RENCANA ANGGARAN BIAYA

PEMALANG COFFE EVENT

TAHUN 2022

Nama Kegiatan : Latte Competition

Waktu Kegiatan : 25 -26 Juni 2022
Tempat Kegiatan : Gor Kridanggo Pemalang
No. Rincian unit keterangan Harga Satuan Total
I. Belanja Barang Perlengkapan Latte Art
1. MESIN ESPRESSO DOUBELGRUP (sewa) 1 3 day Rp 3,000,000 Rp 9,000,000
2. MESIN ESPRESSO SINGLE GRUP (sewa) 1 2 day Rp 1,500,000 Rp 3,000,000
3. GRINDER ESPRESSO (Sewa) 3 2 day Rp 1,000,000 Rp 6,000,000
4. TAMPER ESPRESSO MESIN 2 2 alat Rp 384,000 Rp 1,536,000
5. KNOC BOX / TEMPAT KOPI 2 2 alat Rp 170,000 Rp 680,000
6. SCELING DIGITAL / TIMBANGAN KOPI 2 2 alat Rp 1,200,000 Rp 4,800,000
7. KUAS CLINING KOPI 4 2 alat Rp 25,000 Rp 200,000
8. TAMPER MATE PORTALKOPI 2 2 alat Rp 50,000 Rp 200,000
9. TAMPER RATA KOPI 2 2 alat Rp 150,000 Rp 600,000
10. MILK JUG LATTE 600 ML 2 2 alat Rp 750,000 Rp 3,000,000
11. MILK JUG LATTE 350 ML 4 2 alat Rp 250,000 Rp 2,000,000
12. GELAS LATTE 210 -240 36 1 gelas Rp 150,000 Rp 5,400,000
13. SERBET MESIN ESPRESSO 12 1 buah Rp 30,000 Rp 360,000
14. MICROFIBER 2 lusin Rp 200,000 Rp 400,000
15. SERBET MEJA 2 lusin Rp 120,000 Rp 240,000
16. GALON 19 LT (cleo) 8 buah Rp 70,000 Rp 560,000
17. APRON LOMBA 12 buah Rp 250,000 Rp 3,000,000
18. ICE BOX besar 2 buah Rp 800,000 Rp 1,600,000
19. SENDOK CUPPING 4 alat Rp 150,000 Rp 600,000
21. TIMER 2 alat Rp 215,000 Rp 430,000
22. TEMPAT CUCI ALAT 1 alat Rp 500,000 Rp 500,000
23. SLANG AIR FLEXIBEL 20 liter Rp 15,000 Rp 300,000
24 HAND GHROVE 12 boks Rp 150,000 Rp 1,800,000
25 TRAE/NAMPAN 4 buah Rp 80,000 Rp 320,000
26 GROUP HEAD BRUSH 2 alat Rp 25,000 Rp 50,000
27. KABEL ROL 50 M SIAP PAKAI LUBANG 4 4 3 alat Rp 300,000 Rp 3,600,000
28. GELAS ESPRESSO 12 pcs Rp 30,000 Rp 360,000
29. SELANG AIR 50 Meter Rp 10,000 Rp 500,000
30. GENSET 1 2 day Rp 3,500,000 Rp 7,000,000
II. Belanja Bahan Lomba Latte Art
1. FRESH MILK 24 liter Rp 25,000 Rp 600,000
2. BLEND KOPI ESPRESSO 8 kg Rp 300,000 Rp 2,400,000
3. TISSUE MEJA JURI 6 pcs Rp 20,000 Rp 120,000
4. SPONS 4 pcs Rp 5,000 Rp 20,000
5. SABUN CUCI 1 pcs Rp 10,000 Rp 10,000
6. ICE KRISTAL 5 pcs Rp 10,000 Rp 50,000
III. Belanja Operasional
1. THROPY MILKJUG KAYU LASER 3 buah Rp 250,000 Rp 750,000
2. ATK, FOTO COPY/PENGGANDAAN, JILID, DLL 1 Paket Rp 1,500,000 Rp 1,500,000
KONSUMSI RAPAT PANITIA DAN TEKNIKAL
3. MEETING 1 paket Rp 3,500,000 Rp 3,500,000
4. MOBILITAS PANITIA 2 2 Hari Rp 500,000 Rp 1,000,000
TRANSPORTASI JURI TIKET KERETA PP (2 juri
5 bintang) 4 Tiket Rp 500,000 Rp 2,000,000
12 KAOS PESERTA 32 pcs Rp 100,000 Rp 3,200,000
13 KAOS PANITIA 25 pcs Rp 100,000 Rp 2,500,000
14 KAOS JURI 4 pcs Rp 100,000 Rp 400,000
15 BANNER SELAMAT DATANG (1x4) 2 buah Rp 120,000 Rp 240,000
18 BALIHO KEGIATAN (4x6) 3 buah Rp 720,000 Rp 2,160,000
19 EXBANNER 4 buah Rp 170,000 Rp 680,000
