RENCANA RAB REALISASI RAB

Seminar Kit 100 Rp 65,000 Rp 6,500,000 Seminar Kit 100 Rp 60,000

Honor pembicara 1 Rp 2,000,000 Rp 2,000,000 Honor pembicara 1 Rp 2,000,000
Honor Moderator 1 Rp 1,000,000 Rp 1,000,000 Honor Moderator 1 Rp 1,000,000
Konsumsi 100 Rp 50,000 Rp 5,000,000 Konsumsi 100 Rp 35,000
Dekorasi 1 Rp 2,500,000 Rp 2,500,000 Dekorasi 1 Rp 3,000,000
Sertifikat 1 Rp 500,000 Rp 500,000 Doorprize 1 Rp 1,500,000
Doorprize 1 Rp 2,000,000 Rp 2,000,000 Banner/Spanduk 1 Rp 1,500,000
Photobooth 1 Rp 2,500,000 Rp 2,500,000 Sewa kantong kursi 70 Rp 5,000
Banner/Spanduk 1 Rp 2,000,000 Rp 2,000,000 cetak foto album 1 Rp 600,000
pengajian 1 Rp 1,500,000
souvenir pasien 100 Rp 13,000

TOTAL
PEMASUKAN
SISA
RAB
Rp 6,000,000
Rp 2,000,000
Rp 1,000,000
Rp 3,500,000
Rp 3,000,000
Rp 1,500,000
Rp 1,500,000
Rp 350,000
Rp 600,000
Rp 1,500,000
Rp 1,300,000

Rp 22,250,000
Rp 19,250,000
Rp 20,000,000
Rp 750,000