No Peserta Note Uang

Perempuan Masuk
1 Galing Done Rp287,816
2 Lintang Done Rp287,816
3 Priska Done Rp287,816
4 Tika Done Rp287,816
5 Aurelia Done Rp287,816
6 Alya Done Rp290,000
Laki-Laki
1 Jose Done Rp287,816
2 Sandy Done Rp242,972
3 Yosafat Done Rp290,000
Rp2,549,868
Grand total tanpa transport Rp1,725,500
Total pax 9
Harga per pax tanpa trasnport jakarta Rp191,722
Harga transport per pax Rp96,094
Final per pax selain Sandy Rp287,816
Final per pax Sandy Rp242,972

No Equipments Qty Price Total Price

1 Paket Tenda cap. 4p Besar 2
Tenda cap. 4p Besar 2
Kompor Portable 1
Meja masak 1
Kasur angin cap.4 include pompa 1
Meja Kopi 1
Rp350,000 Rp700,000
Kursi Lipat 4
Lampu Emergency 2
Lampu Tumblr 2
Terpal Tenda 3x4 2
Terpal Tenda 2x3 2
Paket Flysheet + Tiang & Tali 2
2 Tambahan
Kasur angin cap.4 include pompa 1 Rp60,000 Rp60,000
Kompor Portable Tambahan 1
Korek api 1
Trash bag 2
3 Cooking & Eating Set
Wok 1
Teflon 1
Panci dan tutup 1
Sotil/spatula 1
Saringan 1
Talenan 1
Jepitan 1
Pisau 1
Lap piring 1
Sabun cuci piring 1
Spon cuci piring 2
Piring
Mangkok
Sendok & Garpu
Pisau 2
Galon kecil 1
 Tissue kering & basah
Jas hujan
4 Entertainment
Kartu remi
Music box
Uno stacko
Kartu TOD
5 Lain-lain
HTM 9 Rp42,000 Rp378,000
Parkir mobil inap 2 Rp33,000 Rp66,000
BBM 2 Rp250,000 Rp500,000
Tol 2 Rp160,000 Rp320,000
###
 Transfer
Bank Mandiri - 1380016598000 - Skolastika Marganing Pradipta Putri
Bank BRI - 674301032622533 - Skolastika Marganing Pradipta Putri

Note Shop

Vendor rental https://www.instagram.com/p/CXa3nwPltxv/?utm_medium=copy_link

Vendor rental
dibawa galing
dibawa jose
dibawa tika

dibawa alya
dibawa tika
dibawa sandy
dibawa tika
dibawa alya
dibawa tika
dibawa lintang
dibawa lintang, tika
dibawa galing
dibawa tika
dibawa tika
sendiri2
sendiri2
sendiri2
dibawa lintang, tika
dibawa tika
 sendiri2
sendiri2

dibawa yos
dibawa yos
dibawa lintang
dibawa lintang

Rp62,500
Rp40,000
Rp2,545,500
Rp4,569,500

pribadi

Tas kecil

Jaket trekking
Celana trekking

Celana tidur
Celana dalam
Sarung tangan

Kaos kaki
Topi

Keperluan mandi
Handuk travel
Obat pribadi (vitamin, soffel, dll)
Hand sanitizer
Botol minum
kelompok

P3K
 Selotip

pribadi (vitamin, soffel, dll)

No. Menu Material Qty Unit Price
1 Spaghetti Aglio Olio Spaghetti Lafonte 2 pak Rp18,000
Smoked Beef 1 pak (isi 12) Rp28,000
Sosis 1 pak (isi 12) Rp30,000
Oregano 1 botol Rp10,000
2 Popcorn (Salty) Ocorn Instant 3 pcs Rp9,000
Roti Bakar Roti 4 pak (isi 10) Rp15,000
Selai Coklat 1 pcs Rp25,000
Susu Kental 1 sachet Rp7,500
3 Mac and Cheese Macaroni 1 pak Rp23,000
Susu UHT 1 kotak Rp15,000
Keju 1 pcs Rp23,000
Garlic Bread
4 Tambahan Telur 1 kotak (isi 10) Rp20,000
Bawang Putih 1/4 kg Rp10,000
Bawang Bombai 3 buah
Mentega 2 sachet Rp11,000
Gula
Garam
Merica
Minyak Goreng
5 Minuman Aqua 1,5 L 5 botol Rp10,000
Kopi 5 sachet Rp2,000
Teh
Bir Radler Lemon 5 botol Rp25,000
Total
 Total Price Harga Realisasi Note
Rp36,000 Rp33,600
Rp28,000 Rp29,790 utk spaghetti dan mac n cheese
Makan Sore-Malam
Rp30,000 Rp34,980 utk spaghetti dan mac n cheese
Rp10,000 Rp16,900
Rp27,000 Rp75,000
Rp60,000 Rp48,000 utk rotkar, garlic bread
Side Snack Malam
Rp25,000 Rp11,100
Rp7,500 Rp17,500
Rp23,000 Rp25,300
Rp15,000 Rp20,600
Makan Pagi
Rp23,000 Rp15,600

Rp20,000 Rp24,000 utk sandwich

Rp10,000 Rp6,500 utk spaghetti dan garlic bread
Rp0 Rp13,000 utk spaghetti
Rp22,000 Rp10,380 utk rotkar dan garlic bread
Rp0 Rp0 dibawa alya/priska
Rp0 Rp0 dibawa lintang
Rp0 Rp0 dibawa lintang
Rp0 Rp0 dibawa tika
Rp50,000 Rp18,250
Rp10,000 Rp9,500
Rp0 Rp0 dibawa tika
Rp125,000 Rp115,000
Rp521,500 Rp525,000
Tika

Galing

Lintang
Uang masuk Rp2,549,868 Sisa uang
Pengeluaran budgeting Rp2,024,000
Pengeluaran menu makan Rp525,000
Rp868