Escolar Documentos
Profissional Documentos
Cultura Documentos
BULAN
PERKARA
ALIRAN TUNAI MASUK
Pra
Op.
4,291
4,122
4,493
6,722
7,391
7,580
11,329
11,718
10
12,537
11
13,076
12
14,145
21,934
JUMLAH
TAHUN
2,013
119,338
30,293
15000
15000
12000
12300
15600
12500
12500
17500
12700
12700
12900
13000
23000
24000
180700
340000
25000
40000
0
16,291
0
16,422
0
20,093
0
19,222
0
19,891
0
25,080
0
24,029
0
24,418
0
25,437
0
26,076
0
37,145
0
45,934
16000
331,038
0
370,293
5000
5000
B.Belanja Operasi
1. Stok Awal
658
658
658
700
660
660
1200
650
660
670
670
2000
2500
11687
20000
5300
5300
5300
6100
5300
5300
6100
5300
5300
5300
5300
6100
6100
66800
66800
700
700
700
700
700
700
700
700
700
700
700
700
8400
8400
4. Sewa Kedai
2500
2500
2500
2500
2500
2500
2500
2500
2500
2500
2500
2500
2500
30000
30000
1500
1500
1500
1500
1500
1500
1800
1500
1500
1500
1500
2000
2000
19300
22000
6. Telefon
120
120
120
130
120
140
120
120
120
120
120
160
160
1550
2000
7. Bekalan Pejabat
100
100
100
100
100
100
100
100
100
100
100
100
100
1200
1200
8. Insuran
200
200
200
200
200
200
200
200
200
200
200
200
200
2400
2400
9. Petrol
150
150
150
150
150
150
150
150
150
150
150
150
150
1800
2300
40
40
40
40
40
40
50
30
720
820
400
400
400
400
400
400
300
300
24000
2600
1. Pengangkutan
50
50
50
50
50
200
240
2. Iklan/Promosi
350
200
200
300
300
1000
1000
50
50
50
50
50
200
240
5000
2. Gaji
3. KWSP/SOCSO
3. Elaun Perjalanan
D. Belian Harta Tetap
1. Ubahsuai Pejabat
2. Notice Board
40
40
3. Air-Cond 1.5HP
1300
1300
4. Perabot Lengkap
1500
1500
1550
1550
200
200
6. Mesin Faksimili
7. Signboard
100
100
8. Mesin Kisar
7000
7000
9. Mesin Wang
300
300
2000
2000
1000
1000
12. Ketuhar
3500
3500
800
800
417
417
417
417
417
417
417
417
417
417
417
417
5000
5000
F. Faedah Pinjaman
84
84
84
84
84
84
84
84
84
84
84
84
1000
1000
15641
189136
35708
12169
11729
13321
11731
12191
LEBIHAN/KURANGAN
4292
4,122
4,693
6,772
7,491
7,700
4291
4122
200
4,493
50
6,722
100
7,391
120
7,580
13671
11,409
80
11,329
12161
11,868
150
11,718
11731
12,687
150
12,537
12181
13,256
180
13,076
11741
14,335
190
14,145
15161
21,984
50
21,934
30,293
0
30,293
150902
1270
149631
171000
199,293
300
198,993