You are on page 1of 4

PENDAPATAN JAN FEB

UPAH Rp 5,000,000 Rp 5,000,000

BIAYA RUMAH JAN FEB


SEWA Rp 500,000 Rp 500,000
GAS Rp 20,000 Rp 20,000
AIR Rp 20,000 Rp 20,000
LAIN LAIN Rp 30,000 Rp 30,000

MAKAN JAN FEB


BELANJA MAKANAN Rp 300,000 Rp 300,000
MAKAN DILUAR Rp 450,000 Rp 450,000

TRANSPORTASI JAN FEB


BBM Rp 300,000 Rp 300,000
SERVICE
PAJAK

KOMUNIKASI JAN FEB


KUOTA Rp 60,000 Rp 60,000
WIFI Rp 150,000 Rp 150,000

HIBURAN JAN FEB


SHOPING Rp 200,000 Rp 200,000
HOBI Rp 300,000 Rp 300,000

TABUNGAN JAN FEB


INVESTASI Rp 250,000 Rp 250,000
DANA DARURAT Rp 470,000 Rp 470,000
TABUNGAN Rp 1,000,000 Rp 1,000,000

PENDAPATAN PENGELUARAN SISA


Rp 60,000,000 Rp 39,860,000 Rp 20,140,000
MAR APR MAY JUN JUL
Rp 5,000,000 Rp 5,000,000 Rp 5,000,000 Rp 5,000,000 Rp 5,000,000

MAR APR MAY JUN JUL


Rp 500,000 Rp 500,000 Rp 500,000 Rp 500,000 Rp 500,000
Rp 20,000 Rp 20,000 Rp 20,000 Rp 20,000 Rp 20,000
Rp 20,000 Rp 20,000 Rp 20,000 Rp 20,000 Rp 20,000
Rp 30,000 Rp 30,000 Rp 30,000 Rp 30,000 Rp 30,000

MAR APR MAY JUN JUL


Rp 300,000 Rp 300,000 Rp 300,000 Rp 300,000 Rp 300,000
Rp 450,000 Rp 450,000 Rp 450,000 Rp 450,000 Rp 450,000

MAR APR MAY JUN JUL


Rp 300,000 Rp 300,000 Rp 300,000 Rp 300,000 Rp 300,000
Rp 400,000

MAR APR MAY JUN JUL


Rp 60,000 Rp 60,000 Rp 60,000 Rp 60,000 Rp 60,000
Rp 150,000 Rp 150,000 Rp 150,000 Rp 150,000 Rp 150,000

MAR APR MAY JUN JUL


Rp 200,000 Rp 200,000 Rp 200,000 Rp 200,000 Rp 200,000
Rp 300,000 Rp 300,000 Rp 300,000 Rp 300,000 Rp 300,000

MAR APR MAY JUN JUL


Rp 250,000 Rp 250,000 Rp 250,000 Rp 250,000 Rp 250,000
Rp 470,000 Rp 470,000 Rp 470,000 Rp 470,000 Rp 470,000
Rp 1,000,000 Rp 1,000,000 Rp 1,000,000 Rp 1,000,000 Rp 1,000,000
AUG SEP OCT NOV DEC
Rp 5,000,000 Rp 5,000,000 Rp 5,000,000 Rp 5,000,000 Rp 5,000,000

AUG SEP OCT NOV DEC


Rp 500,000 Rp 500,000 Rp 500,000 Rp 500,000 Rp 500,000
Rp 20,000 Rp 20,000 Rp 20,000 Rp 20,000 Rp 20,000
Rp 20,000 Rp 20,000 Rp 20,000 Rp 20,000 Rp 20,000
Rp 30,000 Rp 30,000 Rp 30,000 Rp 30,000 Rp 30,000

AUG SEP OCT NOV DEC


Rp 300,000 Rp 300,000 Rp 300,000 Rp 300,000 Rp 300,000
Rp 450,000 Rp 450,000 Rp 450,000 Rp 450,000 Rp 450,000

AUG SEP OCT NOV DEC


Rp 300,000 Rp 300,000 Rp 300,000 Rp 300,000 Rp 300,000
Rp 400,000
Rp 300,000

AUG SEP OCT NOV DEC


Rp 60,000 Rp 60,000 Rp 60,000 Rp 60,000 Rp 60,000
Rp 150,000 Rp 150,000 Rp 150,000 Rp 150,000 Rp 150,000

AUG SEP OCT NOV DEC


Rp 200,000 Rp 200,000 Rp 200,000 Rp 200,000 Rp 200,000
Rp 300,000 Rp 300,000 Rp 300,000 Rp 300,000 Rp 300,000

AUG SEP OCT NOV DEC


Rp 250,000 Rp 250,000 Rp 250,000 Rp 250,000 Rp 250,000
Rp 470,000 Rp 470,000 Rp 470,000 Rp 470,000 Rp 470,000
Rp 1,000,000 Rp 1,000,000 Rp 1,000,000 Rp 1,000,000 Rp 1,000,000
Total Avg
Rp 60,000,000 Rp 5,000,000

Total

Rp 9,000,000

Total
Rp 3,600,000
Rp 5,400,000

Total
Rp 3,600,000
Rp 800,000
Rp 300,000

Total
Rp 720,000
Rp 1,800,000

Total
Rp 2,400,000
Rp 3,600,000

Total
Rp 3,000,000
Rp 5,640,000
Rp 12,000,000

You might also like