RENCANA ANGGARAN BIAYA - GAMBIR

No Item Qty Satuan Price Amount Ppn Pph Total Yang Diterima Keterangan
I Sewa
a Videotron 1 Set Rp 10,000,000 Rp 10,000,000 Rp 1,100,000 Rp 200,000 Rp 10,900,000
b Venue 1 Lokasi Rp 15,000,000 Rp 15,000,000 Rp 1,650,000 Rp 300,000 Rp 16,350,000 half price Rental
c Soundsystem 1 Set Rp 6,500,000 Rp 6,500,000 Rp 715,000 Rp 130,000 Rp 7,085,000
d Genset 40kva/12 jam 1 Unit Rp 5,500,000 Rp 5,500,000 Rp 605,000 Rp 110,000 Rp 5,995,000
e Kursi 100 Set Rp 50,000 Rp 5,000,000 Rp 550,000 Rp 100,000 Rp 5,450,000
f Meja 5 Set Rp 80,000 Rp 400,000 Rp 44,000 Rp 8,000 Rp 436,000
g Mobil Pick Up 1 Unit Rp 650,000 Rp 650,000 Rp 71,500 Rp 13,000 Rp 708,500
Subtotal I Rp 46,924,500
II Printing
a Cetak Foto & frame 17 Pcs Rp 500,000 Rp 8,500,000 Rp 9,435,000 Rp 170,000 Rp 17,765,000 80 x 120
b T-Shirt 100 Pcs Rp 75,000 Rp 7,500,000 Rp 8,325,000 Rp 150,000 Rp 15,675,000
c Souvenir 100 Pcs Rp 250,000 Rp 25,000,000 Rp 27,750,000 Rp 500,000 Rp 52,250,000
Subtotal II Rp 85,690,000
III Translok Media
a Translok Media 10 Orang Rp 500,000 Rp 5,000,000 Rp 550,000 Rp 550,000 Rp 5,000,000
b Man Power 10 Orang Rp 2,500,000 Rp 25,000,000 Rp 2,750,000 Rp 2,750,000 Rp 25,000,000
c. Transport Influencer 16 Orang Rp 2,500,000 Rp 40,000,000 Rp 4,400,000 Rp 4,400,000 Rp 40,000,000
Subtotal III Rp 70,000,000

Grand Total Rp 202,614,500.00

NOTE :
Nama Bank : Bank Mandiri
No. Rekening : 0700-000-920152
Atas Nama : Yayasan Suara Hati Perempuan
Cabang : Warung Buncit