Book 2
Book 2
Amanah Advertising
Buku Kas Bulan Mei 2023
PEMASUKAN PENGELUARAN
NOMOR
NO TANGGAL URAIAN PEMBELIAN SALDO
BUKTI TARIK BANK PENJUALAN LAIN-LAIN SETOR BANK HONOR TRANSPORT LAIN-LAIN
BAHAN BAKU
1 5/2/2023 Total transaksi sampai awal Mei 11,875,200 21,110,600 - 19,383,700 8,000,000 750,000 2,470,000 1,414,200 2,062,600
2 Teh Rika Banner 1025 42,500 2,105,100
3 Ervin Banner 1026 114,800 2,219,900
4 Indah Banner 1027 38,300 2,258,200
5 Wisnu Ap 150 1028 5,500 2,263,700
6 Erna Banner Alpukat 1029 57,600 2,321,300
7 Darso Banner Corah 1030 15,000 2,336,300
8 Viola Banner 1031 57,600 2,393,900
9 Agus Banner 1032 51,000 2,444,900
10 Tk Dw Krb Banner 1033 38,300 2,483,200
11 Corel Banner 1034 100,000 2,383,200
12 Tarik Bank 1035 14,579,000 16,962,200
13 Bahan 1036 14,224,000 2,738,200
14 Lem Banner 1036 175,000 2,563,200
15 Mata Ayam 1036 180,000 2,383,200
16 Fotocopy 1037 420,000 2,803,200
17 Setor Bank 1038 420,000 2,383,200
18 5/3/2023 Pak Nabawi Banner 1039 316,000 2,699,200
19 Berkah Banner 1040 34,000 2,733,200
20 Smp Islamiyah Banner 1041 86,500 2,819,700
21 Ragojeg Banner 1042 33,800 2,853,500
22 Yuni Banner 1043 357,000 3,210,500
23 Kauman Banner 1044 44,000 3,254,500
24 Stevanus Banner 1045 42,500 3,297,000
25 Smpn 1 Banner 1046 45,700 3,342,700
26 Cbe Banner 1047 33,500 3,376,200
27 Pps Kauman Banner 1048 61,200 3,437,400
28 Safrudin Banner 1049 136,600 3,574,000
29 Smkn Kra Banner 1050 61,000 3,635,000
30 Eko Banner 1051 54,400 3,689,400
31 Yudistira Banner 1052 111,600 3,801,000
32 Bu Tun Banner 1053 112,000 3,913,000
33 Agus Sticker 1054 40,000 3,953,000
34 Bu Siti Banner 1055 66,300 4,019,300
35 Setor Bank 1056 2,062,600 1,956,700
36 Smk Pgri Banner 1057 510,000 2,466,700
37 5/4/2023 Dzikir Banner 1058 17,000 2,483,700
38 Kedunggudel Banner 1059 137,500 2,621,200
39 Pelangi Banner 1060 38,000 2,659,200
40 Pemb Gendingan Banner 1061 98,200 2,757,400
41 Mas No Banner 1062 51,000 2,808,400
42 Bagus Banner 1063 27,000 2,835,400
43 Pak Widodo Banner 1064 622,000 3,457,400
44 Tk Dw Banyubiru Banner 1065 38,300 3,495,700
45 Karangbanyu Banner 1066 139,000 3,634,700
46 Ngadi Banner 1067 81,400 3,716,100
47 Putri Banner 1068 255,000 3,971,100
48 Pemb Gendingan Banner 1069 52,500 4,023,600
49 Wijank Banner 1070 85,500 4,109,100
50 Yusak Banner 1071 17,000 4,126,100
51 5/5/2023 Puskesmas Walikukun Banner Bkkbn 1072 42,500 4,168,600
52 Pemb Puskesmas Walikukun 1073 266,500 4,435,100
53 Andys Banner Bkkbn 1074 127,500 4,562,600
54 Hari Banner Rapat 1075 61,000 4,623,600
55 Pak Beny Banner Lele 1076 96,400 4,720,000
56 Tanah Banner 1077 27,000 4,747,000
57 Bambang Banner Papan 1078 17,000 4,764,000
58 Pelangi Banner 1079 26,600 4,790,600
59 Unyil Banner 1080 39,000 4,829,600
60 Hendra Banner Amanah 1081 78,000 4,907,600
61 Puskesmas Walikukun Banner 1082 100,700 5,008,300
62 Beli Teflon 1083 150,000 4,858,300
63 Beli Pulsa 1084 52,000 4,806,300
64 Iain Banner Halal 1085 78,000 4,884,300
65 Pps Kayut Banner 1086 61,000 4,945,300
