/03/21 Fourseason Jimb 850,000 28/04/21
7 Andaz Bali 110,000 23/04/21
8 20/04/21 Deposito Mandiri 203,000 20/04/21
11,922,452
PAID 11,922,452
SISA -
HOTEL MEI-JUNI
No Hotel Amount
1 09/04/21 Fourseasons Ubud 560,000 20/05/21
17/05/21 Fourseasons Ubud 2,400,000 14/06/21
04/05/21 Fourseasons 1,450,000 28/06/21
2 30/04/21 Andaz Jkt 4,940,000 09/06/21
3 21/04/21 Andaz Bali 1 1,540,000 18/06/21
31/05/21 Andaz Bali 2 485,500 23/06/21
4 03/05/21 Westin 600,000
5 04/05/21 Nusa Dua Beach 450,000 06/06/21
6 20/05/21 Deposito Mandiri 197,260 20/05/21
7 20/06/21 Deposito Mandiri 203,835 20/06/21
12,826,595
PAID 12,226,595
SISA 600,000
HOTEL JULI
No Hotel Amount
1 28/06/21 Grand Hyatt 2,100,000
2 28/06/21 Andaz 680,000 21/07/21
3 02/07/21 Intercont 240,000
4 13/07/21 Nusa Dua Beach 450,000
5 16/07/21 Amartera 125,000 16/07/21
6 20/07/21 Deposito Mandiri 187,397 20/07/21
3,782,397
PAID 992,397
SISA 2,790,000
DEPOSITO MANDIRI 100,000,000 DI PINJAM
DEPOSITO BPR 60,000,000 26,799,000
160,000,000 10,000,000
2,000,000
OUTSTANDING INVOICE 11,190,000 17,000,000
SALDO BCA - 10,000,000
SALDO MANDIRI 15,780,000 39,000,000
TOTAL INVOICE+SALDO 26,970,000 65,799,000
TOTAL TUKANG 171,000
BALANCE 26,799,000
430,000
430,000
-
- 31/07/21
HOTEL JANUARI 2020
No Hotel Amount
1 13/12/19 Double Six 7,800,000 1860 4jt
7,800,000 1873 3.8jt
PAID -
SISA 7,800,000
HOTEL JANUARI
No Hotel Amount
1 28/12/20 Fourseason 2,000,000 26/01/21
2 02/12/20 Nusa Dua Beach 450,000 26/01/21
3 14/12/20 Six Senses 1,800,000 15/02/21
4 23/12/20 Grand Hyatt 30,303,000 02/02/21
5 16/12/20 Grand Hyatt 2,250,000 02/02/21
6 18/12/20 Grand Hyatt 4,400,000 02/02/21
7 24/12/20 Amartera 315,000 24/12/20
8 20/12/20 Deposito Mandiri 230,136 20/12/20
9 20/01/21 Deposito Mandiri 220,821 20/01/21
41,968,957
PAID 41,968,957
SISA -
HOTEL FEBRUARI
No Hotel Amount
1 19/12/20 Desroches 7,099,300 19/12/20 BCA
15/02/21 Desroches 7,099,300 25/02/21 BCA
2 04/01/21 Fourseason 1,400,000 26/02/21
3 20/02/21 Deposito Mandiri 220,821 20/02/21
15,819,421
PAID 15,819,421
SISA -
HOTEL MARET-APRIL
No Hotel Amount
1 05/02/21 Six Senses 3,245,000 09/04/21
2 01/02/21 Nusa Dua Beach 450,000 16/03/21
3 12/03/21 Harper 165,000 01/04/21
4 20/03/21 Deposito Mandiri 199,452 20/03/21
5 17/03/21 Grand Hyatt 4,300,000
6 24/03/21 Fourseason Ubud 2,400,000 26/04/21
30/03/21 Fourseason Jimb 850,000 28/04/21
7 Andaz Bali 110,000 23/04/21
8 20/04/21 Deposito Mandiri 203,000 20/04/21
11,922,452
PAID 7,622,452
SISA 4,300,000
HOTEL MEI-JUNI
No Hotel Amount
1 09/04/21 Fourseasons Ubud 560,000 20/05/21
17/05/21 Fourseasons Ubud 2,400,000 14/06/21
04/05/21 Fourseasons 1,450,000 28/06/21
2 30/04/21 Andaz Jkt 4,940,000 09/06/21
3 21/04/21 Andaz Bali 1 1,540,000 18/06/21
31/05/21 Andaz Bali 2 485,500 23/06/21
4 03/05/21 Westin 600,000
5 04/05/21 Nusa Dua Beach 450,000 06/06/21
6 20/05/21 Deposito Mandiri 197,260 20/05/21
7 20/06/21 Deposito Mandiri 203,835 20/06/21
12,826,595
PAID 12,226,595
SISA 600,000
HOTEL JULI
No Hotel Amount
1 Grand Hyatt 2,100,000
2 Andaz 680,000
3 Intercont 240,000
3,020,000
PAID
SISA 3,020,000
DEPOSITO MANDIRI 100,000,000 DI PINJAM
DEPOSITO BPR 60,000,000 31,170,000
160,000,000 10,000,000
2,000,000
OUTSTANDING INVOICE 15,720,000 17,000,000
SALDO BCA - 10,000,000
SALDO MANDIRI 15,450,000 39,000,000
TOTAL INVOICE+SALDO 31,170,000 70,170,000
TOTAL TUKANG -
BALANCE 31,170,000
430,000
215,000 10/06/21
97,000 10/06/21
100,000 10/06/21
412,000
18,000
- 29/06/21
HOTEL JANUARI 2020
No Hotel Amount
1 13/12/19 Double Six 7,800,000 1860 4jt
7,800,000 1873 3.8jt
PAID -
SISA 7,800,000
HOTEL JANUARI
No Hotel Amount
1 28/12/20 Fourseason 2,000,000 26/01/21
2 02/12/20 Nusa Dua Beach 450,000 26/01/21
3 14/12/20 Six Senses 1,800,000 15/02/21
4 23/12/20 Grand Hyatt 30,303,000 02/02/21
5 16/12/20 Grand Hyatt 2,250,000 02/02/21
6 18/12/20 Grand Hyatt 4,400,000 02/02/21
7 24/12/20 Amartera 315,000 24/12/20
8 20/12/20 Deposito Mandiri 230,136 20/12/20
9 20/01/21 Deposito Mandiri 220,821 20/01/21
41,968,957
PAID 41,968,957
SISA -
HOTEL FEBRUARI
No Hotel Amount
1 19/12/20 Desroches 7,099,300 19/12/20 BCA
15/02/21 Desroches 7,099,300 25/02/21 BCA
2 04/01/21 Fourseason 1,400,000 26/02/21
3 20/02/21 Deposito Mandiri 220,821 20/02/21
15,819,421
PAID 15,819,421
SISA -
HOTEL MARET-APRIL
No Hotel Amount
1 05/02/21 Six Senses 3,245,000 09/04/21
2 01/02/21 Nusa Dua Beach 450,000 16/03/21
3 12/03/21 Harper 165,000 01/04/21
4 20/03/21 Deposito Mandiri 199,452 20/03/21
5 17/03/21 Grand Hyatt 4,300,000
6 24/03/21 Fourseason Ubud 2,400,000 26/04/21
30/03/21 Fourseason Jimb 850,000 28/04/21
7 Andaz Bali 110,000 23/04/21
8 20/04/21 Deposito Mandiri 203,000 20/04/21
11,922,452
PAID 7,622,452
SISA 4,300,000
HOTEL MEI
No Hotel Amount
1 09/04/21 Fourseasons Ubud 560,000 20/05/21
17/05/21 Fourseasons Ubud 2,400,000
04/05/21 Fourseasons 1,450,000
2 30/04/21 Andaz Jkt 4,940,000
3 21/04/21 Andaz Bali 1,802,500
4 03/05/21 Westin 600,000
5 04/05/21 Nusa Dua Beach 450,000
6 20/05/21 Deposito Mandiri 197,260 20/05/21
12,399,760
PAID 2,239,260
SISA 10,160,500
DEPOSITO MANDIRI 100,000,000 DI PINJAM
DEPOSITO BPR 60,000,000 35,610,500
160,000,000 10,000,000
2,000,000
OUTSTANDING INVOICE 22,260,500 17,000,000
SALDO BCA - 10,000,000
SALDO MANDIRI 14,100,000 39,000,000
TOTAL INVOICE+SALDO 36,360,500 74,610,500
TOTAL TUKANG 750,000
BALANCE 35,610,500
-
-
-
-
HOTEL JANUARI 2020
No Hotel Amount
1 13/12/19 Double Six 7,800,000 1860 4jt
7,800,000 1873 3.8jt
PAID -
SISA 7,800,000
HOTEL JANUARI
