RENCANA ANGGARAN BIAYA

DIVISI LOGISTIK
SWARNAFEST 2018

RANCANGAN ANGGARAN BIAYA PADA RANGKAIAN ACARA SWARNAFEST

No Nama Barang Jumlah Harga satuan Harga Total Keterangan

UKM BS MUSIK
1 Pamflet A3 500 Rp2,000 Rp1,000,000
2 Sewa Studio Band (audisi) 12 Rp50,000 Rp600,000
3 Juri 2 Rp300,000 Rp600,000
4 Trophy 3 Rp150,000 Rp450,000
5 ID card 50 Rp5,000 Rp250,000
6 Sertifikat 50 Rp5,000 Rp250,000
7 Cash Money juara 1 1 Rp1,000,000 Rp1,000,000
8 Cash Money juara 2 1 Rp750,000 Rp750,000
9 Cash Money juara 3 1 Rp500,000 Rp500,000
JUMLAH Rp5,400,000
HIMAFI
1 Kwitansi 1 Rp10,000 Rp10,000
2 Tinta stampel 1 Rp15,000 Rp15,000
3 Stampel 1 Rp50,000 Rp50,000
Id card peserta, panitia,
68 Rp3,000 Rp204,000
4 dewan juri
5 Kertas HVS A4 3 Rp35,000 Rp105,000
6 Tinta print 1 Rp65,000 Rp65,000
7 Pulpen 1 Rp25,000 Rp25,000
8 Spidol 5 Rp6,000 Rp30,000
9 Sertifikat peserta dan panitia 250 Rp7,000 Rp1,750,000
10 Banner (3mx4m) 2 Rp240,000 Rp480,000
11 Iklan (cetak dan elektronik) 1 Rp200,000 Rp200,000
12 Internet 1 Rp100,000 Rp100,000
13 Memori kamera 2 Rp65,000 Rp130,000
Makan peserta, panitia dan
68 Rp15,000 Rp1,020,000
14 dewan juri
 Snack peserta, panitia dan
68 Rp7,000 Rp476,000
15 dewan juri
16 Air mineral gelas 3 Rp20,000 Rp60,000
17 Air mineral botol 3 Rp4,000 Rp12,000
18 Hadiah (1, 2 & 3) 1 Rp2,250,000
19 Piala (1, 2 & 3) 1 Rp750,000
20 Juri 3 Rp300,000 Rp900,000
JUMLAH Rp8,632,000
DIMENSI
1 Hadiah ( Juara 1,2&3) 1 Rp2,200,000
2 Trophy 1 Rp700,000 Rp700,000
3 Piagam 50 Rp5,000 Rp250,000
4 Photo Contest 1 Rp500,000 Rp500,000
5 Juri 3 Rp300,000 Rp900,000
6 Banner 1 Rp300,000 Rp300,000
7 Snack 70 Rp5,000 Rp350,000
8 Makan 70 Rp15,000 Rp1,050,000
JUMLAH Rp6,250,000
HMP
1 Penggandaan Proposal 20 Rp30,000 Rp600,000
2 Buku Tamu 2 Rp50,000 Rp100,000
3 Name Tag Panitia 36 Rp20,000 Rp720,000
ATK (Kertas 5 rim, pulpen,
1 Rp500,000 Rp500,000
4 stapler, dll)
5 Sertifikat peserta seminar 150 Rp15,000 Rp2,250,000
Plakat penghargaan pemateri
5 Rp150,000 Rp750,000
6 seminar
7 Hadiah Pemenang Lomba 1 Rp1,500,000 Rp1,500,000
8 Biaya transportasi 5 Rp100,000 Rp500,000
9 Baju panitia 36 Rp100,000 Rp3,600,000
10 Banner 1 Rp750,000 Rp750,000
11 Poster 50 Rp15,000 Rp750,000
12 Biaya Publikasi 1 Rp200,000 Rp200,000
13 Undangan 20 Rp10,000 Rp200,000
14 Dokumentasi 1 Rp500,000 Rp500,000
 Makan Siang + Snack
15 narasumber, peserta seminar 150 Rp20,000 Rp3,000,000
& panitia
Makan Siang + Snack Juri,
16 150 Rp20,000 Rp3,000,000
peserta lomba & panitia
17 Akomodasi narasumber 1 Rp3,500,000 Rp3,500,000
Biaya pendaftaran peserta
100 Rp35,000 Rp3,500,000
18 Seminar
Pemasukan
Biaya pendaftaran peserta
30 Rp100,000 Rp3,000,000
19 Lomba
JUMLAH Rp15,920,000

