Vous êtes sur la page 1sur 1

NO DESCRIPTION Mar-20 Apr-20 May-20 Jun-20 Jul-20 Aug-20 Average Average

Budget Forecast Budget Forecast Budget Forecast Budget Forecast Budget Forecast Budget Forecast Budget Forecast
I. REVENUE : - -

II. PAYROLL
- Salary & Wages - -
- Income Tax (PPh 21) - -
- Employee Meal - -
- BPJS Ketenagakerjaan - -
- BPJS Kesehatan - -
- BPJS Pensiun - -
- Medical Insurance - -
- THR & Bonus - -
- Daily Worker - -
- Outsourcing - - - -
TOTAL - - - - - - - - - - - - - -
(%) #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
TARGETED TOTAL * - - - - - - - - - - - - - -
(%)* #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

III. NO.OF.ROOM (Daily Available)* - -

IV. HEAD COUNT* :


- Contract - -
- Daily Worker - -
- Outsourced Worker - -
- Trainee - -
TOTAL (all the above) - - - - - - - - - - - - - -
TARGETED TOTAL* #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! -

V. RATIO
Ratio 1 (Contract + DW) #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Ratio 2 (C + DW + OUT + T) #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

VI. PRODUCTIVITY
Revenue per Employee #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! -
Targeted Revenue per Employee* #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! - #DIV/0!

VII MEALCOVER
Meal Cover* 0 0 0 0 0 0 0 - -
Meal Cost / Cover #DIV/0! - #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! -
Staff Meal total - - - - - - - - -

VIII SERVICE CHARGE


Total Service Charge (10%) - - - - - - - - - - - - - -
Loss & Breakage (3%) - - - - - - - - - - - - - -
Sport and Soc Activity (2%) - - - - - - - - - - - - - -
Total Net Service Charge - - - - - - - - - - - - - -
Service Charge / Head #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

40

Vous aimerez peut-être aussi