Scribd Logo
Upload

Welcome to Scribd!

  • 13 views

    Proposal Biaya U/ Acara " DISCOVERY " - Surabaya: Pendapatan: Peserta

    Uploaded by

    Wilman
    This document contains a proposal and budget for an event called "DISCOVERY" in Surabaya. It provides estimates for revenue and expenses. The estimated revenue is Rp150,000 per participant, with 11 or 15 participating couples. Estimated expenses include costs for food, drinks, prizes, decorations, and other items. The original proposal estimated a deficit of Rp611,040 for 11 couples, while an updated proposal estimated a profit of Rp80,960 for 15 couples.

    Copyright:

    © All Rights Reserved
    Download as XLS, PDF, TXT or read online from Scribd
    Flag for inappropriate content

    You might also like

    Proposal Biaya U/ Acara " DISCOVERY " - Surabaya: Pendapatan: Peserta

    Uploaded by

    Wilman
    13 views8 pages
    This document contains a proposal and budget for an event called "DISCOVERY" in Surabaya. It provides estimates for revenue and expenses. The estimated revenue is Rp150,000 per participant, with 11 or 15 participating couples. Estimated expenses include costs for food, drinks, prizes, decorations, and other items. The original proposal estimated a deficit of Rp611,040 for 11 couples, while an updated proposal estimated a profit of Rp80,960 for 15 couples.

    Original Description:

    yeah

    Original Title

    Budget Discovery

    Copyright

    © © All Rights Reserved

    Available Formats

    XLS, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    This document contains a proposal and budget for an event called "DISCOVERY" in Surabaya. It provides estimates for revenue and expenses. The estimated revenue is Rp150,000 per participant, with 11 or 15 participating couples. Estimated expenses include costs for food, drinks, prizes, decorations, and other items. The original proposal estimated a deficit of Rp611,040 for 11 couples, while an updated proposal estimated a profit of Rp80,960 for 15 couples.

    Copyright:

    © All Rights Reserved
    Download as XLS, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xls, pdf, or txt
    13 views8 pages

    Proposal Biaya U/ Acara " DISCOVERY " - Surabaya: Pendapatan: Peserta

    Uploaded by

    Wilman
    This document contains a proposal and budget for an event called "DISCOVERY" in Surabaya. It provides estimates for revenue and expenses. The estimated revenue is Rp150,000 per participant, with 11 or 15 participating couples. Estimated expenses include costs for food, drinks, prizes, decorations, and other items. The original proposal estimated a deficit of Rp611,040 for 11 couples, while an updated proposal estimated a profit of Rp80,960 for 15 couples.

    Copyright:

    © All Rights Reserved
    Download as XLS, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xls, pdf, or txt
    of 8

    Proposal Biaya u/ Acara " DISCOVERY " - Surabaya

    PENDAPATAN :
    Peserta
    :
    ' 11 pasang

    11 x

    PENGELUARAN:
    Biaya Konsumsi :
    1. Makan
    :
    Peserta
    Panitya
    Pembicara
    Romo
    Tamu & lain2

    =
    =
    =
    =
    =

    22 x
    14 x
    4
    1
    5
    46

    16,000
    16,000
    16,000
    16,000
    16,000

    22
    14
    4
    1
    15
    5
    61

    15,000
    15,000
    15,000
    15,000
    15,000
    15,000

    2.Snack :
    Peserta
    Panitya
    Pembicara
    Romo
    Koor
    Tamu & lain2

    =
    =
    =
    =
    =
    =

    3.Minum :
    Air mineral gallon
    Air mineral ( 600 ml)
    Air mineral ( gelas )
    Kopi
    Teh

    =
    =
    =
    =
    =

    x
    x
    x
    x
    x
    x

    150,000 =

    =
    =
    =
    =
    =

    1,650,000

    352,000
    224,000
    64,000
    16,000
    80,000
    736,000

    =
    =
    =
    =
    =
    =

    330,000
    210,000
    60,000
    15,000
    225,000 ...............................>
    75,000
    915,000

    1 x
    3 x
    1 x

    15,000 =
    30,000 =
    20,000 =

    1 x

    10,000 =

    15,000
    90,000
    20,000 ................................>
    75,000
    10,000
    210,000

    4.Lain2 :
    Gelas plastik
    Piring kertas
    Lain2

    50,000
    30,000
    20,000
    100,000

    5. Biaya u/ hadiah

    3 x

    100,000 =

    300,000
    300,000

    6. Biaya Back drop

    100,000
    100,000
    2,261,040

    Laba / ( defisit )

    (611,040)

    koor

    koor

    Proposal Biaya u/ Acara " DISCOVERY " - Surabaya

    PENDAPATAN :
    Peserta
    :
    ' 15 pasang

    20 x

    PENGELUARAN:
    Biaya Konsumsi :
    1. Makan
    :
    Peserta
    Panitya
    Pembicara
    Romo
    Tamu & lain2

    =
    =
    =
    =
    =

    40 x
    14 x
    4
    1
    5
    64

    16,000
    16,000
    16,000
    16,000
    16,000

    40
    14
    4
    1
    15
    5
    79

    15,000
    15,000
    15,000
    15,000
    15,000
    15,000

    2.Snack :
    Peserta
    Panitya
    Pembicara
    Romo
    Koor
    Tamu & lain2

    3.Minum :
    Air mineral gallon
    Air mineral ( 600 ml)
    Air mineral ( gelas )
    Kopi
    Teh

    =
    =
    =
    =
    =
    =

    =
    =
    =
    =
    =

    x
    x
    x
    x
    x
    x

    150,000 =

    =
    =
    =
    =
    =

    640,000
    224,000
    64,000
    16,000
    80,000
    1,024,000

    =
    =
    =
    =
    =
    =

    600,000
    210,000
    60,000
    15,000
    225,000
    75,000
    1,185,000

    2 x
    4 x
    2 x

    15,000 =
    30,000 =
    20,000 =

    2 x

    10,000 =

    30,000
    120,000
    40,000
    100,000
    20,000
    310,000

    4.Lain2 :
    Gelas plastik
    Piring kertas
    Lain2

    50,000
    30,000
    20,000
    100,000

    5. Biaya u/ hadiah

    3 x

    100,000 =

    300,000

    300,000

    6. Biaya Back drop

    100,000
    100,000

    Laba / ( defisit )

    baya

    3,000,000

    2,919,040
    80,960

    You might also like