No Hotel Amount
1 28/12/20 Fourseason 2,000,000 26/01/21
2 02/12/20 Nusa Dua Beach 450,000 26/01/21
3 14/12/20 Six Senses 1,800,000 15/02/21
4 23/12/20 Grand Hyatt 30,303,000 02/02/21
5 16/12/20 Grand Hyatt 2,250,000 02/02/21
6 18/12/20 Grand Hyatt 4,400,000 02/02/21
7 24/12/20 Amartera 315,000 24/12/20
8 20/12/20 Deposito Mandiri 230,136 20/12/20
9 20/01/21 Deposito Mandiri 220,821 20/01/21
41,968,957
PAID 41,968,957
SISA -
HOTEL FEBRUARI
No Hotel Amount
1 19/12/20 Desroches 7,099,300 19/12/20 BCA
15/02/21 Desroches 7,099,300 25/02/21 BCA
2 04/01/21 Fourseason 1,400,000 26/02/21
3 20/02/21 Deposito Mandiri 220,821 20/02/21
15,819,421
PAID 15,819,421
SISA -
HOTEL MARET-APRIL
No Hotel Amount
1 05/02/21 Six Senses 3,245,000 09/04/21
2 01/02/21 Nusa Dua Beach 450,000 16/03/21
3 12/03/21 Harper 165,000 01/04/21
4 20/03/21 Deposito Mandiri 199,452 20/03/21
5 17/03/21 Grand Hyatt 4,300,000
6 24/03/21 Fourseason Ubud 2,400,000 26/04/21
30/03/21 Fourseason Jimb 850,000 28/04/21
7 Andaz Bali 110,000 23/04/21
8 20/04/21 Deposito Mandiri 203,000 20/04/21
11,922,452
PAID 7,622,452
SISA 4,300,000
HOTEL MEI
No Hotel Amount
1 09/04/21 Fourseasons Ubud 2,960,000
2 30/04/21 Andaz Jkt 4,940,000
3 21/04/21 Andaz Bali 1,330,000
4 Westin 600,000
5 20/05/21 Deposito Mandiri
9,830,000
PAID 1,482,000
SISA 8,348,000
DEPOSITO MANDIRI 100,000,000 DI PINJAM
DEPOSITO BPR 60,000,000 40,048,000
160,000,000 10,000,000
2,000,000
OUTSTANDING INVOICE 20,448,000 17,000,000
SALDO BCA - 10,000,000
SALDO MANDIRI 21,350,000 39,000,000
TOTAL INVOICE+SALDO 41,798,000 79,048,000
TOTAL TUKANG 1,750,000
BALANCE 40,048,000
5,008,387
365,400 01/04/21
207,000 05/04/21
178,900 05/04/21
102,000 05/04/21
600,000 06/04/21
189,222 07/04/21
254,000 09/04/21
96,000 09/04/21
2,561,500 17/04/21
125,000 18/04/21
26,500 20/04/21
37,000 20/04/21
56,000 20/04/21
45,000 21/04/21
85,000 22/04/21
40,000 30/04/21
4,968,522
39,865
- 30/04/21
HOTEL JANUARI 2020
No Hotel Amount
1 13/12/19 Double Six 7,800,000 1860 4jt
7,800,000 1873 3.8jt
PAID -
SISA 7,800,000
HOTEL JANUARI
No Hotel Amount
1 28/12/20 Fourseason 2,000,000 26/01/21
2 02/12/20 Nusa Dua Beach 450,000 26/01/21
3 14/12/20 Six Senses 1,800,000 15/02/21
4 23/12/20 Grand Hyatt 30,303,000 02/02/21
5 16/12/20 Grand Hyatt 2,250,000 02/02/21
6 18/12/20 Grand Hyatt 4,400,000 02/02/21
7 24/12/20 Amartera 315,000 24/12/20
8 20/12/20 Deposito Mandiri 230,136 20/12/20
9 20/01/21 Deposito Mandiri 220,821 20/01/21
41,968,957
PAID 41,968,957
SISA -
HOTEL FEBRUARI
No Hotel Amount
1 19/12/20 Desroches 7,099,300 19/12/20 BCA
15/02/21 Desroches 7,099,300 25/02/21 BCA
2 04/01/21 Fourseason 1,400,000 26/02/21
3 20/02/21 Deposito Mandiri 220,821 20/02/21
15,819,421
PAID 15,819,421
SISA -
HOTEL MARET
No Hotel Amount
1 05/02/21 Six Senses 3,245,000
2 01/02/21 Nusa Dua Beach 450,000 16/03/21
3 17/03/21 Grand Hyatt 4,300,000
4 24/03/21 Fourseason 2,960,000
30/03/21 Fourseason 850,000
5 12/03/21 Harper 165,000
6 Andaz Jkt 1,482,000 22/03/21
Andaz Jkt 3,458,000
Andaz Bali 560,000
7 Deposito Mandiri 199,452 20/03/21
17,669,452
PAID 2,131,452
SISA 15,538,000
DEPOSITO MANDIRI 100,000,000 DI PINJAM
DEPOSITO BPR 60,000,000 44,726,637
160,000,000 10,000,000
2,000,000
OUTSTANDING INVOICE 23,338,000 17,000,000
SALDO BCA 2,190,637 10,000,000
SALDO MANDIRI 20,074,000 39,000,000
TOTAL INVOICE+SALDO 45,602,637 83,726,637
TOTAL TUKANG 876,000
BALANCE 44,726,637
24,584,246
500,000 05/03/21
500,000 05/03/21
105,000 09/03/21
198,000 09/03/21
16,000 09/03/21
50,470 11/03/21
26,500 11/03/21
500,000 13/03/21
169,600 13/03/21
77,000 13/03/21
42,000 16/03/21
61,000 18/03/21
300,000 19/03/21
167,500 21/03/21
706,500 22/03/21
175,000 23/03/21
300,000 23/03/21
300,000 26/03/21
1,006,500 26/03/21
12,306,500 27/03/21
334,920 27/03/21
104,500 27/03/21
165,719 27/03/21
300,000 27/03/21
132,400 27/03/21
306,500 30/03/21
3,000,000 31/03/21
42,000 31/03/21
500,000 31/03/21
22,393,609
2,190,637
2,190,637 31/03/21
HOTEL JANUARI 2020
No Hotel Amount
1 13/12/19 Double Six 7,800,000 1860 4jt
7,800,000 1873 3.8jt
PAID -
SISA 7,800,000
HOTEL JANUARI
No Hotel Amount
1 28/12/20 Fourseason 2,000,000 26/01/21
2 02/12/20 Nusa Dua Beach 450,000 26/01/21
3 14/12/20 Six Senses 1,800,000 15/02/21
4 23/12/20 Grand Hyatt 30,303,000 02/02/21
5 16/12/20 Grand Hyatt 2,250,000 02/02/21
6 18/12/20 Grand Hyatt 4,400,000 02/02/21
7 24/12/20 Amartera 315,000 24/12/20
8 20/12/20 Deposito Mandiri 230,136 20/12/20
9 20/01/21 Deposito Mandiri 220,821 20/01/21
41,968,957
PAID 41,968,957
SISA -
HOTEL FEBRUARI
No Hotel Amount
1 19/12/20 Desroches 7,099,300 19/12/20 BCA
15/02/21 Desroches 7,099,300 25/02/21 BCA
2 04/01/21 Fourseason 1,400,000 26/02/21
3 20/02/21 Deposito Mandiri 220,821 20/02/21
15,819,421
PAID 15,819,421
SISA -
HOTEL MARET
No Hotel Amount
1 05/02/21 Six Senses 3,245,000
2 01/02/21 Nusa Dua Beach 450,000
3 Grand Hyatt 4,300,000
4 Fourseason 2,400,000
10,395,000
PAID -
SISA 10,395,000
DEPOSITO MANDIRI 100,000,000 DI PINJAM
DEPOSITO BPR 60,000,000 48,889,771
160,000,000 10,000,000
2,000,000
OUTSTANDING INVOICE 18,195,000 17,000,000
SALDO BCA 7,000,000 10,000,000
SALDO MANDIRI 26,504,771 39,000,000
TOTAL INVOICE+SALDO 51,699,771 87,889,771
TOTAL TUKANG 2,810,000
BALANCE 48,889,771
7,099,300
85,000 26/02/21
85,000
7,014,300
7,000,000 28/02/21
HOTEL JANUARI 2020
No Hotel Amount
1 13/12/19 Double Six 7,800,000 1860 4jt
7,800,000 1873 3.8jt
PAID -
SISA 7,800,000
HOTEL JANUARI
No Hotel Amount
1 28/12/20 Fourseason 2,000,000 26/01/21
