Rincian Anggaran

Blocknote 100 bh @ Rp 6.000,Handband 36 bh @Rp 20.000,Headband 30 bh @ Rp 15,000,Spidol permanen 5 bh @ Rp 7.000,Lem

Kain putih 4x1m
Kain hitam 4x1m
Tali tampar
Art paper 45 lbr @ Rp 3.000,Banner 1x1m
Isolasi
Lilin 170 bh @ 1.000,Kardus
Tanaman
Keramik
Semen
Kertas karton 3 lbr @ Rp 2.000,Kaos panitia 36 bh @ Rp 50.000,Face painting
Lampion 3 bh
Acara
Konsumsi panitia
Makan siang + makan sore 36bh @ Rp 20.000,Aqua 2 kardus @ Rp 16.000,Konsumsi peserta
Mountea 9 dus @ Rp 17.000,-

Rp 600.000,Rp 720.000,Rp 450.000,Rp 35.000,Rp 10.000,Rp 50.000,Rp 50.000,Rp 30.000,Rp 135.000,Rp 50.000,Rp 15.000,Rp 170.000,Rp 40.000,Rp 10.000,Rp 100.000,Rp 10.000,Rp 6.000,Rp 864.000,Rp 150.000,Rp 100.000,Rp 500.000,-

TOTAL

Rp 5.000.000,-

Rp 720.000,Rp 32.000,Rp 153.000,-