Estimasi Budget Acara PT.

Textile One Indonesia

No Item Ukuran Volume Harga satuan Total Keterangan

1 Tiket
- Tiket Masuk Weekend 100 Rp 72,500 Rp 7,250,000

Rp 7,250,000
2 Entertainment & Perlengkapan
- Soundsystem 3000watt + 1 Rp 1,500,000 Rp 1,500,000
- MC Acara + Fasilitator Game 2 Rp 1,250,000 Rp 2,500,000
- Organ Tunggal 1 Rp 2,000,000 Rp 2,000,000

Rp 6,000,000
3 Tenda dan Perlengkapan
- Tenda Lokal 7 Rp 350,000 Rp 2,450,000

Rp 2,450,000
4 Lunch
- Lunch Box (Nasi, Ayam + Mineral Mcd/Kfc) 100 Rp 30,000 Rp 3,000,000
- Snack Box 100 Rp 15,000 Rp 1,500,000

Rp 4,500,000

Grand Total Budget Rp 20,200,000

 Estimasi Budget Acara PT. Textile One Indonesia

No Item Ukuran Volume Harga satuan Total Keterangan

1 Tiket
- Tiket Masuk Weekday 100 Rp 40,000 Rp 4,000,000

Rp 4,000,000
2 Entertainment & Perlengkapan
- Soundsystem 3000watt + 1 Rp 1,500,000 Rp 1,500,000
- MC Acara + Fasilitator Game 2 Rp 1,250,000 Rp 2,500,000
- Organ Tunggal 1 Rp 2,000,000 Rp 2,000,000

Rp 6,000,000
3 Tenda dan Perlengkapan
- Tenda Lokal 7 Rp 350,000 Rp 2,450,000

Rp 2,450,000
4 Lunch
- Lunch Box (Nasi, Ayam + Mineral Mcd/Kfc) 100 Rp 30,000 Rp 3,000,000
- Snack Box 100 Rp 15,000 Rp 1,500,000

Rp 4,500,000

Grand Total Budget Rp 16,950,000