About this Template

Use this Personal Monthly Budget worksheet to track your Projected and Actual
Monthly Income and Projected and Actual Cost.

• Enter expenses incurred on various categories in respective tables.

• Projected Balance, Actual Balance, and Difference are auto calculated.

Note:
Additional instructions have been provided in column A in PERSONAL MONTHLY BUDGET worksheet.
This text has been intentionally hidden. To remove text, select column A, then select DELETE. To unhide
text, select column A, then change font color.

To learn more about tables in the worksheet, press SHIFT and then F10 within a table, select the TABLE
option, and then select ALTERNATIVE TEXT.
 Rincian Pengeluaran Rumah Bocor
Pemasukan
Total Pemasukan Rp 1,800,000.00
Transfer 1 Rp 1,200,000.00

Transfer 2 Rp 300,000.00
Total Pengeluaran Rp 1,941,500.00
Transfer Ibu Rp 300,000.00

Total Pemasukan Rp 1,800,000.00

Selisih Rp 141,500.00

Pengeluaran
0 Jumlah Harga Total

Bayar Kost 1 Rp 820,000.00 Rp 820,000.00

Beli Paku Fisher dll 1 Rp 55,000.00 Rp 55,000.00

Beli Asbes 4 Rp 100,000.00 Rp 400,000.00

Beli Lem Paralon 1 Rp 6,500.00 Rp 6,500.00

Beli Baja Ringan 2 Rp 65,000.00 Rp 130,000.00

Beli Plastik Plafon 2 Rp 90,000.00 Rp 180,000.00

Makan 3 Hari 3 Rp 50,000.00 Rp 150,000.00

Bayar Pak Amir 1 Rp 200,000.00 Rp 200,000.00

Rp - Rp -

Rp - Rp -

Subtotal Rp 1,941,500.00

Page 2 of 2