HTM/Orang 60 250,000 15,000,000

Anggaran Qty Harga/unit Harga

Tempat 1 5,500,000 5,500,000
Tips keamanan&kebersihan 1 1,000,000 1,000,000
Foto Booth 1 2,700,000 2,700,000
Backdrop Foto 1 3,000,000 3,000,000
Mini band 1 4,000,000 4,000,000
Makanan 60 100,000 6,000,000
Kipas 3 350,000 1,050,000
MC 1 1,500,000 1,500,000
Suvenir 60 60,000 3,600,000
28,350,000
Dana terkumpul (HTM-Sponsor) 19,250,000
Kekurangan dana 9,100,000
Target Peserta 36.40
 Nelma Ezie Puang Hesti Rizky Ifal
1 Andrew 1 Aji 1 Nike 1 Ghena 1 Amar 1
2 Dinda 2 Arman 2 Linda 2 Eci 2 Boy 2
3 Dita 3 Syarief 3 Dinda 3 Renita 3 Adon 3
4 Delin 4 Vita 4 Desti 4 Kiki 4 Argama 4
5 Irma 5 Rina 5 Ullee 5 Tiara 5 Muchsin 5
6 Widi 6 Eja 6 Cica 6 Cemara 6 Ade Wiharso 6
7 Popi Kurus 7 Ipur 7 Hera 7 Andini 7 Fiki 7
8 Ikra 8 tegar 8 Septin 8 Rintis 8 Syafarial 8
9 Dindi 9 Ayu Kodok 9 Cut 9 Sandha 9 Rifki 9
10 Thia 10 Gatya/Iman 10 Ambar 10 April 10 Jodi 10
11 Tidi 11 Giva 11 Ijah 11 Jojo 11 Evan 11
12 Astrid 12 Intan Okto 12 Ica 12 Emir 12 Irvan 12
13 Annisa 13 Arkham 13 Christian 13 hamiriza 13 Ardi/Acim 13
14 Alin 14 Wida 14 14 Iqbal Babol 14 Budiyono 14
15 Patrice 15 Diani 15 15 Papao 15 Diah Pratiwi 15
16 16 Niken Ayu 16 16 Apung 16 Leo Hakam 16
17 17 Dianita Dhamira 17 17 17 Fahmi 17
18 18 18 18 18 Tragedi 18
19 19 19 19 19 teguh 19
20 20 20 20 20 20
21
 Ifal
Bager
Kiki Mepa
Wawan
Yuson
Ai
Bumi
Dendy
Oki
Lando
Mamad
Erik
Sakti
Fitra
Leo
cabo
Denish
Loren
Lando
Indri
Kresna
Iqbal OSIS
No Acara Waktu

1 Registrasi 12:15 12:45

2 Ramah-tamah 12:30 13:30

3 Pembukaan Panitia 13:30 13:35

4 Penyerahan Suvenir ke Sekolah 13:35 13:45

5 Acara Internal 13:45 14:30

6 Fun game
a Video ?
b Doorprise

7 Foto Bersama 14:30 14:45

8 Band 14:45 16:00

9 Penutupan 16:00
10
 Task To Do Back Up Plan
- Meja Pendaftaran
- Suvenir & Goodie Bag
- Prasmanan
- Snack & minuman
- Sound system

- Prasmanan
- Snack, bakso, siomay - Air Mineral Botol 330ml
- Kopi jago

- MC ready
- Speech - Dokumentasi via Handphone Panitia
- Dokumentasi

- Perwakilan Guru
- Dilakukan simbolis dr panitia ke
- Siapa yang menyerahkan ?
perwakilan peserta
- Dummy/suvenir ?

?
?
?
- Tim dokumentasi
- Spot Foto
- Video spot

- Soundsystem ready
- Crew band ready
- Band Internal ready - Band internal
Keterangan