No Pengeluaran Harga Satuan Jumlah

1 Perlengkapan
Pembuatan Panggung 22,000,000 22,000,000
Sewa Alat Musik 10,000,000 10,000,000
Genset 2,000,000 4 8,000,000
Lampu Sorot 1,000,000 5 5,000,000
Lampu Tambahan 500,000 20 10,000,000
Banner Sponsor 250,000 10 2,500,000
Sewa Tempat(Lapangan) 60,000,000 60,000,000
Poster 25,000 100 2,500,000
Divisi Kreatif 50,000,000 50,000,000
Barikade Panggung 10,000,000 10,000,000
Peralatan Sponsor 15,000,000 15,000,000
2 Ticket
Presale 1,2,3 20,000 3000 60,000,000
3 Konsumsi
Snack 20,000 200 4,000,000
Air Mineral 3,000 200 600,000
4 Hiburan
a. MC
Choky Sitohang 20,000,000 20,000,000
b. Guest Star
Fourtwnty 50,000,000 50,000,000
Reality Club 50,000,000 50,000,000
Diskoria 25,000,000 25,000,000
5 Keamanan
Polisi 1,000,000 20 20,000,000
Walkie Talkie 50,000 15 750,000
Taser 100,000 10 1,000,000
Total 426,350,000