budget plan

bulan jam kerja gaji/jam hari kerja gaji kotor insurance rent makan
feb 8 168 19 25536 6000 8000
mar 8 168 22 29568 772 6000 8000
apr 8 176 17 27604 772 6000 8000
may 8 176 21 29568 772 6000 8000
jun 8 176 11 15488 772 5000 3000
jul 8 176 21 28160 772 5000 8000
aug 8 176 23 30976 772 6000 8000
sep 8 176 21 28160 772 5000 8000
oct 8 176 20 26752 772 6000 8000
nov 8 176 22 29568 772 5000 8000
dec 8 176 21 28160 772 6000 8000
jan 8 176 23 30976 772 6000 8000
feb 8 176 13 16896 772 6000 8000
mar 8 176 21 28160 772 6000 8000
apr 8 176 20 26752 772 6000 8000
may 8 176 23 30976 772 6000 8000
june 8 176 21 28160 772 6000 8000
july 8 176 21 28160 772 6000 8000
august 8 176 21 28160 772 6000 8000
september 8 176 21 28160 772 6000 8000
october 8 176 21 28160 772 6000 8000
tuition vacay gaji bersih real life
11536 aman
20000 5000 aman
10696 1867 5269 aman
21133 337 aman 5000
aman
1716 aman
15104 aman
40696 32308 aman
5000 aman
7000 17980 aman
25776 aman
12000 39164 aman
43368 aman
40696 45492 aman
18184 aman
30164 aman
46368 aman
59756 aman
73144 aman
86532 aman
99920 aman
I only put the salary starting form feb bcs I will assume
that january salary is gone. I dont put any living
expese in feb bcs bassically our feb expensse covered
by january salary

I know its gonna be a tough saving plan but we're

gonna go through this together ( I hate the fact there
is no emoticon on excel)
sindi expenses /person
tiket pesawat $489.00 NT$11,114.00 NT$5,557.00
sim card NT$222.00 NT$222.00

salsa
ringgit RM200 NT$1,330.00 NT$665.00
kekurangan sgdi sindi NT$852.50 NT$852.50

sisa singapore dolar Rp6,011 NT$3,005.50

salsa hutang NT$1,886.50

total budget 20000 this budget only cover your living expenses w/o tiket pe
I planed to buy tiket pesawat with gaji desember which is outside

time line
17-Jun until 01-Jul

option 1
flight schedule destination take off maskapai lugage
17-Jun tpe - cgk 10.30 cebu pacific 7 kg
29-Jun cgk-sin 18.25 air asia 7kg
01-Jul sin-tpe 21.30 batik air 20KG+ 7KG
TOTAL

sin vacay
dstinasi prices ket akomodasi prices
universal studio open at 11.00 room private( 1 nights) 1867
ez-link 700 for 3days shared room ( 1 nights) 600

explore china
town and litle
india which is 4000 maybe idk yet
pusat street
food

total 4700 1000

sisa uang 14300 selamat bersenag senang di indonesia

keluarga 6000
malay 1368
6932
r your living expenses w/o tiket pesawat
ith gaji desember which is outside the budget plan

I choose this tanggal bcs in the end we only ta

so we don’t lost so much salary ( bcs im gonna broke af

option 2
transit hour landing prices flight sche destination take off
7 hour (manila) 23.30 4747 17-Jun tpe-sin 01.30
- 21.15 1605 19-Jun sin- cgk 21.55
2hour(KL) 05.55 3748 01-Jul cgk -tpe 00.15
10100 00.15
TOTAL

ket
/person
we only stay for 1 night duh
/person

5700
300
90
25
40
50
nggal bcs in the end we only take 8 days off
h salary ( bcs im gonna broke af after this vacay :""( )

option 2
maskapai lugage transit hour landing prices
scoot 10kg - 5.55 4000
air asia 7kg - 22.35 2469
cebu pacific 7 kg 16 hour (manila) 00.55 4039 option a the reason why ay add this wa
cebu pacific 7 kg 1 hour (manila) 09.10 4180 option b
TOTAL 10508 option a
10649 option b

important

all this prices might change, it can be

more pricey or cheaper. Depends on our
self also I only checked on one source. so
if we already agreed on the plan I can
search more further and give the fixed
price thank u

ringgit sgd
205 34 266
10 250
13.5
57.5
he reason why ay add this was manila visa free hehehe
 madiun trip jajanin keluarga
expenses price breadtalk 200000
jajan mamah 500000 traktir kakak 500000
akomodasi 500000
tiket pp 1000000

2700000