RENCANA ANGGARAN BELANJA SUMPAH DOKTER

Terdiri :
1 Hari H ==> paket prasmanan dan snack
2 Gladi bersih ==> Snack berat

No. Keterangan vol @ total

PRASMANAN
1 Nasi putih 400 porsi Rp 3,000 Rp 1,200,000
2 Gurameh Asam manis 400 porsi Rp 7,000 Rp 2,800,000
3 Serundeng paru sapi dan kentang 400 porsi Rp 7,000 Rp 2,800,000
4 Bestik galantin 400 porsi Rp 6,000 Rp 2,400,000
5 capjay brokoli saus keju 400 porsi Rp 6,000 Rp 2,400,000
6 bakwan jagung 400 porsi Rp 1,500 Rp 600,000
7 kerupuk 400 porsi Rp 1,000 Rp 400,000
8 sambal free
9 acar free

DESERT
1 Es Doger / es timun serut lecy 400 porsi Rp 5,000 Rp 2,000,000
2 Puding / buah potong 400 porsi Rp 4,000 Rp 1,600,000
3 Amdk free

GUBUG
1 Empek empek 400 porsi Rp 10,000 Rp 4,000,000
2 bakso / bakwan kawi 400 porsi Rp 10,000 Rp 4,000,000

S U B T O T A L Rp 24,200,000

SNACK BOX
1 Arem arem 400 bh Rp 4,000 Rp 1,600,000
2 risoles mayo 400 bh Rp 4,000 Rp 1,600,000
3 dadar gulung pisang 400 bh Rp 3,500 Rp 1,400,000
4 sus kering / sumpia 400 bh Rp 2,500 Rp 1,000,000
5 aqua 400 bh Rp 1,500 Rp 600,000
S U B T O T A L Rp 6,200,000

T O T A L Rp 30,400,000

GLADI BERSIH
No. Keterangan vol @ total

1 Roti manis sarikaya / aneka rasa 105 boks Rp 9,000 Rp 945,000

2 martabak telur 105 porsi Rp 3,000 Rp 315,000
3 pie buah 105 porsi Rp 3,000 Rp 315,000
4 kacang pedas 105 porsi Rp 2,000 Rp 210,000
5 AMDK 600 ml 105 porsi Rp 3,000 Rp 315,000
T O T A L Rp 2,100,000

total anggaran
Rp 32,500,000
 RENCANA ANGGARAN BELANJA SUMPAH DOKTER

Terdiri :
1 Hari H ==> paket prasmanan dan snack
2 Gladi bersih ==> Snack berat

No. Keterangan vol @ total

MENU GUBUG
1 Nasi bakar 350 porsi Rp 10,000 Rp 3,500,000
2 Bakso / bakwan kawi 400 porsi Rp 10,000 Rp 4,000,000
3 Nasi Liwet Solo 300 porsi Rp 12,000 Rp 3,600,000
4 Empek Empek 400 porsi Rp 10,000 Rp 4,000,000
5 sate dan tengkleng kambing 200 porsi Rp 15,000 Rp 3,000,000
6 Es Dawet / es doger 400 porsi Rp 5,000 Rp 2,000,000
7 rujak es cream 400 porsi Rp 8,000 Rp 3,200,000

S U B T O T A L Rp 23,300,000

SNACK BOX
1 Arem arem 400 bh Rp 4,000 Rp 1,600,000
2 risoles mayo 400 bh Rp 4,000 Rp 1,600,000
3 dadar gulung pisang 400 bh Rp 3,000 Rp 1,200,000
4 sus kering / sumpia 400 bh Rp 2,500 Rp 1,000,000
5 aqua 400 bh Rp 1,500 Rp 600,000
S U B T O T A L Rp 6,000,000

T O T A L Rp 29,300,000

GLADI BERSIH
No. Keterangan vol @ total

1 Roti manis sarikaya / aneka rasa 105 boks Rp 9,000 Rp 945,000

2 martabak telur 105 porsi Rp 3,000 Rp 315,000
3 pie buah 105 porsi Rp 3,000 Rp 315,000
4 kacang pedas 105 porsi Rp 2,000 Rp 210,000
5 AMDK 600 ml 105 porsi Rp 3,000 Rp 315,000
T O T A L Rp 2,100,000

total anggaran
Rp 31,400,000
 RENCANA ANGGARAN BELANJA SUMPAH DOKTER

Terdiri :
1 Hari H ==> paket prasmanan dan snack
2 Gladi bersih ==> Snack berat

No. Keterangan vol @ total

MENU NASI KOTAK
1 Nasi putih 400 porsi Rp 3,000 Rp 1,200,000
2 Ayam Bakar 400 porsi Rp 8,000 Rp 3,200,000
3 tumis buncis daging 400 porsi Rp 7,000 Rp 2,800,000
4 Bestik galantin daging 400 porsi Rp 6,000 Rp 2,400,000
5 puding 400 porsi Rp 2,500 Rp 1,000,000
6 buah 400 porsi Rp 2,000 Rp 800,000
7 kerupuk udang 400 porsi Rp 1,000 Rp 400,000
sambal free
S U B T O T A L Rp 11,800,000

SNACK BOX
1 Arem arem 400 bh Rp 4,000 Rp 1,600,000
2 risoles mayo 400 bh Rp 4,000 Rp 1,600,000
3 dadar gulung pisang 400 bh Rp 3,000 Rp 1,200,000
4 sus kering / sumpia 400 bh Rp 2,500 Rp 1,000,000
5 aqua 400 bh Rp 1,500 Rp 600,000
S U B T O T A L Rp 6,000,000

T O T A L Rp 17,800,000

GLADI BERSIH
No. Keterangan vol @ total

1 Roti manis sarikaya / aneka rasa jumbo 105 boks Rp 9,000 Rp 945,000
2 martabak telur 105 porsi Rp 3,000 Rp 315,000
3 pie buah 105 porsi Rp 3,000 Rp 315,000
4 kacang pedas 105 porsi Rp 2,000 Rp 210,000
5 AMDK 600 ml 105 porsi Rp 3,000 Rp 315,000
T O T A L Rp 2,100,000

total anggaran
Rp 19,900,000