RAB KEGIATAN MATVAGANZA

Uraian Vol Satuan Harga Jumlah

NO.
1 2 3 4 5
1 Allin
1.1 Penunjang Event 10,250,000
Dekorasi 1 Paket 8,000,000 8,000,000
Meja ( VIP Guest ) 3 set 250,000 750,000
Sofa ( VIP Guest ) 3 set 500,000 1,500,000
1.2 Kebutuhan Penunjang Event 33,000,000
Sound system + Lighting + Led 1 Paket 15,000,000 15,000,000
Alat Band 1 Paket 3,000,000 3,000,000
Loswatt PLN 1 Paket 10,000,000 10,000,000
Genset 1 Paket 5,000,000 5,000,000
1.3 Talent 33,500,000
Talent Nasional *Tentative 1 Grup 15,000,000 15,000,000
MC 2 Orang 1,500,000 3,000,000
Wayang 1 Paket 15,000,000 15,000,000
Pembaca Doa 1 Orang 500,000 500,000
1.4 Kebutuhan Lain nya 40,500,000
Umbul - Umbul 1 Paket 2,000,000 2,000,000
Permith 1 Paket 10,000,000 10,000,000
Konsumsi Vip 1 Paket 5,000,000 5,000,000
Carnavil (3x3 NO FLORING) UMKM 10 1 Paket 5,000,000 5,000,000
Merch 1 Paket 2,500,000 2,500,000
Carnavil (3x3 + Floring) 5 Tenda 1 Paket 5,000,000 5,000,000
Konsumsi Talent 1 Paket 5,000,000 5,000,000
Prepartion Team 1 Paket 6,000,000 6,000,000
Jumlah 117,250,000
1.5 Fee EO 18% 21,105,000
Tentative

Total 138,355,000