You are on page 1of 3

RINCIAN DANA GATHERING LINE 3

PEMASUKAN
TOTAL PESERTA = 52 ORANG @300.000 Rp 15,600,000
DONATUR
1. Ade Rp 1,000,000
2. Satia Rp 1,000,000
3. Pak Fuad Rp 1,000,000
4. Bu Vani Rp 100,000
5. Pak Hadi Rp 200,000
6. PB + uang terigu Rp 325,000
7. Kas Line 3 Rp 2,150,000
Total 21,375,000

belum
sudah dibayar
di amplop terpisah
doorprize = 775000
aqua baru 2
RINCIAN DANA GATHERING LINE 3
PENGELUARAN
1. Konsumsi ( 57x @ Rp. 55.000 ) Rp 3,135,000 o
2. Snack Rp 300,000 o o
3. BBQ Rp 500,000
4. Bis Rp 6,000,000 o o
5. Villa Rp 4,000,000 o o
6. Perkap Rp 816,500 o o
8. Extra bed Rp 300,000 o
9. Aqua gelas ( 4 x @ Rp. 20.000 ) Rp 80,000
10. Dana tak terduga Rp 1,000,000
11. Transport konsumsi Rp 150,000
12. Tips jaga Villa Rp 100,000 o
13. Dana MUG Rp 230,000 o
14. Cibodas Rp 650,000
15. Makan siang cibodas Rp 1,140,000
16. Souvenir ( 54 x @ Rp. 7500 ) Rp 405,000 o
17. doorprize Rp 1,000,000
Rp 19,806,500
sisa Rp 1,568,500

aktual sisa
Pengeluaran
villa+ekstra bed+ips jaga villa Rp 4,450,000
bus Rp 6,000,000
konsumsi (lebih 150 rb di mba atin) Rp 5,400,000
snack Rp 300,000
perlengkapan Rp 816,500
mug+souvenir Rp 635,000
doorprize Rp 775,000
Rp 18,376,500

You might also like