Personal Budget

Percentage of Income Spent Summary

TOTAL MONTHLY INCOME Rp11,000,000

Rp 10,800,000 Rp10,800,000
Rp10,600,000
TOTAL MONTHLY EXPENSES Rp10,400,000

Rp 9,700,000 Rp10,200,000
Rp10,000,000
90%
TOTAL MONTHLY SAVINGS Rp9,800,000
Column chart showing total monthly income and total monthly expenses is in this cell.

Rp 1,000,000 Rp9,600,000
Rp9,400,000

90% CASH BALANCE

Rp 100,000
Rp9,200,000
Rp9,000,000
Income Expenses

Page 1 of 4
Personal Budget

Monthly Income
ITEM AMOUNT
Salary Rp 4,673,400

Insentif Rp 773,000

Sertifikasi Rp 3,411,640

Remunerasi Rp 1,700,000

Other Rp 241,960

Page 2 of 4
Personal Budget

Monthly Expenses
ITEM DUE DATE AMOUNT
Social Collegues Date Rp 412,000

Family Date Rp 1,000,000

Electric Date

Water Date Rp 50,000

Cell phone Date Rp 100,000

Tobaccos Date Rp 1,150,000

Groceries Date Rp 350,000

Car payment Date Rp 4,503,000

Auto expenses Date Rp 300,000

Personal loans Date

Credit cards Date Rp 1,500,000

Auto Insurance Date

Personal care Date Rp 150,000

Entertainment Date Rp 100,000

Miscellaneous Date Rp 85,000

Page 3 of 4
Personal Budget

Monthly Savings
DATE AMOUNT
Date Rp 1,000,000

Date

Date

Page 4 of 4