31 Maret 2009
Stapa Net
Stapa center
Lakpesdam
Stapa Cellular
Pendidikan kewarganegaraan
BUKU KAS BESAR
PENDAPATAN DAN PENGELUARAN WARNET PERBULAN
Petty Cash
Description
In
arganegaraan
Petty Cash Expenditure
-
200,000 200,000
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
200,000 200,000
323,442 200,000
523,442 -
Rincian Keuangan Stapa.Net
Jl. Salak 410 Kidul Dalem Bangil 67153 telp. 0343 778 3390
Per 31 Januari 2008
93,200
6,200
171,000
45,000
45,000
161,000
174,000
162,000
400,000
68,000
1,000
254,000
55,000
153,500
30,000
50,000
100,000
111,400
3,200
200,000
215,100
100,000
4,000
34,000
500,000
14,200
279,700
500
100,000
30,000
204,650
5,000
152,000
10,000
10,000
5,000
80,000
20,000
5,000
30,000
220,100
90,150
500
68,000
23,000
500
20,000
77,000
93,000
et Expenditure
Pengeluaran Amount Budget no.
66,000
143,300
214,700
500
17,500
176,750
201,500
5,000
93,000
117,600
165,000
20,000
282,700
500
228,250
116,000
30,125
456,000
500
26,000
413,500
4,000
5,000
1,300,000
10,250
10,500
50,000
11,250
35,000
6,000
116,000
10,000
77,100
500
44,500
3,000
383,700
500
35,000
12,000
77,000
43,000
379,750
300,000
24,000
15,000
87,500
200,000
24,000
3,785,850 2,253,125
10,154,975
SALDO AKHIR 2,119,025
Rincian Keuangan Stapa.Net
Jl. Salak 410 Kidul Dalem Bangil 67153 telp. 0343 778
Per 31 Maret 2009
316,750
500
895,000
50,000
24,000
20,000
24,000
20,800
200,000
24,000
3,000
24,000
24,000
26,000
24,000
350,500
500
597,000
24,000
24,000
555,600
1,000
4,000
96,200
24,000
89,500
30,000
24,000
30,000
12,000
352,100
35,000
125,000
24,000
24,000
10,000
800,000 Stapa Center
249,600
500
26,000
24,000
26,000
24,000
355,750
24,000
80,000
500
468,300
4,000
68,300
500
50,000
500,000
300,000
300,000
200,000 Stapa Center
2,648,500 4,163,150 5,336,633
12,148,283
SALDO AKHIR 391,742
Rincian Keuangan Stapa.Net
Jl. Salak 410 Kidul Dalem Bangil 67153 telp. 0343 778
Per 31 April 2009
Transaksi Warnet
Date Description Pemasukan
Jasa
Warnet Non Warnet
pengetikan dll
Saldo Bulan Maret 460,042
01/04/2009 pendapatan warnet 172,000
Pendapatan non Warnet 100,000
Jasa Pengetikan dan Printing 2,500
02/04/2009 Susu Kedelai
Tea Botol Sosro
Pendaptan All 300,000
03/02/2009 pendapatan warnet 198,000
04/04/2009 susu Kedelai
05/02/2009 Susu Kedelai
Belanja Rokok
parkir
pendapatan warnet 175,500
Pendapatan non Warnet 110,000
06/02/2009 Yakult
Roti
pendapatan warnet 200,000
Pendapatan non Warnet 117,000
07/02/2009 Susu Kedelai
Kertas Stiker
Pendapatan ALL 400,000
08/02/2009 pendapatan warnet 218,000
Pendapatan non Warnet 92,000
Transport Lukman (Service)
Konsumsi Lukman (Service)
10/02/2009 Susu Kedelai
pendapatan warnet 215,000
Pendapatan non Warnet 155,000
11/02/2009 Susu Kedelai
Pendapatan ALL 280,800
Tea Botol Sosro
Yakult
12/02/2009 Pendapatan All 285,000
13/02/2009 Pendapatan ALL 250,000
14/02/2009 Belanja Rokok
parkir
Kertas HVS
pendapatan warnet 208,000
Pendapatan non Warnet 100,000
15/02/2009 Belanja Snack
parkir
Becak
Kekeurangan ke toko
pendapatan warnet 205,000
Pendapatan non Warnet 93,000
Susu Kedelai
Dana Sosial Riyadul Ulum
16/02/2009 Listrik
pendapatan warnet 200,500
Pendapatan non Warnet 230,000
Jasa Pengetikan dan Printing 10,000
