Professional Documents
Culture Documents
Branch Head
Andri Susanto
Admint
& Invoicing
Bella Rany Angraini
BRANCH : Palembang
A B C
2022 2022 2022
Actual (Jan-Oct 2023) Forecast (Nov-Dec 2023) Total (Jan-Dec 2023)
Actual (Jan-Oct) Actual Actual
Variance (Nov-Dec) Variance (Jan-Dec)
Actual Achieved (%) Forecast Budget Actual+F/cast Budget
(%) (%)
BRANCH : Bangka
A B C
2022 2022
2022 Forecast (Nov-Dec 2023) Total (Jan-Dec 2023)
Actual (Jan-Oct 2023) Actual (Nov- Actual
Actual (Jan-Oct) Variance (Jan-Dec)
Variance Dec)
Actual Achieved (%) Forecast Budget Actual+F/cast Budget
(%) (%)
POPULATION
2022 Actual Service Sales
Customer by Group Actual (Jan - Oct 2023)
(Jan-Oct)
LANDINI YANMAR OTHERS
Centre : Bangka
POPULATION
Contributions 2023Actual+Fore 2024 Budget
2022 ACTUAL B-A % (B - A) SC * NSC * TOTAL
from cast (A) (B)
PARTS
SERVICE 78.792.315 62.666.666 68.933.333 15 - 15
6.266.667 10
Description 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter Grand Total
PARTS
LABOUR 36.050.000 36.050.000 36.050.000 36.050.000 144.200.000
TRANSPORT 16.263.333 16.263.333 16.263.333 16.263.333 65.053.333
SUBLET 7.873.963 7.873.963 7.873.963 7.873.963 31.495.855
LUBRICANTS
MONTHLY
1. LABOUR – Rp 12.016.666
2. TRANSPORT – Rp 5.421.111 MONTHLY TOTAL: Sales Service
3. SUBLET – Rp 2.624.655
4. LUBRICANTS - Rp Rp 20.062.432
Bagaimana Saya akan Mencapai Tingkat Captive Proyektif untuk Tahun 2023
TTD,