Project Budget Balance

Back to dashboard Download Excel

Project Name	PP-A/59-352 - COMMUNITY EMPOWERMENT IN FOREST MANAGEMENT AND FOREST LANDSCAPE RESTORATION IN UPPER BARAM, SARAWAK MALAYSIA

Component code	Component name
01	Proj.Costs: Disbursement to EA

Budget	$ 210,357.00
Total Expenses	$ -181,238.75
Settled Expenses	$ -538.00
Unsettled Expenses	$ -180,700.38
Balance	$ 29,118.25

Details of Budget Report
Transaction Date	Description	Base Amount	Debit/Credit	Account Code	Period	Transaction Reference	Journal No.
02/28/2023	BGT/Project Cost/PPA59352	$ -210,357.00	C	EA-59-352	2023/002	OT2023-00298	163
	Totals	$ -210,357.00

Project Name	PP-A/59-352 - COMMUNITY EMPOWERMENT IN FOREST MANAGEMENT AND FOREST LANDSCAPE RESTORATION IN UPPER BARAM, SARAWAK MALAYSIA

Component code	Component name
04	Monitoring and Evaluation

Budget	$ 20,000.00
Total Expenses	$ -5,505.57
Settled Expenses	$ -5,667.00
Unsettled Expenses	$ 162.00
Balance	$ 14,494.43

Details of Budget Report
Transaction Date	Description	Base Amount	Debit/Credit	Account Code	Period	Transaction Reference	Journal No.
02/28/2023	BGT/M&E/PPA59352	$ -20,000.00	C	EA-59-352	2023/002	OT2023-00298	163
	Totals	$ -20,000.00

Project Name	PP-A/59-352 - COMMUNITY EMPOWERMENT IN FOREST MANAGEMENT AND FOREST LANDSCAPE RESTORATION IN UPPER BARAM, SARAWAK MALAYSIA

Component code	Component name
08	Programme Support

Budget	$ 27,643.00
Total Expenses	$ -27,643.00
Settled Expenses	$ -27,643.00
Unsettled Expenses	$ 0.00
Balance	$ 0.00

Details of Budget Report
Transaction Date	Description	Base Amount	Debit/Credit	Account Code	Period	Transaction Reference	Journal No.
02/28/2023	BGT/Programme Support/PPA59352	$ -27,643.00	C	EA-59-352	2023/002	OT2023-00298	163
	Totals	$ -27,643.00

Project Name	PP-A/59-352 - COMMUNITY EMPOWERMENT IN FOREST MANAGEMENT AND FOREST LANDSCAPE RESTORATION IN UPPER BARAM, SARAWAK MALAYSIA

Component code	Component name
01	Proj.Costs: Disbursement to EA

Budget	$ 210,357.00
Total Expenses	$ -181,238.75
Settled Expenses	$ -538.00
Unsettled Expenses	$ -180,700.38
Balance	$ 29,118.25

Details of Unsettled Expenses Report
Transaction Date	Description	Base Amount	Debit/Credit	Account Code	Period	Transaction Reference	Journal No.
08/30/2023	Kerajaan Negeri Sarawak/1 of 2/PPA/59-352	$ 180,000.00	D	160P	2023/008	DR2023-00373	10880
09/22/2023	Hwan Ok Ma/ADV.Travel Miri, Malaysia 9'23/PPA59352	$ 162.00	D	992A	2023/009	DR2023-00417	10904
09/29/2023	S.Satkuru/Estimate/Malaysia 9'23/TR2023-00051	$ 563.45	D	992A	2023/009	OT2023-00802	10913
10/23/2023	Rev/S.Satkuru/Estimate/Malaysia 9'23/OT2023-00802	$ -563.45	C	992A	2023/010	DR2023-00477	10950
10/23/2023	S.Satkuru/Stl.Malaysia 9'23/DR2023-00477	$ 538.38	D	160-4	2023/010	DR2023-00477	10950
	Totals	$ 180,700.38

Project Name	PP-A/59-352 - COMMUNITY EMPOWERMENT IN FOREST MANAGEMENT AND FOREST LANDSCAPE RESTORATION IN UPPER BARAM, SARAWAK MALAYSIA

Component code	Component name
04	Monitoring and Evaluation

Budget	$ 20,000.00
Total Expenses	$ -5,505.57
Settled Expenses	$ -5,667.00
Unsettled Expenses	$ 162.00
Balance	$ 14,494.43

Details of Unsettled Expenses Report
Transaction Date	Description	Base Amount	Debit/Credit	Account Code	Period	Transaction Reference	Journal No.
10/19/2023	Rev/Ma Hwan Ok/Stl.Miri,Malaysia 9'23/DR2023-00417	$ -162.00	C	992A	2023/010	DR2023-00469	10938
	Totals	$ -162.00

Project Name	PP-A/59-352 - COMMUNITY EMPOWERMENT IN FOREST MANAGEMENT AND FOREST LANDSCAPE RESTORATION IN UPPER BARAM, SARAWAK MALAYSIA

