EXPENSE SUMMARY

BILLS INCOME
NOPEMBER CATEGORY AMOUNT
MAKAN Rp1,525,000 CATEGORY AMOUNT CHECK CATEGORY AMOUNT CHECK
MONTHLY BUDGETING TRANSPORT Rp1,150,000 CICILAN GAJI ISTRI Rp2,000,000
INCOME Rp16,766,000 HIBURAN Rp0 RUMAH Rp833,333 GAJI SUAMI Rp5,000,000
EXPENSE ALL Rp16,473,833 HOME SUPPLIES Rp1,076,833 CC TOPED CARD Rp0 ENDORSEMENT Rp5,000,000
SISA Rp292,167 KELUARGA Rp5,555,000 SPAY LATER Rp331,667 JUALAN PRODUK Rp4,000,000
HOME CARE Rp0 CICIL MAMAH Rp200,000 AFFILIATE Rp766,000
TABUNGAN Rp0 TAGIHAN ETC 1 Rp0
ETC 2 PDAM Rp150,000 ETC 2 Rp0
ETC 3 PLN Rp400,000 ETC 3 Rp0
ETC 4 INDIHOME Rp365,000 ETC 4 Rp0
ETC 5 IURAN KOMPLEKS Rp75,000 ETC 5 Rp0
TOTAL Rp9,306,833 BPJS Rp180,000 ETC 6 Rp0
GAJI ART Rp2,250,000 TOTAL Rp16,766,000
LAIN-LAIN SINKING FUND
CATEGORY AMOUNT PPH SUAMI-ISTRI Rp0
DEBT
COPOT-PASANG CCTV Rp1,200,000 PAJAK MOBIL Rp344,750
PERLENGKAPAN PINDAHAN Rp100,000 PAJAK MOTOR Rp27,250 CATEGORY AMOUNT
PP SMG-BANJAR Rp410,000 TOTAL Rp5,157,000
yang aku italic ada rumusnya jadi gausa diisi apa2 :) ADDITIONAL SPENDS Rp300,000

TOTAL Rp2,010,000
 GENERAL
NO. DESCRIPTION JUMLAH SATUAN HARGA TOTAL HARGA PRIORITY
1 Sayur 1 Bulan Rp200,000 Rp200,000 High
2 Buah 1 Bulan Rp400,000 Rp400,000 Medium
3 Lauk Pauk 1 Bulan Rp500,000 Rp500,000 High
4 Bumbu dapur 1 Bulan Rp150,000 Rp150,000 Medium
5 Beras 6 Kg Rp12,500 Rp75,000 High
6 Makan di luar 1 Bulan Rp200,000 Rp200,000 High
44 Total Rp1,462,500 Rp1,525,000
45
 GENERAL
NO. DESCRIPTION JUMLAH SATUAN HARGA TOTAL HARGA PRIORITY
1 Perbaikan atap 0 Bulan Rp5,000,000 Rp0 Low
2 Pembaruan cat 0 Bulan Rp600,000 Rp0 Low
3 Lampu 0 Bulan Rp100,000 Rp0 Low
4 Service AC 0 Bulan Rp70,000 Rp0 Low
5 Service Elektronik 0 Bulan Rp25,000 Rp0 Medium
Total Rp5,795,000 Rp0
 GENERAL
NO. DESCRIPTION JUMLAH SATUAN HARGA TOTAL HARGA BRAND PRIORITY
1 Sabun mandi 1 Pcs Rp45,000 Rp45,000 Biore High
2 Sabun antiseptik 1 Pcs Rp45,000 Rp45,000 Detol High
3 Pasta gigi 1 Pcs Rp18,000 Rp18,000 Close Up High
4 Tisu 2 Pack Rp32,000 Rp64,000 Nice Medium
5 Minyak 5 Liter Rp17,000 Rp85,000 Tropical High
6 Sabun Cuci Piring 2 Pcs Rp12,000 Rp24,000 Sunlight Medium
7 Sabun Cuci Baju Bubuk 2 Pcs Rp39,000 Rp78,000 Attack High
8 Sabun Cuci Baju Cair 2 Pcs Rp38,000 Rp76,000 Attack High
9 Pewangi Pakaian 2 Pcs Rp21,000 Rp42,000 Downy High
10 Penghilang Noda 1 Pcs Rp43,000 Rp43,000 Vanish High
11 Margarin 0.5 Pcs Rp15,000 Rp7,500 Blueband Medium
12 Sabun lantai 2 Pcs Rp15,000 Rp30,000 - High
13 Bumbu instan 2 Pcs Rp12,000 Rp24,000 Royco High
14 Kaldu Makanan 1 Pcs Rp27,000 Rp27,000 Totole High
15 Lada bubuk 1 Pcs Rp10,000 Rp10,000 Ladaku Medium
