Harga Jumlah

No. Uraian Kegiatan Qty Satuan

(Rp) (Rp)

A. Belanja Bahan ATK

1 Foto Copy 50 paket 20,000 1,000,000
2 Kertas HVS 2 rim 38,000 76,000
3 Amplop 2 pack 35,000 70,000
4 Tinta Print 2 Buah 110,000 220,000
5 Kwitansi 2 Buah 5,000 10,000
6 Stempel Panpel 1 Buah 200,000 200,000
7 Tinta Cap 2 Buah 10,000 20,000
8 Alat Tulis Kantor 1 paket 100,000 100,000
9 Name Tag Panitia 35 Buah 25,000 875,000
10 Name Tag Peserta 300 Buah 25,000 7,500,000
10,071,000

B. Konsumsi
1 Konsumsi Panitia (35 org) 35 Bgks 20,000 700,000
2 Air mineral Botol Mini 4 Dus 60,000 240,000
3 Snack Undangan (50 org) 50 Boks 10,000 500,000
1,440,000

C. Perlengkapan Lainnya
1 Perijinan Keramaian 1 paket 2,500,000 2,500,000
2 Spanduk (5m x 1m) 10 Bh 100,000 1,000,000
3 Flyer 1,000 Lbr 2,500 2,500,000
4 Backdrop Photo Booth (6m x 3m) 1 Buah 600,000 600,000
5 Backdrop Panggung (8m x 4m) 1 Buah 1,000,000 1,000,000
6 Baliho Event (4m x 2m) 2 Buah 260,000 520,000
7 Biaya Bongkar Pasang Baliho 1 paket 200,000 200,000
8 Biaya Keamanan 1 paket 2,000,000 2,000,000
10,320,000

D. Belanja Bahan Operasional

1 Sound Sistem 1 Hari 11,000,000 11,000,000
2 Hadiah Juara Meet Up 1 Paket 1,500,000 1,500,000
3 Thropy Pemenang 100 Buah 100,000 10,000,000
4 Piagam Pemenang 100 Buah 15,000 1,500,000
5 MC 2 Org 1,000,000 2,000,000
6 Sexi dancer, Lady carwash 1 Grup 3,500,000 3,500,000
7 DJ 1 Grup 3,000,000 3,000,000
8 Juri 3 Org 5,000,000 15,000,000
9 Panggung Riging (8mx6m) 1 paket 11,000,000 11,000,000
10 Lighting Panggung 1 paket 10,000,000 10,000,000
11 Genzet 60 KVA 1 paket 2,500,000 2,500,000
12 Instalasi listrik di area 1 - 1,000,000 1,000,000
13 Meja Kursi 15 Paket 50,000 750,000
14 Sewa Tenda Contes 15 Paket 300,000 4,500,000
15 Sewa hotel 3 Kmr 500,000 1,500,000
16 Tshirt 350 Buah 60,000 21,000,000
99,750,000

TOTAL BIAYA
A. Belanja Bahan 10,071,000
B. Konsumsi 1,440,000
C. Perlengkapan Lainnya 10,320,000
D. Belanja Bahan Operasional 99,750,000
121,581,000
 Harga
No. Uraian Kegiatan Qty Satuan
(Rp)

A. Belanja Bahan ATK

1 Foto Copy 50 paket 20,000
2 Kertas HVS 1 rim 38,000
3 Amplop 1 pack 35,000
4 Tinta Print 2 Buah 110,000
5 Kwitansi 2 Buah 5,000
6 Stempel Panpel 1 Buah 35,000
7 Tinta Cap 1 Buah 10,000
8 Alat Tulis Kantor 1 paket 100,000
9 Name Tag Panitia 35 Buah 5,000
10 Name Tag Peserta 300 Buah 25,000

B. Konsumsi
1 Konsumsi Jumat (3x) 30 Bgks 35,000
2 Air mineral Botol Mini 6 Dus 32,000
3 Konsumsi Sabtu (3x) 80 Bgks 35,000

C. Perlengkapan Lainnya
1 Perijinan Keramaian 1 paket 0
2 Spanduk (5m x 1m) 10 Bh 100,000
3 Flyer 1,000 Lbr 750
4 Backdrop Photo Booth (6m x 3m) 1 Buah 360,000
5 Backdrop Panggung (8m x 4m) 1 Buah 800,000
6 Baliho Event (4m x 2m) 2 Buah 160,000
7 Biaya Bongkar Pasang Baliho 1 paket 200,000
8 Biaya Keamanan 1 paket 2,000,000

D. Belanja Bahan Operasional

1 Sound Sistem 1 Hari 0
2 Hadiah Juara Meet Up 1 8 1,500,000
3 Thropy Pemenang 100 Buah 100,000
4 Piagam Pemenang 100 Buah 15,000
5 MC 2 Org 1,000,000
6 Sexi dancer, Lady carwash 1 Grup 3,500,000
7 DJ 1 Grup 3,000,000
8 Juri 3 Org 5,000,000
9 Panggung Riging (8mx6m) 1 paket 17,500,000
10 Lighting Panggung 1 paket 0
11 Genzet 60 KVA 1 paket 0
12 Instalasi listrik di area 1 - 0
13 Meja Kursi 15 Paket 50,000
14 Sewa Tenda contest 1 3,000,000
15 Sewa hotel 3 Kmr 400,000
16 Tshirt 350 Buah 38,000

TOTAL BIAYA
A. Belanja Bahan
B. Konsumsi
C. Perlengkapan Lainnya
D. Belanja Bahan Operasional
Jumlah
(Rp)

1,000,000
38,000
35,000
220,000
10,000
35,000
10,000
100,000
175,000
7,500,000
9,123,000

1,050,000
192,000
2,800,000
4,042,000

0
1,000,000
750,000
360,000
800,000
320,000
200,000
2,000,000
5,430,000

0
1,500,000
10,000,000
1,500,000
2,000,000
3,500,000
3,000,000
15,000,000
17,500,000
0
0
0
750,000
 3,000,000
1,200,000
13,300,000
72,250,000

9,123,000
4,042,000
5,430,000
72,250,000
90,845,000