20 POSTER KEGIATAN 86 buah Rp 20,000 Rp 1,720,000
21 MEJA DAN KURSI PESERTA DAN JURI (sewa) 36 2 day Rp 10,000 Rp 720,000
22 SOUND 1 2 Rp 2,000,000 Rp 4,000,000
23 MASKER 3 boks Rp 30,000 Rp 90,000
24 PAKET DATA DAN PULSA TELP 10 paket Rp 200,000 Rp 2,000,000
25 HAND SANITAIZER 500 ML 20 botol Rp 80,000 Rp 1,600,000
25 SERTIFIKAT PESERTA, JURI DAN PANITIA 56 pcs Rp 10,000 Rp 560,000
26 SERTIFIKAT PEMENANG 3 pcs Rp 10,000 Rp 30,000
27 HT (sewa) 13 buah Rp 150,000 Rp 1,950,000
29 NAME TAG JURI, PESERTA, PANITIA, STIKER 60 buah Rp 15,000 Rp 900,000
30 VIDIO EDITING (2 Camera,Gimbal, Tripod, Audio 1 day Rp 3,500,000 Rp 7,000,000
Recorder) 2
31 MOBILISASI ALAT PIC UP 2 2 day Rp 300,000 Rp 600,000
LIPUTAN LANGSUNG (Proyektor, 2 Camera, operator,
32 teknisi, video switcher HD, 3 tripod, video recorder) 1 day Rp 4,250,000 Rp 8,500,000
2
33. Penginapan Juri 3 2 day Rp 450,000 Rp 2,700,000
34. Publikasi Digital 1 paket Rp 3,000,000 Rp 3,000,000
35. Cetak Stiker Brand Kegiatan 1 paket Rp 300,000 Rp 300,000
36. Cendramata Juri 3 paket Rp 300,000 Rp 300,000
Backdrop Tempat Tamu Undangan (6x2) 1 buah Rp 360,000 Rp 360,000
Backdrop Foto Cetak Ditempat (2x3) 1 buah Rp 180,000 Rp 180,000
Penginapan Panitia 1 3 wisma Rp 1,500,000 Rp 4,500,000
Penginapan Peserta (perkamar 2 orang) 16 2 kamar Rp 400,000 Rp 12,800,000
Cetak Foto Ditempat 300 2 Lembar Rp 5,000 Rp 3,000,000
Plakat Juri 3 buah Rp 250,000 Rp 750,000
IV. Belanja Operasional Seleksi Online
1. KONSUMSI JURI SELEKSI ONLINE 3 boks Rp 30,000 Rp 90,000
2. KONSUMSI PANITIA SELEKSI ONLINE 5 boks Rp 30,000 Rp 150,000
3. LAPTOP (sewa) 2 buah Rp 150,000 Rp 300,000
4. KUOTA INTERNET 1 paket Rp 300,000 Rp 300,000
7. AKOMODASI JURI 2 orang Rp 100,000 Rp 200,000
8. AKOMODASI PANITIA 5 orang Rp 100,000 Rp 500,000
V. Belanja Hadiah
1. Hadiah juara 1 Latte Art 1 orang Rp 4,000,000 Rp 4,000,000
2. Hadiah juara 2 Latte Art 1 orang Rp 3,000,000 Rp 3,000,000
3. Hadiah juara 3 Latte Art 1 orang Rp 2,000,000 Rp 2,000,000
4. Hadiah juara DoorPrize 1 Latte Art 1 orang Rp 750,000 Rp 750,000
5. Hadiah juara DoorPrize 2 Latte Art 1 orang Rp 500,000 Rp 500,000
6. Hadiah juara DoorPrize 3 Latte Art 1 orang Rp 250,000 Rp 250,000
VI. Belanja Pelengkapan
a. Stand Bazar
1. Stand Sponsor Indoor 20 2 day Rp 150,000 Rp 6,000,000
2. Stand Sponsor Outdoor 25 2 day Rp 500,000 Rp 25,000,000
b. Panggung Sharing Session
1. Meja 2 pic Rp 25,000 Rp 50,000
2. Kursi 4 pic Rp 15,000 Rp 60,000
3. Taplak meja 2 pic Rp 20,000 Rp 40,000
4. Dekor taman 1 2 day Rp 350,000 Rp 700,000
5. Line Standing Barrier 20 pic Rp 285,000 Rp 5,700,000
6. Karpet 2 pic Rp 360,000 Rp 720,000
c. Pameran Atribut Polri
Dekor Pameran Atribut Polri 1 paket Rp 10,000,000 Rp 10,000,000
d. Pameran Foto
1. Dekor Taman untuk Pameran Foto 15 2 day Rp 350,000 Rp 10,500,000
e. Perlengkapan
Keterangan

