Anda di halaman 1dari 3

BIAYA AKAD HARGA DP

Tenda 1,700,000 500,000


Katering 7,400,000 1,000,000
Penghulu 1,500,000
Jas Lingga 670,000 220,000
Transportasi 600,000
Baju Akad 1,000,000
Mahar 2,910,000
Seserahan 1,000,000
Kue Kotak 700,000
Aqua 200,000
Baju Bocah 570,000 210,000
18,250,000 1,930,000

Tabungan Aku Kamu


AUG 5,000,000 2,500,000
SEPT 5,000,000 2,500,000
OCT 5,000,000 2,500,000
Total

*Ini bisa disesuaikan dengan bulan rencana tabungan ya


SISA BIAYA RESEPSI Harga
1,200,000 Tenda 2,160,000
6,400,000 Gedung 6,500,000
1,500,000 Make Up 4,500,000
450,000 Dekorasi 10,300,000
600,000 Katering 37,500,000
1,000,000 Band 5,000,000
2,910,000 Undangan 2,500,000
1,000,000 Jas 1,500,000
700,000 Jas Ortu + Baju 1,870,000
200,000 Prewed 1,000,000
360,000 Jaitan emak2 600,000
16,320,000 Hotel 1,600,000
MC 1,000,000
TOTAL 76,030,000
Akumulasi
TOTAL 37,000,000
7,500,000 44,500,000 TOTAL 94,280,000.0
7,500,000 52,000,000 SISA 67,570,000.0
7,500,000 67,000,000 UANG SAAT INI 37,000,000.0
15,000,000 Tambahan 15,000,000.0
Uang Tambahan 15,000,000.0

CARI SHAY 570,000.0


DP SISA
400,000 1,760,000
500,000 6,000,000
500,000 4,000,000
7,000,000 3,300,000
9,000,000 28,500,000
5,000,000
2,000,000 500,000
1,500,000 -
1,870,000 -
1,000,000
410,000 190,000
1,600,000 -
1,000,000
24,780,000 51,250,000

UANG KELUAR 26710000