2 02/12/20 Nusa Dua Beach 450,000 26/01/21
3 14/12/20 Six Senses 1,800,000
4 23/12/20 Grand Hyatt 30,303,000
5 16/12/20 Grand Hyatt 2,250,000
6 18/12/20 Grand Hyatt 4,400,000
7 24/12/20 Amartera 315,000 24/12/20
8 20/12/20 Deposito Mandiri 230,136 20/12/20
9 20/01/21 Deposito Mandiri 220,821 20/01/21
41,968,957
PAID 3,215,957
SISA 38,753,000
HOTEL FEBRUARI
No Hotel Amount
1 19/12/20 Desroches 7,099,300 19/12/20 BCA
Desroches 7,099,300
2 04/01/21 Fourseason 1,400,000
3 Six Senses 3,245,000
18,843,600
PAID 7,099,300
SISA 11,744,300
DEPOSITO MANDIRI 100,000,000 DI PINJAM
DEPOSITO BPR 60,000,000 53,649,300
160,000,000 10,000,000
2,000,000
OUTSTANDING INVOICE 58,297,300 17,000,000
SALDO BCA - 10,000,000
SALDO MANDIRI 8,945,000 39,000,000
TOTAL INVOICE+SALDO 67,242,300 92,649,300
TOTAL TUKANG 13,593,000
BALANCE 53,649,300
450,000
20,000 26/01/21
110,000 26/01/21
178,000 26/01/21
130,000 29/01/21
438,000
12,000
- 31/01/21
HOTEL NOVEMBER 2019
No Hotel Amount
1 18/10/19 Hyatt Regency 4,155,000 28/11/19 Mandiri
2 11/10/19 Ayana 19,160,000 18/11/19 Mandiri
28/10/19 Ayana 9,645,000 02/12/19 Mandiri
08/10/19 Ayana 1,050,000 28/02/20 Mandiri
3 22/10/19 Intercont 10,650,000 26/11/19 Mandiri
4 19/10/19 Potato Head 2,000,000 08/11/19 Mandiri
15/10/19 Potato Head 1,000,000 13/11/19 Mandiri
5 08/10/19 The Laguna 2,340,000 11/11/19 Mandiri
6 16/10/19 Grand Mirage 1,700,000 22/11/19 BCA
7 22/10/19 Bvlgari 3,600,000 30/10/19 Mandiri
8 28/10/19 Westin 4,450,000 18/11/19 Mandiri
9 28/10/19 Fourseason 4,800,000 18/11/19 Mandiri
10 16/10/19 Grand Hyatt 600,000 03/12/19 Mandiri
11 15/10/19 Rama Residence 850,000 15/10/19 CASH
12 29/10/19 Sthala Ubud 300,000 29/10/19 CASH
13 17/10/19 Nusa Dua Beach 1,800,000 13/11/19 BCA
Deposito Mandiri 373,000 20/11/19 Mandiri
68,473,000
PAID 68,473,000
SISA -
21,010,000
PAID 21,010,000
SISA -
MEI 2020
No Hotel Amount
1 20/05/20 Deposito Mandiri 361,000 20/05/20 Mandiri
2 29/05/20 Memek 2,500,000 29/05/20 BCA
3 29/05/20 Papi 1,000,000 29/05/20 BCA
3,861,000
PAID 3,861,000
SISA -
HOTEL JUNI
No Hotel Amount
1 02/06/20 Jumeira 1,000,000 19/06/20
2 Deposito Mandiri 373,000 20/06/20
1,373,000
PAID 1,373,000
SISA -
HOTEL JULI
No Hotel Amount
1 Deposito Mandiri 345,000 20/07/20
345,000
PAID 345,000
SISA -
HOTEL AGUSTUS
No Hotel Amount
1 01/07/20 Nusa Dua Beach Hote 900,000 18/08/20
2 28/07/20 Fourseason-Cover 1,960,000 26/08/20
3 Deposito Mandiri 356,000 20/08/20
3,216,000
PAID 3,216,000
SISA -
HOTEL SEPTEMBER
No Hotel Amount
1 22/07/20 Ayana-Jukung 650,000 22/09/20
2 12/08/20 Ayana-Food Tag 950,000 19/10/20
3 12/08/20 Grand Hyatt-Plate 4,375,000 02/12/20
Deposito Mandiri 356,000 20/09/20
6,331,000
PAID 6,331,000
SISA -
HOTEL OKTOBER
No Hotel Amount
1 04/09/20 Ayana3959 720,000 19/10/20
04/09/20 Ayana 3961 1,800,000 19/10/20
04/09/20 Ayana 4063 2,527,000 19/10/20
2 07/09/20 Ayana 3962 450,000 19/10/20
07/09/20 Ayana 4063 665,000 19/10/20
3 14/09/20 Ayana 4060 2,037,500 02/11/20
14/09/20 Ayana 3962 450,000 02/11/20
4 10/09/20 Grand Hyatt 9217 1,350,000 02/12/20
5 28/09/20 Grand Hyatt 9571 375,000 02/12/20
Deposito Mandiri 230,000 20/10/20
10,604,500
PAID 10,604,500
SISA -
HOTEL NOVEMBER
No Hotel Amount
1 12/10/20 Ayana 4629 1,330,000 29/12/20
2 05/10/20 Fourseason 4003 600,000 20/11/20
3 20/10/20 Jumeirah 342 370,000 20/11/20 BCA
4 10/11/20 Mrs.Yeni 916,000 03/11/20
Deposito Mandiri 237,000 20/11/20
3,453,000
PAID 3,453,000
SISA -
HOTEL DESEMBER
No Hotel Amount
1 23/11/20 Fourseason 3276 1,140,000 17/12/20
2 16/11/20 Fourseason 5192 600,000 17/12/20
3 02/11/20 Grand Hyatt 4,375,000 18/12/20
6,115,000
PAID 6,115,000
SISA -
HOTEL JANUARI
No Hotel Amount
1 28/12/20 Fourseason 2,000,000
2 02/12/20 Nusa Dua Beach 450,000
3 14/12/20 Six Senses 1,800,000
4 23/12/20 Grand Hyatt 30,303,000
5 16/12/20 Grand Hyatt 2,250,000
6 18/12/20 Grand Hyatt 4,400,000
7 24/12/20 Amartera 315,000
8 19/12/20 Desroches 7,099,300 19/12/20 BCA
Desroches 7,099,300
20/12/20 Deposito Mandiri 230,136 20/12/20
55,946,736
PAID 7,644,436
SISA 48,302,300
DEPOSITO MANDIRI 100,000,000 DI PINJAM
DEPOSITO BPR 60,000,000 63,639,348
160,000,000 10,000,000
2,000,000
OUTSTANDING INVOICE 56,102,300 17,000,000
SALDO BCA - 10,000,000
SALDO MANDIRI 20,530,048 39,000,000
TOTAL INVOICE+SALDO 76,632,348 102,639,348
TOTAL TUKANG 12,993,000
BALANCE 63,639,348
8,999,300
20,000 01/12/20
300,000 01/12/20
106,500 01/12/20
146,500 01/12/20
106,500 01/12/20
200,000 05/12/20
20,000 06/12/20
300,000 07/12/20
95,000 08/12/20
97,000 08/12/20
96,000 09/12/20
300,000 11/12/20
100,000 15/12/20
90,000 22/12/20
200,000 23/12/20
300,000 23/12/20
5,006,500 28/12/20
500,000 29/12/20
248,000 29/12/20
50,000 30/12/20
150,000 30/12/20
250,000 30/12/20
171,000 30/12/20
86,000 30/12/20
15,000 30/12/20
41,500 30/12/20
8,995,500
3,800
- 30/12/20
HOTEL NOVEMBER 2019
No Hotel Amount
1 18/10/19 Hyatt Regency 4,155,000 28/11/19 Mandiri
2 11/10/19 Ayana 19,160,000 18/11/19 Mandiri
28/10/19 Ayana 9,645,000 02/12/19 Mandiri
08/10/19 Ayana 1,050,000 28/02/20 Mandiri
3 22/10/19 Intercont 10,650,000 26/11/19 Mandiri
4 19/10/19 Potato Head 2,000,000 08/11/19 Mandiri
15/10/19 Potato Head 1,000,000 13/11/19 Mandiri
5 08/10/19 The Laguna 2,340,000 11/11/19 Mandiri
6 16/10/19 Grand Mirage 1,700,000 22/11/19 BCA
7 22/10/19 Bvlgari 3,600,000 30/10/19 Mandiri
8 28/10/19 Westin 4,450,000 18/11/19 Mandiri
9 28/10/19 Fourseason 4,800,000 18/11/19 Mandiri
10 16/10/19 Grand Hyatt 600,000 03/12/19 Mandiri
11 15/10/19 Rama Residence 850,000 15/10/19 CASH
