# Actions Proyek Pengeluaran Act Bln 0 Act Bln 1 Act Bln 2 Act Bln 3 Act Bln 4 Act Bln 5 Act Bln 6 Act Bln 7 Act Bln 8 Act Bln 9 Act Bln 10 Act Bln 11 Act Bln 12 Act Bln 13 Act Bln 14 Act Bln 15 Act Bln 16 Act Bln 17 Act Bln 18 Act Bln 19 Act Bln 20 Act Bln 21
1 BALE TUANKU Biaya Operasional Kantor Pusat 0 0 6,640,000 6,640,000 6,640,000 6,640,000 6,640,000 6,640,000 6,640,000 6,640,000 6,640,000 6,640,000 6,640,000 6,640,000 6,640,000 6,640,000 6,640,000 6,640,000 6,640,000 6,640,000 0 0
2 BALE TUANKU Biaya Operasional Direksi 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
3 BALE TUANKU Mobil operasional marketing 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
4 BALE TUANKU Motor operasional lapangan 0 0 0 10,000,000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
5 BALE TUANKU Meja, kursi, furniture 0 0 0 15,000,000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
6 BALE TUANKU Komputer laptop 0 0 0 4,000,000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
7 BALE TUANKU Printer A4 0 0 0 2,500,000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
8 BALE TUANKU Printer A3 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
9 BALE TUANKU Mesin faks 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
10 BALE TUANKU Peralatan pendukung kantor 0 0 0 15,000,000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
11 BALE TUANKU Manager Operasional 0 0 3,000,000 3,000,000 3,000,000 3,000,000 3,000,000 3,000,000 3,000,000 3,000,000 3,000,000 3,000,000 3,000,000 3,000,000 3,000,000 3,000,000 3,000,000 3,000,000 3,000,000 3,000,000 0 0
12 BALE TUANKU Keuangan 0 0 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 0 0
13 BALE TUANKU Pembangunan 0 0 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 0 0
14 BALE TUANKU Arsitek penjualan 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
15 BALE TUANKU Legal & pemberkasan 0 0 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 0 0
16 BALE TUANKU Sales officer 0 0 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 0 0
17 BALE TUANKU Promo 0 0 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 0 0
18 BALE TUANKU Honor Santri Magang 0 0 4,000,000 4,000,000 4,000,000 4,000,000 4,000,000 4,000,000 4,000,000 4,000,000 4,000,000 4,000,000 4,000,000 4,000,000 4,000,000 4,000,000 4,000,000 4,000,000 4,000,000 4,000,000 0 0
19 BALE TUANKU THR 0 0 0 0 0 0 0 0 0 0 0 0 13,000,000 0 0 0 0 0 0 0 0 0
20 BALE TUANKU Makan Staf 0 0 4,500,000 4,500,000 4,500,000 4,500,000 4,500,000 4,500,000 4,500,000 4,500,000 4,500,000 4,500,000 4,500,000 4,500,000 4,500,000 4,500,000 4,500,000 4,500,000 4,500,000 4,500,000 0 0