HMTG

1 sewa 1 bus 3 Rp1,500,000 Rp4,500,000

2 penyewaan alat : Geolistrik 2 Rp1,500,000 Rp3,000,000
3 makan siang 90 Rp15,000 Rp1,350,000
4 penginapan peserta 45 Rp300,000 Rp13,500,000
Biaya registrasi peserta
5 fieldtrip include seminar 30 Rp500,000 Rp15,000,000
Pemasukan
Biaya registrasi peserta
6 seminar 100 Rp25,000 Rp2,500,000
JUMLAH Rp4,850,000
PRAMUKA
1 Umbul-umbul 20 Rp30,000 Rp600,000
2 P3K / Tim Medis 1 Rp250,000 Rp250,000
3 Bambu Besar 9 Rp10,000 Rp90,000
4 Bambu Kecil 14 Rp10,000 Rp140,000
5 Tali Koor 10m 24 Rp13,000 Rp312,000
6 Patok 18cm 4 Rp6,000 Rp24,000
Bendera Merah Putih untuk
7 berbagai
120x180cm 1 Rp50,000 Rp50,000
macam
8 Bendera Tunas 1 Rp15,000 Rp15,000 lomba
9 Bendera Wosm 1 Rp15,000 Rp15,000
10 Bambu Besar 18 Rp10,000 Rp180,000
11 Bambu Kecil 30 Rp10,000 Rp300,000
12 Tali Koor 10m 48 Rp13,000 Rp624,000
13 Patok 18cm 8 Rp6,000 Rp48,000
14 Tenda Panitia Putra 1 Rp300,000 Rp300,000
15 Tenda Panitia Putri 1 Rp300,000 Rp300,000
Tenda Walikota
16
Perkemahan 1 Rp300,000 Rp300,000
17 Tenda Camat Perkemahan 1 Rp300,000 Rp300,000
18 Tenda Tamu / Kehormatan 1 Rp300,000 Rp300,000
Tenda Dapur Umum
19
Panitia 1 Rp300,000 Rp300,000
20 Konsumsi 50 Rp20,000 Rp1,000,000
21 ATK 9 Rp9,000 Rp81,000
22 Sertifikat Peserta 666 Rp10,000 Rp6,660,000
23 Piala Juara 1 1 Rp100,000 Rp100,000
24 Piala Juara 2 1 Rp100,000 Rp100,000
25 Piala Juara 3 1 Rp100,000 Rp100,000
26 Piala Juara Harapan 1 1 Rp50,000 Rp50,000
27 Piala Juara Harapan 2 1 Rp50,000 Rp50,000
28 Piala Juara Harapan 3 1 Rp50,000 Rp50,000
29 Konsumsi Juri 3 Rp20,000 Rp60,000
30 Akomodasi Juri 3 Rp50,000 Rp150,000
31 Tali Pembatas 1 Rp25,000 Rp25,000
32 Nomor Peserta 8 Rp1,000 Rp8,000
33 Lembar Penilaian 1 Rp10,000 Rp10,000
34 Piala Juara 1 1 Rp100,000 Rp100,000
35 Piala Juara 2 1 Rp100,000 Rp100,000
36 Piala Juara 3 1 Rp100,000 Rp100,000
37 Piala Juara Harapan 1 1 Rp50,000 Rp50,000
38 Piala Juara Harapan 2 1 Rp50,000 Rp50,000
39 Piala Juara Harapan 3 1 Rp50,000 Rp50,000
40 Sertifikat Juara 1 9 Rp10,000 Rp90,000
41 Sertifikat Juara 2 9 Rp10,000 Rp90,000
42 Sertifikat Juara 3 9 Rp10,000 Rp90,000
43 Sertifikat Juara Harapan 1 9 Rp10,000 Rp90,000
44 Sertifikat Juara Harapan 2 9 Rp10,000 Rp90,000
45 Sertifikat Juara Harapan 3 9 Rp10,000 Rp90,000
46 Konsumsi Juri 3 Rp20,000 Rp60,000
47 Akomodasi Juri 3 Rp50,000 Rp150,000
48 Tali Pembatas 1 Rp25,000 Rp25,000
49 Nomor Peserta 8 Rp1,000 Rp8,000
