Pertikawan

1 Pendaftaran
Peserta 8 750,000 6,000,000
Bindamping 2 1,000,000 2,000,000
2 Biaya transportasi pergi 10 1,300,000 13,000,000
3 Biaya transportasi pulang 10 1,300,000 13,000,000
4 Uang saku 10 600,000 6,000,000
JUMLAH 40,000,000
PKHP Part III
1 Piala 16 150,000 2,400,000
2 Konsumsi Panitia 3 4 30 10,000 3,600,000
3 ATK 300,000
4 Piala Tetap 360,000
5 Honor Juri 3 300,000 900,000
6 konsumsi Juri 3 4 3 20,000 720,000
7 Sewa Sound Sistem 4 150,000 600,000
8 Cetak Undangan 20 1,000 20,000
9 Baju Oblong 30 50,000 1,500,000
10 Sablon Baju Panitia 30 30,000 900,000
11 Kelistrikan 1,300,000
12 Biaya Transportasi 4 300,000 1,200,000
13 Biaya Tak Terduga 1,000,000
14 Sewa Kursi 50 1,000 50,000
17 Cetak ID Cart 30 5,000 150,000
JUMLAH 15,000,000
40,000,000
15,000,000
55,000,000