JUMLAH Rp 235,183,339
Perbedaan Rp 8,599,589
Karena:
- Tabungan awal Rp 50,000
- Bunga Bank s/d 31Mei Rp 10,700,723
- Pajak Bank s/d 31 Mei Rp (2,151,134)
Rp 8,599,589
BUKU PEMBANTU KAS TUNAI BULAN Mei 2003
No Tanggal Nomor Bukti Uraian Debet (Rp) Kredit (Rp) Saldo Kas (Rp)
1 2 3 4 5 6 7=5-6
1 28 Mei 2003 I/BRI/2003 Penerimaan uang kas dari BRI 20,000,000 20,000,000
2 01/B/03 beli pohon kelapa dan batu kali 771,000 19,229,000
3 02/O/03 Belanja ATK dan fotocopy 391,850 18,837,150 No.bon tidak sesuai dengan kwitansi - 01/BU/2003
4 03/U/03 Membayar upah 150,000 18,687,150 No.bon tidak sesuai dengan kwitansi - 01/U/2003
5 29 Mei 2003 04/B/03 Belanja batu kali dan pasir pasang 1,183,000 17,504,150
6 30 Mei 2003 05/B/03 Belanja tanah merah 672,900 16,831,250
7 31 Mei 2003 06/O/03 Belanja ATK dan fotocopy dll 287,500 16,543,750
8 07/B/03 Belanja bahan 4,708,000 11,835,750
9 08/A/03 Belanja bahan dan alat 224,000 11,611,750 Belanja bahan: cangkul dll
(Ram kawat, kunci gembok, engsel
koas cat, palu 5 kg)
31/05/03
31/05/03
2/6/2003
2/6/2003
2/6/2003
3/6/2003
3/6/2003
5/6/2003
5/6/2003
5/6/2003
5/6/2003
5/6/2003
10/6/2003
10/6/2003
11/6/2003
11/6/2003
13/6/03
14/6/03
14/6/03
15/6/03
17/6/03
17/6/03
23/6/03
24/6/03
25/6/03
25/6/03
26/603
8/7/2003
8/7/2003
8/7/2003
8/7/2003
8/7/2003
8/7/2003
9/7/2003
9/7/2003
9/7/2003
9/7/2003
10/7/2003
10/7/2003
11/7/2003
11/7/2003
12/7/2003
12/7/2003
12/7/2003
13/7/03
14/7/03
14/7/03
15/7/03
16/7/03
16/7/03
16/7/03
17/7/03
17/7/03
18/7/03
18/7/03
18/7/03
19/7/03
19/7/03
19/7/03
19/7/03
20/7/03
21/7/03
21/7/03
23/7/03
24/7/03
24/7/03
24/7/03
25/7/03
25/7/03
26/7/03
26/7/03
27/7/03
28/7/03
29/7/03
29/7/03
12,500
12,500
12,500
15,000 15000
800,000
9,500
25,000
30,000
30,000
700,000
700,000
1,540,000
2,500,000
5,000,000
3,750,000
371,000
735,000
1,526,000
2,289,000
1,778,000
1,834,000
385,000
2,562,000
1,806,000
1,456,000
385,000
735,000
1,078,000
749,000
714,000
1,099,000
721,000
1,449,000
1,085,000
371,000
728,000
721,000
378,000
371,000
721,000
5,000,000
475,000
997,500
475,000
494,000
494,000
45,000
135,000
58,500
22,500
80,000
62,500
110,000
75,000
125,000
175,000
30,000
88,000
44,000
44,000
44,000
22,000
22,000
1,820,000
7,000,000
1,120,000
840,000
2,240,000
924,000
3,850,000
770,000
1,347,500
660,000
924,000
480,000
1,050,000
2,625,000
700,000
20,000
80,000
20,000
30,000
10,000
50,000
37,500
22,000
125,000
62,500
62,500
250,000
300,000
300,000
420,000
840,000
420,000
504,000
100,000
100,000
100,000
100,000
90,000
36,000
150,000
150,000
150,000
10,000
7,500
36,000
36,000
36,000
36,000
5,625,000
6,150,000
45,000
37,500
27,000
37,500
75,000
75,000
22,000
9,000
20,000
290,000
400,000
80,000
120,000
100,000
50,000
1,700,000
75,000
10,000
2,000
350,000
735,000
325,000
162,500
162,500
162,500
2,000,000
1,500,000
1,500,000
1,500,000
7,000,000
6,000,000
2,000,000
5,500,000
500,000
1,000,000
1,000,000
6,000,000