12 29/10/19 Sthala Ubud 300,000 29/10/19 CASH
13 17/10/19 Nusa Dua Beach 1,800,000 13/11/19 BCA
Deposito Mandiri 373,000 20/11/19 Mandiri
68,473,000
PAID 68,473,000
SISA -
21,010,000
PAID 21,010,000
SISA -
MEI 2020
No Hotel Amount
1 20/05/20 Deposito Mandiri 361,000 20/05/20 Mandiri
2 29/05/20 Memek 2,500,000 29/05/20 BCA
3 29/05/20 Papi 1,000,000 29/05/20 BCA
3,861,000
PAID 3,861,000
SISA -
HOTEL JUNI
No Hotel Amount
1 02/06/20 Jumeira 1,000,000 19/06/20
2 Deposito Mandiri 373,000 20/06/20
1,373,000
PAID 1,373,000
SISA -
HOTEL JULI
No Hotel Amount
1 Deposito Mandiri 345,000 20/07/20
345,000
PAID 345,000
SISA -
HOTEL AGUSTUS
No Hotel Amount
1 01/07/20 Nusa Dua Beach Hote 900,000 18/08/20
2 28/07/20 Fourseason-Cover 1,960,000 26/08/20
3 Deposito Mandiri 356,000 20/08/20
3,216,000
PAID 3,216,000
SISA -
HOTEL SEPTEMBER
No Hotel Amount
1 22/07/20 Ayana-Jukung 650,000 22/09/20
2 12/08/20 Ayana-Food Tag 950,000 19/10/20
3 12/08/20 Grand Hyatt-Plate 4,375,000
Deposito Mandiri 356,000 20/09/20
6,331,000
PAID 1,956,000
SISA 4,375,000
HOTEL OKTOBER
No Hotel Amount
1 04/09/20 Ayana3959 720,000 19/10/20
04/09/20 Ayana 3961 1,800,000 19/10/20
04/09/20 Ayana 4063 2,527,000 19/10/20
2 07/09/20 Ayana 3962 450,000 19/10/20
07/09/20 Ayana 4063 665,000 19/10/20
3 14/09/20 Ayana 4060 2,037,500 02/11/20
14/09/20 Ayana 3962 450,000 02/11/20
4 10/09/20 Grand Hyatt 9217 1,350,000
5 28/09/20 Grand Hyatt 9571 375,000
Deposito Mandiri 230,000 20/10/20
10,604,500
PAID 8,879,500
SISA 1,725,000
HOTEL NOVEMBER
No Hotel Amount
1 12/10/20 Ayana 4629 1,330,000
2 05/10/20 Fourseason 4003 600,000 20/11/20
3 20/10/20 Jumeirah 342 370,000 20/11/20 BCA
4 10/11/20 Mrs.Yeni 916,000 03/11/20
Deposito Mandiri 237,000 20/11/20
3,453,000
PAID 2,123,000
SISA 1,330,000
HOTEL DESEMBER+JANUARI
No Hotel Amount
1 23/11/20 Fourseason 3276 1,140,000
2 16/11/20 Fourseason 5192 600,000
3 Fourseason 6555 500,000
4 02/11/20 Grand Hyatt 4,375,000
5 Six Senses 1,800,000
8,415,000
PAID -
SISA 8,415,000
DEPOSITO MANDIRI 100,000,000 DI PINJAM
DEPOSITO BPR 60,000,000 54,336,500
160,000,000 10,000,000
2,000,000
OUTSTANDING INVOICE 23,645,000 17,000,000
SALDO BCA 1,900,000 10,000,000
SALDO MANDIRI 30,100,000 39,000,000
TOTAL INVOICE+SALDO 55,645,000 93,336,500
TOTAL TUKANG 1,308,500
BALANCE 54,336,500
SALDO MANDIRI END OKT 42,324,500 SALDO BCA
55,000 02/11/20
200,000 02/11/20
204,000 02/11/20
330,000 02/11/20
365,000 05/11/20
100,000 05/11/20
200,000 16/11/20
50,000 16/11/20
68,000 16/11/20
181,000 17/01/20
100,000 18/11/20
300,000 20/11/20
116,500 20/11/20
20,000 21/11/20
17,000 21/11/20
300,000 23/11/20
61,500 23/11/20
85,000 24/11/20
230,000 25/11/20
106,000 26/11/20
300,000 26/11/20
250,000 26/11/20
25,000 26/11/20
50,000 27/11/20
500,000 27/11/20
950,000 27/11/20
70,000 28/11/20
124,000 29/11/20
5,358,000
1,868,000
1,900,000 30/11/20
HOTEL NOVEMBER 2019
No Hotel Amount
1 18/10/19 Hyatt Regency 4,155,000 28/11/19 Mandiri
2 11/10/19 Ayana 19,160,000 18/11/19 Mandiri
28/10/19 Ayana 9,645,000 02/12/19 Mandiri
08/10/19 Ayana 1,050,000 28/02/20 Mandiri
3 22/10/19 Intercont 10,650,000 26/11/19 Mandiri
4 19/10/19 Potato Head 2,000,000 08/11/19 Mandiri
15/10/19 Potato Head 1,000,000 13/11/19 Mandiri
5 08/10/19 The Laguna 2,340,000 11/11/19 Mandiri
6 16/10/19 Grand Mirage 1,700,000 22/11/19 BCA
7 22/10/19 Bvlgari 3,600,000 30/10/19 Mandiri
8 28/10/19 Westin 4,450,000 18/11/19 Mandiri
9 28/10/19 Fourseason 4,800,000 18/11/19 Mandiri
10 16/10/19 Grand Hyatt 600,000 03/12/19 Mandiri
11 15/10/19 Rama Residence 850,000 15/10/19 CASH
12 29/10/19 Sthala Ubud 300,000 29/10/19 CASH
13 17/10/19 Nusa Dua Beach 1,800,000 13/11/19 BCA
Deposito Mandiri 373,000 20/11/19 Mandiri
68,473,000
PAID 68,473,000
SISA -
21,010,000
PAID 21,010,000
SISA -
MEI 2020
No Hotel Amount
1 20/05/20 Deposito Mandiri 361,000 20/05/20 Mandiri
2 29/05/20 Memek 2,500,000 29/05/20 BCA
3 29/05/20 Papi 1,000,000 29/05/20 BCA
3,861,000
PAID 3,861,000
SISA -
HOTEL JUNI
No Hotel Amount
1 02/06/20 Jumeira 1,000,000 19/06/20
2 Deposito Mandiri 373,000 20/06/20
1,373,000
PAID 1,373,000
SISA -
HOTEL JULI
No Hotel Amount
1 Deposito Mandiri 345,000 20/07/20
345,000
PAID 345,000
SISA -
HOTEL AGUSTUS
No Hotel Amount
1 01/07/20 Nusa Dua Beach Hote 900,000 18/08/20
2 28/07/20 Fourseason-Cover 1,960,000 26/08/20
3 Deposito Mandiri 356,000 20/08/20
3,216,000
PAID 3,216,000
SISA -
HOTEL SEPTEMBER
No Hotel Amount
1 22/07/20 Ayana-Jukung 650,000 22/09/20
2 12/08/20 Ayana-Food Tag 950,000 19/10/20
3 12/08/20 Grand Hyatt-Plate 4,375,000
Deposito Mandiri 356,000 20/09/20
6,331,000
PAID 1,956,000
SISA 4,375,000
HOTEL OKTOBER
No Hotel Amount
1 04/09/20 Ayana3959 720,000 19/10/20
04/09/20 Ayana 3961 1,800,000 19/10/20
04/09/20 Ayana 4063 2,527,000 19/10/20
2 07/09/20 Ayana 3962 450,000 19/10/20
07/09/20 Ayana 4063 665,000 19/10/20
3 14/09/20 Ayana 4060 2,037,500
14/09/20 Ayana 3962 450,000
8,649,500
4 10/09/20 Grand Hyatt 9217 1,350,000
5 28/09/20 Grand Hyatt 9571 375,000
1,725,000
Deposito Mandiri 230,000 20/10/20
10,374,500
PAID 6,162,000
SISA 4,212,500
HOTEL NOVEMBER
No Hotel Amount
1 12/10/20 Ayana 4629 1,330,000
2 05/10/20 Fourseason 4003 600,000
3 Fourseason 3276 1,140,000
4 20/10/20 Jumeirah 342 370,000
5 Grand Hyatt 4,375,000
7,815,000
PAID
SISA 7,815,000
DEPOSITO MANDIRI 100,000,000 DI PINJAM
DEPOSITO BPR 63,000,000 61,004,000
163,000,000 10,000,000
2,000,000
OUTSTANDING INVOICE 24,202,500 17,000,000
SALDO BCA - 10,000,000
SALDO MANDIRI 39,000,000 39,000,000
