Scribd Logo
Upload

Welcome to Scribd!

  • 25 views

    Rab Festifal Band Bintang Production 2009 Plan 1

    Uploaded by

    Ade Blipapo
    The document provides a budget breakdown for the RAB Festival Band Bintang Production 2009 event. It estimates total costs of Rp22,181,000 which includes Rp9,900,000 for equipment and stages, Rp1,000,000 for guest stars, and Rp2,750,000 for transportation costs including prizes and judge fees. A 10% fee for the event organizer amounts to Rp2,218,100, bringing the grand total budget to an estimated Rp24,399,100.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLS, PDF, TXT or read online from Scribd
    Flag for inappropriate content

    You might also like

    Rab Festifal Band Bintang Production 2009 Plan 1

    Uploaded by

    Ade Blipapo
    25 views10 pages
    The document provides a budget breakdown for the RAB Festival Band Bintang Production 2009 event. It estimates total costs of Rp22,181,000 which includes Rp9,900,000 for equipment and stages, Rp1,000,000 for guest stars, and Rp2,750,000 for transportation costs including prizes and judge fees. A 10% fee for the event organizer amounts to Rp2,218,100, bringing the grand total budget to an estimated Rp24,399,100.

    Original Description:

    Copyright

    © Attribution Non-Commercial (BY-NC)

    Available Formats

    XLS, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    The document provides a budget breakdown for the RAB Festival Band Bintang Production 2009 event. It estimates total costs of Rp22,181,000 which includes Rp9,900,000 for equipment and stages, Rp1,000,000 for guest stars, and Rp2,750,000 for transportation costs including prizes and judge fees. A 10% fee for the event organizer amounts to Rp2,218,100, bringing the grand total budget to an estimated Rp24,399,100.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLS, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xls, pdf, or txt
    25 views10 pages

    Rab Festifal Band Bintang Production 2009 Plan 1

    Uploaded by

    Ade Blipapo
    The document provides a budget breakdown for the RAB Festival Band Bintang Production 2009 event. It estimates total costs of Rp22,181,000 which includes Rp9,900,000 for equipment and stages, Rp1,000,000 for guest stars, and Rp2,750,000 for transportation costs including prizes and judge fees. A 10% fee for the event organizer amounts to Rp2,218,100, bringing the grand total budget to an estimated Rp24,399,100.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLS, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xls, pdf, or txt
    of 10

    RAB FESTIVAL BAND BINTANG PRODUCTION 2009

    No.

    KETERANGAN

    1 PERALATAN PERLENGKAPAN
    - Sound System 20.000 Watt
    - Panggung Utama
    - Tenda
    - Trophy

    UNIT

    SATUAN

    1
    1
    4
    10

    Set
    Set
    Lokal
    Pcs

    SUB TOTAL
    6,000,000
    3,000,000
    100,000
    50,000

    Rp
    Rp
    Rp
    Rp

    6,000,000
    3,000,000
    400,000
    500,000
    Jumlah
    1,500,000
    Jumlah
    3,000,000
    Jumlah
    2,000,000
    Jumlah
    1,000,000
    Jumlah
    500,000
    Jumlah

    2 BINTANG TAMU

    1 Paket

    1,500,000 Rp

    3 KEAMANAN

    1 Paket

    3,000,000 Rp

    4 PERIZINAN

    1 Paket

    2,000,000 Rp

    5 PEMADAM KEBAKARAN

    1 Paket

    1,000,000 Rp

    6 AMBULAN & P3K

    1 Paket

    500,000 Rp

    7 TRANSPORTASI
    - Uang Pembinaan
    Juara I
    Juara II
    Juara III
    Juara Hiburan
    - Honor Juri
    - Transport Official