66 Tegar Banner Raos 1087 32,700 4,978,000
67 Agen Bus Banner 1088 95,000 5,073,000
68 Andriyono Banner 1089 108,000 5,181,000
69 5/8/2023 Dawet Banner 1090 27,000 5,208,000
70 Beli Kopi 1091 15,500 5,192,500
71 Efendi Banner Honda 1092 49,000 5,241,500
72 Danang Banner Halal 1093 44,000 5,285,500
73 Hadi Peni Banner 1094 214,600 5,500,100
74 Korwil Banner Pisah 1095 76,500 5,576,600
75 Febri Banner 1096 102,000 5,678,600
76 Bu Sri Banner 1097 25,500 5,704,100
77 Wijank Banner 1098 24,000 5,728,100
78 Cbe Banner 1099 61,000 5,789,100
79 Rendy Banner 1100 17,000 5,806,100
80 Ika Banner Bbkbn 1101 34,000 5,840,100
81 Mkks Banner 1102 61,200 5,901,300
82 Bu Lilik Banner 1103 27,000 5,928,300
83 5/9/2023 Setor Bank 1104 5,283,300 645,000
84 Pak Anton Banner 1105 67,500 712,500
85 Agung Banner Kunc I 1106 50,800 763,300
86 Nr Banner 1107 137,500 900,800
87 Outing Banner 1108 44,000 944,800
88 Mi Banner 1109 44,000 988,800
89 Unyil Banner Mie 1110 15,000 1,003,800
90 Uma Banner 1111 68,000 1,071,800
91 Sada Banner 1112 530,000 1,601,800
92 Laundry Banner 1113 52,500 1,654,300
93 Ari Banner 1114 42,800 1,697,100
94 Kua Banner 1115 112,000 1,809,100
95 Beli Air 1116 38,000 1,771,100
96 5/10/2023 Heru Banner Coklat 1117 40,600 1,811,700
97 Loker Banner 1118 27,000 1,838,700
98 Ulum Sticker 1119 8,000 1,846,700
99 Halal Bihalal Banner 1120 61,000 1,907,700
100 Faqih Banner 1121 112,000 2,019,700
101 Es Jeruk Banner 1122 27,000 2,046,700
102 Bakso Banner 1123 27,000 2,073,700
103 Wijank Banner 1124 30,000 2,103,700
104 Yudistira Banner 1125 15,000 2,118,700
105 Ari Banner 1126 32,800 2,151,500
106 Bu Nunung Banner Halal 1127 61,000 2,212,500
107 Putri Banner 1128 34,000 2,246,500
108 Tarik Bank 1129 3,472,500 5,719,000
109 Token 1130 1,002,500 4,716,500
110 Tinta 1131 2,470,000 2,246,500
111 5/11/2023 Wisnu Ap 150 1132 5,500 2,252,000
112 Pokja 1 Ap 150 1133 61,000 2,313,000
113 5/12/2023 Panitia Porseni Banner 1134 265,000 2,578,000
114 Munif Banner Selamat Datang 1135 146,000 2,724,000
115 Hadi Peni Sticker 1136 36,000 2,760,000
116 Hadi Peni Banner 1137 15,300 2,775,300
117 Rizal Banner 1138 35,500 2,810,800
118 Smp Ma'Arif Banner 1139 78,000 2,888,800
119 Pemb Sekaralas Banner 1140 461,200 3,350,000
120 Puskesmas Kauman Banner 1141 234,000 3,584,000
121 Karangbanyu Banner Penjaringan 1142 469,000 4,053,000
122 Ambar Banner 1143 27,000 4,080,000
123 Silfia Ap 150 1144 45,000 4,125,000
124 Rendy Banner 1145 59,500 4,184,500
125 Walikukun Banner Remaja 1146 61,000 4,245,500
126 Wijank Banner Bri 1147 42,600 4,288,100
127 Cendol Banner 1148 181,400 4,469,500
128 Sjm Banner 1149 155,100 4,624,600
129 Pkbm Banner 1150 107,800 4,732,400
130 5/13/2023 Pelangi Banner Bakso 1151 15,000 4,747,400
131 Jasmine Banner 1152 21,000 4,768,400
132 Sidolaju 1 Banner Porseni 1153 61,000 4,829,400
133 Muslim Banner 1154 143,000 4,972,400
134 Kedunggudel Banner 1155 61,000 5,033,400
135 5/15/2023 Bu Ervin Banner 1156 32,700 5,066,100
136 Sodiq Banner Pertemuan 1157 44,000 5,110,100
