You are on page 1of 20

1 2

pemasukan pengeluaran pemasukan


Rp 3,200,000 Rp 4,000,000 Rp 3,200,000
Rp 700,000 Rp 1,000,000 Rp 700,000
Rp 1,650,000 Rp 800,000 Rp 1,650,000
Rp 2,100,000 Rp 3,262,783 Rp 2,500,000
Rp 3,000,000 Rp 1,369,023 Rp 6,000,000
Rp 10,650,000 Rp 10,431,806 Rp 218,194 Rp 14,050,000

1 2
pemasukan pengeluaran pemasukan
Rp 3,200,000 Rp 4,000,000 Rp 3,200,000
Rp 700,000 Rp 1,000,000 Rp 700,000
Rp 1,650,000 Rp 800,000 Rp 1,650,000
Rp 2,100,000 Rp 3,262,783 Rp 2,500,000
Rp 3,000,000 Rp 1,369,023 Rp 6,000,000
Rp 10,650,000 Rp 10,431,806 Rp 218,194 Rp 14,050,000
2 3
pengeluaran pemasukan pengeluaran
Rp 4,000,000 Rp 3,200,000 Rp 4,000,000
Rp 1,000,000 Rp 700,000 Rp 1,000,000
Rp 800,000 Rp 1,650,000 Rp 800,000
Rp 3,262,783 Rp 2,500,000 Rp 3,789,657
Rp 1,369,023 Rp 6,000,000 Rp 1,369,023
Rp 10,431,806 Rp 3,618,194 Rp 14,050,000 Rp 10,958,680
Rp 2,166,769
Rp 1,451,425

2 3
pengeluaran pemasukan pengeluaran
Rp 4,000,000 Rp 3,200,000 Rp 1,800,000
Rp 1,000,000 Rp 700,000 Rp 1,400,000
Rp 800,000 Rp 1,600,000 Rp 1,000,000
Rp 3,262,783 Rp 800,000
Rp 1,369,023 Rp 300,000
Rp 10,431,806 Rp 3,618,194 Rp 200,000
Rp 1,369,023 Rp 5,500,000 Rp 5,500,000
Rp 2,249,171 Rp 2,600,000 Rp 3,500,000
Rp 6,800,000 Rp 3,000,000
Rp 1,900,000
Rp 500,000
Rp 500,000
Rp 9,400,000 Rp 9,400,000
3 4-5
pemasukan pengeluaran
Rp 3,200,000 Rp 4,000,000
Rp 700,000 Rp 1,000,000
Rp 1,650,000 Rp 800,000
Rp 2,500,000 Rp 4,373,371
Rp 6,000,000 Rp 1,369,023
Rp 3,091,320 Rp 14,050,000 Rp 11,542,394 Rp 2,507,606
Rp 2,166,769 Rp 2,166,769
Rp 924,551 Rp 340,837

3 4-5
pemasukan pengeluaran
Rp 3,200,000 Rp 4,000,000
Rp 700,000 Rp 1,000,000
Rp 1,650,000 Rp 800,000
Rp 2,500,000 Rp 4,373,371
Rp 6,000,000 Rp 1,369,023
Rp 14,050,000 Rp 11,542,394 Rp 2,507,606
Rp 1,369,023
Rp 1,138,583
6
pemasukan pengeluaran
Rp 3,200,000 Rp 4,000,000
Rp 700,000 Rp 1,000,000
Rp 1,650,000 Rp 800,000
Rp 2,500,000 Rp 4,630,135
Rp 6,000,000 Rp 1,369,023
Rp 14,050,000 Rp 11,799,158 Rp 2,250,842
Rp 2,166,769
Rp 84,073

6 - 10
pemasukan pengeluaran
Rp 3,200,000 Rp 4,000,000
Rp 700,000 Rp 1,000,000
Rp 1,650,000 Rp 800,000
Rp 2,500,000 Rp 4,630,135
Rp 6,000,000 Rp 1,369,023
Rp 14,050,000 Rp 11,799,158 Rp 2,250,842
Rp 1,369,023
Rp 881,819
7 - 10 11 -20
pemasukan pengeluaran pemasukan
Rp 3,200,000 Rp 4,000,000 Rp 3,200,000
Rp 700,000 Rp 1,000,000 Rp 700,000
Rp 1,650,000 Rp 800,000 Rp 1,650,000
Rp 2,500,000 Rp 4,630,135 Rp 2,500,000
Rp 6,000,000 Rp 1,369,023 Rp 6,000,000
Rp 14,050,000 Rp 11,799,158 Rp 2,250,842 Rp 14,050,000

