Income Nov-23 Dec-23 Jan-24 Feb-24 Mar-24

Salary 7,200,000 7,200,000 7,200,000 7,200,000 7,200,000

Custom 3D 1,000,000 1,000,000
Ayang 7,000,000 7,000,000 7,000,000 7,000,000 7,000,000
Bonus abng 1,250,000
Bonus ayang 5,000,000
thr abng

TOTAL Pemasukan 19200000 15450000 14200000 15200000 15200000

Outcome
PT Linier 5,000,000
Bensin 200,000 200,000 200,000 200,000 200,000
Makan 400,000 400,000 400,000 400,000 400,000
3D Scanner 13,500,000
tiket pesawat
Pengeluaran ayang 3,000,000 3,000,000 3,000,000 3,000,000 3,000,000
Jalan jalan
isi rumah
Baralek
Entertain
Kos bareng ayang
Makan bulanan
Alat mandi, dll
Servis motor
Bayi

TOTAL 8,600,000 3,600,000 17,100,000 3,600,000 3,600,000

Selisih 10,600,000 11,850,000 (2,900,000) 11,600,000 11,600,000

Saving 10,600,000 22,450,000 19,550,000 31,150,000 42,750,000

 Apr-24 May-24 Jun-24 Jul-24 Aug-24 Sep-24
7,200,000 7,200,000 7,200,000 7,200,000 14,200,000 14,200,000
1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000
7,000,000 7,000,000 7,000,000 7,000,000
2,500,000

5,000,000

20200000 15200000 17700000 15200000 15200000 15200000

200,000 200,000 200,000 200,000 600,000 600,000

400,000 400,000 400,000 400,000

3,000,000 3,000,000 3,000,000 3,000,000

10,000,000
1,000,000
94,650,000
3,000,000
3,000,000 3,000,000
600,000 600,000
1,000,000 1,000,000
300,000
1,000,000

3,600,000 3,600,000 3,600,000 3,600,000 112,150,000 8,200,000

16,600,000 11,600,000 14,100,000 11,600,000 (96,950,000) 7,000,000

4,000,000
59,350,000 70,950,000 85,050,000 96,650,000 (300,000) 6,700,000
 Oct-24 Nov-24 Dec-24 Jan-25 Feb-25 Mar-25
14,200,000 14,200,000 14,200,000 14,200,000 14,200,000 14,200,000
1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000

15200000 15200000 15200000 15200000 15200000 15200000

600,000 600,000 600,000 600,000 600,000 600,000

3,000,000 3,000,000 3,000,000 3,000,000 3,000,000 3,000,000

3,000,000 3,000,000 3,000,000 3,000,000 3,000,000 3,000,000
600,000 600,000 600,000 600,000 600,000 600,000
1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000
300,000
1,000,000 1,000,000

8,200,000 9,200,000 8,200,000 8,200,000 9,500,000 8,200,000

7,000,000 6,000,000 7,000,000 7,000,000 5,700,000 7,000,000

13,700,000 19,700,000 26,700,000 33,700,000 39,400,000 46,400,000

 Apr-25 May-25 Jun-25 Jul-25 Aug-25
14,200,000 14,200,000 14,200,000 14,200,000 14,200,000
1,000,000 1,000,000 1,000,000 1,000,000 1,000,000

15200000 15200000 15200000 15200000 15200000

600,000 600,000 600,000 600,000 600,000

3,000,000 3,000,000 3,000,000 3,000,000 3,000,000

3,000,000 3,000,000 3,000,000 3,000,000 3,000,000
600,000 600,000 600,000 600,000 600,000
1,000,000 1,000,000 1,000,000 1,000,000 1,000,000

30,000,000

8,200,000 38,200,000 8,200,000 8,200,000 8,200,000

7,000,000 (23,000,000) 7,000,000 7,000,000 7,000,000

53,400,000 30,400,000 37,400,000 44,400,000 51,400,000

Income Nov-23 Dec-23 Jan-24 Feb-24
Salary 7,200,000 7,000,000 9,000,000 9,000,000
Custom 3D
Ayang 7,000,000 7,000,000 7,000,000 7,000,000
Bonus abng 1,250,000
Bonus ayang 5,000,000
thr abng