137 Pak Heri Banner 1158 86,500 5,196,600
138 Wijank Banner Rutinan 1159 149,400 5,346,000
139 Yusuf Banner 1160 61,200 5,407,200
140 Kedunggudel Banner Proyek 1161 126,700 5,533,900
141 Munif Banner 1162 65,300 5,599,200
142 Pak Nur Banner 1163 61,000 5,660,200
143 Pebri Banner 1164 25,500 5,685,700
144 5/16/2023 Sd Karangbanyu Banner 1165 58,900 5,744,600
145 Puskesmas Walikukun Banner Aai 1166 44,000 5,788,600
146 Puskesmas Walikukun Banner Pra 1167 44,000 5,832,600
147 Puskesmas Walikukun Banner Hamil 1168 52,500 5,885,100
148 Puskesmas Walikukun Banner 1169 17,000 5,902,100
149 Upk Banner 1170 146,000 6,048,100
150 Gorengan Banner 1171 44,000 6,092,100
151 Bayi Banner 1172 27,000 6,119,100
152 Pisang Banner 1173 34,000 6,153,100
153 Mie Banner 1174 33,800 6,186,900
154 Wahyu Banner 1175 95,000 6,281,900
155 Wisnu Ap 150 1176 16,500 6,298,400
156 5/17/2023 Sidomakmur Banner 1177 61,000 6,359,400
157 Viola Banner 1178 67,000 6,426,400
158 Wijank Banner 1179 15,000 6,441,400
159 Almer Banner 1180 44,000 6,485,400
160 Jesika Banner 1181 27,000 6,512,400
161 Degan Banner 1182 64,400 6,576,800
162 Qiorina Banner 1183 163,000 6,739,800
163 Lestari Banner 1184 87,000 6,826,800
164 Ahe Banner 1185 61,300 6,888,100
165 Yudistira Banner 1186 30,000 6,918,100
166 Cbe Banner 1187 73,200 6,991,300
167 Mama Anggi Banner 1188 78,000 7,069,300
168 Tarik Bank 1189 327,600 7,396,900
169 Bpjs 1190 327,600 7,069,300
170 5/20/2023 Dian Banner 1191 44,000 7,113,300
171 Fathim Banner 1192 79,700 7,193,000
172 Hadi Peni Banner 1193 97,200 7,290,200
173 Tasyakuran Banner 1194 35,500 7,325,700
174 Karangbanyu Banner 1195 172,400 7,498,100
175 Pelangi Banner 1196 15,000 7,513,100
176 Pelangi Banner Lele 1197 57,100 7,570,200
177 5/22/2023 Rizky Banner 1198 51,000 7,621,200
178 Serilsia Banner 1199 27,000 7,648,200
179 Safrudin Banner Tartib 1200 61,200 7,709,400
180 Dijual Banner 1201 27,000 7,736,400
181 Indra Banner 1202 147,200 7,883,600
182 Pak Sukadi Banner 1203 51,000 7,934,600
183 Ikhsan Banner 1204 200,400 8,135,000
184 Ikhsan Banner 1205 86,500 8,221,500
185 Karangbanyu Banner 1206 156,000 8,377,500
186 Iqbal Banner 1207 61,000 8,438,500
187 Bu Lilik Banner 1208 28,400 8,466,900
188 Sop Banner 1209 27,000 8,493,900
189 Rohmat Banner 1210 71,200 8,565,100
190 Cbe Banner 1211 37,500 8,602,600
191 Yudistira Banner 1212 121,400 8,724,000
192 Nasgor Banner 1213 34,700 8,758,700
193 5/23/2023 Bu Tun Banner 1214 61,000 8,819,700
194 Pak Agus Banner 1215 44,000 8,863,700
195 Zona Banner 1216 91,600 8,955,300
196 Smpn 1 Banner 1217 459,000 9,414,300
197 Pps Widodaren Banner 1218 20,400 9,434,700
198 Pps Widodaren Banner 1219 50,800 9,485,500
199 Jasmine Banner 1220 93,900 9,579,400
200 Jalu Banner 1221 61,000 9,640,400
201 Puskesmas Kauman Banner 1222 103,500 9,743,900
202 Amy Banner 1223 42,700 9,786,600
203 Bu Tun Banner 1224 193,600 9,980,200
204 Upk Banner 1225 120,000 10,100,200
205 5/24/2023 Luki Banner 1226 17,000 10,117,200
206 Prayogo Ap 150 1227 115,000 10,232,200
