Type sepatu Harga awal Harga nego pic

Adidas equipt 325,000 250,250

Nike Air Max Axis 350,000 269,500

New Balance green 399,000 307,230

Onitsuka Tiger 370,000 284,900

TOTAL 1,444,000 1,111,880

ongkir 50,000
Total 1,161,880
nett tfr 1,150,000 275,000
Deposit BCA 280,000
need cash 870,000

Savings 2,241,618 bulan

Recap Budgeting mei 2023 Gaji April 11,511,618 gaji kotor
Total Cash Out 9,270,000 potongan
kontrakan 1,150,000
listrik 200,000
uang makan 1,500,000 pru salary
telpon, dll 500,000 tulip salary
shoes 870,000 total income
mama 1,000,000
lala 1,000,000
hana 1,350,000
yoyo 200,000
rumah cibinong 1,500,000
 disc value harga baru

74,750 1,600,000

80,500 1,600,000

91,770 1,600,000

85,100 1,180,000

332,120 5,980,000

avg price

april mei juni juli Agustus

12,200,000 12,200,000 12,200,000 12,200,000 12,200,000
7.52% 7.52% 7.52% 7.52% 7.52%
917,343 917,440 917,440 917,440 917,440
11,282,657 11,282,560 11,282,560 11,282,560 11,282,560
148,961 148,961 148,961 148,961 148,961
80,000 2,500,000 2,500,000 2,500,000 2,500,000
11,511,618 13,782,560 13,782,560 13,782,560 13,782,560