RAB ACARA

NO Kegiatan Kebutuhan Quantity Keterangan

Taplak Rp 1 Pcs Kantor
Nampan Rp 1 Pcs Kantor
Gunting Rp 1 Pcs Kantor
1 Peresmian
Pita Rp 1 Set Beli
MC Rp 2 Prsn Jasa
Performers Rp 1 Event Jasa
Meja Talkshow Rp 1 Pcs Kantor
Sofa Talkshow Rp 3 Pcs Kantor
2 Talk show MSA Kursi Penonton Rp 50 Pcs JCM
Doorprize Rp 5 Pcs MSA
Moderator Rp 1 Prsn MSA
Meja Talkshow Rp 1 Pcs Kantor
Sofa Talkshow Rp 3 Pcs Kantor
Talk show
3 Kursi Penonton Rp 50 Pcs JCM
Parenting
Doorprize Rp 5 Pcs Labore
Moderator Rp 1 Prsn Labore
Meja Talkshow Rp 1 Pcs Kantor
Sofa Talkshow Rp 3 Pcs Kantor
Kursi Penonton Rp 20 Pcs JCM
4 Handcraft Class
Meja Penonton Rp 10 Pcs JCM
Doorprize Rp 5 Pcs UMKM
MC Rp 1 Prsn Kantor/Dinas
Meja Talkshow Rp 1 Pcs Kantor
Sofa Talkshow Rp 3 Pcs Kantor
Kursi Penonton Rp 20 Pcs JCM
5 Beauty Class
Meja Penonton Rp 10 Pcs JCM
Doorprize Rp 5 Pcs Sponsor
MC Rp 1 Prsn Kantor/Dinas
Hadiah Rp 4 Prsn Green Tissue

Lomba MC Rp 1 Prsn Kantor

6
Mewarnai Kertas Gambar Rp 50 Prsn Kantor
Juri Rp 3 Prsn Green Tissue,
Dinas, Kantor
Tag nama Rp 1 Event Cetak
Konsumsi Rp 1 Event Beli
KPOP Showcase
7 MC Rp 1 Prsn Jasa
(15 partisipan) Kantor +
Doorprize Rp 1 Event
Sponsor
 Guest Star Rp 1 group Jasa

JAPAN Coswalk Rp 20 prsn Open regis

8 Showcase (20
partisipan) Konsumsi Cosplayer Rp 1 Event Beli
Konsumsi Guest Star Rp 1 Event Beli
MC Rp 2 Prsn Jasa
Doorprize Rp 1 Event Sponsor

Pentas Seni Konsumsi Rp 1 Event Beli

9
Anak
MC Rp 1 Prsn Kantor
Konsumsi Rp 1 Event Beli
10 Open Stage MC Rp 1 Prsn Kantor
uang transpoprt Rp 2 tim eo

Mini Game Hadiah Rp 1 Event Sponsor

11
Show
Property Rp 1 Event Beli
MC Rp 1 Event Jasa
12 Closing
Guest Star Rp 1 Event Jasa
GRAND TOTAL

crew
ank buah 600,000 4 2,400,000
creative
Desain 800,000 1 800,000
Admin 500,000 1 500,000
sosmed 500,000 1 500,000
dokum 600,000 2 1,200,000
5,400,000

Rp22,000,000 5,400,000 Rp 10,600,000

Rp6,000,000
A

Jumlah Total Jumlah Total

Rp - Rp - lomba inspirasi
Rp - Rp - lomba nyanyi
Rp - Rp - lomba nari kreasi
Rp 2,250,000
Rp 250,000 Rp 250,000 fashion show asn
Rp 500,000 Rp 1,000,000 superboom
Rp 1,000,000 Rp 1,000,000
Rp - Rp -
Rp - Rp -
Rp - Rp - Rp 200,000
Rp - Rp -
Rp 200,000 Rp 200,000
Rp - Rp -
Rp - Rp -
Rp - Rp - Rp 200,000
Rp - Rp -
Rp 200,000 Rp 200,000
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp 200,000
Rp - Rp -
Rp - Rp -
Rp 200,000 Rp 200,000
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp 200,000
Rp - Rp -
Rp - Rp -
Rp 200,000 Rp 200,000
Rp - Rp -
Rp 200,000 Rp 200,000
Rp 250,000
Rp - Rp -
Rp - Rp -
Rp 50,000 Rp 50,000
Rp 1,000,000 Rp 1,000,000
Rp 200,000 Rp 200,000 Rp 1,300,000
Rp 100,000 Rp 100,000
Rp 2,000,000 Rp 2,000,000 Rp 5,300,000

Rp - Rp -
Rp 3,000,000
Rp 200,000 Rp 200,000
Rp 200,000 Rp 200,000
Rp 200,000 Rp 400,000
Rp 200,000 Rp 200,000
Rp 300,000 Rp 300,000
Rp 300,000
Rp - Rp -
Rp 300,000 Rp 300,000
Rp - Rp - Rp 600,000
Rp 150,000 Rp 300,000
Rp - Rp -
Rp 100,000
Rp 100,000 Rp 100,000
Rp 1,000,000 Rp 1,000,000
Rp 2,000,000
Rp 1,000,000 Rp 1,000,000
Rp 10,600,000

15,000,000
sd smp
sd smp