11 12 -20
pemasukan pengeluaran pemasukan
Rp 3,200,000 Rp 4,000,000 Rp 3,200,000
Rp 700,000 Rp 1,000,000 Rp 700,000
Rp 1,650,000 Rp 800,000 Rp 1,650,000
Rp 2,500,000 Rp 4,630,135 Rp 2,500,000
Rp 6,000,000 Rp - Rp 6,000,000
Rp 14,050,000 Rp 10,430,135 Rp 3,619,865 Rp 14,050,000
Rp 1,369,023
Rp 2,250,842
11 -20
pengeluaran
Rp 4,000,000
Rp 1,000,000
Rp 800,000
Rp 4,630,135
Rp -
Rp 10,430,135 Rp 3,619,865

12 -20
pengeluaran
Rp 4,000,000
Rp 1,000,000
Rp 800,000
Rp 4,630,135
Rp -
Rp 10,430,135 Rp 3,619,865
AYAH BUNDA
ONGKOS KERJA Rp 1,800,000 ONGKOS KERJA
UANG BULANAN Rp 400,000 UANG BULANAN
CICILAN RUMAH Rp 300,000 CICILAN RUMAH
CICILAN BANK Rp 1,400,000
ADE Rp 1,000,000
IBU Rp 800,000
Rp 5,700,000
BUNDA JUMLAH
Rp 1,800,000 Rp 3,600,000
Rp 300,000 Rp 700,000
Rp 3,000,000 Rp 3,300,000
Rp 1,400,000
Rp 1,000,000
Rp 800,000
Rp 5,100,000 Rp 10,800,000
1 2
pemasukan pengeluaran pemasukan
Rp 3,200,000 Rp 4,000,000 Rp 3,200,000
Rp 700,000 Rp 1,000,000 Rp 700,000
Rp 1,650,000 Rp 800,000 Rp 1,650,000
Rp 2,100,000 Rp 2,900,252 Rp 2,500,000
Rp 3,100,000 Rp 1,369,023 Rp 6,000,000
Rp 10,750,000 Rp 10,069,275 Rp 680,725 Rp 14,050,000

1 2
pemasukan pengeluaran pemasukan
Rp 3,200,000 Rp 4,000,000 Rp 3,200,000
Rp 700,000 Rp 1,000,000 Rp 700,000
Rp 1,650,000 Rp 800,000 Rp 1,650,000
Rp 2,100,000 Rp 2,900,252 Rp 2,500,000
Rp 3,100,000 Rp 1,369,023 Rp 6,000,000
Rp 10,750,000 Rp 10,069,275 Rp 680,725 Rp 14,050,000
2 3
pengeluaran pemasukan pengeluaran
Rp 4,000,000 Rp 3,200,000 Rp 4,000,000
Rp 1,000,000 Rp 700,000 Rp 1,000,000
Rp 800,000 Rp 1,650,000 Rp 800,000
Rp 2,900,252 Rp 2,500,000 Rp 3,368,584
Rp 1,369,023 Rp 6,000,000 Rp 1,369,023
Rp 10,069,275 Rp 3,980,725 Rp 14,050,000 Rp 10,537,607
Rp 2,166,769
Rp 1,813,956

2 3
pengeluaran pemasukan pengeluaran
Rp 4,000,000 Rp 3,200,000 Rp 4,000,000
Rp 1,000,000 Rp 700,000 Rp 1,000,000
Rp 800,000 Rp 1,650,000 Rp 800,000
Rp 2,900,252 Rp 2,500,000 Rp 3,368,584
Rp 1,369,023 Rp 6,000,000 Rp 1,369,023
Rp 10,069,275 Rp 3,980,725 Rp 14,050,000 Rp 10,537,607
Rp 1,369,023
Rp 2,611,702
3 4-5
pemasukan pengeluaran
Rp 3,200,000 Rp 4,000,000
Rp 700,000 Rp 1,000,000
Rp 1,650,000 Rp 800,000
Rp 2,500,000 Rp 3,887,441
Rp 6,000,000 Rp 1,369,023
Rp 3,512,393 Rp 14,050,000 Rp 11,056,464 Rp 2,993,536
Rp 2,166,769 Rp 2,166,769
Rp 1,345,624 Rp 826,767

