NO MATA ANGGARAN URAIAN MEREK VOLUME FREKUENSI SATUAN

1 1.1 HONORARIUM
1.1.2 Manajer 1 12 OK
1.1.3 Kepala Divisi 4 12 OK
1.1.4 Karyawan 22 12
Sub Total
2.1 BIAYA PRODUKSI
2.1.2 Kamera canon 1 6
2.1.3 Tripod pan head 1 6
2.1.4 Audio recorder/microphone 1 6
2.1.5 softwore editing pinnacle 1 6
Sub total
3.1 BIAYA MARKETING
Facebook Ads 1 6
Instagram Ads 1 6
Brochure 100 2
sub total
TOTAL
HARGA JUMLAH

50000 Rp600,000.00
30000 Rp1,440,000.00
20000 Rp5,280,000.00
100000 Rp7,320,000.00
Rp14,040,000.00
50000 Rp300,000.00
30000 Rp180,000.00
5000 Rp30,000.00
15000 Rp90,000.00
Rp29,280,000.00

36000 Rp216,000.00
36000 Rp216,000.00
2000 Rp400,000.00
Rp832,000.00
Rp30,112,000.00