BUDGETING TURNAMEN FUTSAL

@Gor Olahraga Sukoharjo

PRICE
ITEM Qty Day Cost Total
PERTANDINGAN
1 Sewa Stadion 1 -Rp - -
2 Crew Inti 12 2 -Rp 250,000- -Rp 6,000,000-
3 Keamanan 2 2 -Rp 150,000- -Rp 600,000-
4 Dinas Kesehatan/Rumah Sakit
1 2 -Rp 300,000- -Rp 600,000-
5 PMI 1 2 -Rp 300,000- -Rp 600,000-
6 Steward 16 2 -Rp 100,000- -Rp 3,200,000-
7 Announcer 1 2 -Rp 300,000- -Rp 600,000-
PERLENGKAPAN
8 Meja dan Kursi 1 2 -Rp 500,000- -Rp 1,000,000-
ATK
9 ATK 1 1 -Rp 500,000- -Rp 500,000-
10 ID Card 50 1 -Rp 10,000- -Rp 500,000-
KONSUMSI
11 Makan Siang 50 2 -Rp 20,000- -Rp 2,000,000-
12 Makan Sore 50 2 -Rp 20,000- -Rp 2,000,000-
13 Makan Pagi 50 2 -Rp 20,000- -Rp 2,000,000-
14 Air mineral 7 2 -Rp 50,000- -Rp 700,000-
TAMBAHAN
15 Izin Keramaian 1 1 -Rp 2,500,000- -Rp 2,500,000-
16 Media (Dokumentasi) 1 2 -Rp 500,000- -Rp 1,000,000-
17 Tiket 1 1 -Rp 500- -Rp 500-
18 Cetak MMT + ABoard 1 1 -Rp 10,000,000- -Rp 10,000,000-
19 Laundry 1 1 -Rp 50,000- -Rp 50,000-
20 Biaya tak terduga 1 2 -Rp 500,000- -Rp 1,000,000-
TOTAL -Rp 34,850,500-

AGENCY FEE Rp. 10,000,000