NO

Keterangan

FREQUENCY
UNIT

Price per Item

Venue
Grand Jatra Hotel Balikpapan

SHOW AND EQUIPMENT

LIGHTING
SOUND
DEKORASI
OTHER

MEALS
REHEARSEL
SHOW TIME

QUANTITY
UNIT

TALENT
MC
DANCE TARI SAMAN
MODERN DANCE

250

PACK

Rp

150,000

30
30

PERSON
PERSON

Rp
Rp

25,000
25,000

1
1
1

PERSON
Group
Group

Rp
Rp
Rp

3,500,000
3,500,000
2,500,000

EVENT ORGANIZER FEE

Price are excluding PPN & including PPH

50% down payment before the event
The remaining balance after the event (maximum 7 days
If the event cancelled by client 3 (three) days prior to the event, 50% down payment is non refundable

Prepared by,

Anna Ainaz

Rencana Anggaran Biaya

CLIENT
PROJECT
DESCRIPTION
DATE
LOCATION

: PT. ISS INDONESIA

: MODE
: BEST EMPLOYEE & GOLDEN HEART AWARDS PT.ISS

: 3 WULAN
: GRAND JATRA HOTEL

Sub Total

Rp

TOTAL

REMARKS

37,500,000
TOTAL

Rp
Rp
Rp
Rp

Rp

37,500,000

6,000,000
5,000,000
3,500,000
500,000
TOTAL

Rp
Rp

BACKDROP DLL
Rp

14,500,000

750,000
750,000
TOTAL

TALENT & EO
TALENT & EO
Rp

1,500,000

TOTAL

Rp

9,500,000

SUB TOTAL

Rp

63,000,000

Rp
Rp
Rp

3,500,000
3,500,000
2,500,000

GRAND TOTAL

Approved by,

PT.ISS Balikpapan

Rp
Rp

12,600,000
75,600,000

20%