TOTAL INVOICE+SALDO 63,202,500 100,004,000
TOTAL TUKANG 2,198,500
BALANCE 61,004,000
3,200,000
600,000 03/10/20
400,000 03/10/20
250,000 12/10/20
100,000 12/10/20
26,500 12/10/20
66,500 12/10/20
70,000 13/10/20
70,000 13/10/20
200,000 14/10/20
250,000 14/10/20
43,000 14/10/20
80,000 14/10/20
43,000 15/10/20
300,000 24/10/20
150,000 26/10/20
75,000 26/10/20
300,000 27/10/20
175,000 28/10/20
3,199,000
1,000
- 29/10/20
HOTEL NOVEMBER 2019
No Hotel Amount
1 18/10/19 Hyatt Regency 4,155,000 28/11/19 Mandiri
2 11/10/19 Ayana 19,160,000 18/11/19 Mandiri
28/10/19 Ayana 9,645,000 02/12/19 Mandiri
08/10/19 Ayana 1,050,000 28/02/20 Mandiri
3 22/10/19 Intercont 10,650,000 26/11/19 Mandiri
4 19/10/19 Potato Head 2,000,000 08/11/19 Mandiri
15/10/19 Potato Head 1,000,000 13/11/19 Mandiri
5 08/10/19 The Laguna 2,340,000 11/11/19 Mandiri
6 16/10/19 Grand Mirage 1,700,000 22/11/19 BCA
7 22/10/19 Bvlgari 3,600,000 30/10/19 Mandiri
8 28/10/19 Westin 4,450,000 18/11/19 Mandiri
9 28/10/19 Fourseason 4,800,000 18/11/19 Mandiri
10 16/10/19 Grand Hyatt 600,000 03/12/19 Mandiri
11 15/10/19 Rama Residence 850,000 15/10/19 CASH
12 29/10/19 Sthala Ubud 300,000 29/10/19 CASH
13 17/10/19 Nusa Dua Beach 1,800,000 13/11/19 BCA
Deposito Mandiri 373,000 20/11/19 Mandiri
68,473,000
PAID 68,473,000
SISA -
21,010,000
PAID 21,010,000
SISA -
MEI 2020
No Hotel Amount
1 20/05/20 Deposito Mandiri 361,000
2 29/05/20 Memek 2,500,000
3 29/05/20 Papi 1,000,000 20/05/20 Mandiri
3,861,000 29/05/20 BCA
PAID 3,861,000 29/05/20 BCA
SISA -
HOTEL JUNI
No Hotel Amount
1 02/06/20 Jumeira 1,000,000
2 Deposito Mandiri 373,000
1,373,000
PAID 1,373,000 19/06/20
SISA - 20/06/20
HOTEL JULI
No Hotel Amount
1 Deposito Mandiri 345,000
345,000
PAID 345,000
SISA - 20/07/20
HOTEL AGUSTUS
No Hotel Amount
1 01/07/20 Nusa Dua Beach Hote 900,000
2 28/07/20 Fourseason-Cover 1,960,000
3 Deposito Mandiri 356,000
3,216,000
PAID 3,216,000 18/08/20
SISA - 26/08/20
20/08/20
HOTEL SEPTEMBER
No Hotel Amount
1 22/07/20 Ayana-Jukung 650,000 22/09/20
2 12/08/20 Ayana-Food Tag 950,000
3 12/08/20 Grand Hyatt-Plate 4,375,000
Deposito Mandiri 356,000 20/09/20
6,331,000
PAID 1,006,000
SISA 5,325,000
HOTEL OKTOBER
No Hotel Amount
1 04/09/20 Tray Bamboo Round 720,000
2 04/09/20 Bamboo Bowl Coil Di 1,800,000
3 04/09/20 Bambu Basket Kisik-w 213,750
4 04/09/20 Bambu Basket Kisik-n 166,250
5 04/09/20 Wooden Sauce Dish Ki 80,750
6 04/09/20 Tray Bulat Kisik 688,750
7 04/09/20 Tray Kotak Kisik-with 688,750
8 04/09/20 Tray Kotak Kisik-with 688,750
9 07/09/20 Wooden Sauce Dish 3 450,000
10 07/09/20 Bambu Plate Kisik-wit 166,250
11 07/09/20 Bambu Plate Kisik-no 166,250
12 07/09/20 Bambu Grill Kisik 332,500
13 10/09/20 Grand Hyatt-Bowl 1,350,000
14 14/09/20 Bambu Basket (Rattan 2,037,500
15 14/09/20 Wooden Sauce Dish 3 450,000
16 27/09/20 Picnic Basket 375,000
10,374,500
PAID
SISA 10,374,500
HOTEL NOVEMBER
No Hotel Amount
1 03/10/20 Ayana 1,400,000
2 05/10/20 Fourseason 600,000
2,000,000
PAID
SISA 2,000,000
DEPOSITO MANDIRI 100,000,000 DI PINJAM
DEPOSITO BPR 63,000,000 65,389,000
163,000,000 10,000,000
2,000,000
OUTSTANDING INVOICE 25,499,500 17,000,000
SALDO BCA - 10,000,000
SALDO MANDIRI 40,258,000 39,000,000
TOTAL INVOICE+SALDO 65,757,500 104,389,000
TOTAL TUKANG 368,500
BALANCE 65,389,000
Total Expenses
KETUT BPR DEC+JAN
KETUT BERANGKAT+DOLAR+SERVICE AGYA
KETUT BRI
KOMANG SINTIA
3,070,000
500,000 14/09/20
100,000 14/09/20
94,000 14/09/20
128,000 17/09/20
20,000 18/09/20
600,000 19/09/20
53,000 21/09/20
86,500 21/09/20
380,000 22/09/20
175,000 25/09/20
400,000 28/09/20
158,247 28/09/20
25,000 28/09/20
300,000 03/10/20
3,019,747
50,253
29,000 03/10/20
HOTEL NOVEMBER 2019
No Hotel Amount
1 18/10/19 Hyatt Regency 4,155,000 28/11/19 Mandiri
2 11/10/19 Ayana 19,160,000 18/11/19 Mandiri
28/10/19 Ayana 9,645,000 02/12/19 Mandiri
08/10/19 Ayana 1,050,000 28/02/20 Mandiri
3 22/10/19 Intercont 10,650,000 26/11/19 Mandiri
4 19/10/19 Potato Head 2,000,000 08/11/19 Mandiri
15/10/19 Potato Head 1,000,000 13/11/19 Mandiri
5 08/10/19 The Laguna 2,340,000 11/11/19 Mandiri
6 16/10/19 Grand Mirage 1,700,000 22/11/19 BCA
7 22/10/19 Bvlgari 3,600,000 30/10/19 Mandiri
8 28/10/19 Westin 4,450,000 18/11/19 Mandiri
9 28/10/19 Fourseason 4,800,000 18/11/19 Mandiri
10 16/10/19 Grand Hyatt 600,000 03/12/19 Mandiri
11 15/10/19 Rama Residence 850,000 15/10/19 CASH
12 29/10/19 Sthala Ubud 300,000 29/10/19 CASH
13 17/10/19 Nusa Dua Beach 1,800,000 13/11/19 BCA
Deposito Mandiri 373,000 20/11/19 Mandiri
68,473,000
PAID 68,473,000
SISA -
21,010,000
PAID 21,010,000
SISA -
25,911,000
PAID 25,911,000
SISA -
30,158,000
PAID 30,158,000
SISA -
MEI 2020
No Hotel Amount
1 20/05/20 Deposito Mandiri 361,000 20/05/20 Mandiri
2 29/05/20 Memek 2,500,000 29/05/20 BCA
3 29/05/20 Papi 1,000,000 29/05/20 BCA
3,861,000
PAID 3,861,000
SISA -
HOTEL JUNI
No Hotel Amount
1 02/06/20 Jumeira 1,000,000 19/06/20
2 Deposito Mandiri 373,000 20/06/20
1,373,000
PAID 1,373,000
SISA -
HOTEL JULI
No Hotel Amount
1 Deposito Mandiri 345,000 20/07/20
345,000
PAID 345,000
SISA -
HOTEL AGUSTUS
No Hotel Amount
1 01/07/20 Nusa Dua Beach Hote 900,000 18/08/20
2 28/07/20 Fourseason-Cover 1,960,000 26/08/20
3 Deposito Mandiri 356,000 20/08/20
3,216,000
PAID 3,216,000
SISA -
HOTEL OKTOBER
No Hotel Amount
1 22/07/20 Ayana-Jukung 650,000
2 12/08/20 Ayana-Food Tag 950,000
3 Tray Bamboo Round 720,000
4 Bambu Basket (Rattan 2,037,500
5 Bamboo Bowl Coil Di 1,800,000
6 Wooden Sauce Dish 3 900,000
7 Bambu Basket Kisik-w 213,750
