SIMPLE MONTHLY BUDGET

PERCENTAGE OF INCOME SPENT

98%

SUMMARY
Total Donation Total Expenses Balance

18,950,000 18,500,000 450,000

Page 1 of 5
20,000,000 18,950,000 18,500,000
18,000,000

16,000,000

14,000,000

12,000,000

10,000,000

8,000,000

6,000,000

4,000,000

2,000,000

-
1 2

Page 2 of 5
 SIMPLE MONTHLY BUDGET
DONATION INCOME
Item Amount Donasi

Pak Untung 4,000,000 BCA

Pak Iwa 3,000,000 BCA

Pak Yodi 1,000,000 BCA

Pak Acil 2,000,000 BCA

Pak Iwan 2,000,000 BCA

Pak Agung 250,000 BCA

Pak Adji 2,000,000 Cash

Nurlijan 500,000 BCA

Pak Arie 1,000,000 BCA

Pak Bagas 1,000,000 BCA

NN 1,000,000 BCA

Pak Imam 500,000 BCA

Pak Wildan 500,000 BCA

Page 3 of 5
Item Amount Donasi

Pak Wisa 200,000 Cash

Total 18,950,000

Page 4 of 5
Harga Ifthor Ramadhan 1439 H

Hari Menu Jumlah Menu Jumlah Ket

1 Nasi Kotak 30 Ta'jil - Done
2 Nasi Kotak 10 Ta'jil 90 Done
3 Nasi Kotak 10 Ta'jil 90 Done
4 Nasi Kotak 10 Ta'jil 90 Done
5 Nasi Kotak 20 Ta'jil 80 Done
6 Nasi Kotak 20 Ta'jil 80 Done
7 Nasi Kotak 20 Ta'jil 80 Done
8 Nasi Kotak 20 Ta'jil 80 Done
9 Nasi Kotak 20 Ta'jil 80 Done
10 Nasi Kotak 20 Ta'jil 80 Done
11 Nasi Kotak 20 Ta'jil 80 Done
12 Nasi Kotak 20 Ta'jil 80 Done
13 Nasi Kotak 20 Ta'jil 85 Done
14 Nasi Kotak 20 Ta'jil 85 Done
15 Nasi Kotak 20 Ta'jil 85 Done
16 Nasi Kotak 20 Ta'jil 85 Done
17 Nasi Kotak - Ta'jil -
18 Nasi Kotak - Ta'jil -
19 Nasi Kotak - Ta'jil -
20 Nasi Kotak - Ta'jil -
Jumlah 300 Jumlah 1,250
Harga 20,000 Harga 10,000
Total 6,000,000 Total 12,500,000

Total Pengeluaran ###

Donasi @BCA ###

Saldo @BCA 450,000