1 Kesekretariatan
Kaos Peserta 200 Pcs Rp. 100,000 Rp. 20,000,000
Kaos Panitia 15 Pcs Rp. 150,000 Rp. 2,250,000
ID Card Peserta dan Panitia 110 Pcs Rp. 10,000 Rp. 1,100,000
TOTAL Rp. 23,350,000
2 Equipment
Sound system 1 Paket Rp. 2,000,000 Rp. 2,000,000
Panggung 1 Buah Rp. 2,000,000 Rp. 2,000,000
Tenda 2 Unit Rp. 500,000 Rp. 1,000,000
Domino 5 Set Rp. 50,000 Rp. 250,000
Sewa Meja + Kursi 1 Pkt Rp. 2,000,000 Rp. 2,000,000
Pengeras Suara 1 Buah Rp. 1,000,000 Rp. 1,000,000
TOTAL Rp. 8,250,000
3 Publikasi & Dokumentasi
Stage Backdrop 1 Unit Rp. 400,000 Rp. 400,000
Baliho 5 bh Rp. 400,000 Rp. 2,000,000
Spanduk 5 Lbr Rp. 150,000 Rp. 750,000
Fotograph/Video Shoot 1 All Rp. 2,000,000 Rp. 2,000,000
TOTAL Rp. 5,150,000
4 Acara
MC 1 OK Rp. 1,000,000 Rp. 1,000,000
Juri 1 Orng Rp. 1,000,000 Rp. 1,000,000
Honor Panitia 15 Orang Rp. 500,000 Rp. 7,500,000
Keamanan All Rp. 1,000,000
TOTAL Rp. 10,500,000
5 Hadiah
TOTAL Rp 60,580,000
9 Lain Lain
Biaya Lain-Lain Rp 2,000,000
TOTAL Rp 2,000,000
TTD