sewa
sewa
sewa
sewa
sewa
sewa
sewa
sewa
sewa
sewa
sewa
buy
buy
buy
buy
buy
buy
buy
buy
buy
buy
buy
buy
buy
buy
sewa
buy
buy
sewa
buy
buy
buy
buy
buy
buy

buy
buy

fee
sewa

fee
buy
buy
buy
buy
buy
buy
buy
sewa
sewa
buy
buy
buy
buy
buy
sewa
buy

sewa
sewa
sewa
buy
fee
buy
 buy
buy
buy
fee
fee
buy
buy

buy
buy
sewa
buy
fee
fee

fee
fee
fee
fee
fee
fee

sewa
sewa

sewa
sewa
buy
sewa
buy
sewa

sewa

sewa
 RENCANA ANGGARAN BIAYA
PEMALANG COFFE EVENT
TAHUN 2022

Nama Kegiatan : Latte Competition

DP 1 UNTUK OPRATIONAL AWAL
Waktu Kegiatan : 25 -26 Juni 2022 PANITIA PCE
Tempat Kegiatan : Gor Kridanggo Pemalang

No. I. Belanja Barang Perlengkapan Latte Art unit keterangan Unit price Total Description
1 MESIN ESPRESSO DOUBELGRUP (sewa) 1 3 day Rp 3,000,000 Rp 9,000,000 sewa
2 MESIN ESPRESSO SINGLE GRUP (sewa) 1 2 day Rp 1,500,000 Rp 3,000,000 sewa
3 GRINDER ESPRESSO (Sewa) 3 2 day Rp 1,000,000 Rp 6,000,000 sewa
4 APRON LOMBA 12 2 buah Rp 250,000 Rp 6,000,000 sewa
5 PAKET DATA DAN PULSA TELP 10 2 paket Rp 200,000 Rp 4,000,000 buy
6 FRES MILK 24 2 liter Rp 25,000 Rp 1,200,000 buy
7 BLEND KOPI ESPRESSO 3 2 kg Rp 300,000 Rp 1,800,000 buy
8 THROPY MILKJUG KAYU LASER 3 2 buah Rp 200,000 Rp 1,200,000 buy
9 ATK, FOTO COPY/PENGGANDAAN, JILID, DLL 1 2 Paket Rp 1,500,000 Rp 3,000,000 buy
10 KONSUMSI RAPAT PANITIA DAN TEKNIKAL MEETING 1 2 paket Rp 3,500,000 Rp 7,000,000 fee
11 TRANSPORTASI JURI TIKET KERETA PP (2 juri bintang) 4 2 Tiket Rp 500,000 Rp 4,000,000 fee
12 SNACK PANITIA 20 1 boks Rp 25,000 Rp 500,000 buy
13 KAOS PESERTA 32 1 pcs Rp 100,000 Rp 3,200,000 buy
14 KAOS PANITIA 25 pcs Rp 100,000 Rp 2,500,000 buy
15 KAOS JURI 4 pcs Rp 100,000 Rp 400,000 buy
16 HT (sewa) 10 buah Rp 150,000 Rp 1,500,000 sewa
17 PAPAN JUARA 3 pcs Rp 50,000 Rp 150,000 buy
18 NAME TAG JURI, PESERTA, PANITIA, STIKER 60 buah Rp 40,000 Rp 2,400,000 buy
19 1 2 day Rp 3,500,000 Rp 7,000,000
VIDIO EDITING (2 Camera,Gimbal, Tripod, Audio Recorder) sewa
20 MOBILISASI ALAT PIC UP 2 2 day Rp 300,000 Rp 600,000 sewa
21 LIPUTAN LANGSUNG (Proyektor, 2 Camera, operator, 1 2 day Rp 4,250,000 Rp 8,500,000
teknisi, video switcher HD, 3 tripod, video recorder) sewa
22 KONSUMSI JURI SELEKSI ONLINE 2 boks Rp 30,000 Rp 60,000 buy
23 KONSUMSI PANITIA SELEKSI ONLINE 5 boks Rp 30,000 Rp 150,000 buy
24 LAPTOP (sewa) SELEKSI ONLINE 2 buah Rp 150,000 Rp 300,000 sewa