Belanja Permen 3 Bungkus + Bay Fress
17/02/2009 Susu Kedelai
Pendapatan Warnet 210,500
Pendapatan non Warnet 202,000
Jasa Pengetikan dan Printing 20,500
18/02/2009 Tea Botol Sosro
pendapatan warnet 200,500
Pendapatan non Warnet 200,000
Jasa Pengetikan dan Printing 10,500
Yakult
Dana Sosial PC PMII Pasuruan
19/04/09 Susu Kedelai
Pendapatan ALL 405,000
20/04/2009 Susu Kedelai
Pendapatan ALL 360,000
21/04/2009 Sabun
Speedy
Share Electrycity cell 100,000
pendapatan warnet 219,375
Pendapatan non Warnet 210,500
Belanja Rokok
22/04/2009 Telp. +62343767415
Telp. +62343767416
pendapatan warnet 218,000
Pendapatan non Warnet 282,000
Susu Kedelai
Biaya Translit Proposal Stapa
Beli HP untuk Gus to Pelaksana Lap. Renovasi Sekolah
23/04/2009 Yakult
pendapatan warnet 236,000
Pendapatan non Warnet 150,500
24/04/2009 Susu Kedelai 18,500
pendapatan warnet 248,000
Pendapatan non Warnet 294,000
Jasa Pengetikan dan Printing 25,000
Kabel VGA
25/04/2009 Susu Kedelai
Tea Botol Sosro
pendapatan warnet 146,300
Pendapatan non Warnet 150,000
Jasa Pengetikan dan Printing 30,000
26/04/2009 Susu Kedelai
pendapatan warnet 236,000
Pendapatan non Warnet 228,500
Jasa Pengetikan dan Printing 15,500
27/04/2009 Susu Kedelai
Yakult
Bayar hutang ke lakpesdam
Pendapatan ALL 386,000
28/04/2009 Susu Kedelai
pendapatan warnet 189,000
Pendapatan non Warnet 210,000
Jasa Pengetikan dan Printing 8,000
29/04/2009 Belanja Minuman + Snack
Becak
Parkir
Belanja Rokok
parkir
susu Kedelai
Pendapatan ALL 375,000
30/04/2009 pendapatan warnet 222,350
Pendapatan non Warnet 180,000
Gaji Beken
Gaji Zarkasih
Gaji Irul
Reimburs uang makan Elita+arofah k Madiun
SUB TOTAL 7,519,867 3,104,500 140,500
TOTAL 10,764,867
Stapa.Net
7153 telp. 0343 778 3390
009
12,000
175,000
24,000
24,000
407,200
500
26,000
16,500
24,000
6,000
218
50,000
39,000
24,000
24,000
75
116,000 40
26,000
500,800
1,000
34,000
839,000
500
4,000
63,800
30,000
150,000 StapaNet
586,000
25,000
30,000
175,000
26,000
200,000 Stapa.Net
30,000
30,000
18,650
434,250
533,100
279,614
122,728
24,000
150,000 Stapa
425,000
26,000
30,000
195,000
30,000
116,000
24,000
24,000
26,000
300,000
18,000
626,750
4,000
500
543,500
500
24,000
500,000
300,000
300,000
42,500
2,444,250 4,704,650 1,688,492
8,837,392
SALDO AKHIR 1,927,475
Rincian Keuangan Stapa.Net
Jl. Salak 410 Kidul Dalem Bangil 67153 telp. 0343 778 3390
Transaksi Warnet I VS E
Kas Masuk Kas Keluar
Date Description
Jasa Jasa INCOME
Warnet Non Warnet pengetikan lain2 Warnet Non Warnet pengetikan lain2
dll dll
Catatan: Penjelasan mengenai kategori penerimaan dan pengeluaran ada di sheet penjelasan no akun
Kas masuk dan kas keluar kategori lain-lain adalah semua transaksi lembaga stapa yang tidak ada pada akun stapa net
I VS E
EXPENDITUR
NA
E
-
30,000
12,000
-
-
175,000
-
-
-
-
12,000
-
-
-
12,000
-
-
-
-
-
-
-
-
671,100
500
-
-
-
-
-
-
-
26,000
-
-
30,000
-
-
-
144,500
-
-
-
-
95,000
-
-
-
-
-
-
1,000,000
60,000
21,000
12,000
-
-
-
668,000
-
26,000
-
-
-
-
-
12,000
-
-
-
553,500
3,000
-
87,500
15,000
-
-
-
-
-
-
-
-
-
26,000
-
-
-
-
-
-
5,000
-
-
-
640,000
-
-
-
26,000
-
-
-
-
26,000
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
4,389,100