50 Lembar Penilaian 1 Rp10,000 Rp10,000
51 Piala Juara 1 1 Rp100,000 Rp100,000
52 Piala Juara 2 1 Rp100,000 Rp100,000
53 Piala Juara 3 1 Rp100,000 Rp100,000
54 Piala Juara Harapan 1 1 Rp50,000 Rp50,000
55 Piala Juara Harapan 2 1 Rp50,000 Rp50,000
56 Piala Juara Harapan 3 1 Rp50,000 Rp50,000
57 Sertifikat Juara 1 5 Rp10,000 Rp50,000
58 Sertifikat Juara 2 5 Rp10,000 Rp50,000
59 Sertifikat Juara 3 5 Rp10,000 Rp50,000
60 Sertifikat Juara Harapan 1 5 Rp10,000 Rp50,000
61 Sertifikat Juara Harapan 2 5 Rp10,000 Rp50,000
62 Sertifikat Juara Harapan 3 5 Rp10,000 Rp50,000
63 Konsumsi Juri 3 Rp20,000 Rp60,000
64 Akomodasi Juri 3 Rp50,000 Rp150,000
65 Lembar Penilaian 1 Rp10,000 Rp10,000
66 Piala Juara 1 1 Rp100,000 Rp100,000
67 Piala Juara 2 1 Rp100,000 Rp100,000
68 Piala Juara 3 1 Rp100,000 Rp100,000
69 Piala Juara Harapan 1 1 Rp50,000 Rp50,000
70 Piala Juara Harapan 2 1 Rp50,000 Rp50,000
71 Piala Juara Harapan 3 1 Rp50,000 Rp50,000
72 Sertifikat Juara 1 9 Rp10,000 Rp90,000
73 Sertifikat Juara 2 9 Rp10,000 Rp90,000
74 Sertifikat Juara 3 9 Rp10,000 Rp90,000
75 Sertifikat Juara Harapan 1 9 Rp10,000 Rp90,000
76 Sertifikat Juara Harapan 2 9 Rp10,000 Rp90,000
77 Sertifikat Juara Harapan 3 9 Rp10,000 Rp90,000
78 Konsumsi Juri 2 Rp20,000 Rp40,000
79 Akomodasi Juri 2 Rp50,000 Rp100,000
80 Area Perlombaan 6 Rp15,000 Rp90,000
81 Papan White Board Kecil 100 Rp15,000 Rp1,500,000
82 Sepidol 100 Rp8,000 Rp800,000
83 Piala Juara 1 Rp100,000 Rp100,000
84 Sertifikat Juara 1 Rp10,000 Rp10,000
85 Konsumsi Pemateri 1 Rp20,000 Rp20,000
86 Akomodasi Pemateri 1 Rp200,000 Rp200,000
87 Tenda Stand 3x3m Kerucut 1 Rp500,000 Rp500,000
88 Brosur 200 Rp1,000 Rp200,000
89 Tali Pembatas BuPer 5 Rp25,000 Rp125,000
90 Biaya Pendaftaran 37 Rp300,000 Rp11,100,000 Pemasukan
JUMLAH Rp8,680,000
HMS
1 Pembicara 3 Rp2,000,000 Rp6,000,000
2 Moderator 1 Rp50,000 Rp50,000
3 Transportasi Pembicara 3 Rp1,700,000 Rp5,100,000
4 Sertifikat 250 Rp10,000 Rp2,500,000
5 Banner 2 Rp70,000 Rp140,000
JUMLAH Rp13,790,000
IBC
1 Copy Proposal 15 Rp10,000 Rp150,000
2 Kertas 1 Rp30,000 Rp30,000
3 Pulsa 2 Rp50,000 Rp100,000
4 Hadiah Peserta (1 & 2) 1 Rp5,000,000 Rp5,000,000
5 Hadiah Hiburan 1 Rp1,350,000 Rp1,350,000
6 Makan Panitia 180 Rp20,000 Rp3,600,000
7 Minum Panitia 10 Rp31,000 Rp310,000
8 Piala 1 Rp2,000,000 Rp2,000,000
9 Shuttlecock 40 Rp70,000 Rp2,800,000
10 Sewa Lapangan 24 Rp1,200,000 Rp28,800,000
11 Banner (4x2) 1 Rp15,000 Rp15,000
