LAPORAN KEUANGAN SIE ACARA PUNCAK

NO KETERANGAN QTY UNIT PRIZE SUBTOTAL TOTAL

Budgeting awal 17,750,000
Actual Pembelanjaan :
1 Kostume 1 2,300,000 2,300,000
2 Dasi, kipas 6 60,000 360,000
3 Kain bali 8 30,000 240,000
4 Tile 16 15,000 240,000
5 Bross 6 30,000 180,000
6 kaos PKK 15 80,000 1,200,000
7 Penambahan Dekor 1 1,000,000 1,000,000
8 Beli Music market envato 1 696,000 696,000
9 Editing Audio & Video & kang Jayus 1 2,050,000 2,050,000
10 Pemusik 3 1,000,000 3,000,000
11 Snack meeting 1 200,000 200,000
12 Snack, Nasgor, Vit gelas 1 225,000 225,000
13 Hisana 1 112,000 112,000
SUBTOTAL I 11,803,000
DP 8,000,000
KEKURANGAN 3,803,000

14 GOODIES / TENTATIVE, jika saja hanya ada dana.

penari : 6 SD, 7 Metland, Almira, Najwa, 19 50,000 950,000
penyanyi / Winson, Alen, Bagus, Aris 4 50,000 200,000
mc / Dewi 1 50,000 50,000
PimPro/ Winda 1 50,000 50,000
SUBTOTAL II 1,250,000

TOTAL 5,053,000