ANGGARAN MENS GROOMING LAB 2

Segumpal Rambut X Barber Teror

Nov-22

Estimasi Peserta 44

Revenue
Penjualan Tiket 44 x 300,000 13,200,000
Sponsor
Total Revenue 13,200,000

Variable Cost
Sertifikat+Stiker 44 x 5,000 220,000
Pomade 44 x 20,000 880,000
Total Variable Cost . 1,100,000

Fix Cost
Merch T shirt 72 x 53,000 3,816,000
Ongkir T shirt 572,000
Lunch+Coffee Break 70 x 64,286 4,500,000
Sertifikat+Stiker 15 x 5,000 75,000
Dokumentasi 1,000,000
Total Fix Cost 9,963,000
Profit (Loss) 2,137,000

1,068,500
Estimasi keuntungan event jika jumlah peserta 44 2,137,000
Bagi hasil Barber teror 1,068,500
Bagi hasil Segumpal rambut 1,068,500
Sponsor 500,000
1,568,500
Akomodasi Segumpal Rambut
Sewa mobil 500,000
BBM 400,000
Tol
Penginapan 500,000
Makan siang 1 7X 30,000 210,000
Makan malam 1 7X 30,000 210,000
Sarapan 2 7X 15,000 105,000
Makan Malam 2 7X 30,000 210,000
Stiker segumpal 100,000

Total operasional segumpal rambut 2,235,000

Profit (loss) - 666,500
 REGISTRASI
"MEN'S GROOMING LAB 2"

No Nama Barbershop Kota Size Tshirt TTD Pembayaran Tanggal

1 Abdul Kholik The Rika Barbershop BRIS Rafli 9-Nov

2 Munawwir The Rika Barbershop BRIS Rafli 9-Nov
3 Ubaidah Kholil Akhyarie Akhyarie Barbershop BRIS Rafli 9-Nov
4 Muhammad Fadil Rumah Bercukur Sangkulirang BRIS Rafli 9-Nov
5 Rahmat setyawan Milenial Barbershop Balikpapan BRIS Rafli 9-Nov
6 Aris Muchtar Rosidi Milenial Barbershop Balikpapan BRIS Rafli 9-Nov
7 Wahyu.S Devin Barbershop Balikpapan Mandiri Rafli 9-Nov
8 Muhammad Nur Adul Aziz Devin Barbershop Balikpapan Mandiri Rafli 9-Nov
9 Onet Alaika Barbershop Samarinda BRIS Rafli 9-Nov
10 Dian Azhadi Alaika Barbershop Samarinda BRIS Rafli 9-Nov
11 Miftah D'Jokam Barbershop BRIS Rafli 10-Nov
12 Abadi D'Jokam Barbershop BRIS Rafli 10-Nov
13 Ricky Rachmawan Afag Sudut Barbershop Samarinda BRIS Rafli 10-Nov
14 Ali Akbar Barberbark Samarinda BRIS Rafli 10-Nov
15 Ahmad Fauzi Psycutherapy Samarinda BRIS Rafli 10-Nov
16 Mohammad Ravie Maulana The R.O Barbershop Paser BRIS Rafli 11-Nov
17 Gunawan Gun's Barbershop Tanah Grogot BRIS Rafli 11-Nov
18 Yurie Jamboel Barbershop Penajam Paser Utara BRIS Rafli 11-Nov
19 Fatulrahman Jamboel Barbershop Penajam Paser Utara BRIS Rafli 11-Nov
20 Jefry Mangkuto Scala Barber & Altri Tenggarong BRIS Rafli 11-Nov
21 Shochibul U'lum Psycutherapy Samarinda BRIS Rafli 12-Nov
22 Abdul Malik Malik Barberhouse Jenebora L BRIS Rafli 12-Nov
23 Kayis Bars Barbershop Balikapapan Wira 12-Nov
24 Ichbal Dwi Prasetyo - BRIS Rafli 11-Nov
25 Rangga Adi Rizaldy Metropolis Barbershop Sangatta Kutim Sangatta BRIS Rafli 13-Nov
26 Pajri Rismawan Tangga Barbershop Samarinda M Adam 13-Nov
27 Anwar Setiawan Barbershop Rumah Kaubun Kutim L Adam 13-Nov
28 Andyinsap Dcuts Barbershop Samarinda L Adam 14-Nov
29 Hadi Pratama Dcuts Barbershop Samarinda XXL Adam 14-Nov
30 M.Solihin Pulang2ganteng L Adam 14-Nov
31 M.Fadliyannur Barbershop Yousuf Samarinda L Adam 14-Nov
32 Tedi Mahesa Putra - Samarinda M Adam 14-Nov
33 Muhammad Idris D'Cello Barbershop Samarinda L Adam 16-Nov
34 Adlin Nur Widodo Adlin Barbershop Samarinda BRIS Rafli 16-Nov
35 Jenggotpalsu Bohemian's Barber Samarinda M Adam 16-Nov
36 Djanoer Djanoer Barber Samarinda L Adam 17-Nov
37 Ryan Antoni Hardiyanto Awier's Barbershop Samarinda XL Adam 18-Nov
38 Dyan Herdiansyah (IanJr) Jooxbox Samarinda L Adam 18-Nov
39 Fredo Valentino Blitar BRIS Rafli 19-Nov
40 Erwin Barberstreet Samarinda L Adam 19-Nov
41 Nurul Qodrian Outcast Barbershop Samarinda M Adam 19-Nov
42 Budi Susanto Victory Style Samarinda M Adam 19-Nov
43 M Yunus YA SCHEERMES Balikpapan XL list 19-Nov
44 Andra Barilas Balikpapan L list 19-Nov
45 D'Lard D'Lard Biak L Adam 20-Nov
46 D'Lard D'Lard Biak M Adam 20-Nov
47
48
49
50

Segumpal Rambut
1 Rafli L
2 Yusbroh L
3 Wira L
4 Idham XL
5 Ul L
6 Beck L
7 Shrek XXL
Barber Terror
1 M
2 M
3 L
4 L
5 XL
6 XXL