Rencana Anggaran Biaya Reuni Eksekusi 95

2021
No Subject Qty Freq Price/Unit Subtotal
1 Venue
lokasi acara 1 pax 1 time Rp 11,000,000 Rp 11,000,000
Kebersihan Venue 1 pax 1 time Rp 500,000 Rp 500,000

2 Production
panggung 1 unit 1 time Rp 1,000,000 Rp 1,000,000
Concept decoration 1 pax 1 time Rp 750,000 Rp 750,000
Sound System 1000 watt + ALAT BAND 1 pax 1 time Rp 2,000,000 Rp 2,000,000
kursi lipat 200 pax 1 time Rp - Rp -
Gate Package (gerbang utama) 1 pax 1 time Rp 1,000,000 Rp 1,000,000
alat band 1 pax 1 time Rp - Rp -
tenda panggung 6x6m 1 pax 1 time Rp - Rp -
3 Venue Decoration Set and Production
tenda 6x20m 1 pax 1 time Rp - Rp -
back drob 1 pax 1 time Rp 500,000 Rp 500,000
photo booth 1 pax 1 time Rp 500,000 Rp 500,000
photo jadul print 1 pax 1 time Rp 300,000 Rp 300,000
modul foto jadul 1 pax 1 time Rp 500,000 Rp 500,000
4 Tallent Support (All In)
band 1 pax 1 time Rp - Rp -
dangdut electune 1 pax 1 time Rp - Rp -
5 Sunatan Masal
Biaya Sunat 8 orang 1 time Rp - Rp -
sarung 8 orang 1 time Rp - Rp -
baju Koko 8 orang 1 time Rp - Rp -
Amplop Untuk anak yang disunat 8 orang 1 time Rp - Rp -
Tumpeng 1 pax 1 time Rp - Rp -
Konsumsi Sunatan Masal 50 pax 1 time Rp - Rp -

6 donor Darah
Snack pendonor 1 pax 1 time Rp - Rp -
Bubur kacang pendonor 1 pax 1 time Rp - Rp -
5 Operational
sekretariat (konsumsi rapat panitia, dll) 1 pax 1 event Rp 500,000 Rp 500,000
6 konsumsi
Meals All alumni and Talent 220 unit 1 event Rp 15,000 Rp 3,300,000
7 Gimic
kaos 200 unit 1 event Rp 200,000 Rp 40,000,000
8 Promosi (SPANDUK & BALIGO) 1 pax 1 event Rp 500,000 Rp 500,000
9 biaya tak terduga Rp - Rp -
10 Doorprize 1 pax 1 event Rp -
TOTAL Rp 62,350,000