Rincian Anggaran event Bank Mega Pandanaran

Budgeted
No Subject Specification
Cost/unit QTY FreQ

Production
1 Venue Production
1 Sound Indoor Rp 1,125,000.00 2 1 Day
2 MIC Wireless Rp 100,000.00 7 1 Day
3 Clip On Mic Rp 100,000.00 3 1 Day
4 Level peserta Rp 1,500,000.00 1 1 Day
5

7 Par LED 2 set Rp 1,350,000.00 1 1 Day

8 laser
9
10
11
Subtotal

2 Decoration
1
2 stereofoam list Rp 1,000,000.00 1 1 Day
sub total

3 Property
1 Frame backdroop Rp 750,000.00 1 1 Day
2 MMT Rp 1,500,000.00 1 1 Day
3 Kursi Rp 11,500.00 200 1 Day
4 Sterofoam kelompok Rp 25,000.00 4 1 Day
5 mini garden Rp 500,000.00 1 1 Day
6 Meja Peserta Rp 40,000.00 4 1 Day
7 Cover Meja Rp 50,000.00 5 1 Day
8 Sterofoam simbolis 40x60 cm Rp 50,000.00 4 1 Day

subtotal

4 Manpower
1
2 man power Rp 140,000.00 1 1 Day
3 DJ

subtotal
TOTAL DANA
n event Bank Mega Pandanaran

Remarks
Total

Event Rp 2,250,000.00 2 titik Indoor 10.000 wat

Event Rp 700,000.00 7 unit
Event Rp 300,000.00 Peserta Drama Musikal
Event Rp 1,500,000.00 ukuran 7x3m + Karpet Hitam

Event Rp 1,350,000.00 Untuk Efek Dramatisir

Rp 6,100,000.00

Event Rp 1,000,000.00 list back drop

Rp 1,000,000.00

Event Rp 750,000.00 Frame MMT ukuran 7x2m Sisi kanan Kiri

Event Rp 1,500,000.00 Flexi Frontlite laminasi Doff 2 ukuran 7x2m
Event Rp 2,300,000.00 Kursi Futura + cover
Event Rp 100,000.00 Ditempatkan dimeja Peserta
Event Rp 500,000.00
Event Rp 160,000.00
Event Rp 250,000.00 Cover Table + Table Prasmanan
Event Rp 200,000.00 Sign Rewards Sales

Rp 5,760,000.00

Event Rp 140,000.00 2 man power

Rp 140,000.00
Rp 13,000,000.00