12 Backdrop (2,5 x 2) 1 Rp15,000 Rp15,000
13 Medali 20 Rp100,000 Rp2,000,000
14 Baju Panitia 30 Rp90,000 Rp2,700,000
15 Nametag 30 Rp10,000 Rp300,000
16 Stempel 2 Rp65,000 Rp130,000
17 Ticket 1800 Rp10,000 Rp18,000,000
18 Kuota 1 Rp100,000 Rp100,000
19 Poster 150 Rp5,000 Rp750,000
20 Media Partner 5 Rp100,000 Rp500,000
21 Bensin 2 Rp100,000 Rp200,000
JUMLAH Rp68,850,000
IBT
1 Bola Cowo 1 Rp500,000 Rp500,000
2 Bola Cewe 1 Rp500,000 Rp500,000
3 Cat 1 Rp500,000 Rp500,000
4 Papan 2 Rp150,000 Rp300,000
5 Soundsystem 1 Rp350,000 Rp350,000
6 Banner (4 x 5) 2 Rp100,000 Rp200,000
7 Photo Booth 1 Rp100,000 Rp100,000
8 Etil 1 Rp100,000 Rp100,000
9 Perban 1 Rp100,000 Rp100,000
10 Hansaplast 5 Rp20,000 Rp100,000
11 Hot Cream 3 Rp50,000 Rp150,000
12 Obat Merah 1 Rp50,000 Rp50,000
13 Tabel 1 Rp100,000 Rp100,000
14 Piala (1, 2 & 3) 6 Rp100,000 Rp600,000
15 Sertifikat 60 Rp3,000 Rp180,000
16 Wasit (PERBASI) 1 Rp3,000,000 Rp3,000,000
17 Biaya Pendaftaran 32 Rp400,000 Rp12,800,000 Pemasukan
Hanya
memerlukan
Rp
JUMLAH Rp5,000,000
5,000,000
sisanya dari
pemasukan
Persitera
1 Juara (1, 2 & 3) 1 Rp4,500,000
2 Best Player 1 Rp100,000 Rp100,000
3 Top Scorer 1 Rp100,000 Rp100,000
4 Best Supporter 1 Rp300,000 Rp300,000
5 Lapangan 4 Rp1,500,000 Rp6,000,000
6 Piala 1 Rp700,000 Rp700,000
7 Papan Hadiah 5 Rp20,000 Rp100,000
 8 Kertas Sertifikat 32 Rp5,000 Rp160,000
9 Stempel 2 Rp50,000 Rp100,000
10 Poster 32 Rp13,000 Rp416,000
11 Banner (5 x 2) 1 Rp150,000 Rp150,000
12 Banner (3 x 2) 2 Rp90,000 Rp180,000
13 Backdrop Photobooth 1 Rp135,000 Rp135,000
14 Ethylchloride Spray 3 Rp100,000 Rp300,000
15 P3K 2 Rp100,000 Rp200,000
16 Wasit 32 Rp150,000 Rp4,800,000
17 Bola 2 Rp250,000 Rp500,000
18 Air Mineral 12 Rp25,000 Rp300,000
19 Proposal dan LPJ 4 Rp25,000 Rp100,000
20 Undangan 32 Rp5,000 Rp160,000
JUMLAH Rp19,301,000
Tenis Meja
1 BET TENIS 8 Rp100,000 Rp800,000
2 NET TENIS 2 Rp50,000 Rp100,000
3 BOLA TENIS 2 Rp50,000 Rp100,000
ALAT TULIS
4 ( Pena,Buku,Penggaris) 2 Rp10,000 Rp20,000
5 PLUIT 2 Rp30,000 Rp60,000
6 Spanduk 10 Rp30,000 Rp300,000
7 Perbaikan Meja 2 Rp50,000 Rp100,000
8 Konsumsi 16 Rp20,000 Rp320,000
9 ATK 8 Rp15,000 Rp120,000
10 Minum 2 Rp20,000 Rp40,000
Hadiah Tunggal Putra (1, 2
11 & 3) 1 Rp500,000
Hadiah Tunggal Putri (1, 2
12 & 3) 1 Rp500,000
Hadiah Ganda Putra (1, 2
13 & 3) 1 Rp1,000,000
Hadiah Ganda Putri (1, 2 &
14 3) 1 Rp1,000,000
Jumlah Asli
Rp
JUMLAH Rp5,000,000 4,960,000
 URI