25 KUOTA INTERNET SELEKSI ONLINE 1 paket Rp 300,000 Rp 300,000 buy
26 SNACK JURI ONLINE 2 3 boks Rp 25,000 Rp 150,000 buy
27 SNACK PANITIA ONLINE 5 boks Rp 25,000 Rp 125,000 buy
28 AKOMODASI JURI SELEKSI ONLAINE 2 orang Rp 100,000 Rp 200,000 fee
29 AKOMODASI PANITIA SELEKSI ONLINE 5 orang Rp 100,000 Rp 500,000 fee
II. Belanja Bahan Lomba Latte Art Rp 74,735,000 dp 1

Ketua Pemalang coffee event Bendahara Pemalang coffee event

Doni Setiyawan Rafika Putri

NO rek bank : ……………….. No. Hp : ………………………….

A/n :…………………..
No. Hp : ………………………..
 RENCANA ANGGARAN BIAYA
PEMALANG COFFEE EVENT
TAHUN 2022

Nama Kegiatan : Latte Art Competition

Waktu Kegiatan : 25 -26 Juni 2022
Tempat Kegiatan : Gor Kridanggo Pemalang
No. Rincian Vol Satuan Harga Satuan
I. Belanja Barang Perlengkapan Latte Art
a. Stand Bazar 3
1. Stand Sponsor Indoor 1 set / 2 hari Rp 150,000
2. Stand Sponsor Outdoor (3x3) 3 set / 2 hari Rp 500,000
b. Panggung Sharing Session 2
1. Meja 1 2 Rp 25,000
2. Kursi 4 2 Rp 15,000
3. Taplak meja 1 2 Rp 20,000
4. Dekor taman 1 2 Rp 350,000
5. Line Standing Barrier 10 2 Rp 285,000
6. Karpet 1 2 Rp 360,000
c. Pameran Atribut Polri 2
Dekor Pameran Atribut Polri 1 1 Rp 10,000,000
d. Pameran Foto 1
1. Dekor Taman untuk Pameran Foto 15 set / 2 hari Rp 350,000
e. Alat
1. Rol Kabel 50M 4 buah Rp 245,000
2. Rol Kabel 3M 20 buah Rp 25,000
3. Blower Kipas 6 buah / 2 hari Rp 400,000
4. Lighting Dekor 4 buah / 2 hari Rp 250,000
5. Meja Tamu 3 buah / 2 hari Rp 12,000
6. Kursi Tamu 25 buah / 2 hari Rp 20,000
7. Papan nama meja 4 buah Rp 15,000
8. TV LED 32 Inch 6 buah / 2 hari Rp 700,000
9. Sound In door 4 buah / 2 hari Rp 1,500,000
10. Gapura 3 set Rp 3,000,000
11. Photo Booth 2 3 Rp 180,000
12. Banner Informasi 2 buah Rp 180,000
13. level Stage 2 buah Rp 500,000
14. Mockup 1 paket Rp 1,500,000
15. II. Belanja Bahan Lomba Latte Art 10 pack Rp 35,000
16. Backdrop Panggung atas (3X2) 1 buah Rp 180,000
17. Backdrop Panggung atas (6X2) 1 buah Rp 360,000
18. Backdrop Bazar Kopi (3x2) 1 buah Rp 180,000
19. Banner dekorasi tiang (6X0,75) 6 buah Rp 135,000
20. Kain Dekorasi Backdrop (8x3) 1 Paket Rp 556,000
21. Tiang Stand 20 buah Rp 100,000
 II. Belanja Konsumsi
1. Snack Tenaga Pembantu 30 pack / 2 hari Rp 10,000
2. Makan Tenaga Pembantu (2 kali) 60 pack / 2 hari Rp 15,000
Minum Tenaga Pembantu 10 dus Rp 55,000
III. Belanja Upah
1. Tenaga Pembantu Pelaksana 30 orang / 2 hari Rp 200,000