3,000,000
2,000,000
1,500,000
1,000,000
5,000,000
3,000,000
2,000,000
5,000,000
1,000,000
3,000,000
2,500,000
2,000,000
1,000,000
3,000,000
1,000,000
6,500,000
4,000,000
11,500,000
4,000,000
2,500,000
12,000,000
324,000
56,000
37,500
40,000
75,000
25,000
25,000
45,000
25,000
100,000
50,000
4,000
30,000
15,000
25,000
85,500
10,000
75,000
30,000
28,000
35,000
210,000
10,000
5,000
30,000
200,000
35,000
35,000
35,000
35,000
35,000
35,000
100,000
65,000
97,500
130,000
195,000
130,000
65,000
8,700,000
50,000
20,000
640,000
1,000,000
800,000
60,000
50,000
50,000
100,000
200,000
425,000
250,000
125,000
50,000
150,000
250,000
125,000
175,000
125,000
125,000
250,000
125,000
125,000
125,000
175,000
250,000
125,000
24,000
110,000
55,000
20,000
12,000
160,000
900,000
600,000
600,000
1,320,000
100,000
450,000
308,000
858,500
459,000
433,500
875,500
433,500
448,000
1,680,000
416,000
2,032,000
1,216,000
2,872,000
824,000
400,000
2,048,000
800,000
824,000
816,000
1,216,000
800,000
800,000
816,000
832,000
816,000
1,232,000
416,000
1,632,000
1,696,000
894,000
618,000
10,000
10,000
7,500
5,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
11,500
16,000
18,000
18,000
18,000
16,850
20,000
4,000
20,000
16,000
20,000
24,000
20,000
200,000
90,000
90,000
14,000
72,000
120,000
360,000
225,000
52,500
97,500
400,000
20,000
150,000
300,000
25,000
255,000
112,500
112,500
35,000
90,000
10,000
10,000
3,000
3,000
40,000
200,000
20,000
290,000
8,700,000
4,640,000
3,480,000
2,900,000
3,770,000
4,060,000
3,770,000
3,480,000
2,320,000
2,320,000
4,060,000
4,060,000
4,640,000
2,320,000
5,220,000
4,640,000
250,000
10,000
12,000
6,900,000
90,000
84,000
105,000
105,000
210,000
21,000
42,000
8,000
6,000
60,000
60,000
100,000
50,000
30,000
10,000
672,900
507,000
165,000
486,000
615,000
2,307,000
2,475,000
303,000
1,713,000
2,616,000
1,866,000
1,263,000
1,542,000
774,000
786,000
927,000
306,000
465,000
1,989,000
1,377,000
1,413,000
150,000
1,071,000
660,000
2,310,000
2,460,000
1,248,000
1,569,000
14,000
14,000
14,000
14,000
32,000
124,750
263700
50,000
100,000
50,000
50,000
50,000
50000
150,000
50,000
75,000
50,000
50,000
50,000
300,000
120,000
575,000
4,030,000
50,000
150,000
500,000
500,000
210,000
210,000
210,000
195,000
210,000
180,000
202,500
210,000
210,000
210,000
210,000
108,800
210,000
180,000
210,000
210,000
210,000
210,000
210,000
210,000
210,000
180,000
202,500
210,000
500,000
500,000
1,000,000
1,000,000
600,000
600,000
1,000,000
210,000
210,000
210,000
210,000
210,000
180,000
202,500
210,000
2,700,000
3,925,000
5,300,000
5,065,700
4,194,000
4,175,000
7,550,000
7,025,000
500,000
500,000
2,160,000
6,648,800
5,973,700
6,000,000
5,718,800
5,902,500
6,270,000
5,947,500
12,217,500
57,338,800
69,556,300
168,951,400
360,710,300
668,774,300
1,198,436,000
2,559,823,400
3,758,259,401
3,758,259,401
3,758,259,401
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###