3 4-5
pemasukan pengeluaran
Rp 3,200,000 Rp 4,000,000
Rp 700,000 Rp 1,000,000
Rp 1,650,000 Rp 800,000
Rp 2,500,000 Rp 3,887,441
Rp 6,000,000 Rp 1,369,023
Rp 3,512,393 Rp 14,050,000 Rp 11,056,464 Rp 2,993,536
Rp 1,369,023 Rp 1,369,023
Rp 2,143,370 Rp 1,624,513
6
pemasukan pengeluaran
Rp 3,200,000 Rp 4,000,000
Rp 700,000 Rp 1,000,000
Rp 1,650,000 Rp 800,000
Rp 2,500,000 Rp 4,115,676
Rp 6,000,000 Rp 1,369,023
Rp 14,050,000 Rp 11,284,699 Rp 2,765,301
Rp 2,166,769
Rp 598,532

6 - 10
pemasukan pengeluaran
Rp 3,200,000 Rp 4,000,000
Rp 700,000 Rp 1,000,000
Rp 1,650,000 Rp 800,000
Rp 2,500,000 Rp 4,115,676
Rp 6,000,000 Rp 1,369,023
Rp 14,050,000 Rp 11,284,699 Rp 2,765,301
Rp 1,369,023
Rp 1,396,278
7 - 10 11 -20
pemasukan pengeluaran pemasukan
Rp 3,200,000 Rp 4,000,000 Rp 3,200,000
Rp 700,000 Rp 1,000,000 Rp 700,000
Rp 1,650,000 Rp 800,000 Rp 1,650,000
Rp 2,500,000 Rp 4,115,676 Rp 2,500,000
Rp 6,000,000 Rp 1,369,023 Rp 6,000,000
Rp 14,050,000 Rp 11,284,699 Rp 2,765,301 Rp 14,050,000

11 12 -20
pemasukan pengeluaran pemasukan
Rp 3,200,000 Rp 4,000,000 Rp 3,200,000
Rp 700,000 Rp 1,000,000 Rp 700,000
Rp 1,650,000 Rp 800,000 Rp 1,650,000
Rp 2,500,000 Rp 4,115,676 Rp 2,500,000
Rp 6,000,000 Rp - Rp 6,000,000
Rp 14,050,000 Rp 9,915,676 Rp 4,134,324 Rp 14,050,000
Rp 1,369,023
Rp 2,765,301
11 -20
pengeluaran
Rp 4,000,000
Rp 1,000,000
Rp 800,000
Rp 4,115,676
Rp -
Rp 9,915,676 Rp 4,134,324

12 -20
pengeluaran
Rp 4,000,000
Rp 1,000,000
Rp 800,000
Rp 4,115,676
Rp -
Rp 9,915,676 Rp 4,134,324
1 2
pemasukan pengeluaran pemasukan
Rp 3,200,000 Rp 4,000,000 Rp 3,200,000
Rp 700,000 Rp 1,000,000 Rp 700,000
Rp 1,650,000 Rp 800,000 Rp 1,650,000
Rp 2,100,000 Rp 2,610,226 Rp 2,500,000
Rp 3,100,000 Rp 2,053,534 Rp 6,000,000
Rp 10,750,000 Rp 10,463,761 Rp 286,239 Rp 14,050,000

1 2
pemasukan pengeluaran pemasukan
Rp 3,200,000 Rp 4,000,000 Rp 3,200,000
Rp 700,000 Rp 1,000,000 Rp 700,000
Rp 1,650,000 Rp 800,000 Rp 1,650,000
Rp 2,100,000 Rp 2,610,226 Rp 2,500,000
Rp 3,100,000 Rp 2,053,534 Rp 6,000,000
Rp 10,750,000 Rp 10,463,761 Rp 286,239 Rp 14,050,000
2 3
pengeluaran pemasukan pengeluaran
Rp 4,000,000 Rp 3,200,000 Rp 4,000,000
Rp 1,000,000 Rp 700,000 Rp 1,000,000
Rp 800,000 Rp 1,650,000 Rp 800,000
Rp 2,610,226 Rp 2,500,000 Rp 3,031,726
Rp 2,053,534 Rp 6,000,000 Rp 2,053,534
Rp 10,463,761 Rp 3,586,239 Rp 14,050,000 Rp 10,885,260
Rp 2,166,769
Rp 1,419,470