8 Bambu Basket Kisik-n 166,250
9 Wooden Sauce Dish Ki 80,750
10 Bambu Plate Kisik-wit 166,250
11 Bambu Plate Kisik-no 166,250
12 Tray Bulat Kisik 688,750
13 Tray Kotak Kisik-with 688,750
14 Tray Kotak Kisik-with 688,750
15 Bambu Grill Kisik 332,500
16 12/08/20 Grand Hyatt-Plate 4,375,000
17 Grand Hyatt-Bowl 1,350,000
15,974,500
PAID
SISA 15,974,500
DEPOSITO MANDIRI 100,000,000 DI PINJAM
DEPOSITO BPR 63,000,000 71,250,000
163,000,000 10,000,000
2,000,000
OUTSTANDING INVOICE 23,774,500 17,000,000
SALDO BCA - 10,000,000
SALDO MANDIRI 49,894,000 39,000,000
TOTAL INVOICE+SALDO 73,668,500 110,250,000
TOTAL TUKANG 2,418,500
BALANCE 71,250,000
4,850,000
BCA
600,000 10/08/20
110,000 11/08/20
340,000 11/08/20
300,000 12/08/20
71,000 13/08/20
308,000 14/08/20
140,000 18/08/20
51,500 18/08/20
295,500 19/08/20
400,000 19/08/20
400,000 21/08/20
26,500 21/08/20
152,400 24/08/20
300,000 25/08/20
500,000 26/08/20
266,100 26/08/20
52,100 26/08/20
500,000 29/08/20
4,813,100
36,900
- 30/08/20
HOTEL NOVEMBER 2019
No Hotel Amount
1 18/10/19 Hyatt Regency 4,155,000 28/11/19 Mandiri
2 11/10/19 Ayana 19,160,000 18/11/19 Mandiri
28/10/19 Ayana 9,645,000 02/12/19 Mandiri
08/10/19 Ayana 1,050,000 28/02/20 Mandiri
3 22/10/19 Intercont 10,650,000 26/11/19 Mandiri
4 19/10/19 Potato Head 2,000,000 08/11/19 Mandiri
15/10/19 Potato Head 1,000,000 13/11/19 Mandiri
5 08/10/19 The Laguna 2,340,000 11/11/19 Mandiri
6 16/10/19 Grand Mirage 1,700,000 22/11/19 BCA
7 22/10/19 Bvlgari 3,600,000 30/10/19 Mandiri
8 28/10/19 Westin 4,450,000 18/11/19 Mandiri
9 28/10/19 Fourseason 4,800,000 18/11/19 Mandiri
10 16/10/19 Grand Hyatt 600,000 03/12/19 Mandiri
11 15/10/19 Rama Residence 850,000 15/10/19 CASH
12 29/10/19 Sthala Ubud 300,000 29/10/19 CASH
13 17/10/19 Nusa Dua Beach 1,800,000 13/11/19 BCA
Deposito Mandiri 373,000 20/11/19 Mandiri
68,473,000
PAID 68,473,000
SISA -
21,010,000
PAID 21,010,000
SISA -
25,911,000
PAID 25,911,000
SISA -
30,158,000
PAID 30,158,000
SISA -
MEI 2020
No Hotel Amount
1 20/05/20 Deposito Mandiri 361,000 20/05/20 Mandiri
2 29/05/20 Memek 2,500,000 29/05/20 BCA
3 29/05/20 Papi 1,000,000 29/05/20 BCA
3,861,000
PAID 3,861,000
SISA -
HOTEL JUNI
No Hotel Amount
1 02/06/20 Jumeira 1,000,000 19/06/20
2 Deposito Mandiri 373,000 20/06/20
1,373,000
PAID 1,373,000
SISA -
HOTEL JULI
No Hotel Amount
1 Deposito Mandiri 345,000 20/07/20
345,000
PAID 345,000
SISA -
HOTEL AGUSTUS
No Hotel Amount
1 01/07/20 Nusa Dua Beach Hote 900,000
2 22/07/20 Ayana-Jukung 650,000
3 Ayana-Food Tag 950,000
4 28/07/20 Fourseason-Cover 1,960,000
5 Grand Hyatt-Plate 4,375,000
6 Grand Hyatt-Bowl 1,350,000
10,185,000
PAID
SISA 10,185,000
DEPOSITO MANDIRI 100,000,000 DI PINJAM
DEPOSITO BPR 63,000,000 78,001,000
163,000,000 10,000,000
2,000,000
OUTSTANDING INVOICE 17,985,000 17,000,000
SALDO BCA - 10,000,000
SALDO MANDIRI 60,016,000 39,000,000
TOTAL INVOICE+SALDO 78,001,000 117,001,000
TOTAL TUKANG -
BALANCE 78,001,000
BCA
100,000 03/07/20
661,000 06/07/20
15,000 06/07/20
627,000 07/07/20
63,000 07/07/20
255,000 07/07/20
300,000 07/07/20
202,500 07/07/20
300,000 07/07/20
310,000 08/07/20
95,000 10/07/20
500,000 13/07/20
55,000 13/07/20
1,250,000 13/07/20
112,500 14/07/20
226,000 15/07/20
60,000 15/07/20
26,500 16/07/20
51,500 16/07/20
51,500 20/07/20
85,000 21/07/20
53,000 22/07/20
55,000 23/07/20
380,000 28/07/20
2,600,000 31/07/20
8,434,500
145,500
- 31/07/20
HOTEL NOVEMBER 2019
No Hotel Amount
1 18/10/19 Hyatt Regency 4,155,000 28/11/19 Mandiri
2 11/10/19 Ayana 19,160,000 18/11/19 Mandiri
28/10/19 Ayana 9,645,000 02/12/19 Mandiri
08/10/19 Ayana 1,050,000 28/02/20 Mandiri
3 22/10/19 Intercont 10,650,000 26/11/19 Mandiri
4 19/10/19 Potato Head 2,000,000 08/11/19 Mandiri
15/10/19 Potato Head 1,000,000 13/11/19 Mandiri
5 08/10/19 The Laguna 2,340,000 11/11/19 Mandiri
6 16/10/19 Grand Mirage 1,700,000 22/11/19 BCA
7 22/10/19 Bvlgari 3,600,000 30/10/19 Mandiri
8 28/10/19 Westin 4,450,000 18/11/19 Mandiri
9 28/10/19 Fourseason 4,800,000 18/11/19 Mandiri
10 16/10/19 Grand Hyatt 600,000 03/12/19 Mandiri
11 15/10/19 Rama Residence 850,000 15/10/19 CASH
12 29/10/19 Sthala Ubud 300,000 29/10/19 CASH
13 17/10/19 Nusa Dua Beach 1,800,000 13/11/19 BCA
Deposito Mandiri 373,000 20/11/19 Mandiri
68,473,000
PAID 68,473,000
SISA -
21,010,000
PAID 21,010,000
SISA -
25,911,000
PAID 25,911,000
SISA -
30,158,000
PAID 21,328,000
SISA 8,830,000
MEI 2020
No Hotel Amount
1 20/05/20 Deposito Mandiri 361,000 20/05/20 Mandiri
2 29/05/20 Memek 2,500,000 29/05/20 BCA
3 29/05/20 Papi 1,000,000 29/05/20 BCA
3,861,000
PAID 3,861,000
SISA -
HOTEL JUNI
No Hotel Amount
1 Jumeira 1,000,000 19/06/20
2 Nusa Dua Beach Hote 900,000
3 Ayana perahu 650,000
4 Deposito Mandiri 373,000 20/06/20
2,923,000
PAID
SISA 2,923,000
DEPOSITO MANDIRI 100,000,000
DEPOSITO BPR 60,000,000
160,000,000
BCA
260,000 02/06/20
55,000 02/06/20
206,500 02/06/20
173,000 02/06/20
300,000 02/06/20
15,000 03/06/20
51,500 03/06/20
35,000 03/06/20
724,000 04/06/20
153,000 05/06/20
82,000 10/06/20
221,500 10/06/20
198,000 11/06/20
407,500 12/06/20
500,000 15/06/20
260,000 15/06/20
115,000 15/06/20
200,000 18/06/20
20,000 19/06/20
100,000 22/06/20
300,000 27/06/20
102,000 30/06/20
4,479,000
HOTEL NOVEMBER 2019
No Hotel Amount
1 18/10/19 Hyatt Regency 4,155,000 28/11/19 Mandiri
2 11/10/19 Ayana 19,160,000 18/11/19 Mandiri
28/10/19 Ayana 9,645,000 02/12/19 Mandiri
08/10/19 Ayana 1,050,000 28/02/20 Mandiri
3 22/10/19 Intercont 10,650,000 26/11/19 Mandiri
