RENCANA ANGGARAN BIAYA (RAB)

SEMINAR INTERNATIONAL
AUDITORIUM LT.9 POLTEKPAR MAKASSAR

NO DESCRIPTION PRICE/ITEM QUANTITY FREQUENCY SUB TOTAL

I VENUE
Politeknik Pariwisata Makassar Rp - 1 unit 1 event Rp -
II HUMAS
1 Biaya Pembuatan Domain Rp 1,000,000 1 pkt 1 event Rp 1,000,000
III KONSUMSI
1 Kue Rp 15,000 25 pcs 1 event Rp 375,000
2 Teh Kotak Rp 5,000 15 pcs 1 event Rp 75,000
3 Air Aqua Botol Rp 5,000 15 pcs 1 event Rp 75,000
4 Air Dos Rp 18,000 3 dos 1 event Rp 54,000
IV BELANJA SEWA
1 Set Panggung
Karpet Merah uk. 7,5 m x 4 m (level 50) Rp 1,000,000 1 set 1 event Rp 1,000,000
Ringging 4 m (uk 40 x 40 cm) Rp 3,000,000 1 set 1 event Rp 3,000,000
2 Lighting
Mini Brute Rp 500,000 1 unit 1 event Rp 500,000
Spotlight Rp 400,000 4 unit 1 eveny Rp 1,600,000
Moving Beam 240 Rp 400,000 4 unit 1 event Rp 1,600,000
Parled Rp 300,000 4 unit 1 event Rp 1,200,000
3 Backdrobe
Spanduk Tengah (uk 8 m x 1,90 m) Rp 3,000,000 1 item 1 event Rp 3,000,000
Spanduk kanan/kiri (uk 3,20 m x 2 m) Rp 1,500,000 2 item 1 event Rp 3,000,000
Wings uk 3 m x 2,10 m Rp 1,000,000 2 item 1 event Rp 2,000,000
4 Sewa Baju Tari Rp 200,000 5 orang 1 event Rp 1,000,000
V BELANJA BAHAN
1 Percetakan
Welcome banner 3 x 2,5 m Rp 100,000 1 pcs 1 event Rp 100,000
Signage in/out 90 x 60 cm Rp 50,000 2 pcs 1 event Rp 100,000
TOTAL KESELURUHAN
PPN 11%
GRAND TOTAL
 TOTAL
Rp -

Rp 1,000,000

Rp 579,000

Rp 17,900,000

Rp 200,000
Rp 19,679,000
Rp 2,164,690
Rp 21,843,690