Descripstion Price Qty

Tempat Undangan Rp 98,000 10

Cofee break Undangan Rp 20,000 10
MC Rp 500,000 1
Pengisi acara Rp 500,000 1
Fix Cost
Back drop Rp 150,000 2
Games Rp 200,000 1
Pengeluaran

Dorprize Rp 20,000 5
Plakat Rp 100,000 1
Total Fix Cost

Tempat Peserta Rp 98,000 1

Cofee break Peserta Rp 20,000 1
Variable Cost
Kaos Rp 50,000 1
Donasi Rp 50,000 1
Total Variable Cost
Total Biaya
Peserta
Pendapatan

Donasi Yadi Rp 1,000,000 1

Indra Rp 500,000 1
Rani Rp 500,000 1
Ira Rp 300,000 1
Total
Total Pendapatan
 Total 50 75 100 125 150
Rp 980,000
Rp 200,000
Rp 500,000
Rp 500,000
Rp 300,000
Rp 200,000
Rp 100,000
Rp 100,000
Rp 2,880,000

Rp 98,000
Rp 20,000
Rp 50,000
Rp 50,000
Rp 218,000
Rp 3,098,000
Rp 218,000

Rp 1,000,000
Rp 500,000
Rp 500,000
Rp 300,000
Rp 2,300,000
Rp 2,518,000