4 19/10/19 Potato Head 2,000,000 08/11/19 Mandiri
15/10/19 Potato Head 1,000,000 13/11/19 Mandiri
5 08/10/19 The Laguna 2,340,000 11/11/19 Mandiri
6 16/10/19 Grand Mirage 1,700,000 22/11/19 BCA
7 22/10/19 Bvlgari 3,600,000 30/10/19 Mandiri
8 28/10/19 Westin 4,450,000 18/11/19 Mandiri
9 28/10/19 Fourseason 4,800,000 18/11/19 Mandiri
10 16/10/19 Grand Hyatt 600,000 03/12/19 Mandiri
11 15/10/19 Rama Residence 850,000 15/10/19 CASH
12 29/10/19 Sthala Ubud 300,000 29/10/19 CASH
13 17/10/19 Nusa Dua Beach 1,800,000 13/11/19 BCA
Deposito Mandiri 373,000 20/11/19 Mandiri
68,473,000
PAID 68,473,000
SISA -
21,010,000
PAID 21,010,000
SISA -
25,911,000
PAID 25,911,000
SISA -
30,158,000
PAID 21,328,000
SISA 8,830,000
MEI 2020
No Hotel Amount
1 20/05/20 Deposito Mandiri 361,000 20/05/20 Mandiri
2 29/05/20 Memek 2,500,000 29/05/20 BCA
3 29/05/20 Papi 1,000,000 29/05/20 BCA
3,861,000
PAID 3,861,000
SISA -
POSTPONE
No Hotel Amount
1 Ayodya 1,260,000
2 Westin 1,800,000
3,060,000
PAID
SISA 3,060,000
DEPOSITO MANDIRI 100,000,000
DEPOSITO BPR 60,000,000
160,000,000
BCA
245,000 09/05/20
300,000 09/05/20
268,000 10/05/20
202,500 12/05/20
78,500 14/05/20
300,000 15/05/20
51,500 15/05/20
118,000 15/05/20
15,000 15/05/20
110,000 15/05/20
800,000 19/05/20
115,000 21/05/20
92,000 22/05/20
155,000 22/05/20
202,500 22/05/20
300,000 28/05/20
202,500 28/05/20
810,000 28/05/20
200,000 28/05/20
47,000 30/05/20
4,612,500
HOTEL NOVEMBER 2019
No Hotel Amount
1 18/10/19 Hyatt Regency 4,155,000 28/11/19 Mandiri
2 11/10/19 Ayana 19,160,000 18/11/19 Mandiri
28/10/19 Ayana 9,645,000 02/12/19 Mandiri
08/10/19 Ayana 1,050,000 28/02/20 Mandiri
3 22/10/19 Intercont 10,650,000 26/11/19 Mandiri
4 19/10/19 Potato Head 2,000,000 08/11/19 Mandiri
15/10/19 Potato Head 1,000,000 13/11/19 Mandiri
5 08/10/19 The Laguna 2,340,000 11/11/19 Mandiri
6 16/10/19 Grand Mirage 1,700,000 22/11/19 BCA
7 22/10/19 Bvlgari 3,600,000 30/10/19 Mandiri
8 28/10/19 Westin 4,450,000 18/11/19 Mandiri
9 28/10/19 Fourseason 4,800,000 18/11/19 Mandiri
10 16/10/19 Grand Hyatt 600,000 03/12/19 Mandiri
11 15/10/19 Rama Residence 850,000 15/10/19 CASH
12 29/10/19 Sthala Ubud 300,000 29/10/19 CASH
13 17/10/19 Nusa Dua Beach 1,800,000 13/11/19 BCA
Deposito Mandiri 373,000 20/11/19 Mandiri
68,473,000
PAID 68,473,000
SISA -
21,010,000
PAID 21,010,000
SISA -
25,911,000
PAID 25,911,000
SISA -
30,158,000
PAID 18,748,000
SISA 11,410,000
POSTPONE
No Hotel Amount
1 Ayodya 1,260,000
2 Westin 1,800,000
3,060,000
PAID
SISA 3,060,000
DEPOSITO MANDIRI 100,000,000
DEPOSITO BPR 60,000,000
160,000,000
BCA 3,700,000
Simpati 16,20,27 154,500 16/04/20
Listrik 17,20,23,27,30 412,500 17/04/20
Alfamart 137,000 20/04/20
Smartfren 100,000 21/04/20
Sampah april 50,000 22/04/20
TT mandiri 51,500 24/04/20
Vitamin kimia farma 92,000 24/04/20
Alfamart 2x 291,000 24/04/20
Servis ertiga 2,400,000 28/04/20
DLL 11,500 28/04/20
HOTEL
806,500 06/04/20
100,000 09/04/20
120,000 09/04/20
1,026,500
HOTEL NOVEMBER 2019
No Hotel Amount
1 18/10/19 Hyatt Regency 4,155,000 28/11/19 Mandiri
2 11/10/19 Ayana 19,160,000 18/11/19 Mandiri
28/10/19 Ayana 9,645,000 02/12/19 Mandiri
08/10/19 Ayana 1,050,000 28/02/20 Mandiri
3 22/10/19 Intercont 10,650,000 26/11/19 Mandiri
4 19/10/19 Potato Head 2,000,000 08/11/19 Mandiri
15/10/19 Potato Head 1,000,000 13/11/19 Mandiri
5 08/10/19 The Laguna 2,340,000 11/11/19 Mandiri
6 16/10/19 Grand Mirage 1,700,000 22/11/19 BCA
7 22/10/19 Bvlgari 3,600,000 30/10/19 Mandiri
8 28/10/19 Westin 4,450,000 18/11/19 Mandiri
9 28/10/19 Fourseason 4,800,000 18/11/19 Mandiri
10 16/10/19 Grand Hyatt 600,000 03/12/19 Mandiri
11 15/10/19 Rama Residence 850,000 15/10/19 CASH
12 29/10/19 Sthala Ubud 300,000 29/10/19 CASH
13 17/10/19 Nusa Dua Beach 1,800,000 13/11/19 BCA
Deposito Mandiri 373,000 20/11/19 Mandiri
68,473,000
PAID 68,473,000
SISA -
21,010,000
PAID 21,010,000
SISA -
25,911,000
PAID 22,911,000
SISA 3,000,000
32,345,000
PAID 8,500,000
SISA 23,845,000
DEPOSITO MANDIRI 100,000,000
DEPOSITO BPR 60,000,000
160,000,000
BCA 3,758,000
WDC+kojiesan 100,000 02/03/20
Gofood 50,000 02/03/20
Pelunasan wikowi 2,400,000 03/03/20
DP dimsum happy chappy 500,000 03/03/20
Puspasari pizza board 100,000 03/03/20
Bensin Ertiga 100,000 03/03/20
Gojek wikowi 50,000 03/03/20
Cash 250,000 03/03/20
Gopay wikowi 50,000 05/03/20
Belanja+pulsa 150,000 05/03/20
HOTEL
550,000 05/03/20
1,450,000 05/03/20
1,350,000 05/03/20
221,000 06/03/20
60,000 06/03/20
25,000 09/03/20
200,000 16/03/20
100,000 16/03/20
460,000 17/03/20
250,000 17/03/20
4,666,000
HOTEL NOVEMBER 2019
No Hotel Amount
1 18/10/19 Hyatt Regency 4,155,000 28/11/19 Mandiri
2 11/10/19 Ayana 19,160,000 18/11/19 Mandiri
28/10/19 Ayana 9,645,000 02/12/19 Mandiri
08/10/19 Ayana 1,050,000 28/02/20 Mandiri
3 22/10/19 Intercont 10,650,000 26/11/19 Mandiri
4 19/10/19 Potato Head 2,000,000 08/11/19 Mandiri
15/10/19 Potato Head 1,000,000 13/11/19 Mandiri
5 08/10/19 The Laguna 2,340,000 11/11/19 Mandiri
6 16/10/19 Grand Mirage 1,700,000 22/11/19 BCA
7 22/10/19 Bvlgari 3,600,000 30/10/19 Mandiri
8 28/10/19 Westin 4,450,000 18/11/19 Mandiri
9 28/10/19 Fourseason 4,800,000 18/11/19 Mandiri
10 16/10/19 Grand Hyatt 600,000 03/12/19 Mandiri
11 15/10/19 Rama Residence 850,000 15/10/19 CASH
12 29/10/19 Sthala Ubud 300,000 29/10/19 CASH
13 17/10/19 Nusa Dua Beach 1,800,000 13/11/19 BCA
Deposito Mandiri 373,000 20/11/19 Mandiri
68,473,000
PAID 68,473,000
SISA -
21,010,000
PAID 21,010,000
SISA -
20,561,000
PAID 730,000
SISA 19,831,000
28,745,000
PAID
SISA 28,745,000