BANNER SELAMAT DATANG (1x4) 2

BALIHO KEGIATAN (4x6) 3

36

Backdrop Tempat Tamu Undangan (6x2) 1 buah

Backdrop Foto Cetak Ditempat (2x3) 1 buah
Penginapan Panitia 1 3 wisma
Penginapan Peserta (perkamar 2 orang) 16 2 kamar
Cetak Foto Ditempat 300 2 Lembar
VI.

20
Stand Sponsor Outdoor

Banner sejarah polres pemalang

Backdrop Panggung atas sharing session (3X2)

Snack Tenaga Pembantu (2 kali)

 Makan Tenaga Pembantu (3 kali)
Snack Juri (2 kali) 3 2 boks
Makan Juri (3 kali) 3 2 boks
Snack Panitia (2 kali) 20 2 boks
Makan Panitia (3 kali) 20 2 boks
air mineral botol 600ML 5 2 dus
snack dan minum tamu undangan 1 2 paket

1. Juri Bintang 2 2 day

2. Juri Lokal 1 2 day
3. MC 2 2 day
4.
 Total Keterangan

0
Rp 300,000 #VALUE!
Rp 3,000,000 #VALUE!
0 sewa
Rp 25,000 50000
Rp 60,000 480000
Rp 20,000 40000
Rp 700,000 1400000
Rp 2,850,000 57000000
Rp 360,000 720000
0
Rp 10,000,000 10000000
0
Rp 10,500,000 sewa

Rp 980,000 beli
Rp 500,000 beli
Rp 4,800,000 sewa
Rp 2,000,000 sewa
Rp 72,000 sewa
Rp 1,000,000 sewa
Rp 60,000 beli
Rp 8,400,000 sewa
Rp 12,000,000 sewa
Rp 9,000,000 beli
Rp 360,000 2160000
Rp 360,000 beli
Rp 1,000,000 beli
Rp 1,500,000 jasa
Rp 350,000 beli
Rp 180,000 beli
Rp 360,000 beli
Rp 180,000 beli
Rp 810,000 beli
Rp 556,000 beli
Rp 2,000,000 beli
Rp 600,000 beli
Rp 1,800,000 beli
Rp 550,000 beli

Rp 12,000,000 jasa

120000
720000

10000

15000

360000 360000 buy

180000 180000 buy
1500000 4500000 fee
400000 12800000 fee
5000 3000000 buy
20000 0
 25000 0
25000 150000
30000 180000
20000 2400000
25000 3000000
50000 500000
500000 1000000

