Tea Chalange

Jum'at sabtu minggu senin selasa rabu kamis TOTAL
1 2 3 4 5 6 7
5,000 5,000 5,000 5,000 5,000 5,000 5,000 35,000
jum'at sabtu minggu senin selasa rabu kamis
8 9 10 11 12 13 14
10,000 10,000 10,000 10,000 10,000 10,000 10,000 70,000
APRIL 15 16 17 18 19 20 21
20,000 20,000 20,000 20,000 20,000 20,000 20,000 140,000
22 23 24 25 26 27 28
30,000 30,000 30,000 30,000 30,000 30,000 30,000 210,000
jum'at sabtu
29 30
30,000 30,000 60,000
515,000
Jum'at sabtu minggu senin selasa rabu kamis TOTAL
1 2 3 4 5 6 7
6,000 8,000 10,000 12,000 14,000 16,000 18,000 84,000
8 9 10 11 12 13 14
7,000 9,000 11,000 15,000 17,000 19,000 21,000 99,000
APRIL 15 16 17 18 19 20 21
8,000 10,000 12,000 14,000 16,000 18,000 20,000 98,000
22 23 24 25 26 27 28
9,000 11,000 13,000 15,000 17,000 19,000 21,000 105,000
jum'at sabtu
29 30
10,000 12,000 22,000
408,000
ESTIMASI PERSIAPAN PESTA KHITANAN
NO KETERANGAN PIC URAIAN HARGA DP/Cash SISA BAYAR
* JL.Raya blok EC II/45

1 Biaya dokter sunat Rumah sunat Bintaro sektor 5 Kota 2,800,000 2,800,000 -
Tanggerang,Banten
15423 TLP.021-735639
HP.0812-9900-1030
* Tenda uk 12 x 16
full,dekorasi pintu
masuk,3 blower,meja
taman 6 meter full bunga
2 Tenda & Taman Hengki hidup,meja vip 2 & pagar 10,500,000 2,000,000 8,500,000
pembatas, kursi
sarung,alat prasmanan
komplit,3 stan menu
pendamping.
* Photo album coalase

full cover 10 sheet.22
Hal,Box & tas
3 Photo & vidio shot Ipenk 2,000,000 1,000,000 1,000,000
album,garansi fail data 6
bulan,vidio
instagram,vidio
cinematik,vidio liputan
full,2 cetak photo &
bingkai.
*alat & sound

5 Hadroh Nurul barokah sytem,acara persuasif 2,500,000 1,000,000 1,500,000
(start jam 10 pagi s/d 10
malam ) 25 orang.
* 1 @1,000 1,500,
5 Undangan Wasis undangan pakai photo 1,500,000 1,500,000 -
anak.
6 Biaya rias wajah Veni.januarny * make up inti & 15 1,000,000 1,000,000
keluarga.
TOTAL 20,300,000 8,300,000 12,000,000
ESTIMASI TUKANG MASAK PESTA KHITANAN

NO KETERANGAN PIC URAIAN HARGA DP SISA BAYAR
1 Tukang masak 3 * Masak nasi,masak lauk 4,000,000 1,000,000 3,000,000
& pangkeng.
* cuci piring 1 @ 300,000
2 Tukang cuci piring 2 600,000 600,000
x 2 orang .
* angkut piring selesai

3 Tukang angkut piring 2 orang makan 1@300,000 600,000 600,000
x 2 orang.
* jaga parkir & keamanan

5 Keamanan 2 1,000,000 1,000,000
1@500,000 2 orang.
TOTAL 6,200,000 1,000,000 5,200,000

ESTIMASI SERAGAM KELUARGA WANITA ESTIMASI SERAGAM PENGEJEK
SERAGAM Batik
NO. NAMA Ukuran NO. NAMA Ukuran Total
Brukat/tile kain Hijab Total Pendek
1 Ibu asiah 4,5 M 50,000 70,000 20,000 140,000 1 Bule sakur M 1 75,000
2 Nyak maswanih 4,5 M 50,000 70,000 20,000 140,000 2 Kirjo L 1 75,000
3 Umy ela 4,5 M 50,000 70,000 20,000 140,000 3 Samsuri M 1 75,000
4 Ibu aan 4,5 M 50,000 70,000 20,000 140,000 4 Warsito L 1 75,000
5 Ibu anty 4,5 M 50,000 70,000 20,000 140,000 5 Yudi L 1 75,000
6 Ibu ita 4,5 M 50,000 70,000 20,000 140,000 6 Kais M 1 75,000
7 Tante retno 4,5 M 50,000 70,000 20,000 140,000 7 Mas Pai M 1 75,000
8 Ibu ii 4,5 M 50,000 70,000 20,000 140,000 525,000
9 fitri 4,5 M 50,000 70,000 20,000 140,000
10 eva 4,5 M 50,000 70,000 20,000 140,000
11 mpo neng 4,5 M 50,000 70,000 20,000 140,000
12 -
1,540,000
ESTIMASI BELANJA MASAKAN MENU PERASMANAN
NO KETERANGAN Kg/Karung HARGA TOTAL NO KETERANGAN
1 Daging 25 150,000 3,750,000 1 Daging Teriaki
2 Beras 4 500,000 2,000,000 2 Balado kentang
3 Kentang 10 20,000 200,000 3 Sop jamur bakso
4 Cabe 10 50,000 500,000 4 Asinan
5 Bamer 5 20,000 100,000 5 Kerupuk
6 Baput 5 15,000 75,000 MENU PERASMANAN
7 Tomat 5 10,000 50,000 NO KETERANGAN
8 Bumbu dapur all 1,000,000 1,000,000 1 Soto
9 Sayuran all 1,000,000 1,000,000 2 Bakso
TOTAL 2,765,000 8,675,000 3 Siomay
4 Fanta
ESTIMASI MENU PENDAMPING MASAKAN 5
NO KETERANGAN Kg/Karung HARGA TOTAL
1 Soto ayam 20 45,000 900,000
2 Bakso 10 50,000 500,000
3 Siomay 500 1,000 500,000
4 Fanta 7 110,000 770,000
5 Coca cola 7 110,000 770,000
6 Aqua 15 20,000 300,000
TOTAL 336,000 3,740,000
NO. TARGET SAVE 6.550.000
1 5K 5K 5K 5K 5K 5K 5K 5K 5K 5K 5K 5K 5K 5K 5K 5K 5K 5K 5K 5K 5K 5K 5K 5K 5K 5K 5K 5K 5K 5K 5K 5K 5K 5K 5K 5K 5K 5K 5K 5K
13 20K 20K 20K 20K 20K 20K 20K 20K 20K 20K 20K 20K 20K 20K 20K 20K 20K 20K 20K 20K 20K 20K 20K 20K 20K 20K 20K 20K 20K 20K

Tea Chalange

Diunggah oleh

Informasi Dokumen

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

Tea Chalange

Diunggah oleh

Hak Cipta:

Format Tersedia

Jum'at sabtu minggu senin selasa rabu kamis TOTAL

* JL.Raya blok EC II/45

* Photo album coalase

*alat & sound

ESTIMASI TUKANG MASAK PESTA KHITANAN

* angkut piring selesai

* jaga parkir & keamanan

TOTAL 6,200,000 1,000,000 5,200,000

Anda mungkin juga menyukai