    1
    1
    1
    1
    3
    1

    750,000
    500,000
    300,000
    100,000
    200,000
    500,000

    Rp
    Rp
    Rp
    Rp
    Rp
    Rp

    750,000
    500,000
    300,000
    100,000
    600,000
    500,000
    Jumlah

    40,000
    20,000
    100,000
    100,000
    10,000

    Rp
    Rp
    Rp
    Rp
    Rp

    120,000
    200,000
    100,000
    100,000
    290,000
    Jumlah

    1 Paket
    1 Paket
    1 paket

    200,000 Rp
    100,000 Rp
    200,000 Rp

    1 Paket

    Rp

    200,000
    100,000
    200,000
    Jumlah
    1,000,000
    Jumlah

    8 KESEKRETARIATAN
    - ATK
    Kertas
    Penggandaan Proposal
    Perlengkapan Alat Tulis
    - Stempel
    - Sertifikat
    9 PUBDEKDOK
    - Publikasi
    - Dekorasi
    - Dokumentasi
    10 KEBERSIHAN
    11 KONSUMSI
    - Makan Official
    - Makan dewan Juri
    - Air Mineral
    - Snack
    12 FEE ORGANIZER (10% Dari Total)

    3
    10
    1
    1
    29

    20
    3
    7
    30

    Band
    Band
    Band
    Band
    Orang
    Paket

    Rim
    Bundel
    Paket
    Pcs
    Lembar

    Orang
    Orang
    Dus
    Bungkus
    Rp

    23,481,000

    10,000
    15,000
    18,000
    5,000

    Rp
    Rp
    Rp
    Rp

    200,000
    45,000
    126,000
    150,000
    Jumlah

    x 10%
    Jumlah

    GRAND TOTAL

    009
    TOTAL

    Rp

    9,900,000

    Rp

    1,500,000

    Rp

    3,000,000

    Rp

    2,000,000

    Rp

    1,000,000

    Rp

    500,000

    Rp

    2,750,000

    Rp

    810,000

    Rp

    500,000

    Rp

    1,000,000

    Rp

    521,000

    Rp

    2,348,100

    Rp

    25,829,100

    RAB FESTIVAL BAND BINTANG PRODUCTION 2009


    No.

    KETERANGAN

    1 PERALATAN PERLENGKAPAN
    - Sound System 20.000 Watt
    - Panggung Utama
    - Tenda
    - Trophy

    UNIT

    Set
    Set
    Lokal
    Pcs

    6,000,000
    3,000,000
    100,000
    50,000

    2 BINTANG TAMU

    1 Paket

    1,000,000

    3 KEAMANAN

    1 Paket

    3,000,000

    4 PERIZINAN

    1 Paket

    2,000,000

    5 PEMADAM KEBAKARAN

    1 Paket

    1,000,000

    6 AMBULAN & P3K

    1 Paket

    500,000

    7 TRANSPORTASI
    - Uang Pembinaan
    Juara I
    Juara II
    Juara III
    Juara Hiburan
    - Honor Juri
    - Transport Official

    1
    1
    1
    1
    3
    1

    500,000
    300,000
    150,000
    100,000
    200,000
    300,000

    8 KESEKRETARIATAN
    - ATK
    Kertas
    Penggandaan Proposal
    Perlengkapan Alat Tulis
    - Stempel
    - Sertifikat
    9 PUBDEKDOK
    - Publikasi
    - Dekorasi
    - Dokumentasi
    10 KEBERSIHAN
    11 KONSUMSI

    1
    1
    4
    10

    SATUAN

    3
    10
    1
    1
    29

    Band
    Band
    Band
    Band
    Orang
    Paket

    Rim
    Bundel
    Paket
    Pcs
    Lembar

    1 Paket
    1 Paket
    1 paket
    1 Paket

    40,000
    20,000
    100,000
    100,000
    10,000

    200,000
    100,000
    200,000

    - Makan Official
    - Makan dewan Juri
    - Air Mineral
    - Snack
    12 FEE ORGANIZER (10% Dari Total)

    20
    3
    7
    30

    Orang
    Orang
    Dus
    Bungkus

    10,000
    15,000
    18,000
    5,000

    Rp 22,181,000

    GRAND TOTAL

    G PRODUCTION 2009
    SUB TOTAL
    Rp
    Rp
    Rp
    Rp
    Rp
    Rp
    Rp
    Rp
    Rp

    Rp
    Rp
    Rp
    Rp
    Rp
    Rp

    Rp
    Rp
    Rp
    Rp
    Rp

    Rp
    Rp
    Rp
    Rp

    6,000,000
    3,000,000
    400,000
    500,000
    Jumlah
    1,000,000
    Jumlah
    3,000,000
    Jumlah
    2,000,000
    Jumlah
    1,000,000
    Jumlah
    500,000
    Jumlah

