Pemasukan

Saldo bca Rp39,000,000

Saldo bri Rp19,900,000

Total Rp58,900,000

Pengeluaran
Kebutuhan Total Sisa Pelunasan Dp 50% 100%
Foto Rp8,000,000 Rp8,000,000 H+2 Rp500,000 Rp3,375,000 Rp3,500,000
Makanan Rp23,400,000 Rp23,400,000 H+2 Rp5,000,000 Rp18,400,000
Dekorasi Rp24,500,000 Rp23,000,000 H+2 Rp1,000,000 Rp10,000,000 Rp13,500,000
Sewa bis Rp8,100,000 Rp7,100,000 H+7 Rp1,000,000 Rp7,100,000
Hias mahar Rp700,000 Rp300,000 H-1 Rp300,000 Rp400,000
Hiburan Rp1,650,000 Rp1,350,000 H+0 Rp300,000 Rp1,350,000

Total Rp66,350,000 Rp63,150,000 Rp8,375,000 Rp10,000,000 Rp37,150,000

Pembayaran
Dp makanan Rp5,000,000 50% dekorasi Rp10,000,000
50% foto Rp3,375,000 Pelunasan foto Rp3,500,000
Pelunasan bis Rp7,100,000 Pelunasan makanan Rp18,400,000
Saldo bri Saldo bca
Dll 825000 Pelunasan hias Rp400,000
Pelunasan hiburan Rp1,350,000
Pelunasan dekorasi Rp13,500,000
Total Rp16,300,000 Total Rp47,150,000
Sisa Rp3,600,000 Sisa -Rp8,150,000

Hasil akhir-Rp4,250,000