NAMA HARGA
NO NAMA BARANG JUMLAH SATUAN SATUAN HARGA TOTAL
DIVISI ACARA
1 Honorarium MC 2 orang 2,000,000 4,000,000
2 Total Hadiah 1 buah 10,000,000 10,000,000
3 Piala 3 buah 100,000 300,000
Hadiah Doorprize dan
4 Pertanyaan Terbaik 10 buah 150,000 1,500,000
Honorarium Bintang
5 Tamu 3 tim 30,000,000 90,000,000
6 Honorarium Juri 12 orang 200,000 2,400,000
TOTAL 108,200,000
DIVISI PUBLIKASI DOKUMENTASI
1 Poster Event (A3) 50 lembar 10,000 500,000
2 Flyer (A4) 250 lembar 7,000 1,750,000
3 X Banner 2 buah 65,000 130,000
Spanduk flexy (6 x 1
4 m) 5 buah 175,000 875,000
Billboard Horizontal
5 (5 x 10 m) 2 buah 5,000,000 10,000,000
6 Baligo (5 x 3 m) 3 buah 350,000 1,050,000
7 Tiket 4500 lembar 5,000 22,500,000
8 Mic kabel 2 buah 200,000 400,000
9 Tshirt Panitia 90 buah 55,000 4,950,000
Banner open gate (2
10 x 4 m) 1 buah 120,000 120,000
Banner photo booth
11 (2,5 x 3,5 m) 1 buah 120,000 120,000
TOTAL 42,395,000
DIVISI KEAMANAN
1 Dana Operasional 1 unit 7,500,000 7,500,000
TOTAL 7,500,000
DIVISI KESEKERTARIATAN
1 Sertifikat Peserta 400 buah 3,000 1,200,000
2 Sertifikat Panitia 90 buah 3,000 270,000
3 Kwitansi 5 buah 4,000 20,000
4 Pembuatan Cap 1 buah 80,000 80,000
5 ATK 1 paket 500,000 500,000
6 Co Card Panitia 90 buah 10,000 900,000
Co Card Media
7 Partner 30 buah 5,000 150,000
8 Co Card Crew 100 buah 5,000 500,000
9 Co Card Tenant 25 buah 5,000 125,000
10 Souvenir Peserta 2000 set 10,000 20,000,000
11 Matrai 10 buah 7,000 70,000
TOTAL 24,815,000
DIVISI KONSUMSI
1 Snack Box Soundman 3 dus 10,000 30,000
2 Snack Box Panitia 200 dus 7,000 1,400,000
3 Snack Box Peserta 2000 dus 7,000 14,000,000
4 Snack Box Juri 12 dus 10,000 120,000
Snack Dewan
5 Kehormatan 150 dus 7,000 1,050,000
6 Konsumsi Juri 12 dus 25,000 300,000
7 Konsumsi Panitia 200 dus 10,000 2,000,000
8 Konsumsi Talent 100 dus 20,000 2,000,000
9 Konsumsi Pemateri 3 dus 25,000 75,000
10 Air Mineral 40 dus 25,000 1,000,000
TOTAL 21,975,000
DIVISI MARKETING KOMUNIKASI
1 Pulsa 5 pax 200,000 1,000,000
2 Transportasi 5 pax 1,000,000 5,000,000
Print dan Jilid
3 Proposal 20 bundel 50,000 1,000,000
TOTAL 7,000,000
DIVISI KREATIF DAN DEKORASI
1 Trap Paduan Suara 2 paket 500,000 1,000,000
2 Properti 2 paket 5,000,000 10,000,000
3 Tirai 1 set 2,000,000 2,000,000
4 Properti Bazaar 1 set 2,500,000 2,500,000
TOTAL 15,500,000
DIVISI LOGISTIK
SOUND SYSTEM
1 STANDARD 1 set 600,000 600,000
SOUND SYSTEM HIGH
2 QUALITY 1 set 7,000,000 7,000,000
3 RIGGING 1 SET 1,000,000 1,000,000
4 KAIN HITAM 1 Bal 600,000 600,000
5 PAGAR BARIKADE 2 set 1,200,000 2,400,000
LIGHTING HIGH
6 QUALITY 1 set 4,000,000 4,000,000
7 STAGE SET 1 set 2,000,000 2,000,000
8 STANDING AC 7 buah 150,000 1,050,000
9 STANDING FAN 7 buah 150,000 1,050,000
KAYU PENYANGGA
10 BALIGO 3 set 50,000 150,000
11 STAND BOOTH 25 set 100,000 2,500,000
12 STAND TALENT 3 set 500,000 1,500,000
13 STAND PANITIA 1 set 500,000 500,000
INSTALASI LISTRIK
14 STANDARD 1 set 800,000 800,000
INSTALASI LISTRIK
15 HIGH QUALITY 1 set 1,600,000 1,600,000
16 TRASH BAG 10 pack 29,000 290,000
17 TAMAN DEKORASI 1 set 1,000,000 1,000,000
18 HT + HANDSFREE 30 buah 30,000 900,000
19 COOLER 2 Unit 500,000 1,000,000
MOBIL MINIBUS (EX : unit
20 INNOVA) 12 (sewa) 350,000 4,200,000
unit
21 MOBIL BOX 8 (sewa) 300,000 2,400,000
22 BENSIN 20 driver 100,000 2,000,000
TOTAL 38,540,000
TOTAL KESELURUHAN 265,925,000
SUSUNAN KEPANITIAAN
BILLBOARD HORIZONTAL
T-SHIRT PANITIA
BANNER
Arip Fadillah
Tlp/WA: 085793879377
Line: arifffadillahh
Putri Vidiarti
Tlp/WA: 083820896786
Line: vidiartiputri