Scribd Logo
Upload

Welcome to Scribd!

  • Bogor

    Uploaded by

    Jxjdjd Ffjj
    11 views2 pages
    This document provides a budget plan for an event organized by PT. Jasa Sarana with a total budget of Rp116,800,000. The budget includes costs for production items like stages, decorations, LED screens, sound systems, and generators. It also includes costs for event management like manpower, talents, technical support, meals, and additional costs. The budget is valid for 7 days and requires a 50% down payment with the remaining 50% to be paid on the event day. Any changes to items or specifications must be requested at least 7 days before the event. Contact details are provided for further questions.

    Original Description:

    Copyright

    © © All Rights Reserved

    Available Formats

    XLS, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    This document provides a budget plan for an event organized by PT. Jasa Sarana with a total budget of Rp116,800,000. The budget includes costs for production items like stages, decorations, LED screens, sound systems, and generators. It also includes costs for event management like manpower, talents, technical support, meals, and additional costs. The budget is valid for 7 days and requires a 50% down payment with the remaining 50% to be paid on the event day. Any changes to items or specifications must be requested at least 7 days before the event. Contact details are provided for further questions.

    Copyright:

    © All Rights Reserved
    Download as XLS, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xls, pdf, or txt
    11 views2 pages

    Bogor

    Uploaded by

    Jxjdjd Ffjj
    This document provides a budget plan for an event organized by PT. Jasa Sarana with a total budget of Rp116,800,000. The budget includes costs for production items like stages, decorations, LED screens, sound systems, and generators. It also includes costs for event management like manpower, talents, technical support, meals, and additional costs. The budget is valid for 7 days and requires a 50% down payment with the remaining 50% to be paid on the event day. Any changes to items or specifications must be requested at least 7 days before the event. Contact details are provided for further questions.

    Copyright:

    © All Rights Reserved
    Download as XLS, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xls, pdf, or txt
    of 2

    RENCANA ANGGARAN BIAYA

    Client : PT. Jasa Sarana


    Project :
    Date : Jl. Sindang Palay No.2, Ciateu
    Location : Bandung 40252, Jawa Barat - Indonesia
    PIC : 089-535-777-3-777
    Contact : 7ruang.eventmanagement@gmail.com

    JUMLAH
    NO ITEM VOL SATUAN HARGA SATUAN SUB TOTAL
    HARI EVENT
    1 2 3 4 5 6 7 8
    PRODUCTION
    1 STAGE
    1.1 Mini stage 4x5 tinggi 40cm + garden 20 M2 1 1 Rp 400,000 Rp 8,000,000
    1.2 Backdrop stage 3x5 15 Meter 1 1 Rp 240,000 Rp 3,600,000
    TOTAL BIAYA STAGE : Rp 11,600,000
    2 DEKORASI
    2.1 Welcome gate 4x5 m 1 Unit 1 1 Rp 5,000,000 Rp 5,000,000
    2.2 Wall of fame 3x8 1 Unit 1 1 Rp 2,500,000 Rp 2,500,000
    2.3 Backdrop photobooth 4x3 1 Unit 1 1 Rp 2,500,000 Rp 2,500,000
    2.4 Kursi sofa 8 8 Pcs 1 1 Rp 50,000 Rp 400,000
    2.5 Meja 4 4 Pcs 1 1 Rp 50,000 Rp 200,000
    2.6 Kursi futura + skriting 30 20 Pcs 1 1 Rp 30,000 Rp 600,000
    2.7 Tenda rooders 5x20 100 Meter 1 1 Rp 200,000 Rp 20,000,000
    TOTAL BIAYA DEKORASI : Rp 31,200,000
    3 LED VIDEOTRONE
    3.1
    LED 3x3 cover frame + breket 9 Unit 1 1 Rp 750,000 Rp 6,750,000
    TOTAL BIAYA LED : Rp 6,750,000
    4 SOUND SYSTEM
    4.1 Sound 10.000watt 1 Set Rp 5,000,000 Rp 5,000,000
    TOTAL BIAYA SOUND SYSTEM : Rp 5,000,000
    5 GENSET
    5.1 Genset 60 KVA 1 Unit 1 1 Rp 5,250,000 Rp 5,250,000
    TOTAL BIAYA GENSET : Rp 5,250,000
    6 Lain Lain
    6.1 kipas ac besar 6 6 Unit 1 1 Rp 300,000 Rp 1,800,000
    6.2 pacul + pita 8 8 Unit 1 1 Rp 50,000 Rp 400,000
    TOTAL BIAYA MULTIMEDIA SYSTEM : Rp 2,200,000
    EVENT MANAGEMENT
    7 MAN POWER MANAGEMENT
    7.1 Show director 1 Person 1 1 Rp 3,500,000 Rp 3,500,000
    7.2 Creative 1 Person 1 1 Rp 2,000,000 Rp 2,000,000
    7.3 Production asistain 1 Person 1 1 Rp 2,000,000 Rp 2,000,000
    7.4 Floor director 1 Person 1 1 Rp 1,500,000 Rp 1,500,000
    7.5 Crew runner 1 Person 1 1 Rp 1,000,000 Rp 1,000,000
    TOTAL BIAYA MANPOWER LAINNYA : Rp 10,000,000
    8 TALENT
    8.1 MC 1 Person 1 1 Rp 6,000,000 Rp 6,000,000
    8.2 Electone 1 Team 1 1 Rp 5,000,000 Rp 5,000,000
    TOTAL BIAYA TALENT LAINNYA : Rp 11,000,000
    9 TECHNICAL SUPPORT
    9.1 Handy Talky 8 Unit 1 1 Rp 75,000 Rp 600,000
    9.2 Clearcom 8 Unit 1 1 Rp 350,000 Rp 2,800,000
    TOTAL BIAYA TECHNICAL SUPPORT LAINNYA : Rp 3,400,000
    10 MEALS
    10.1 Meals 10 Person 1 1 Rp 40,000 Rp 400,000
    TOTAL BIAYA TECHNICAL SUPPORT LAINNYA : Rp 400,000
    11 ADDITIONAL COST
    11.1 Additional Cost 1 unit 1 1 Rp 30,000,000 Rp 30,000,000
    Rp
    TOTAL BIAYA ADDITIONAL COST LAINNYA : 30,000,000
    TOTAL BIAYA : Rp 116,800,000

    Catatan :
    1. Harga Diluar PPN
    2. Validity : 7 Hari
    3. Payment : 50% DP, 50 % Saat Hari H
    4. Term & Condition : Perubahan, Penambahan atau pengurangan Alat / Spectek minimal H-7 sebelum acara
    5. Untuk Pertanyaan dan Info lebih lanjut Hubungi :
    1. Rega Budiman : 0818288815
    2. Gilang Yudiantara : 089655247654

    Approved By, Best Regards,


    ( ) Rega Budiman
    * Mohon diisi nama, tanda tangan & stempel ( Project Manager )

    You might also like