    TOTAL

    Rp

    9,900,000

    Rp

    1,000,000

    Rp

    3,000,000

    Rp

    2,000,000

    Rp

    1,000,000

    Rp

    500,000

    500,000
    300,000
    150,000
    100,000
    600,000
    300,000
    Jumlah Rp

    1,950,000

    120,000
    200,000
    100,000
    100,000
    290,000
    Jumlah Rp

    810,000

    200,000
    100,000
    200,000
    Jumlah Rp
    1,000,000
    Jumlah Rp

    500,000
    1,000,000

    Rp
    Rp
    Rp
    Rp

    200,000
    45,000
    126,000
    150,000
    Jumlah Rp

    521,000

    Jumlah Rp

    2,218,100

    x 10%

    RAND TOTAL

    Rp

    24,399,100

    RAB FESTIVAL BAND BINTANG PRODUCTION 2009


    No.

    KETERANGAN

    1 PERALATAN PERLENGKAPAN
    - Sound System 15.000 Watt
    - Panggung Utama
    - Tenda
    - Trophy

    UNIT

    Set
    Set
    Lokal
    Pcs

    4,500,000
    3,000,000
    100,000
    50,000

    2 BINTANG TAMU

    1 Paket

    1,000,000

    3 KEAMANAN

    1 Paket

    3,000,000

    4 PERIZINAN

    1 Paket

    2,000,000

    5 PEMADAM KEBAKARAN

    1 Paket

    1,000,000

    6 AMBULAN & P3K

    1 Paket

    500,000

    7 TRANSPORTASI
    - Uang Pembinaan
    Juara I
    Juara II
    Juara III
    Juara Hiburan
    - Honor Juri
    - Transport Official

    1
    1
    1
    1
    3
    1

    500,000
    300,000
    150,000
    100,000
    200,000
    300,000

    8 KESEKRETARIATAN
    - ATK
    Kertas
    Penggandaan Proposal
    Perlengkapan Alat Tulis
    - Stempel
    - Sertifikat
    9 PUBDEKDOK
    - Publikasi
    - Dekorasi
    - Dokumentasi
    10 KEBERSIHAN
    11 KONSUMSI
    - Makan Official

    1
    1
    2
    10

    SATUAN

    3
    10
    1
    1
    29

    Band
    Band
    Band
    Band
    Orang
    Paket

    Rim
    Bundel
    Paket
    Pcs
    Lembar

    1 Paket
    1 Paket
    1 paket

    40,000
    20,000
    100,000
    100,000
    10,000

    200,000
    100,000
    200,000

    1 Paket

    20 Orang

    10,000

    - Makan dewan Juri


    - Air Mineral
    - Snack
    12 FEE ORGANIZER (10% Dari Total)

    3 Orang
    7 Dus
    30 Bungkus

    15,000
    18,000
    5,000

    Rp 20,481,000

    GRAND TOTAL

    G PRODUCTION 2009
    SUB TOTAL
    Rp
    Rp
    Rp
    Rp
    Rp
    Rp
    Rp
    Rp
    Rp

    Rp
    Rp
    Rp
    Rp
    Rp
    Rp

    Rp
    Rp
    Rp
    Rp
    Rp

    Rp
    Rp
    Rp
    Rp

    Rp

    4,500,000
    3,000,000
    200,000
    500,000
    Jumlah
    1,000,000
    Jumlah
    3,000,000
    Jumlah
    2,000,000
    Jumlah
    1,000,000
    Jumlah
    500,000
    Jumlah

    TOTAL

    Rp

    8,200,000

    Rp

    1,000,000

    Rp

    3,000,000

    Rp

    2,000,000

    Rp

    1,000,000

    Rp

    500,000

    500,000
    300,000
    150,000
    100,000
    600,000
    300,000
    Jumlah Rp

    1,950,000

    120,000
    200,000
    100,000
    100,000
    290,000
    Jumlah Rp

    810,000

    200,000
    100,000
    200,000
    Jumlah Rp
    1,000,000
    Jumlah Rp
    200,000

    500,000
    1,000,000

    Rp
    Rp
    Rp

    45,000
    126,000
    150,000
    Jumlah Rp

    521,000

    Jumlah Rp

    2,048,100

    x 10%

    RAND TOTAL

    Rp

    22,529,100

    You might also like