TOTAL Pemasukan 19200000 15250000 16000000 16000000

Outcome
PT Linier 5,000,000
Bensin 200,000 200,000 200,000 200,000
Makan 400,000 400,000 400,000 400,000
3D Scanner
tiket pesawat
Pengeluaran ayang 3,000,000 3,000,000 3,000,000 3,000,000
Jalan jalan 1,000,000 1,000,000
isi rumah
Baralek
Entertain
Kos bareng ayang
Makan bulanan
Alat mandi, dll
Servis motor
balik nama motor + pajak motor 3,500,000
beli baju kerja 1,000,000
Bayi

TOTAL 8,600,000 8,100,000 4,600,000 4,600,000

Selisih 10,600,000 7,150,000 11,400,000 11,400,000

Saving 10,600,000 7,150,000 18,550,000 29,950,000

 Mar-24 Apr-24 May-24 Jun-24 Jul-24 Aug-24
9,000,000 9,000,000 9,000,000 9,000,000 9,000,000 16,000,000

7,000,000 7,000,000 7,000,000 7,000,000 7,000,000

16000000 16000000 16000000 16000000 16000000 16000000

200,000 200,000 200,000 200,000 200,000 600,000

400,000 400,000 400,000 400,000 400,000

3,000,000 3,000,000 3,000,000 3,000,000 3,000,000

1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 10,000,000
1,000,000
70,000,000

3,000,000
600,000
1,000,000
300,000

1,000,000

4,600,000 4,600,000 4,600,000 4,600,000 4,600,000 87,500,000

11,400,000 11,400,000 11,400,000 11,400,000 11,400,000 (71,500,000)

41,350,000 52,750,000 64,150,000 75,550,000 86,950,000 15,450,000

 Sep-24 Oct-24 Nov-24 Dec-24 Jan-25 Feb-25 Mar-25
16,000,000 16,000,000 16,000,000 16,000,000 16,000,000 16,000,000 16,000,000

9,000,000
5,000,000

16000000 16000000 21000000 25000000 16000000 16000000 16000000

600,000 600,000 600,000 600,000 600,000 600,000 600,000

3,000,000 3,000,000 3,000,000 3,000,000 3,000,000 3,000,000 3,000,000

3,000,000 3,000,000 3,000,000 3,000,000 3,000,000 3,000,000 3,000,000
600,000 600,000 600,000 600,000 600,000 600,000 600,000
1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000
300,000

1,000,000 1,000,000

8,200,000 8,200,000 9,200,000 8,200,000 8,200,000 9,500,000 8,200,000

7,800,000 7,800,000 11,800,000 16,800,000 7,800,000 6,500,000 7,800,000

23,250,000 31,050,000 42,850,000 59,650,000 67,450,000 73,950,000 81,750,000

 Apr-25 May-25 Jun-25 Jul-25 Aug-25 Sep-25 Oct-25
16,000,000 16,000,000 16,000,000 16,000,000 16,000,000 16,000,000 16,000,000

16000000 16000000 16000000 16000000 16000000 16000000 16000000

600,000 600,000 600,000 600,000 600,000 600,000 600,000

3,000,000 3,000,000 3,000,000 3,000,000 3,000,000 3,000,000 3,000,000

3,000,000 3,000,000 3,000,000 3,000,000 3,000,000 3,000,000 3,000,000
600,000 600,000 600,000 600,000 600,000 600,000 600,000
1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000

30,000,000

8,200,000 38,200,000 8,200,000 8,200,000 8,200,000 8,200,000 8,200,000

7,800,000 (22,200,000) 7,800,000 7,800,000 7,800,000 7,800,000 7,800,000

89,550,000 67,350,000 75,150,000 82,950,000 90,750,000 98,550,000 106,350,000

 Nov-25 Dec-25
16,000,000 16,000,000

16000000 16000000

600,000 600,000

3,000,000 3,000,000
3,000,000 3,000,000
600,000 600,000
1,000,000 1,000,000

8,200,000 8,200,000

7,800,000 7,800,000

114,150,000 121,950,000