Rp 2,000,000 8000000 fee

Rp 1,500,000 3000000 fee
Rp 800,000 3200000 fee
fee

\
 RENCANA ANGGARAN BIAYA
BHAYANGKARA EXPO LATTE ART COMPETITION
2022

Nama Kegiatan : Latte Art Competition

Waktu Kegiatan : 24 -26 Juni 2022
Tempat Kegiatan : Gor Kridanggo Pemalang
KETERANGAN
NO. RINCIAN UNIT
vol/hari satuan
I. Belanja Barang Perlengkapan Latte Art
1 Mesin Espresso Doble grup lomba 2 3 alat
3 Grinder Espresso 2 3 alat
4 Tamper Espresso Mesin OCD / rata kopi 2 3 alat
5 Knoc Box / Tempat Kopi 2 3 alat
6 Sceling Digital / Timbangan Kopi 2 3 alat
7 Kuas Clining Kopi 1 set 1 0 alat
8 Tamper Mate Portal Kopi 2 3 alat
9 Tamper Kopi / klik tamper 2 3 alat
10 Milk Jug Latte 600 ml 3 3 alat
11 Milk Jug Latte 350 ml 3 3 alat
12 Gelas Latte 200 12 0 Pcs
14 Microfiber 40 x 40 kain lap 12 3 Pcs
15 Gelas Espresso 60 ml 6 3 alat
16 Galon 19 Lt isi ualang cleo 8 0 Pcs
17 Apron Lomba 12 0 Pcs
18 Ice Box sedang 2 3 Pcs
20 Timer / stopwatch casio 2 3 alat
21 sofhcase sedang 1 3 alat
22 Trae / Nampan lapis karet 3 3 alat
23 Group Head Brush mesin 2 3 alat
24 Hand Grove / sarung tangan 3 x 56 3 0 box
26 cupping bowl kaca 8 3 alat
27 kontainer piring 53,5 x 42,2 x 17,5 cm 1 0 alat
28 Ember tempat air cuci alat 2 0 alat
II. Phublikasi Kegiatan
8 Stiker Branding Kegiatan 1 paket
12 Paket Kuota Internet 1 paket
III. Perlengkapan Sharimg Sassion
Sendok Cupping 6 1 pcs
Gelas Cupping 5 1 pcs
Ketel Elektri 1 1 pcs
Server Gelas Kaca 600ml 2 1 pcs
Poor Over V60 1 1 pcs
Termo Suhu Air 1 1 pcs
Mixology 1 1 paket
 Grinder Latina N600 1 1 pcs
IV. Perlengkapan
6 Plastik Tempat Sampah 5 pak
24 HT 5 2 buah
VI. Akomodasi
4 Transport Juri (Tiket Kereta PP) 2 2 paket
5 Sewa Mobil Mobilitas Panitia (23-26) 1 4 paket
6 Sewa Mobil Antar Jemput Juri (25-27) 1 3 paket
7 BBM Mobilitas Panitia 1 4 paket
8 BBM Mobilitas Juri 1 3 paket
VII. Hadiah dan Kenang-kenangan
1 Thropy Ucapan Terima Kasih 1 1 orang
2 Goodie Bag acara 15 1 paket
5 Thropy Juara 3 1 orang
6 Hadiah Juara I 1 1 orang
7 Hadiah Juara II 1 1 orang
Hadiah Juara III 1 1 orang
Hadiah Juara IV 1 1 orang
8 Doorprize Peserta 7 1 orang
VIII. Perlengkapan Sekretariat
1 Nametag Juri, Peserta dan Panitia 72 buah
2 Banner Bagang (2x1) 1 pcs
Cetak Proposal 20 1 pcs

3 ATK 1 paket
IX. Konsumsi Technical Meeting
6 Snack MC 2 1 boks
7 Snack Juri 3 1 boks
8 Snack Peserta 32 1 boks
9 Snack Panitia 15 1 boks
X. Jasa
1 Juri Tamu 2 2 orang
2 Juri Lokal 1 2 orang
3 MC 3 2 orang
4 Roasting Greenbeans 10 1 paket
XI. Bahan Lomba Latte Art
1 Fresh Milk 24 Liter
2 Greenbeans Kopi 10 Kg
3 Tissue Meja Juri 6 Pcs
4 Spons 4 Pcs
5 Sabun Cuci 1 Pcs
TOTAL
 NGGARAN BIAYA
O LATTE ART COMPETITION
2022

