Plan

Anggaran 2015Rp'000

Total Saldo/ firset month0.00Monthly BudgetJanFebMarAprMayJunJulAugSepOctNovDecTotal0Income0Gaji Tetap10,000.0010,000.00Honorarium Tetap380.00380.00Pendapatan tdk tetap0.000.00Total Bulanan10,380.0010,380.00

ExpensesPortion Konsumtif3,114.003,114.00Total Komsumtif4,800.004,800.00Cicilan Hutang
: Lam Rp. 10.000Wan Rp. 15.000Isp Rp. 4.000-Faizal SattuLam ( SPP ita) Rp. 8.000-Faizal Sattu1,500.001,500.00Zakat250.00250.00Transportasi300.00300.00Makan & Minum1,200.001,200.00Komunikasi & internet300.00300.00Air,Listrik, dapur150.00150.00Traveling500.00500.00Sewa Rumah250.00250.00Pengeluaran tak terduga350.00350.00

Portion Investasi4,000.004,000.00Total Investasi650.00650.00Dana Pensiun (Muamalat)0.00Asuransi Axa Mandiri500.00500.00Arisan Nuansa150.00

Portion Sedekah3,000.003,000.00Total Sedekah1,700.001,700.00Partisipasi Infaq0.00Transfer ke kampung1,700.001700

Total Bulanan7,150.007,150.00

Surflus (Defisit)3,230.003,230.00ReksadanaDepositoTabunganSedekahModal UsahaDll