EXPENSES PLAN EXPENSES PLAN

Income/Month Rp 4,500,000 Income/Month

Source : SSST Coffee Source : AciStepan
No. Expenses % Total No. Expenses
1. Kebutuhan Pribadi 50% Rp 2,250,000 1. Kebutuhan Pribadi
2. Main 20% Rp 900,000 2. Main
3. Overhead 10% Rp 450,000 3. Overhead
4. Invest 20% Rp 900,000 4. Invest
5. Toiletries 10% Rp 450,000 5. Toiletries
6. Shopping

PR Aci: create list of kebutuhan, expense plan, dan %nya

Rp 9,000,000 900000

% Total No. Expenses % Total

40% Rp 3,600,000 1. Baju 20% Rp 180,000
20% Rp 1,800,000 2. Skincare 60% Rp 540,000
10% Rp 900,000 3. Insurance 10% Rp 90,000
10% Rp 900,000 4. Saving 10% Rp 90,000
10% Rp 900,000
10% Rp 900,000
SESERAHAN ROSE
No. Category Item
Alat Sholat Mukena
Sajadah
Skincare Cleansing balm
Face wash
Toner
Serum
Moisturiser
Sunscreen
Sheet mask
Bodycare Body scrub
Body lotion
Hair care Hair mask
Hair vitamin
Make Up Cushion
Face powder
Face palette (including blush, eye shadow, contour, highlighter)
Lip tint
Mascara
Eyeliner
Eyebrow pencil
Baju Piyama
Daster Ucul
Daster Cosplay
Jaket / Sweatshirt
Dress
Footwear Sandal
Jewell Necklace
Ring
Perfume EDP
 tone: dusty rose

Brand Price Qty Total Link / Store

Pasar Baru Rp 250,000 1 Rp 250,000
Rp - 0 Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp 150,000 1 Rp 150,000
Rp 150,000 1 Rp 150,000
Rp 150,000 1 Rp 150,000

Berrybenka Rp 200,000 1 Rp 200,000

Rp -
Rp -
Rp -
TOTAL