NO ITEMS QTY UNIT PRICE

Real Estimasi
1 VENUE
a Aula Sekolah 1 Package IDR 300,000 IDR
b Kebersihan 1 Package IDR 300,000 IDR
c Keamanan 1 Package IDR 300,000 IDR
d Perizinan 1 Package IDR 600,000 IDR
TOTAL

2 KONSUMSI
a Welcome Snack 100 Pax IDR 15,000 IDR
100 Pax IDR 15,000 IDR
b Welcome Drink 100 Pax IDR 10,000 IDR
100 Pax IDR 10,000 IDR
c Snack for Speaker 3 Pax IDR 20,000 IDR
3 Pax IDR 20,000 IDR
d Drink for Speaker 3 Pax IDR 10,000 IDR
3 Pax IDR 10,000 IDR
e Snack for MC 1 Pax IDR 20,000 IDR
1 Pax IDR 20,000 IDR
f Drink for MC 1 Pax IDR 10,000 IDR
1 Pax IDR 10,000 IDR
TOTAL

3 DOKUMENTASI
a Photo Documentation 1 Package IDR 3,000,000 IDR
1 Package IDR IDR
b Video Documentation 1 Package IDR IDR
1 Package IDR IDR
c Video editing 1 Package IDR IDR
1 Package IDR IDR
TOTAL

4 PERLENGKAPAN
a TV LED 50' 1 Unit IDR 1,000,000 IDR
1 Unit IDR 1,000,000 IDR
b Sound System 1 Pax IDR 5,000,000 IDR
1 Pax IDR 5,000,000 IDR
c Lighting 1 Pax IDR 2,000,000 IDR
1 Pax IDR 2,000,000 IDR
TOTAL

5 TALENT
a MC 1 Unit IDR 500,000 IDR
 1 Unit IDR 500,000 IDR
b Speaker 1 (Law Basic) 1 Unit IDR 1,500,000 IDR
1 Unit IDR 1,500,000 IDR
c Speaker 2 (Influencer) 1 Unit IDR 5,000,000 IDR
1 Unit IDR 5,000,000 IDR
TOTAL

6 MERCHENDISE
a Tote Bag 100 Pcs IDR 15,000 IDR
100 Pcs IDR 15,000 IDR
b Tumblr 100 Pcs IDR 60,000 IDR
100 Pcs IDR 60,000 IDR
c Notes Book 100 Pcs IDR 15,000 IDR
100 Pcs IDR 15,000 IDR
d Sticker 100 Pcs IDR 500 IDR
100 Pcs IDR 500 IDR
e Bolpoint 100 Pcs IDR 2,000 IDR
100 Pcs IDR 2,000 IDR
f Pelakat 2 Pcs IDR 100,000 IDR
2 Pcs IDR 100,000 IDR
g Baju Panitia 15 Pcs IDR 100,000 IDR
15 Pcs IDR 100,000 IDR
IDR
h Kompilasi Buku tentang Hukum 50 Pcs IDR 0

TOTAL

7 TRANSPORTASI
a Transportasi Panitia 15 Orang IDR 200,000 IDR
15 Orang IDR 200,000 IDR
b Transportasi Pembicara 2 Orang IDR 300,000 IDR
2 Orang IDR 300,000 IDR
TOTAL

8 AKOMODASI
Hotel 2 Orang IDR 800,000 IDR
2 Orang IDR 800,000 IDR
TOTAL

GRAND TOTAL
CE TEAM DAY TOTAL
Estimasi Real Estimasi

1,000,000 1 1 IDR 300,000 IDR 1,000,000

500,000 1 1 IDR 300,000 IDR 500,000
500,000 1 1 IDR 300,000 IDR 500,000
1,000,000 1 1 IDR 600,000 IDR 1,000,000
IDR 1,500,000 IDR 3,000,000

30,000 1 1 IDR 1,500,000 IDR 3,000,000

30,000 1 2 IDR 1,500,000 IDR 3,000,000
20,000 1 1 IDR 1,000,000 IDR 2,000,000
20,000 1 2 IDR 1,000,000 IDR 2,000,000
50,000 1 1 IDR 60,000 IDR 150,000
50,000 1 2 IDR 60,000 IDR 150,000
30,000 1 1 IDR 1,000,000 IDR 90,000
30,000 1 2 IDR 1,000,000 IDR 90,000
50,000 1 1 IDR 20,000 IDR 50,000
50,000 1 2 IDR 20,000 IDR 50,000
30,000 1 1 IDR 1,000,000 IDR 30,000
30,000 1 2 IDR 1,000,000 IDR 30,000
IDR 9,160,000 IDR 10,640,000

1,500,000 1 1 IDR 3,000,000 IDR 1,500,000

1,500,000 1 2 IDR 3,000,000 IDR 1,500,000
2,500,000 1 1 IDR IDR 2,500,000
2,500,000 1 2 IDR IDR 2,500,000
2,000,000 1 1 IDR IDR 2,000,000
2,000,000 1 2 IDR IDR 2,000,000
IDR 6,000,000 IDR 12,000,000

2,500,000 1 1 IDR 1,000,000 IDR 2,500,000

2,500,000 1 2 IDR 1,000,000 IDR 2,500,000
8,000,000 1 1 IDR 5,000,000 IDR 8,000,000
8,000,000 1 2 IDR 5,000,000 IDR 8,000,000
4,000,000 1 1 IDR 2,000,000 IDR 4,000,000
4,000,000 1 2 IDR 2,000,000 IDR 4,000,000
IDR 16,000,000 IDR 29,000,000

2,500,000 1 1 IDR 500,000 IDR 2,500,000

 2,500,000 1 2 IDR 500,000 IDR 2,500,000
10,000,000 1 1 IDR 1,500,000 IDR 10,000,000
10,000,000 1 2 IDR 1,500,000 IDR 10,000,000
20,000,000 1 1 IDR 5,000,000 IDR 20,000,000
20,000,000 1 2 IDR 5,000,000 IDR 20,000,000
IDR 14,000,000 IDR 65,000,000

30,000 1 1 IDR 1,500,000 IDR 3,000,000

30,000 1 2 IDR 1,500,000 IDR 3,000,000
150,000 1 1 IDR 6,000,000 IDR 15,000,000
150,000 1 2 IDR 6,000,000 IDR 15,000,000
50,000 1 1 IDR 1,500,000 IDR 5,000,000
50,000 1 2 IDR 1,500,000 IDR 5,000,000
1,000 1 1 IDR 50,000 IDR 100,000
1,000 1 2 IDR 50,000 IDR 100,000
10,000 1 1 IDR 200,000 IDR 1,000,000
10,000 1 2 IDR 200,000 IDR 1,000,000
300,000 1 1 IDR 200,000 IDR 600,000
300,000 1 2 IDR 200,000 IDR 600,000
150,000 1 1 IDR 1,500,000 IDR 2,250,000
150,000 1 2 IDR 1,500,000 IDR 2,250,000
100,000 1 1 IDR 0 IDR 5,000,000

IDR 21,900,000 IDR 58,900,000

400,000 1 1 IDR 3,000,000 IDR 6,000,000

400,000 1 2 IDR 3,000,000 IDR 6,000,000
500,000 1 1 IDR 600,000 IDR 1,000,000
500,000 1 2 IDR 600,000 IDR 1,000,000
IDR 7,200,000 IDR 14,000,000

1,500,000 1 1 IDR 1,600,000 IDR 3,000,000

1,500,000 1 1 IDR 1,600,000 IDR 3,000,000
IDR 3,200,000 IDR 6,000,000

IDR 78,960,000 IDR 198,540,000