16 Garam 1 Pcs Rp10,000 Rp10,000 Dolphine High
17 Gula 4 Pcs Rp12,000 Rp48,000 Gulaku High
18 Saos 1 Pcs Rp14,000 Rp14,000 ABC Medium
19 Body Lotion 1 Pcs Rp45,000 Rp45,000 Nivea Night Medium
20 Sunscreen 1 Pcs Rp48,000 Rp48,000 Nivea Medium
21 Pembersih kaca 1 Pcs Rp8,000 Rp8,000 Cling Medium
22 Sabun cuci tangan 2 Pcs Rp18,000 Rp36,000 Lifeboy High
23 Spon cuci piring 2 Pcs Rp10,000 Rp20,000 - Medium
24 Sikat gigi Arif 1 Pcs Rp15,000 Rp15,000 Pepsodent High
25 Sikat gigi Fira&Bibi 2 Pcs Rp5,000 Rp10,000 Formula High
26 Sabun mandi Bibi 1 Pcs Rp48,000 Rp48,000 Biore High
27 Shampoo Bibi 1 Pcs Rp30,000 Rp30,000 Rejoice High
28 Pasta gigi Bibi 1 Pcs Rp12,000 Rp12,000 Pepsodent High
29 Tepung pisang 0 Pcs Rp8,000 Rp0 Sasa Low
30 Tepung goreng 0 Pcs Rp6,000 Rp0 Sajiku Low
31 Obat kumur 1 Pcs Rp25,000 Rp25,000 Pepsodent Low
32 Santan instan 5 Pcs Rp5,000 Rp25,000 Kara High
33 Kental manis 0.3333333333Pouch Rp10,000 Rp3,333 Frisian Flag Low
34 Sirup 1 Botol Rp15,000 Rp15,000 Marjan Low
35 Kopi 2 Renteng Rp8,000 Rp16,000 - High
36 Teh 2 Pack Rp10,000 Rp20,000 Gopek High
37 Creamer 0 Pcs Rp25,000 Rp0 Max Creamer Low
38 Cotton Buds 1 Pcs Rp10,000 Rp10,000 -
39 Rp0
40 Rp0
41 Rp0
42 Rp0
43 Rp0 Low
44 Rp0 Medium
45 Rp0 Medium
46 Rp0 Low
Total Rp786,000 Rp1,076,833
 GENERAL
NO. DESCRIPTION JUMLAH SATUAN HARGA TOTAL HARGA BRAND PRIORITY
A. SUAMI
1 Pangkas rambut 2 Kali Rp20,000 Rp40,000 High
2 Pakaian/Sepatu/Sandal 0 Pcs Rp100,000 Rp0 Medium
3 Badminton 1 Bulan Rp150,000 Rp150,000 Medium
4 Iuran Organisasi 1 Bulan Rp0 Rp0 Low
5 Uang saku 1 Bulan Rp100,000 Rp400,000 High
6 Uang Pendidikan 0 Bulan Rp2,000,000 Rp0 High
7 Buku 0.25 Bulan Rp100,000 Rp25,000 Medium
8 Skincare 0.3333333333 Bulan Rp150,000 Rp50,000 Medium
9 Softlense 0 Pcs Rp600,000 Rp0 High
10 Paket data internet 1 Bulan Rp30,000 Rp30,000 High
11 Pulsa 1 Bulan Rp10,000 Rp10,000 High
12 Shampoo 0 Pcs Rp250,000 Rp0 Medium
13 Conditioner 0 Pcs Rp250,000 Rp0 Medium
14 Parfum 0 Pcs Rp500,000 Rp0 Medium
Total Suami Rp4,260,000 Rp705,000
B ISTRI JUMLAH SATUAN HARGA TOTAL HARGA PRIORITY
1 Rambut/Kuku/Kulit 0 Kali Rp150,000 Rp0 High
2 Pakaian/Sepatu/Sandal 0 Pcs Rp40,000 Rp0 Low Beli baju setahun sekali aja deh
3 Olahraga 1 Bulan Rp0 Rp0 Low Olahraga di rumah aja deh
4 Iuran Organisasi 1 Bulan Rp0 Rp0 High
5 Uang saku 1 Bulan Rp100,000 Rp100,000 High
6 Uang Pendidikan 0 Bulan Rp250,000 Rp0 Medium
7 Buku 0 Bulan Rp150,000 Rp0 Low ke perpusnas aja deh ga usah beli buku dulu
8 Paket data internet 1 Bulan Rp50,000 Rp50,000 High
9 Pulsa 1 Bulan Rp50,000 Rp50,000 High
10 Skincare 1 Bulan Rp550,000 Rp550,000 High
