Contoh Perhitungan Budget Bulanan Pribadi
-
Upload
heny-andya -
Category
Documents
-
view
1.510 -
download
0
Transcript of Contoh Perhitungan Budget Bulanan Pribadi
LAPORAN ARUS KAS BULANAN
Rincian Anggaran RealPENDAPATAN RUTINGaji bersih suami 5,000,000Gaji bersih istriTotal Pendapatan Bersih 5,000,000
PENGELUARAN RUTINHutang/KewajibanZakat (10%) 70,000Kos 325,000Kredit BB 240,000Ortu 500,000
Jumlah 1,135,000Tabungan & InvestasiTabungan wajib (Nikah) 500,000Tabungan Wajib Bulanan 0Buku 100,000
Jumlah 600,000Biaya-biaya PribadiTelepon (Pulsa) 100,000
Uang MingguanBelanja Rumah Tangga 50,000Makan (Rp 0/hr) 570,000
Jumlah 720,000KendaraanBBM 150,000Service Rutin 50,000
Jumlah 200,000Biaya Lain-lainCadangan Biaya Tak Terduga 150,000Total Pengeluaran 2,805,000
Surplus(defisit)pendapatan Rutin 2,195,000
LAPORAN ARUS KAS BULANAN
Real Sisa
5,000,000
5,000,000
70,000 0300,000 25,000250,000 (10,000)400,000 100,000
1,020,000 115,000
500,000 00
80,000 20,000580,000 20,000
70,000 30,0000
60,000 (10,000)600,000 (30,000)
730,000 (10,000)
130,000 20,00070,000 (20,000)
200,000 20,000
0 150,000 150,0002,530,000
Saldo Rekening Tabungan 2,470,000 295,000