Scribd Logo
Upload

Welcome to Scribd!

  • Imac Budgets

    Uploaded by

    Ramish Naim
    13 views7 pages
    xczsx

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    xczsx

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    13 views7 pages

    Imac Budgets

    Uploaded by

    Ramish Naim
    xczsx

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 7

    ITEM

    Photo BootGlitter Sheets


    Thermapole Sheets
    Foamic Sheets
    Sticks
    Glue
    Markers(silver and golden)
    Black Board Marker
    Wooden Shaped Frames
    Tissue Boxes
    Water Bottles
    Light Balls Woollen Threads
    German Glue
    Balloons
    Light Bulbs

    QTY

    PRICE

    40
    5
    10
    25
    2
    10
    5
    25

    20
    20
    20
    120
    20
    20
    20
    320

    800
    100
    200
    3000
    40
    200
    100
    8000

    25
    120

    100
    20

    2500
    2400

    25
    1
    25
    25

    Door DcorGlace Papers


    Stage Wall Cartons
    Balloon Arch and Stands
    Mathematika
    Chart Papers
    Strings

    30
    10
    20
    150

    HeadbandsMathematika
    f
    Logo
    ribbons
    Paints
    Paint Brushes
    Colored Printer Papers

    150
    50
    50
    5
    50

    TOTAL

    TOTAL

    2000

    20
    50
    200

    600
    500
    4000
    4000

    2000
    20
    100
    2

    1000
    500
    100
    32040

    ITEM

    Posters
    Backdrop with frames
    Standees
    Tickets
    Certificates
    MT & Participants cards

    QTY

    PRICE

    200
    1
    6
    200
    250
    300

    TOTAL

    15
    15000
    750
    18
    30
    20

    3000
    15000
    4500
    3600
    7500
    6000

    Competition's Requirements
    Buzzers
    A4 Sheets
    Pens
    Tables
    Chairs
    Wooden Tiles
    Envelopes
    total for PD
    Graphics & Design

    Guest Speaker Sessions


    Appreciation Token

    TOTAL

    10 N/A
    1200
    250
    30
    60
    700
    500
    1 N/A

    1
    10

    30
    5

    15,000
    1500
    2500
    6000
    3000
    21000
    2500
    51,500
    15000

    5000

    162600

    ITEM

    Food
    Venue
    Transportation
    Lights/Sound/Arrangements

    TOTAL

    QTY

    PRICE

    N/A

    250 300/head
    1
    0
    4
    5000
    N/A

    TOTAL

    75000
    0
    20000
    40000

    135000

    ITEM

    Glitter Sheets
    Thermapole Sheets
    Foamic Sheets
    Sticks
    Glue
    Markers(silver and golden)
    Black Board Marker
    Wooden Shaped Frames
    Tissue Boxes
    Water Bottles
    Woollen Threads
    German Glue
    Balloons
    Light Bulbs
    Glace Papers
    Cartons
    Balloons Archs and Stands
    Chart Papers
    Strings
    Mathematika Logo
    ribbons
    Paints
    Paint Brushes
    Colored Printer Papers
    Flash Cards
    Pens
    Posters
    Miscellaneous

    Total

    QTY

    PRICE

    40
    5
    10
    25
    2
    10
    5
    25
    25
    120
    25
    1
    25
    25
    30
    10
    20
    150
    150
    50
    50
    5
    50
    900
    200
    200

    20
    20
    20
    120
    20
    20
    20
    320
    100
    20

    20
    50
    200

    20
    100
    2
    7
    10
    15

    TOTAL

    800
    100
    200
    3000
    40
    200
    100
    8000
    2500
    2400
    2000
    600
    500
    4000
    4000
    2000
    1000
    500
    100
    6300
    2000
    3000
    5000

    48340

    COSTS
    Creatives
    Essentials
    Social

    32000
    127500
    135000

    Total

    294500

    REVENUE
    ITEM
    Amount
    Price
    Total
    Tickets/Registrations 200(Tentati
    1500
    300000
    Sponsor(Tentative)
    50000

    Total

    Profit

    350000

    55500

    Name
    sajid roomi

    Item
    A4 papers
    Choona
    Pens
    Envelopes

    Qty
    1000
    10KG
    250
    500

    You might also like