ESTIMASI BIAYA SMASH MEETING

Royal Kuningan, 12 November 2023

PEMASUKAN
No. Deskripsi Jumlah Biaya Total Biaya
1 Ticketing peserta peserta 100 x Rp500,000 = Rp50,000,000
2 Sponsor 1 x Rp60,000,000 = Rp60,000,000
TOTAL PEMASUKAN Rp110,000,000

PENGELUARAN
No. Deskripsi Jumlah Biaya Total Biaya
1 Venue 135 x Rp500,000 = Rp67,500,000
Coffee break (2x)
Lunch (1x)
2 Fee Narasumber
Profesor 1 x Rp5,000,000 = Rp5,000,000
Dokter Subspesialis 3 x Rp4,000,000 = Rp12,000,000
Dokter Spesialis 2 x Rp3,000,000 = Rp6,000,000
3 Fee Moderator 2 x Rp1,000,000 = Rp2,000,000
4 Fee MC 2 x Rp750,000 = Rp1,500,000
5 Seminar Kit
Pulpen 110 x Rp5,500 = Rp605,000
Goodie bag spunbound 110 x Rp5,000 = Rp550,000
Notebook 110 x Rp6,000 = Rp660,000
Kartu nametag peserta & panitia 125 x Rp1,000 = Rp125,000
Tali lanyard peserta & panitia 125 x Rp4,000 = Rp500,000
6 Backdrop photobooth (2,5 m x 4 m) 10 x Rp200,000 = Rp2,000,000
7 Backdrop panggung (3 m x 6 m) 18 x Rp200,000 = Rp3,600,000
8 Plakat
Narasumber 7 x Rp150,000 = Rp1,050,000
Moderator 2 x Rp150,000 = Rp300,000
9 Biaya SKP 1 x Rp3,000,000 = Rp3,000,000
10 Seragam panitia 25 x Rp50,000 = Rp1,250,000
TOTAL PENGELUARAN Rp107,640,000
NG

Keterangan

100 peserta, 7 narsum, 2 moderator, 2 MC, sisanya panitia

Paket hemat: https://shp.ee/ssxcx7b

Jika mau yg agak cakepan: https://shp.ee/k485qs7
Paket hemat: https://shp.ee/ssxcx7b
https://shp.ee/nenuayk
https://shp.ee/h2qm6be
https://www.vendorbackdrop.com/?gclid=CjwKCAjw-b-kBhB-EiwA4fvKrCdYcWEnZTZZvw9qSMJuT_rhWqMe0DZeJ76KajCu

https://shp.ee/xmkwhgf
https://shp.ee/xmkwhgf
9qSMJuT_rhWqMe0DZeJ76KajCuZiBBgadE72DYshoCMNMQAvD_BwE
DAFTAR CONTOH VENDOR SMASH MEETING
Royal Kuningan, 12 November 2023

No. Deskripsi Nama Vendor Harga Link

1 Paket Hemat seminar kit