Competition
ni 2022
nggo Pemalang
HARGA SATUAN TOTAL KETERANGAN

Rp 2,000,000 Rp 12,000,000 sewa

Rp 1,000,000 Rp 6,000,000 sewa
Rp 200,000 Rp 200,000 sewa
Rp 300,000 Rp 300,000 sewa
Rp 300,000 Rp 600,000 sewa
Rp 70,000 Rp 70,000 beli
Rp 75,000 Rp 150,000 sewa tokped
Rp 200,000 Rp 1,200,000 beli
Rp 75,000 Rp 675,000 sewa tokped
Rp 65,000 Rp 585,000 sewa
Rp 75,000 Rp 900,000 beli
Rp 9,700 Rp 116,400 beli
Rp 45,000 Rp 270,000 beli tokped
Rp 30,000 Rp 240,000 beli
Rp - Rp - sponsor
Rp 100,000 Rp 600,000 Sewa
Rp 91,200 Rp 182,400 beli
Rp 400,000 Rp 1,200,000 sewa tokped
Rp 25,000 Rp 225,000 sewa
Rp 30,000 Rp 60,000 beli
Rp 56,000 Rp 168,000 beli tokped
Rp 50,000 Rp 400,000 sewa
Rp 40,000 Rp 40,000 beli
Rp 75,000 Rp 150,000 beli

Rp 300,000 Rp 300,000 beli

Rp 300,000 beli

Rp 35,000 Rp 210,000 sewa

Rp 55,000 Rp 275,000 Sewa
Rp 300,000 Rp 300,000 sewa
Rp 80,000 Rp 160,000 sewa
Rp 45,000 Rp 45,000 sewa
Rp 20,000 Rp 20,000 sewa
Rp 1,200,000 Rp 1,200,000 sewa
Rp 700,000 Rp 700,000 Sewa

Rp 35,000 Rp 175,000 beli

Rp 50,000 Rp 500,000 sewa

Rp 250,000 Rp 1,000,000 beli

Rp 300,000 Rp 1,200,000 sewa
Rp 300,000 Rp 900,000 sewa
Rp 100,000 Rp 400,000 sewa
Rp 200,000 Rp 600,000 sewa

Rp 250,000 Rp 250,000 beli

Rp 70,000 Rp 1,050,000 beli
Rp 250,000 Rp 750,000 beli
Rp 4,000,000 Rp 4,000,000 hadiah
Rp 3,000,000 Rp 3,000,000 hadiah
Rp 2,000,000 Rp 2,000,000 hadiah
Rp 450,000 Rp 450,000 hadiah
Rp 150,000 Rp 1,050,000 hadiah

Rp 6,000 Rp 432,000 beli

Rp 60,000 Rp 60,000 beli
Rp 35,000 Rp 700,000 beli

Rp 12 Rp 12 beli

Rp 20,000 Rp 40,000 beli

Rp 25,000 Rp 75,000 beli
Rp 20,000 Rp 640,000 beli
Rp 20,000 Rp 300,000 beli

Rp 2,000,000 Rp 8,000,000 jasa

Rp 1,500,000 Rp 3,000,000 jasa
Rp 800,000 Rp 4,800,000 jasa
Rp 40,000 Rp 400,000 jasa

Rp - Rp - Sponsor
Rp - Rp - Support
Rp 20,000 Rp 120,000 beli
Rp 5,000 Rp 20,000 beli
Rp 10,000 Rp 10,000 beli
Rp 65,463,812
926800
463400

500000
125000
 BHAYANGKARA EXPO LATTE ART COMPETITION
2022

Nama Kegiatan : Latte Art Competition

Waktu Kegiatan : 24 -26 Juni 2022
Tempat Kegiatan : Gor Kridanggo Pemalang
KETERANGAN
NO. RINCIAN UNIT HARGA SATUAN
vol/hari satuan
I. Belanja Barang Perlengkapan Latte Art
1 Mesin Espresso Doble grup lomba 1 3 alat Rp 2,000,000
2 Mesin Espresso Single grup standby 1 3 alat Rp 1,000,000
3 Grinder Espresso 2 3 alat Rp 800,000
VI. Akomodasi
4 Transport Juri (Tiket Kereta PP) 2 2 Rp 250,000
VII. Hadiah dan Kenang-kenangan
1 Posisi I
Posisi II
Posisi III
Posisi IV
Best Taste Latte
Goodie Bag posisi IV
Doorprize untuk Peserta Latte Art
Goodie Bag Juri 3 orang Rp 300,000
TOTAL
N

TOTAL KETERANGAN

Rp 6,000,000 sewa
Rp 3,000,000 sewa
Rp 4,800,000 sewa

Rp 1,000,000 beli

Rp 900,000 beli
Rp 15,700,000