11 Cleansing Makeup 1 Bulan Rp300,000 Rp300,000 High
12 Make Up 0 Bulan Rp250,000 Rp0 High
13 Gula stevia 1 Packs Rp48,000 Rp48,000 Medium
14 Beras diet Fukumi 1 Kg Rp200,000 Rp200,000 Medium
15 Parfum 0 Pcs Rp150,000 Rp0 Medium
Total Istri Rp2,288,000 Rp1,298,000
C GENERAL
1 Obat-obatan 1 Packs Rp150,000 Rp150,000 Medium
2 Cairan softlense 0.3333333333 Bulan Rp150,000 Rp50,000 High
3 Donasi 1 Bulan Rp30,000 Rp30,000 High Kado Roif
4 Shoecare 2 Pcs Rp40,000 Rp80,000 Medium
5 Cairan pembersih kacamata 4 Bulan Rp20,000 Rp80,000 Medium
Total General Rp390,000 Rp390,000
D ANAK
1 Vaksin 1 Bulan Rp300,000 Rp300,000 High
2 Pampers 5 Packs Rp75,000 Rp375,000 Mamy Poko High
3 MPASI Instan 8 Pcs Rp16,000 Rp128,000 Promina Medium
4 Kapas 5 Packs Rp10,000 Rp50,000 High
5 Hair lotion 1 Pcs Rp30,000 Rp30,000 Switsal Medium
6 Minyak telon 2 Pcs Rp25,000 Rp50,000 Konicare High
7 Shampoo 1 Pcs Rp25,000 Rp25,000 Switsal Medium
8 Sabun 1 Pcs Rp40,000 Rp40,000 Switsal Medium
9 Parfum 1 Pcs Rp40,000 Rp40,000 Switsal Low
10 Tisu basah 6 Pcs Rp5,000 Rp30,000 Paseo High
11 Obat-obatan 1 Bulan Rp100,000 Rp100,000 - High
12 Zat besi 0 Bulan Rp78,000 Rp0 Maltover Medium
13 Sleek cuci botol 2 Pcs Rp52,000 Rp104,000 Sleek High
14 Sleek cuci baju 2 Pcs Rp39,000 Rp78,000 Sleek High
15 Molto cuci baju 1 Pcs Rp66,000 Rp66,000 Molto Medium
 16 Vitamin D3 0 Pcs Rp260,000 Rp0 Proof D3 Medium
17 Pakaian 0 Pcs Rp100,000 Rp0 Medium
18 Botol 0 Pcs Rp245,000 Rp0 Avent High
19 Dot 0 Pcs Rp100,000 Rp0 Avent High
20 Empeng Fayra 3 Packs Rp86,000 Rp258,000 Avent High
21 Susu 6 Kotak Rp248,000 Rp1,488,000 Nutrilon Royal Low
Total Anak Rp1,940,000 Rp3,162,000
Total Semuanya Rp8,878,000 Rp5,555,000
 GENERAL
NO. DESCRIPTION JUMLAH SATUAN HARGA TOTAL HARGA PRIORITY
1 Ongkos Kendaraan Umum 1 Bulan Rp400,000 Rp400,000 High
3 Bensin 1 Bulan Rp600,000 Rp600,000 High
4 Perawatan Kendaraan 1 Bulan Rp50,000 Rp50,000 High
5 Tol 1 Bulan Rp100,000 Rp100,000 Low
Total Rp1,150,000 Rp1,150,000
 GENERAL
NO. DESCRIPTION JUMLAH SATUAN HARGA TOTAL HARGA KETERANGAN PRIORITY
1 Dana Darurat 1 Bulan Rp0 Rp0 RDPU High
2 Rumah 1 Bulan Rp0 Rp0 RDPT/RDPU High
3 Pendidikan Anak 0.006 Bulan Rp0 Rp0 RDPT/RDPU High
4 Pensiun 0.003 Bulan Rp0 Rp0 Saham High
Total Rp0 Rp0
 GENERAL
NO. DESCRIPTION JUMLAH SATUAN HARGA TOTAL HARGA PRIORITY
1 Streaming apps (Netflix) 0 Bulan Rp189,000 Rp0 Medium
2 Bioskop 0 Kali Rp35,000 Rp0 Medium
3 Ke tempat wisata 0 Kali Rp100,000 Rp0 Low
4 Konser 0 Orang Rp100,000 Rp0 Low
5 Pertandingan Olahraga 0 Orang Rp150,000 Rp0 Low
6 Live theater 0 Orang Rp99,000 Rp0 Low
Total Rp673,000 Rp0