DEPOSITO MANDIRI 100,000,000
DEPOSITO BPR 60,000,000
160,000,000 DI PINJAM
Err:509
OUTSTANDING INVOICE 56,376,000 1,500,000
SALDO BCA 3,758,000 10,000,000
SALDO MANDIRI 67,351,730 3,000,000
TOTAL INVOICE+SALDO 127,485,730
TOTAL TUKANG Err:509 14,500,000
BALANCE Err:509 Err:509
HOTEL
197,000 04/02/20
2,466,500 04/02/20
81,000 06/02/20
1,140,000 11/02/20
50,000 12/02/20
138,000 14/02/20
2,200,000 14/02/20
1,000,000 24/02/20
7,272,500
6,000,000
170,000 24/02/20
100,000 24/02/20
17,000 24/02/20
313,000 24/02/20
50,000 25/02/20
55,000 26/02/20
100,000 27/02/20
50,000 27/02/20
200,000 28/02/20
300,000 28/02/20
88,000 28/02/20
71,000 28/02/20
67,000 28/02/20
100,000 28/02/20
72,000 28/02/20
430,000 29/02/20
2,183,000
3,817,000
3,758,000
HOTEL NOVEMBER 2019
No Hotel Amount
1 18/10/19 Hyatt Regency 4,155,000 28/11/19 Mandiri
2 11/10/19 Ayana 19,160,000 18/11/19 Mandiri
28/10/19 Ayana 9,645,000 02/12/19 Mandiri
08/10/19 Ayana 1,050,000
3 22/10/19 Intercont 10,650,000 26/11/19 Mandiri
4 19/10/19 Potato Head 2,000,000 08/11/19 Mandiri
15/10/19 Potato Head 1,000,000 13/11/19 Mandiri
5 08/10/19 The Laguna 2,340,000 11/11/19 Mandiri
6 16/10/19 Grand Mirage 1,700,000 22/11/19 BCA
7 22/10/19 Bvlgari 3,600,000 30/10/19 Mandiri
8 28/10/19 Westin 4,450,000 18/11/19 Mandiri
9 28/10/19 Fourseason 4,800,000 18/11/19 Mandiri
10 16/10/19 Grand Hyatt 600,000 03/12/19 Mandiri
11 15/10/19 Rama Residence 850,000 15/10/19 CASH
12 29/10/19 Sthala Ubud 300,000 29/10/19 CASH
13 17/10/19 Nusa Dua Beach 1,800,000 13/11/19 BCA
Deposito Mandiri 373,000 20/11/19 Mandiri
68,473,000
PAID 67,423,000
SISA 1,050,000
20,637,000
PAID 2,030,000
SISA 18,607,000
44,341,000
PAID -
SISA 44,341,000
DEPOSITO MANDIRI 100,000,000
DEPOSITO BPR 60,000,000
160,000,000
DI PINJAM
OUTSTANDING INVOICE 75,588,000 128,828,000
SALDO BCA 1,000,000 1,500,000
SALDO MANDIRI 65,200,000 10,000,000
TOTAL INVOICE+SALDO 141,788,000 3,000,000
TOTAL TUKANG 12,960,000 1,000,000
BALANCE 128,828,000 144,328,000
BCA 28,100,000
Belanja cash 300,000 08/01/20
Ketut belanja cocomart 750,000 08/01/20
Obat memek 270,000 08/01/20
Ketut dolar 1,000,000 09/01/20
KK niaga jan 1,800,000 10/01/20
Listrik 100,000 10/01/20
XL memek 25,000 10/01/20
Servis Agya 2,200,000 10/01/20
Gofood 90,000 10/01/20
Gofood 50,000 10/01/20
Arisan jan, uang mang desi 13/01/20
Gopay 22,000 13/01/20
Pelunasan catur papan triplek 400,000 13/01/20
XL emy 50,000 13/01/20
Belanja buah+cargo 500,000 15/01/20
Gopay 72,000 15/01/20
SIM 500,000 16/01/20
Simpati 25,000 16/01/20
Bensin emy 100,000 16/01/20
Belanja ACE 1,620,000 16/01/20
Skewer ida 75,000 17/01/20
Sample topi 94,000 17/01/20
Simpati 25,000 18/01/20
Kipas intercont 641,000 18/01/20
TT ke mandiri 25,000 19/01/20
Pak nur jemput 300 cash 200 500,000 19/01/20
Ranting central 500,000 20/01/20
Alfamart sachi 270,000 22/01/20
Listrik shopee 100,000 22/01/20
Om atak pinjam 1,000,000 23/01/20
Kojiesan 200,000 24/01/20
Pelunasan rohyadi dimsum 900,000 25/01/20
Simpati+kuota 225,000 25/01/20
Tambahan ider-ider ayana 640,000 25/01/20
Velcro+gofood 100,000 25/01/20
BPR januari 2,500,000 27/01/20
Cargo+obat memek 700,000 27/01/20
Ketut BPR januari 5,000,000 28/01/20
Listrik 105,000 29/01/20
Sample topi pandan DP 100,000 29/01/20
Alfamart sachi+kain sifon 200,000 29/01/20
Puspasari 320,000 31/01/20
Pak nur 200,000 31/01/20
Pizza hut+gofood 180,000 31/01/20
Baju merah bkk 250,000 31/01/20
Pak nur pinjam 1,000,000 01/02/20
JNE catur+hotel purnama 50,000 01/02/20
Gobox Ayana 150,000 01/02/20
Gofood 100,000 01/02/20
Puspasari papan menu padi 100,000 03/02/20
Simpati 25,000 03/02/20
Cash 500,000
TOTAL Expenses 26,649,000
SISA 1,451,000
REAL 1,000,000
KOMANG PAJAK
KETUT BPR DEC+JAN
KETUT BERANGKAT+DOLAR+SERVICE AGYA
OM ATAK
HOTEL
306,500 02/01/20
100,000 04/01/20
900,000 04/01/20
1,150,000 06/01/20
510,000 06/01/20
950,000 06/01/20
200,000 06/01/20
200,000 06/01/20
250,000 07/01/20
210,000 07/01/20
300,000 07/01/20
400,000 13/01/20
522,000 18/01/20
280,000 19/01/20
1,160,000 19/01/20
186,500 20/01/20
280,000 22/01/20
1,500,000 31/01/20
9,405,000
HOTEL DESEMBER
1 19/11/18 Ritz Carlton 2,450,000 14/12/18 Mandiri
2 31/10/18 Westin 2,500,000 28/12/18 Mandiri
3 06/11/18 Ayodya 280,000 31/12/18 CASH
4 07/11/18 Intercont 1,050,000 21/12/18 Mandiri
5 13/11/18 Ayana 5,300,000 18/12/18 Mandiri
27/11/18 Ayana 4,905,000 02/01/19 Mandiri
6 30/11/18 Grand Mirage 600,000 20/12/18 CASH
7 12/11/18 Hyatt Jakarta 4,522,000 29/11/18 Mandiri
8 12/11/18 Hyatt Sanur NOV 3,500,000 06/12/18 Mandiri
9 20/11/18 Hyatt Sanur NOV 6,000,000 07/01/19 Mandiri
10 26/11/18 Hyatt Sanur NOV 12,700,000 07/01/19 Mandiri
11 30/11/18 Hyatt Sanur NOV 11,600,000 07/01/19 Mandiri
TOTAL 55,407,000
PAID 55,407,000
SISA -
22,310,000
PAID 22,310,000
SISA -
85,370,000
PAID 15,405,000
SISA 69,965,000
12,105,000
PAID -
SISA 12,105,000
CEK Mandiri
DEPOSITO MANDIRI 100,000,000
DEPOSITO BPR 60,000,000
160,000,000
HOTEL
3,150,000 02/12/19
1,300,000 03/12/19
520,000 04/12/19
1,500,000 05/12/19
1,400,000 07/12/19
150,000 07/12/19
1,000,000 07/12/19
200,000 09/12/19
1,860,000 10/12/19
1,200,000 10/12/19
200,000 10/12/19
183,000 10/12/19
150,000 10/12/19
5,800,000 11/12/19
1,000,000 11/12/19
50,000 11/12/19
1,000,000 12/12/19
3,903,500 16/12/19
2,006,500 16/12/19
975,000 17/12/19
1,646,500 18/12/19
110,000 18/12/19
500,000 19/12/19
300,000 19/12/19
450,000 20/12/19
131,500 23/12/19
123,500 23/12/19
32,000 25/12/19
165,000 27/12/19
100,000 30/12/19
1,000,000 31/12/19
32,106,500