207 Hendah Banner Lenggah 1228 35,500 10,267,700
208 Priono Banner 1229 127,500 10,395,200
209 Supar Banner 1230 30,400 10,425,600
210 Legiyanto Banner 1231 42,500 10,468,100
211 Janar Banner 1232 38,300 10,506,400
212 Es Teh Banner 1233 27,000 10,533,400
213 Smkn 1 Kra Banner 1234 61,000 10,594,400
214 Tegar Banner 1235 40,600 10,635,000
215 Lukman Banner 1236 120,500 10,755,500
216 Kios 15 1237 241,000 10,514,500
217 5/25/2023 Tk Aisiyah Banner 1238 35,500 10,550,000
218 Lestari Banner 1239 7,000 10,557,000
219 Puskesmas Walikukun Banner 1240 86,500 10,643,500
220 Munif Banner 1241 129,000 10,772,500
221 Lis Banner 1242 60,800 10,833,300
222 Menu Banner 1243 55,900 10,889,200
223 Putut Banner 1244 720,000 11,609,200
224 Pelangi Banner 1245 15,000 11,624,200
225 Tarik Bank 1246 4,750,000 16,374,200
226 Gaji Bayu 1247 1,500,000 14,874,200
227 Gaji Nanang 1247 1,500,000 13,374,200
228 Gaji Ayunda 1247 1,000,000 12,374,200
229 Transport Bayu 1248 250,000 12,124,200
230 Transport Nanang 1248 250,000 11,874,200
231 Transport Ayunda 1248 250,000 11,624,200
232 5/26/2023 Widodaren 8 Banner 1249 44,000 11,668,200
233 Ratna Salon Banner 1250 54,200 11,722,400
234 Smp Ma'Arif Banner 1251 190,000 11,912,400
235 Rumah Sehat Banner 1252 41,900 11,954,300
236 Luki Banner 1253 55,900 12,010,200
237 Dian Banner 1254 409,500 12,419,700
238 Polsek Banner 1255 39,100 12,458,800
239 Pak Wo Banner 1256 81,400 12,540,200
240 Potong Rambut Banner 1257 17,000 12,557,200
241 Bakso Banner 1258 106,300 12,663,500
242 Pak Haji Banner 1259 61,000 12,724,500
243 Senam Banner 1260 38,300 12,762,800
244 Rashya Banner 1261 90,000 12,852,800
245 Wahyu Cell Banner 1262 50,800 12,903,600
246 Edi Banner 1263 69,200 12,972,800
247 Rujak Banner 1264 41,900 13,014,700
248 Wisnu Banner 1265 44,000 13,058,700
249 Jasmine Banner 1266 150,000 13,208,700
250 5/27/2023 Semarak Banner 1267 35,500 13,244,200
251 Harapan Banner 1268 86,500 13,330,700
252 Brs Banner 1269 253,700 13,584,400
253 Bimbim Banner 1270 153,000 13,737,400
254 Poksu Banner 1271 35,500 13,772,900
255 Bu Yayuk Banner 1272 30,400 13,803,300
256 Cbe Banner 1273 54,000 13,857,300
257 Putut Banner 1274 20,300 13,877,600
258 Anton Banner 1275 266,400 14,144,000
259 Pak Anton Banner 1276 45,000 14,189,000
260 Hadrah Banner 1277 27,000 14,216,000
261 Jasmine Banner 1278 79,200 14,295,200
262 Saqiq Banner 1279 74,300 14,369,500
263 5/29/2023 Aziz Banner 1280 78,000 14,447,500
264 Mts Islamiyah Banner 1281 44,000 14,491,500
265 Aning Banner 1282 69,500 14,561,000
266 Munawar Sticker 1283 160,000 14,721,000
267 Wijank Ap 150 1284 14,000 14,735,000
268 Silfia Ap120 1285 90,000 14,825,000
269 Tk Dw Krb Banner 1286 67,800 14,892,800
270 Wijank Banner 1287 15,000 14,907,800
271 Agung Banner 1288 32,100 14,939,900
272 Mi Ash-Sholikin Banner 1289 44,000 14,983,900
273 Lestari Banner 1290 90,000 15,073,900
274 Galuh Banner 1291 17,000 15,090,900
275 Tarik Bank 1292 14,404,000 29,494,900
276 Bahan 1293 14,224,000 15,270,900
277 Keling 1293 180,000 15,090,900
