ANGGARAN KELUARGA SMITH

TAHUN: 2013

KAS TERSEDIA JAN FEB MAR APR MEI JUN JUL AGU SEP OKT NOV DES TOTAL BERJALAN TREN
Kas Bulanan Rp1,220.00 Rp1,587.00 Rp1,174.00 Rp1,445.00 Rp1,391.00 Rp1,434.00 Rp1,085.00 Rp1,181.00 Rp1,445.00 Rp1,466.00 Rp0.00 Rp0.00 Rp13,428.00

TIPE PENGHASILAN JAN FEB MAR APR MEI JUN JUL AGU SEP OKT NOV DES TOTAL BERJALAN TREN
Penghasilan 1 Rp4,000.00 Rp4,410.00 Rp4,019.00 Rp4,263.00 Rp4,123.00 Rp4,308.00 Rp4,162.00 Rp4,165.00 Rp4,248.00 Rp4,324.00 Rp42,022.00

Penghasilan 2 Rp275.00 Rp296.00 Rp251.00 Rp269.00 Rp252.00 Rp252.00 Rp262.00 Rp258.00 Rp296.00 Rp270.00 Rp2,681.00

Penghasilan Lain Rp500.00 Rp507.00 Rp551.00 Rp556.00 Rp588.00 Rp534.00 Rp533.00 Rp585.00 Rp560.00 Rp520.00 Rp5,434.00

TOTAL PENGHASILAN Rp4,775.00 Rp5,213.00 Rp4,821.00 Rp5,088.00 Rp4,963.00 Rp5,094.00 Rp4,957.00 Rp5,008.00 Rp5,104.00 Rp5,114.00 Rp0.00 Rp0.00 Rp50,137.00

PENGELUARAN JAN FEB MAR APR MEI JUN JUL AGU SEP OKT NOV DES TOTAL BERJALAN TREN
Rumah Rp1,500.00 Rp1,500.00 Rp1,500.00 Rp1,500.00 Rp1,500.00 Rp1,500.00 Rp1,500.00 Rp1,500.00 Rp1,500.00 Rp1,500.00 Rp15,000.00

Bahan Makanan Rp250.00 Rp331.00 Rp299.00 Rp333.00 Rp324.00 Rp313.00 Rp338.00 Rp225.00 Rp258.00 Rp322.00 Rp2,993.00

Pembayaran mobil Rp345.00 Rp345.00 Rp345.00 Rp345.00 Rp345.00 Rp345.00 Rp345.00 Rp345.00 Rp345.00 Rp345.00 Rp3,450.00

Asuransi Rp120.00 Rp120.00 Rp120.00 Rp120.00 Rp120.00 Rp120.00 Rp120.00 Rp120.00 Rp120.00 Rp120.00 Rp1,200.00

Telepon rumah Rp50.00 Rp50.00 Rp50.00 Rp50.00 Rp50.00 Rp50.00 Rp50.00 Rp50.00 Rp50.00 Rp50.00 Rp500.00

Ponsel Rp72.00 Rp70.00 Rp80.00 Rp70.00 Rp75.00 Rp80.00 Rp90.00 Rp73.00 Rp75.00 Rp70.00 Rp755.00

TV Kabel Rp60.00 Rp63.00 Rp65.00 Rp60.00 Rp65.00 Rp60.00 Rp63.00 Rp60.00 Rp63.00 Rp60.00 Rp619.00

Internet Rp45.00 Rp45.00 Rp45.00 Rp45.00 Rp45.00 Rp45.00 Rp45.00 Rp45.00 Rp45.00 Rp45.00 Rp450.00

Listrik Rp155.00 Rp155.00 Rp158.00 Rp160.00 Rp165.00 Rp200.00 Rp340.00 Rp350.00 Rp240.00 Rp180.00 Rp2,103.00

Air Rp35.00 Rp35.00 Rp37.00 Rp39.00 Rp45.00 Rp42.00 Rp42.00 Rp36.00 Rp38.00 Rp40.00 Rp389.00

Gas Rp50.00 Rp45.00 Rp40.00 Rp40.00 Rp42.00 Rp50.00 Rp55.00 Rp40.00 Rp43.00 Rp30.00 Rp435.00

Hiburan Rp123.00 Rp92.00 Rp58.00 Rp131.00 Rp46.00 Rp105.00 Rp84.00 Rp108.00 Rp132.00 Rp136.00 Rp1,015.00

Uang Sekolah Rp550.00 Rp550.00 Rp550.00 Rp550.00 Rp550.00 Rp550.00 Rp550.00 Rp550.00 Rp550.00 Rp550.00 Rp5,500.00

Tabungan Rp200.00 Rp225.00 Rp300.00 Rp200.00 Rp200.00 Rp200.00 Rp250.00 Rp325.00 Rp200.00 Rp200.00 Rp2,300.00

TOTAL PENGELUARAN Rp3,555.00 Rp3,626.00 Rp3,647.00 Rp3,643.00 Rp3,572.00 Rp3,660.00 Rp3,872.00 Rp3,827.00 Rp3,659.00 Rp3,648.00 Rp0.00 Rp0.00 Rp36,709.00