NO RINCIAN KEGIATAN
1 Temu Para Tokoh
1.2 Konsumsi
1.2.1 Makan untuk Tamu
1.2.2 Snack Tamu
1.2.3 Air Mineral
1.2.4 Aqua Gelas
1.2.5 Buah-Buahan
1.2.6 Buah Tangan Untuk Tamu
1.2.7 konsumsi MC
1.2.9 Konsumsi Guest Star
1.4 Perlengkapan
1.4.1 Tisu
1.4.2 Sewa Kursi Sofa (1 paket x 3 hari = 3 kali sewa)
1.4.3 Sewa Meja (1 paket x 3 hari = 3 kali sewa)
1.4.4 Sewa AC Standing (1 paket x 3 hari = 3 kali sewa)
1.4.5 Sewa Kipas Angin Standing (1 paket x 3 hari = 3 kali sewa)
1.4.6 Sewa Kursi Satuan
1.4.7 Sewa Sound System (1 paket x 3 hari = 3 kali sewa)
1.4.8 Dekorasi
1.4.9 Sewa Gendset (1 paket x 3 hari = 3 kali sewa)
1.4.10 Lighting (1 paket x 3 hari = 3 kali sewa)
1.4.11 Spanduk
1.4.12 Backdrop 6x4
1.4.13 Banner
1.4.14 Sewa Gedung (1 paket x 3 hari = 3 kali sewa)
1.4.15 Baju Panitia
1.4.16 ID Card Panitia
1.4.17 Sewa Karpet (1 paket x 3 hari = 3 kali sewa)
1.4.18 Sewa Screen Projektor (1 paket x 3 hari = 3 kali sewa)
1.4.19 Sewa LCD (1 paket x 3 hari = 3 kali sewa)
1.4.20 Sewa Kebutuhan Aliran Listrik (1 paket x 3 hari = 3 kali sewa)
1.4.21 Sewa Panggung
1.4.22
1.4.23
Total
2 Diskusi Santai
2.1 perlengkapan
Untuk perlengkapan acara offline dijadikan 1
Total
3.2 Konsumsi
3.2.1 Makan untuk Juri
3.2.2 Snack Juri
3.2.3 Air Mineral
3.2.4 Buah-Buahan
3.2.5 Buah Tangan Untuk Juri
3.4 Perlengkapan
3.4.1 Sewa Microfon
3.4.2 Sewa Stand Microfon
Total
4.4 Perlengkapan
4.4.1 Sewa Zoom
4.4.2
Total
5.1 Perlengkapan
5.1.1 Sewa Stan Bazar
5.1.2 Sewa Jasa Bersih-Bersih
5.1.3 Trash Bag
5.1.4 Modal Dana Usaha Bazar
5.1.5 P3K
Total
Total Keseluruhan
AB) DIVISI ACARA KELOMPOK 83
100,000
1 Paket 100,000 100,000
3,890,000
4 Kotak 50,000 200,000
4 Kotak 30,000 120,000
4 Kotak 40,000 160,000
3 Kotak 20,000 60,000
1 Paket 200,000 200,000
4 Orang 250,000 1,000,000
2 Orang 75,000 150,000
1 Paket 2,000,000 2,000,000
129,280,000
4 Orang 2,000,000 8,000,000
4 Orang 70,000 280,000
1 Orang 1,000,000 1,000,000
2 Orang 10,000,000 20,000,000
1 Paket 100,000,000 100,000,000
267,730,000
2 Buah 15,000 30,000
3 Paket 1,000,000 3,000,000
3 Paket 250,000 750,000
3 Paket 750,000 2,250,000
3 Paket 500,000 1,500,000
500 Buah 5,000 2,500,000
3 Paket 3,000,000 9,000,000
1 Paket 1,500,000 1,500,000
3 Paket 1,000,000 3,000,000
3 Paket 1,000,000 3,000,000
1 Paket 500,000 500,000
1 Buah 750,000 750,000
1 Paket 500,000 500,000
3 3 Hari 75,000,000 225,000,000
80 Orang 50,000 4,000,000
80 Orang 5,000 400,000
3 Paket 400,000 1,200,000
3 Paket 350,000 1,050,000
3 Paket 400,000 1,200,000
3 Paket 200,000 600,000
3 Hari 2,000,000 6,000,000
401,000,000
450,000
3 Paket 150,000 450,000
1,010,000
2 Kotak 60,000 120,000
2 Kotak 35,000 70,000
4 Botol 5,000 20,000
1 Paket 200,000 200,000
2 Orang 300,000 600,000
17,340,000
2 Orang 500,000 1,000,000
2 Orang 70,000 140,000
3 Paket 5,000,000 15,000,000
3 Paket 100,000 300,000
3 Paket 300,000 900,000
1,750,000
5 Paket 200,000 1,000,000
5 Paket 150,000 750,000
20,550,000
450,000
3 Paket 150,000 450,000
1,010,000
2 Kotak 60,000 120,000
2 Kotak 35,000 70,000
4 Botol 5,000 20,000
1 Paket 200,000 200,000
2 Orang 300,000 600,000
11,940,000
2 Orang 500,000 1,000,000
2 Orang 70,000 140,000
2 Paket 5,000,000 10,000,000
2 Paket 100,000 200,000
2 Paket 300,000 600,000
200,000
1 Hari 200,000 200,000
13,600,000
6,200,000
10 Paket 150,000 1,500,000
1 Hari 400,000 400,000
10 Buah 30,000 300,000
1 Paket 3,500,000 3,500,000
1 Paket 500,000 500,000
6,200,000
441,350,000
Note