No Keterangan Pengeluaran

1 Senam Best Performance 500,000

2 Senam Best Costume 300,000
3 Juara 1 Mobile Legend 1,000,000
4 Juara 2 Mobile Legend 500,000
5 Top Player Mobile Legend 200,000
6 Juara 1 Single man 500,000
7 Juara 2 Single man 300,000
8 Juara 1 Double man 600,000
9 Juara 2 Double man 400,000
10 Juara 1 Double woman 300,000
11 Juara 2 Double woman 200,000
12 Juara 1 Futsal 1,000,000
13 Juara 2 Futsal 500,000
14 Futsal top score 200,000
15 Juara 1 Tenis Meja 300,000
16 Juara 2 Tenis Meja 200,000
17 Juara 1 Catur 200,000
18 Juara 2 Catur 100,000
19 Bola Kerucut Cowok top score 200,000
20 Lomba joget balon Cewek 200,000
21 Lomba joget balon Cowok 200,000
22 Balap Karung cowok 200,000
23 Balap Karung cewek 200,000
24 Handphone Samsung 1,270,000 1 pcs
25 Goto pel 88,250 1 pcs
26 Strikaan 157,900 1 pcs
27 Tas Pinggang 141,000 1 pcs
30 Air fryer 293,250 1 pcs
31 Raket 440,000 1 pcs
32 Blender 222,000 1 pcs
33 Speaker wireless 70,000 1 pcs
34 powerbank 115,000 1 pcs
Beras 5kg 210,000
Minyak 2L 150,000
35 bendera 39,000 2 pcs
36 corong 65,000 4 pcs
37 bola plastik 36,000 1 pcs
38 Bando balon 33,489 10 pcs
43 Peralatan 500,000
Total 12,130,889
Rp799,111
 Lomba Uang Pendaftaran Total orang Jumlah
Bulutangkis Rp25,000 54 Rp1,350,000 1,150,000
Futsal Rp150,000 6 Rp900,000
ML Rp25,000 52 Rp1,040,000 865,000
Tenis Meja Rp25,000 14 Rp350,000 200,000
Senam Rp20,000 12 Rp240,000 240,000
Catur Rp25,000 10 Rp250,000
Balap Karung 2,455,000
Bola Kerucut 1,150,000
Total Rp4,130,000
Operasional Rp500,000
Income Rp8,800,000

Rp12,930,000

14250
293,250

102,500
 List Dooprize Unit Harga Total
Handphone Samsung 1 1,229,000 1,229,000
Goto pel 1 74,000 74,000
Strikaan 1 150,000 150,000
Rice cooker 1 150,000 150,000
Beras 5kg 3 70,000 210,000
Minyak 2L 3 50,000 150,000
Uang Tunai 1 250,000 250,000
Penonton costum 1 100,000 100,000
 Senam ML Bulutangkis
Best Performance Juara 1 Juara 1 Single man
Best Costume Juara 2 Juara 2 Single man
Juara 1 Double man
Juara 2 Double man

Juara 1 Double woman

Juara 2 Double woman
 Futsal Tenis Meja Catur Bola Kerucut Balap Karung
Juara 1 Juara 1 Juara 1 Juara 1 Juara 1
Juara 2 Juara 2 Juara 2 Juara 2 Juara 2
Juara 1
Juara 2