Anda di halaman 1dari 6

TAGIHAN

TRAVELOKA SHOPEPAY SHOPEPAY LATER KREDIVO EASYCASH

NOVEMBER 10,600
DESEMBER 534,000 251,095 746,000 810,400 1,062,000
JANUARI 534,000 119,939 254,000 1,062,000
FEBRUARI 534,000 342,806 388,070 1,555,800
MARET 534,000 139,902 254,000 1,555,800
APRIL 534,000 139,902 254,000
JUNI 534,000 254,000
JULI 534,000 254,000
AGUSTUS 534,000 254,000
SEPTEMBER 411,149
OKTOBER
NOVEMBER
DESEMBER

2,013,149 762,000
SISA HUTANG
PADA AKHIR
KONTRAK KERJA

TOTAL HUTANG PADA AKHIR KONTRAK KERJA 3,571,149


TOTAL AKHIR UANG PADA AKHIR KONTRAK KERJA 4,467,571
AKU LAKU PINJAMAN LAIN PEMASUKAN SISA UANG PENGELUARAN SISA UANG KUMULTAIF
RENCANA / BULAN
732,000 1,700,000 4,000,000 1,557,400 300,000 1,257,400
732,000 6,000,000 1,864,505 700,000 2,421,905
398,000 6,000,000 3,632,061 2,500,000 -
1,433,000 6,000,000 1,746,324 500,000 1,246,324
398,000 6,000,000 3,118,298 500,000 3,864,622
398,000 6,000,000 4,674,098 500,000 8,038,720
398,000 3,000,000 1,814,000 1,000,000 8,852,720
398,000 3,000,000 1,814,000 1,000,000 9,666,720
3,000,000 2,212,000 1,000,000 10,878,720
3,000,000 2,588,851 1,000,000 12,467,571
3,000,000 3,000,000 1,000,000 14,467,571
3,000,000 3,000,000 1,000,000 16,467,571
3,000,000 3,000,000 1,000,000 18,467,571

796,000
TAGIHAN
TRAVELOKA SHOPEPAY SHOPEPAY LATER KREDIVO EASYCASH

FEBRUARI 534,000 342,806 1,127,595 388,070 1,555,800


MARET 534,000 139,902 254,000 1,555,800
APRIL 534,000 139,902 254,000

#REF! #REF!

#REF!
#REF!

IN T.1 EC T.2 SPL T.3 SP (11 feb) T.4 AL (25 Jan)


6800000 3,111,600 1,127,595 1,433,000

Rencana P. Sisa T.3 SP (11 feb) T.6 TRVLK (12 FeDian


3700000 739,735 342,806 534,000 2900000
AKU LAKU PINJAMAN LAIN PEMASUKAN SISA UANG PENGELUARAN
RENCANA / BULAN
1,433,000 7,000,000 1,618,729 500,000
398,000 6,000,000 3,118,298 500,000
398,000 6,000,000 4,674,098 500,000

#REF!

T.5 KRV (25 Jan) T.6 TRVLK (12 Feb) TOTAL


388,070 739,735

out Total
500000 162,929
SISA UANG KUMULTAIF

1,618,729
4,237,027
8,411,125
RENCANA PENGELUARAN SEMINGGU DI BANDUNG

PENGINAPAN 840,000
MAKAN 980,000
KENCAN 800,000
2,620,000

Anda mungkin juga menyukai