278 5/30/2023 Puskesmas Walikukun Banner 1294 34,000 15,124,900
279 Bimbim Banner 1295 130,500 15,255,400
280 Ari Banner 1296 37,200 15,292,600
281 Mei Banner 1297 112,900 15,405,500
282 Pak Heri Banner 1298 86,500 15,492,000
283 Puskesmas Walikukun Banner 1299 51,000 15,543,000
284 Sekaralas Banner 1300 60,000 15,603,000
285 Pak Wawan Sticker 1301 80,000 15,683,000
286 Pak Sunduk Banner 1302 86,500 15,769,500
287 Ervin Banner 1303 61,200 15,830,700
288 Mi Al-Falah Banner 1304 34,000 15,864,700
289 Mbak Yat Banner 1305 61,000 15,925,700
290 Pecel Madiun Banner 1306 78,000 16,003,700
291 Ayunda Banner 1307 17,000 16,020,700
292 Teh Rika Banner 1308 100,000 16,120,700
293 5/31/2023 Pps Widodaren Banner 1309 540,000 16,660,700
294 Teguh Banner Asfrit 1310 111,900 16,772,600
295 Setor Bank 1311 16,772,600 -
296 Nur Banner 1312 42,700 42,700
297 Iqbal Banner 1313 251,500 294,200
298 Iqbal Banner 1314 102,000 396,200
299 Eska Murni Banner 1315 36,800 433,000
300 Arak Banner 1316 106,300 539,300
301 Yudistira Banner 1317 48,200 587,500
Total Mei 37,533,100 23,659,900 - 24,538,500 4,000,000 750,000 31,278,000 2,101,600 587,500
5/8/2023
5/10/2023
5/10/2023
5/12/2023
5/12/2023
5/12/2023
Sekaralas Banner Apbdes 347,500 4.5 3 1
Sekaralas Banner Blt 52,500 2.5 1 1
Sekaralas Banner Musdes 61,200 3 1.2 1
Total 461,200
1 PENDAPATAN
2 PENJUALAN 83,701,400 23,955,500 107,656,900
3 LAIN-LAIN(BUNGA BANK) 20,131 5,560 25,691
4 TOTAL PENDAPATAN 83,721,531 23,961,060 107,682,591
5 BIAYA OPERASIONAL - -
6 HPP 50,225,050 16,600,850 66,825,900
7 HONOR 20,000,000 4,000,000 24,000,000
8 TRANSPORT 3,000,000 750,000 3,750,000
9 BPJS 1,310,400 327,600 1,638,000
10 LAIN-LAIN 6,287,500 771,500 7,059,000
11 LISTRIK 3,691,500 1,002,500 4,694,000
12 TOTAL BIAYA OPERASIONAL 84,514,450 23,452,450 107,966,900
13 SURPLUS/DEFISIT SEBELUM BIAYA OPERASIONAL (792,919) 508,610 (284,309)
14 BIAYA NON OPERASIONAL - -
15 PAJAK 9,527 1,112 10,639
16 ADMIN 16,500 5,500 22,000
17 LAIN-LAIN - - -
18 TOTAL BIAYA NON OPERASIONAL 26,027 6,612 32,639
19 PENYUSUTAN 21,522,223 5,380,556 26,902,778
SURPLUS/DEFISIT SETELAH BIAYA OPERASIONAL (22,341,169) (4,878,558) (27,219,726)
KOMULATIF SURPLUS/DEFISIT SETELAH BIAYA OPERASIONAL (107,727,654) (4,878,558) (112,606,211)
Diperiksa oleh: Dilaporkan oleh:
Pengawas Amanah Advertising
Surplus/Defisit (27,219,726)
1 Januari 11,642,480 14,805,850 (3,163,370) 5,380,556 (8,543,926) 6,236 (8,550,162) Terkendala mesin yang error dan perbaikan oleh teknisi
2 Februari 22,040,573 19,453,050 2,587,523 5,380,556 (2,793,033) 6,715 (2,799,748)
3 Maret 29,553,975 27,640,500 1,913,475 5,380,556 (3,467,081) 6,415 (3,473,496)
4 April 20,484,503 22,615,050 (2,130,547) 5,380,556 (7,511,103) 6,661 (7,517,764)
5 Mei 23,961,060 23,452,450 508,610 5,380,555 (4,871,945) 6,612 (4,878,557)
6 Juni - - -
7 Juli - - -
8 Agustus - - -
9 September - - -
10 Oktober - - -
11 Nopember - - -
12 Desember - - -
Total 107,682,591 107,966,900 (284,309) 26,902,778 (27,187,087) 32,639 (27,219,726)