Roster Anak les

Jam Senin Selasa Rabu Kamis Jumat Sabtu Minggu

8:00 Princess Princess Princess Princess Princess
8:15 Princess Princess Princess Princess Princess
8:30 Princess Princess Princess Princess Princess
8:45 Princess Princess Princess Princess Princess
9:00 Queen Queen Queen Queen Queen Nikita Nikita
9:15 Queen Queen Queen Queen Queen Nikita Nikita
9:30 Queen Queen Queen Queen Queen Nikita Nikita
9:45 Queen Queen Queen Queen Queen Nikita Nikita
10:00 Tama Tama Tama Tama Tama Nikita Nikita
10:15 Tama Tama Tama Tama Tama Nikita Nikita
10:30 Tama Tama Tama Tama Tama Nikita Nikita
10:45 Tama Tama Tama Tama Tama Nikita Nikita
11:00 Serda Serda Serda Samuel Samuel
11:15 Serda Serda Serda Samuel Samuel
11:30 Serda Serda Serda Samuel Samuel
11:45 Serda Serda Serda Samuel Samuel
12:00 Carlo Carlo Carlo Samuel Samuel
12:15 Carlo Carlo Carlo Samuel Samuel
12:30 Carlo Carlo Carlo Samuel Samuel
12:45 Carlo Carlo Carlo Samuel Samuel
13:00 Ierene Ierene
13:15 Ierene Ierene
13:30 Ierene Ierene
13:45 Ierene Ierene
14:00 Ierene Ierene
14:15 Ierene Ierene
14:30 Ierene Ierene
14:45 Ierene Ierene
15:00 Beneto Beneto Beneto Lionel Lionel
15:15 Beneto Beneto Beneto Lionel Lionel
15:30 Beneto Beneto Beneto Lionel Lionel
15:45 Beneto Beneto Beneto Lionel Lionel
16:00 Beneto Beneto Beneto Lionel Lionel
16:15 Beneto Beneto Beneto Lionel Lionel
16:30 Beneto Beneto Beneto Lionel Lionel
16:45 Beneto Beneto Beneto Lionel Lionel
17:00
17:15
17:30
17:45
18:00
18:15
18:30
18:45
19:00
19:15
19:30
19:45
20:00
20:15 Lionel David David David David
20:30 Lionel David David David David
20:45 Lionel David David David David
21:00 Lionel David David David David
ak les

Princess
Beneto
Carlo
Ierene
Lionel
Nikita
Queen
Samuel
Tama
Serda
David
Tanggal Bayar Awal/Akhir Biaya
200
9 Awal 450 1100
13 Akhir 150
6 Awal 200
18 Akhir 300
6 Awal 200
3 Awal 300
6 Awal 250
3 Awal 300
13 Akhir 250
29 Akhir 300
total temp. 2900
Total 2900
 Pendapatan 2020

Agustus September Oktober November Desember September

Alvin 400 400
Beneto 450 450 450
Chelsie 250 250 250
Ierene 200 250 200
Lionel 300 300 600
Nikita 200 200 200
Queen 300 300 300
Samuel 250 250 250
Tama 300 300 300
Edward
Yudit 250 250 250
Total 2900 2550 0 0 0 3200
Pendapatan Real

Oktober November Desember

0 0 0
 Pendapatan dan pengeluaran b
Pemasukan
Detail
No.
Tanggal Dari Receh Kertas
ATM
0,5k 1k Total 1k 2k 5k 10k 20k 50k 100k Total tTot
1 18-8-2020 2 5 6 1 1 1 170 176
2
3 19-8-2020 Balik 1 1 11 11
4
5
6
7
8 Kas ATM 300
9
10
11
12
13
14
15 9/1/2020 Gaji 1000
16
17
18
19 Berhutang 30
20
21
22
23
24

Keranjang 263

ATM 150

Gaji 450
Gaji Samuel 650
Gaji Chelsie 500

Gaji Lionel 600

Madu Dapot 30

Titipan Mama 350

Titipan Pelin 300

Gaji Edward 300

Titipan mama 100

ndapatan dan pengeluaran bulan Agustus
Pengeluaran
Detail
tATM
Tanggal Untuk Receh Kertas
ATM
0,5k 1k Total 1k 2k 5k 10k 20k 50k 100k Total
650
19-8-2020 Print + Materai 1 2 650
650
Cat Food 40 650
Pulsa 100 550
Gambar si Yan 200 350
ATM L.Fanny 300 50
50
Ban 10 50
Paket 80 50
Beli Ban 340 50
Bensin 20 50
Bensin 20 50
? 15 50
50
Madu 100 50
Hutang ke Pelin 250 50
Hutang ke Mama 50 50
50
Mangkas 15 50
Ngirim paket 20 50
bensin 10 50
makanan 10 50
Keranjang 265 50
bensin 20 50
50
Susu 23.7 50
Paket ke Mir 80 50
Pkt Mama & Bapak 135 50
Kue 55 50
Bensin 20 50
Paket perdana 40 50
Bensin 20 50
Ultah Jojo 100 50
Bakso Bakar 30 50
200
Aqua 4 200
Bensin 10 200
Bensin 10 200
650
650
Bensin 20 650
Batagor 10 650
Babi sam sam 200 650
menduluankan obat 50 650
ganti ban dan karet 55 650
Mie Balap 13 650
650
Somay 10 650
Susu 40.2 650
650
kawat las bapak 100 650
Alat tulis 100 650
Madu 200 650
Roti 9 650
Bakso bakar 40 650
Kocu 100 650
Bensin 40 650
ENTAH KEMANA 70 650
650
parkir 2 650
paket axis 30 650
350 1000
300 1300
Batagor 5 1300
1300
Masker etc 77.4 1300
Dipinjam mama 100 1300
1400
Sama bapak 50 1400
bensin 20 1400
entah kemana 300 1400
Kas Kas Total

