Scribd Logo
Upload

Welcome to Scribd!

  • 2 views

    Budgeting

    Uploaded by

    yusuf saputra

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd

    Budgeting

    Uploaded by

    yusuf saputra
    2 views6 pages

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    2 views6 pages

    Budgeting

    Uploaded by

    yusuf saputra

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    You are on page 1of 6

    Budget September

    % of Income Spent Summary


    Real Saldo
    Total Monthly Income
    Rp 14,327,015.00 Bankaltimtara Rp 1,786,000.00
    Total Monthly Expenses BRI
    Rp 12,731,506.00 Cash Rp 385,000.00
    Total Monthly Savings Total Rp 2,171,000.00
    Rp -
    Cash Balance
    Rp 1,595,509.00
    89%

    Monthly Income
    Item Amount

    TPP Rp 8,439,515.00

    Gaji Pokok Rp 4,187,500.00

    Uang harian DL BPP Rp 1,700,000.00

    Monthly Expenses
    Item Amount

    Angsuran Kredit Rp 3,840,506.00

    Kartu Halo Rp 170,000.00

    Kontrakan Rp 500,000.00

    ShoopePaylater Rp 1,800,000.00

    Youtube Premium Rp 100,000.00

    Google Drive Rp 29,000.00

    Belanja B'angel Mart 6/9 Rp 410,000.00

    Belanja Indomaret Rp 35,000.00

    Token Listrik Rp 100,000.00

    Top Up DANA Rp 50,000.00

    Bensin BeAT Rp 50,000.00

    Kasih Umma Rp 200,000.00


    Bensin BeAT Rp 20,000.00

    Makan Uce 9/9 Rp 100,000.00

    Pengembalian DP Mobil Rp 500,000.00

    Pengasuh dan Kasih Bude Rp 1,000,000.00

    Servis Ganti TPS dan Oli BeAT Rp 425,000.00

    Konsumsi selama DL BPP Rp 347,000.00

    Susu Pediasure Rp 200,000.00

    Jajan Uce Rp 50,000.00

    Bayar Hutang ke Umma Rp 1,000,000.00

    Sepeda Uce Rp 245,000.00

    Bensin PCX Rp 50,000.00

    Bensin BeAT Rp 50,000.00

    Point Coffe Rp 30,000.00

    Sarapan Pagi 18/9 Rp 20,000.00

    Liquid Vape Rp 110,000.00

    Tidak Tercatat Rp 1,300,000.00

    Page 2 of 6
    Budget Oktober
    % of Income Spent Summary
    Total Pemasukan
    Rp 12,756,191.00
    Total Pengeluaran
    Rp 8,262,506.00
    Total Tabungan
    Rp -
    Saldo
    Rp 4,493,685.00
    65%

    Pemasukan
    Item Amount

    TPP Rp 8,568,691.00

    Gaji Pokok Rp 4,187,500.00

    Uang Harian Monev Barong

    Uang Harian Monev Melak

    Uang Haria Monev Long Iram

    Pengeluaran
    Item Amount

    Angsuran Kredit Rp 3,840,506.00

    Kartu Halo Rp 170,000.00

    Kontrakan Rp 500,000.00

    ShoopePaylater Rp 1,700,000.00

    Youtube Premium Rp 110,000.00

    Google Drive

    Beli Baju Waskat Rp 500,000.00

    Page 3 of 6
    Beli Sunvisor Mobil Rp 165,000.00

    Beli Compound Mobil Rp 110,000.00

    Camscanner Rp 167,000.00

    Youtube Premium

    Pengasuh dan Kasih Bude Rp 1,000,000.00

    Page 4 of 6
    Budget November
    % of Income Spent Summary
    Total Pemasukan
    Rp 14,084,250.00
    Total Pengeluaran
    Rp 9,872,506.00
    Total Tabungan
    Rp 3,000,000.00
    Saldo
    Rp 1,211,744.00
    70%

    Pemasukan
    Item Amount

    TPP Rp 8,611,750.00

    Gaji Pokok Rp 4,187,500.00

    Uang Harian Monev Rp 1,285,000.00

    Pengeluaran
    Item Amount

    Angsuran Kredit Rp 3,840,506.00

    Kartu Halo Rp 175,000.00

    Kontrakan Rp 500,000.00

    ShoopePaylater Rp 2,300,000.00

    Youtube Premium Rp 160,000.00

    Google Drive Rp 30,000.00

    Terabox Rp 17,000.00

    Page 5 of 6
    Belanja B'angel 05/11 Rp 900,000.00

    Belanja Indomaret Rp 100,000.00

    Pengasuh dan Kasih Bude Rp 1,000,000.00

    Kasih Umma Rp 500,000.00

    Belanja MelakMart Rp 350,000.00

    Tidak Tercatat

    Monthly Savings
    Date Amount

    Tabungan 07 November Rp 3,000,000.00

    Page 6 of 6

    You might also like