No Keterangan Budget Actual

Kas Masuk
Gaji Bulanan Rp 6,300,000
Rp 630,000 Sedekah 10%
Rp - Sedekah
Rp 1,260,000 Asuransi / Inves / Dana Darurat 20% Rp 260,000
Asuransi Rp 200,000
Rp 900,000 Invest Rp 500,000 Rp 1,000,000
Dana Darurat Rp 200,000
Rp 2,520,000 Cicilan Produktif 40% Rp 1,520,000
Rp 2,520,000 Cicilan Mobil Rp 2,520,000 Rp 1,000,000
Rp 3,150,000 Kebutuhan Hidup 50% #VALUE!
Makan Rp 1,500,000
Transport Rp 500,000 Rp 50,000 250
Kuota Rp 100,000
Rp 3,150,000 Orang Tua Rp 600,000 Rp 500,000
Kost
Skincare Rp 250,000
Service Rp 200,000
Total
 Rp 5,000,000
Cicilan Rp 1,000,000 100 Rp 5,750,000
Inves Rp 1,000,000 1000000 Cicilan Rp 2,000,000 Rp 3,750,000
Ortu Rp 500,000 500000 THR Rp 750,000 Rp 3,000,000
Sedekah Rp 500,000 500000 Ortu Rp 500,000 Rp 2,500,000
Sehari2 Rp 1,000,000 2000000 Harian Rp 1,300,000 Rp 1,200,000
Servis Rp 300,000 Inves Rp 1,000,000 Rp 200,000
Sedekah Rp 200,000 Rp -

Harian
Rp 4,300,000 Rp 4,000,000 Rp 1,300,000
ATM Cash Makan Rp 600,000 Rp 700,000
Rp 900,000 Rp 250,000 Transport Rp 300,000 Rp 400,000
Rp 300,000 Service Rp 150,000 Rp 250,000
Rp 200,000 Skincare Rp 150,000 Rp 100,000
Rp 150,000 Pulsa Rp 100,000 Rp -
Inves
Rp 1,000,000
Asuransi Rp 200,000 Rp 800,000
Invest Rp 650,000 Rp 150,000
Dana Darurat Rp 150,000 Rp -
 No Keterangan Budget Actual
Kas Masuk
Gaji Bulanan Rp 6,300,000
Rp 630,000 Sedekah 10%
Rp 630,000 Sedekah Rp 630,000 Rp 200,000
Rp 1,260,000 Asuransi / Inves / Dana Darurat 20%

Rp 650,000 Invest Rp 500,000 Rp 650,000

Dana Darurat Rp 150,000
Rp 2,205,000 Cicilan Produktif 35%
Rp 2,205,000 Cicilan Mobil Rp 2,205,000 Rp 1,000,000
Rp 6,615,000 Rp 2,520,000 Kebutuhan Hidup 40%
Makan Rp 600,000 Rp 600,000
Transport Rp 200,000 Rp 200,000
Kuota Rp 100,000 Rp 100,000
Rp 1,450,000 Orang Tua Rp 300,000 Rp 300,000
Skincare Rp 100,000 Rp 100,000
Service Rp 150,000 Rp 150,000

Total
 Harian Inves
Rp 6,300,000
Cicilan Rp 2,000,000 Rp 4,300,000 Asuransi
Kostan Rp 1,000,000 Rp 3,300,000 Invest
Rp 3,300,000 Makan Rp 1,500,000 Rp 1,800,000 Dana Darur
Bensin Rp 500,000 Rp 1,300,000
Ortu Rp 600,000 Rp 700,000
Dana darur Rp 150,000 Rp 550,000
2000000 Service Rp 150,000 Rp 400,000
32% Skincare Rp 150,000 Rp 250,000
HIDUP
Cicilan
Inves
Sedekah
 Sedekah Rp 200,000
Inves Rp 800,000
Rp 800,000 Cicilan Rp 1,000,000
Rp 100,000 Rp 700,000 Ortu Rp 400,000
Rp 500,000 Rp 200,000 Hidup Rp 1,300,000
Rp 200,000 Rp -

Rp 3,700,000

40% 1300000
30% 975000
20% 650000
10% 325000
 Gaji Rp6,300,000
Kebutuhan Cicilan Sedekah
50% 32% 10%
Rp3,150,000 Rp2,016,000 ###
Mobil
Dana Darurat
8% Rp2,300,000
### Sedekah Rp400,000 Rp1,900,000
Ortu Rp400,000 Rp1,500,000
Belanja Rp500,000 Rp1,000,000
Kostan Rp500,000 Rp500,000

Rp2,300,000
Rp2,300,000
Rp2,300,000
 No Keterangan Budget Actual
Kas Masuk
Gaji Bulanan Rp 3,250,000
Rp 325,000 Sedekah 10%
Rp 325,000 Sedekah Rp 325,000 Rp 200,000
Rp 650,000 Asuransi / Inves / Dana Darurat 20%

Rp 1,950,000 Rp 650,000 Invest Rp 500,000 Rp 650,000

Rp 1,300,000 Dana Darurat Rp 150,000
Rp 975,000 Cicilan Produktif 30%
Rp 975,000 Cicilan Mobil Rp 975,000 Rp 1,000,000
Rp 1,300,000 Kebutuhan Hidup 40%
Makan Rp 600,000 Rp 600,000
Transport Rp 200,000 Rp 200,000
Kuota Rp 100,000 Rp 100,000
Rp 1,400,000 Orang Tua Rp 300,000 Rp 300,000
Skincare Rp 100,000 Rp 100,000
Service Rp 100,000 Rp 150,000

Total
 Transport Rp300,000 Rp200,000
Jajan Rp500,000 Rp600,000
Skincare Rp500,000
Sinking Fund Rp250,000
Orang Tua Rp500,000 Rp300,000
Sedekah Rp200,000 Rp200,000

4250000 Dana Darurat Rp250,000 Rp650,000

500000 12%
Rp2,500,000 Rp1,950,000

1700000
500000 29%

Rp 390,000

Rp 377,000
Cicilan
Transport
Jajan
Skincare
Sinking Fund
Orang Tua
Sedekah

Dana Darurat
Cicilan Rp1,000,000 Lain2 Rp1,250,000
Harian Rp1,000,000 Inves Rp500,000
Lain2 Rp1,250,000 Sedekah Rp200,000
Ortu Rp300,000
Dana Darurat Rp150,000
Skincare Rp100,000
Service Rp0
Rp1,250,000