Details of Pledge Report
Transaction Date	Description	Base Amount	Debit/Credit	Account Code	Period	Transaction Reference	Journal No.
02/28/2023	Japan MoFA/SupplementaryBudget/Feb 2023	$ 258,000.00	D	BA-59-352	2023/002	OT2023-00296	10710
	Totals	$ 258,000.00

Project Name	PP-A/59-352 - COMMUNITY EMPOWERMENT IN FOREST MANAGEMENT AND FOREST LANDSCAPE RESTORATION IN UPPER BARAM, SARAWAK MALAYSIA

Component code	Component name
08	Programme Support

Budget	$ 27,643.00
Total Expenses	$ -27,643.00
Settled Expenses	$ -27,643.00
Unsettled Expenses	$ 0.00
Balance	$ 0.00

Details of Settled Expenses Report
Transaction Date	Description	Base Amount	Debit/Credit	Account Code	Period	Transaction Reference	Journal No.
02/28/2023	PS Revenue/JPN MoFA/PPA59352/Feb.2023	$ -27,643.00	C	442	2023/002	OT2023-00296	10710
	Totals	$ -27,643.00

Project Name	PP-A/59-352 - COMMUNITY EMPOWERMENT IN FOREST MANAGEMENT AND FOREST LANDSCAPE RESTORATION IN UPPER BARAM, SARAWAK MALAYSIA

Component code	Component name
04	Monitoring and Evaluation

Budget	$ 20,000.00
Total Expenses	$ -5,505.57
Settled Expenses	$ -5,667.00
Unsettled Expenses	$ 162.00
Balance	$ 14,494.43

Details of Settled Expenses Report
Transaction Date	Description	Base Amount	Debit/Credit	Account Code	Period	Transaction Reference	Journal No.
09/26/2023	Access Travel/Hwan Ok MaMalaysia 9'23	$ 2,705.42	D	EA-59-352	2023/009	DR2023-00422	10911
09/26/2023	Greenheart/S.Satkuru Malaysia 10'23	$ 8.14	D	EA-59-352	2023/009	DR2023-00423	10910
09/26/2023	Greenheart/Hwan Ok Ma Malaysia 9'23	$ 12.55	D	EA-59-352	2023/009	DR2023-00423	10910
09/26/2023	Access Travel/S.Satkuru Malaysia 10'23	$ 2,511.96	D	EA-59-352	2023/009	DR2023-00422	10911
10/19/2023	Ma Hwan Ok/Stl.Miri, Malaysia 9'23	$ 429.50	D	EA-59-352	2023/010	DR2023-00469	10938
	Totals	$ 5,667.57

Project Name	PP-A/59-352 - COMMUNITY EMPOWERMENT IN FOREST MANAGEMENT AND FOREST LANDSCAPE RESTORATION IN UPPER BARAM, SARAWAK MALAYSIA

Component code	Component name
01	Proj.Costs: Disbursement to EA

Budget	$ 210,357.00
Total Expenses	$ -181,238.75
Settled Expenses	$ -538.00
Unsettled Expenses	$ -180,700.38
Balance	$ 29,118.25

Details of Settled Expenses Report
Transaction Date	Description	Base Amount	Debit/Credit	Account Code	Period	Transaction Reference	Journal No.
10/23/2023	S.Satkuru/Stl.Travel Malaysia 9'23	$ 538.37	D	EA-59-352	2023/010	DR2023-00477	10950
	Totals	$ 538.37

Project Name	PP-A/59-352 - COMMUNITY EMPOWERMENT IN FOREST MANAGEMENT AND FOREST LANDSCAPE RESTORATION IN UPPER BARAM, SARAWAK MALAYSIA

Details of Receipt Report
Transaction Date	Description	Base Amount	Debit/Credit	Account Code	Period	Transaction Reference	Journal No.
03/20/2023	Japan MoFA/SupplementaryBudget/Feb 2023	$ -258,000.00	C	RA-59-352	2023/003	OT2023-00301	10712
	Totals	$ -258,000.00

SUN system ID	SPP59352
SUN system name	PP-A/59-352 BWP11e Sarawak
Project name	PP-A/59-352 - COMMUNITY EMPOWERMENT IN FOREST MANAGEMENT AND FOREST LANDSCAPE RESTORATION IN UPPER BARAM, SARAWAK MALAYSIA
SUN data's last update	08/05/2024

Pledge	Receipt	Arrear
$258,000.00	$258,000.00	$0.00

Current Cash Available:	$43,612.68

Component code	Component name	Budget	Total expenses	Settled expenses	Unsettled expenses	Balance
01	Proj.Costs: Disbursement to EA	$ 210,357.00	$ -181,238.75	$ -538.00	$ -180,700.38	$ 29,118.25
04	Monitoring and Evaluation	$ 20,000.00	$ -5,505.57	$ -5,667.00	$ 162.00	$ 14,494.43
08	Programme Support	$ 27,643.00	$ -27,643.00	$ -27,643.00	$ 0.00	$ 0.00
	Subtotal	$ 258,000.00	$ -214,387.32	$ -33,848.00	$ -180,538.38	$ 43,612.68