826 1476
824 1474
835 1485
795 1445
695 1245
495 845
195 245
495 545
485 535
405 455
65 115
45 95
25 75
10 60
1010 1060
910 960
660 710
610 660
640 690
625 675
605 655
595 645
585 635
320 370
300 350
563 613
539.3 589.3
459.3 509.3
324.3 374.3
269.3 319.3
249.3 299.3
209.3 259.3
189.3 239.3
89.3 139.3
59.3 109.3
59.3 259.3
55.3 255.3
45.3 245.3
35.3 235.3
35.3 685.3
685.3 1335.3
665.3 1315.3
655.3 1305.3
 455.3 1105.3
405.3 1055.3
350.3 1000.3
337.3 987.3
837.3 1487.3
827.3 1477.3
787.1 1437.1
1387.1 2037.1
1287.1 1937.1
1187.1 1837.1
987.1 1637.1
978.1 1628.1
938.1 1588.1
838.1 1488.1
798.1 1448.1
728.1 1378.1
758.1 1408.1
756.1 1406.1
726.1 1376.1
376.1 1376.1
76.1 1376.1
71.1 1371.1
371.1 1671.1
293.7 1593.7
193.7 1493.7
193.7 1593.7
143.7 1543.7
123.7 1523.7
-176.3 1223.7
 Hutang
Tanggal Jenis Ke Nominal L/TL Tot Bulanan
Bandrek Pelin 24 1 24
Home Bill
Paket Smartfren Pelin 75 1 75
Pulsa Pelin 30 1 30 700
Gambar Yan 200 0 0
Ke si Yudha Pelin 100 1 100
Power bank Pelin 300 1 300
Bulanan (bulan 4) Pelin 700 1 700
Bulanan (bulan 5) Pelin 700 1 700
Bulanan (bulan 6) Pelin 700 1 700
Bulanan (bulan 7) Pelin 400 1 400 Target Hutang
Bulanan (bulan 8) Pelin 700 1 700
Transfer Pelin 100 1 100 Nominal
HP mama K.Andres 50 1 50
20k Mama 20 0 0 Terbayar
Las Pelin 300 1 300 Kekurangan
Mesin Cuci Pelin 1000 1 1000
Smartfren Miranda 80 0 0
Makanan Kucing Aska 10 0 0
DP Pelin 1500 1 1500
18-8-2020 Kaca Spion L. Fanny 0 1 0
Pulsa Axis Pelin 100 0 0
Pulsa kak Herni Pelin 50 0 0
Bakso Pelin 10 1 10
Hutang ke Mama Mama 50 0 0
Hutang ke Kak Karlo K.Karlo 30 1 30
Hutang Kasa K.Karlo 40 1 40
utang 100 untuk L. Fanny Pelin 100 0 0
Pulsa Axis Pelin 100 0 0
Hutang ke Kocu Kocu 50 0 0
Hutang scanning gigi Pelin 150 1 150
Obat kumur Pelin 150 1 150
spotify Pelin 30 1 30
Keret Bapak Bapak 300 1 300
spotify Pelin 30 1 30
wifi denda Pelin 300 1 300
Bulanan (bulan 9) Mama 700 1 700
Bulanan (bulan 10) Mama 700 1 700
Ke Kocu Mama 50 0 0
Servis kereta Mama 250 1 250
Kandang Travel Pelin 90 1 90
total 9459
 Potensi pengeluaran
Bulanan Wish
Penting Luxury
Kredit Rumah Kereta Revo Work Bill Total
Nama Nominal Nama
300 300 200 1500 Gigi Tarik 200 Instal Ulang
Cat food 0 Keyboard
Servis 200 Paket mama
Hutang Paket 0 Youtube kit
Ban 0 CPU
Ikan lele

Target Hutang tot 400 tot

Bulan
9 10 11 12
2739.75 2137.25 2137.25 2137.25
Potensi Pendapatan

Potensi Pendapatan
Sampe bulan 12
Potensi Cicilan Hutang
Tiap Bulan
Potensi Pengeluaran
Non Lux
Bulan 9
Lux
Potensi Uang saku
Luxury
Nominal
0
0
0
0
0
0

2900
3200
11600
12800
2739.75

3139.75
3139.75
160.25
Kocu 50 perlu duit