1 Pengisi Materi 2 Rp1,500,000.00 Rp3,000,000.00

Biaya Transportasi Pengisi
Materi PP (Jakarta-
2 Lampung) 1 Rp400,000.00 Rp400,000.00
3 Konsumsi 100 Rp5,000.00 Rp500,000.00

4 Sertifikat Peserta 100 Rp10,000.00 Rp1,000,000.00

JUMLAH Rp4,900,000.00
MENWA
1 Hadiah (Juara 1 , 2 & 3) 1 Rp3,250,000
2 Kwitansi 1 Rp10,000 Rp10,000
3 Makan Panitia 30 Rp15,000 Rp450,000
4 Air Mineral 30 Rp20,000 Rp600,000
5 Medali 15 Rp30,000 Rp450,000
6 Banner (3 x 4) 1 Rp240,000 Rp240,000
7 Banner (2 x 0,5) 2 Rp25,000 Rp50,000
8 Sertifikat 3 Rp5,000 Rp15,000
9 Kertas HVS 1 Rp35,000 Rp35,000
10 Tinta Print 1 Rp65,000 Rp65,000
11 Stempel + Tinta 1 Rp50,000 Rp50,000
12 Publikasi 1 Rp100,000 Rp100,000
13 Snack 100 Rp7,000 Rp700,000
JUMLAH Rp6,015,000
DISPLAY
1 Gedung lantai 1
Multiplek 69 Rp60,000 Rp4,140,000
Bingkai Foto Berbagai
40 Rp80,000 Rp3,200,000
Ukuran
Cetak Foto Berbagai
40 Rp20,000 Rp800,000
Ukuran
Perlengkapan Gambar Rp10,000,000
2 Gedung Lantai 2
Multiplek 58 Rp60,000 Rp3,480,000
Perlengkapan Gambar Rp10,000,000
3 Gedung Lantai 3
Photobooth
Multiplek 16 Rp150,000 Rp2,400,000
Perlengkapan Gambar Rp3,000,000
4 Dekorasi Aula
Dekorasi Pintu Aula Rp1,000,000
Foto + Bingkai Rp2,500,000
Dekorasi Panggung Rp1,000,000
5 Keperluan Lapangan
Bendera Kecil 1000 Rp5,000 Rp5,000,000
Bambu 50 Rp25,000 Rp1,250,000
Tali Rp500,000
6 Mural Pak Rektor
Kain Rp3,000,000
Cat Rp5,000,000
7 Keperluan Lain
Baja Ringan 321.2 Rp22,500 Rp7,227,000
Alat Perkakas Rp5,000,000
Patung Burung Flamingo Rp10,000,000
Listring & Lighting Rp10,000,000
8 Neon Box IFEST
Acrilic 20 Rp400,000 Rp8,000,000
Penerangan (lampu + travo
Rp600,000
& kabel)
9 Stand dari Pipa
Pipa Rp300,000
Cat Rp200,000
Foto Rp100,000
JUMLAH Rp97,697,000
TOTAL JUMLAH 270,285,000.00
 RANCANGAN ANGGARAN BIAYA UNTUK HARI PUNCAK