2 3
pengeluaran pemasukan pengeluaran
Rp 4,000,000 Rp 3,200,000 Rp 4,000,000
Rp 1,000,000 Rp 700,000 Rp 1,000,000
Rp 800,000 Rp 1,650,000 Rp 800,000
Rp 2,610,226 Rp 2,500,000 Rp 3,031,726
Rp 2,053,534 Rp 6,000,000 Rp 2,053,534
Rp 10,463,761 Rp 3,586,239 Rp 14,050,000 Rp 10,885,260
Rp 1,369,023
Rp 2,217,216
3 4-5
pemasukan pengeluaran
Rp 3,200,000 Rp 4,000,000
Rp 700,000 Rp 1,000,000
Rp 1,650,000 Rp 800,000
Rp 2,500,000 Rp 3,498,697
Rp 6,000,000 Rp 2,053,534
Rp 3,164,740 Rp 14,050,000 Rp 11,352,231 Rp 2,697,769
Rp 2,166,769 Rp 2,166,769
Rp 997,971 Rp 531,000

3 4-5
pemasukan pengeluaran
Rp 3,200,000 Rp 4,000,000
Rp 700,000 Rp 1,000,000
Rp 1,650,000 Rp 800,000
Rp 2,500,000 Rp 3,498,697
Rp 6,000,000 Rp 2,053,534
Rp 3,164,740 Rp 14,050,000 Rp 11,352,231 Rp 2,697,769
Rp 1,369,023 Rp 1,369,023
Rp 1,795,717 Rp 1,328,746
6
pemasukan pengeluaran
Rp 3,200,000 Rp 4,000,000
Rp 700,000 Rp 1,000,000
Rp 1,650,000 Rp 800,000
Rp 2,500,000 Rp 3,704,108
Rp 6,000,000 Rp 2,053,534
Rp 14,050,000 Rp 11,557,642 Rp 2,492,358
Rp 2,166,769
Rp 325,589

6 - 10
pemasukan pengeluaran
Rp 3,200,000 Rp 4,000,000
Rp 700,000 Rp 1,000,000
Rp 1,650,000 Rp 800,000
Rp 2,500,000 Rp 3,704,108
Rp 6,000,000 Rp 2,053,534
Rp 14,050,000 Rp 11,557,642 Rp 2,492,358
Rp 1,369,023
Rp 1,123,335
7 - 10 11 -20
pemasukan pengeluaran pemasukan
Rp 3,200,000 Rp 4,000,000 Rp 3,200,000
Rp 700,000 Rp 1,000,000 Rp 700,000
Rp 1,650,000 Rp 800,000 Rp 1,650,000
Rp 2,500,000 Rp 3,704,108 Rp 2,500,000
Rp 6,000,000 Rp 2,053,534 Rp 6,000,000
Rp 14,050,000 Rp 11,557,642 Rp 2,492,358 Rp 14,050,000

11 12 -20
pemasukan pengeluaran pemasukan
Rp 3,200,000 Rp 4,000,000 Rp 3,200,000
Rp 700,000 Rp 1,000,000 Rp 700,000
Rp 1,650,000 Rp 800,000 Rp 1,650,000
Rp 2,500,000 Rp 3,704,108 Rp 2,500,000
Rp 6,000,000 Rp - Rp 6,000,000
Rp 14,050,000 Rp 9,504,108 Rp 4,545,892 Rp 14,050,000
Rp 1,369,023
Rp 3,176,869
11 -20
pengeluaran
Rp 4,000,000
Rp 1,000,000
Rp 800,000
Rp 3,704,108
Rp -
Rp 9,504,108 Rp 4,545,892

12 -20
pengeluaran
Rp 4,000,000
Rp 1,000,000
Rp 800,000
Rp 3,704,108
Rp -
Rp 9,504,108 Rp 4,545,892

You might also like