Harga satuan
No Nama Barang Jumlah Harga (Rp) Keterangan
(Rp)
Panggung dan tenda
1 1 Rp20,000,000 Rp20,000,000
rigging full
2 Lightning 1 Rp8,000,000 Rp8,000,000
seng dan barricade 1 Rp25,000,000 Rp25,000,000
3 Soundsystem dan monitor 1 Rp25,000,000 Rp25,000,000
4 Genset Silent 2 Rp3,000,000 Rp6,000,000
1 Rp5,000,000 Rp5,000,000 Payung teduh
5 Alat Band 1 Rp5,000,000 Rp5,000,000 Home Band
1 Rp5,000,000 Rp5,000,000 DJ Lokal
10 Rp500,000 Rp5,000,000 5x5
6 Sarnavil (tenda)
40 Rp350,000 Rp14,000,000 3x3
backdrop dan
7 Banner besar 2 Rp500,000 Rp1,000,000
gerbang lap
sekitaran
panggung dan
8 Banner Sedang 10 Rp300,000 Rp3,000,000
spot-spot
strategis
9 Umbul-umbul 360 Rp100,000 Rp36,000,000
10 Baliho 6 Rp1,000,000 Rp6,000,000
11 Spanduk 10 Rp500,000 Rp5,000,000
12 Poster 500 Rp5,000 Rp2,500,000
13 Stand 25 Rp300,000 Rp7,500,000
Lapangan
15 Peminjaman tempat 1 Rp30,000,000 Rp30,000,000
Saburai
16 Keamanan tempat 1 Rp30,000,000 Rp30,000,000
17 Biaya TIM tenaga Medis 1 Rp3,000,000 Rp3,000,000
Biaya TIM pemadam
18 1 Rp3,000,000 Rp3,000,000
kebakaran
Mobil pemadam
19 2 Rp500,000 Rp1,000,000
kebakaran
Perlengkapan medis dan
20 2 Rp1,000,000 Rp2,000,000
ambulance
 Payung teduh,
afternoon talk,
21 Biaya sewa artis 4 Rp50,000,000
batas senja, DJ
Doppleganger
22 Transportasi Artis 20 Rp500,000 Rp10,000,000
23 Kendaraan artis 1
Rp10,000,000 Rp10,000,000
24 Konsumsi artis 1 Rp5,000,000 Rp5,000,000
25 Cinderamata 1 Rp2,000,000 Rp2,000,000
26 Perfoemance 5 Rp500,000 Rp2,500,000
27 Makeup artis 1 Rp1,500,000 Rp1,500,000
Sendra Tari Masal Unit
28
Budaya ITERA 1 Rp31,700,000 Rp31,700,000
29 Penginapan artis 6 Rp3,000,000 Rp18,000,000
30 Materai 10 Rp7,000 Rp70,000
Cetak surat-surat
31
perizinan 30 Rp3,000 Rp90,000
32 Amplop 10 Rp2,000 Rp20,000 door to door
33 Proposal 200 Rp10,000 Rp2,000,000 Event
1 Rp150,000 Rp150,000 Sekertaris
34 Alat tulis
1 Rp100,000 Rp100,000
35 Kertas 3 Rp36,000 Rp108,000
36 Tinta 1 Rp500,000 Rp500,000
div. perizinan
18
37 Rp100,000 Rp1,800,000 dan keamanan
akomodasi
100
38 Rp6,450 Rp645,000 panitia
39 23 Rp50,000 Rp1,150,000 div. logistik
40 Transpotasi 21 Rp50,000 Rp1,050,000 div. perform
41 28 Rp7,100 Rp198,800 div. humas
42 17 Rp412,000 Rp7,004,000 div. display
43 30 Rp20,000 Rp600,000 div. event
44 5 Rp2,000,000 Rp10,000,000 div. dana
45 Penginapan panitia 1 Rp1,500,000 Rp1,500,000 div. akomodasi
46 Konsumsi panitia 6 Rp300,000 Rp1,800,000 div. akomodasi
2 Rp50,000 Rp100,000 div. humas
47 Kuota internet
1 Rp2,000,000 Rp2,000,000 div. desain
48 30 Rp15,000 Rp450,000 div. event
Konsumsi
49 15 Rp15,000 Rp225,000 div. humas
50 Komunikasi panitia 10 Rp20,000 Rp200,000 div. akomodasi
51 Baju panitia 205 Rp50,000 Rp10,250,000
52 Tiket 100 Rp30,000 Rp3,000,000
53 Nametag 205 Rp10,000 Rp2,050,000
54 Stickers(prodi) 100 Rp5,000 Rp500,000
55 Merchandise (gelang) 100 Rp12,000 Rp1,200,000
56 Merchandise (Kalung) 50 Rp15,000 Rp750,000
57 Merchandise (Kaos) 200 Rp30,000 Rp6,000,000
58 Media Partner 1 Rp30,000,000 Rp30,000,000
59 Merchandise (stickers) 250 Rp5,000 Rp1,250,000
60 Panggung
Tanda Penunjuk Arah Rp5,000,000
Pohon Palem 20 Rp1,500,000 Rp30,000,000
Manekin Rp3,000,000
61 Media Grafity
Multiplek 10 Rp150,000 Rp1,500,000
Rangka Rp500,000 DISPLAY
Tempat Kuliner
Set Kursi Rp5,000,000
62 Desain Panggung
1 Rp10,000,000
Nanas Rp10,000,000
2
Flamingo Rp10,000,000 Rp20,000,000
JUMLAH Rp447,460,800