RINCIAN ANGGARAN BIAYA (RAB)

NO URAIAN DESKRIPSI VOLUME DURASI HARGA TOTAL

1 VENUE
1 Perizinan Tempat Alun alun 1 Paket 1 Event Rp 5.000.000 Rp 5.000.000
2 Kebersihan 1 Paket 1 Event Rp 5.000.000 Rp 5.000.000

2 AREA MAIN STAGE

1 Frame Stage Multiplek, Rangka kayu, printingan, kanal, Neon box 1 Paket 1 Event Rp 50.000.000 Rp 50.000.000
2 Frame LED (Kiri Kanan) Multiplek, Rangka kayu, printingan 2 Set 1 Event Rp 14.500.000 Rp 29.000.000
3 Forstage (Lidah Panggung) Rangka Besi Hollow, multipleks, karpet (uk 4,88m X 16m, T120cm) 1 Set 1 Event Rp 15.000.000 Rp 15.000.000
4 Additional Stage Rangka Besi Hollow, multipleks, karpet (uk 2,44m X 17m, T120cm) 1 Set 1 Event Rp 12.000.000 Rp 12.000.000
5 Kerito Surong Rangka Kayu 1 Paket 1 Event Rp 1.500.000 Rp 1.500.000
6 Karpet Panggung Karpet hitam (uk 12m x 18m) 1 Paket 1 Event Rp 1.950.000 Rp 1.950.000
7 Kain Selayer (Background stage) Kain Hitam (uk 20m x 6m) 1 Paket 1 Event Rp 1.750.000 Rp 1.750.000
8 Flooring Drum Guest Star Rangka kayu, multipleks, karpet (uk 3,66m x 3,66m T60cm) 1 Unit 1 Event Rp 1.500.000 Rp 1.500.000
9 Flooring Drum Rangka kayu, multipleks, karpet (uk 2,44m x 2,44m T30cm) 1 Unit 1 Event Rp 1.200.000 Rp 1.200.000
10 Tangga Rangka kayu, multipleks, karpet (uk 2,44m T35cm) 1 Set 1 Event Rp 750.000 Rp 750.000
11 LED Screen (Videotron) uk 6m x m3 (1); uk 2m x 3m (6); uk 8m x 3m (1) 78 M 1 Event Rp 1.600.000 Rp 124.800.000
12 Rigging LED (Tengah Panggung) Rangka besi hollow (uk 12 m x 4m) 1 Set 1 Event Rp 6.000.000 Rp 6.000.000
13 Rigging LED (Kiri Kanan Panggung) Rangka besi hollow (uk 8m x 3m) 2 Set 1 Event Rp 6.000.000 Rp 12.000.000
14 Rigging LED (Belakang FOH)) Rangka besi hollow (uk 8m x 3m) 1 Set 1 Event Rp 6.000.000 Rp 6.000.000
15 Sound system + Backline Sound 60.000 watt, 10 monitor speaker, 2 mixer 60.000 watt 1 Event Rp 1.000 Rp 60.000.000
16 Alat Band Bass, Gitar, Drum, Standing mic 1 Paket 1 Event Rp 18.000.000 Rp 18.000.000

Moving Beam 18; Prled 12; Stromy 24; Freshnell 8; Mini brute 6;
17 Lighting 1 Paket 1 Event Rp 50.000.000 Rp 50.000.000
Hazer 2; avolite digital 1; 4 pyrotex 6

18 Rigging Sound ( Kiri Kanan Panggung) Rangka besi hollow (uk 8m x 3m) 2 Set 1 Event Rp 5.000.000 Rp 10.000.000
19 Rigging Lighting Rangka besi hollow ( uk 10m x 8m) 1 Set 1 Event Rp 15.000.000 Rp 15.000.000
20 TV Matador 42" Rangka Besi; TV 42" 2 Unit 1 Event Rp 3.000.000 Rp 6.000.000
21 Barikade 250 M 1 Event Rp 100.000 Rp 25.000.000
22 KWH Pesta 197.000 watt 1 Paket 1 Event Rp 10.000.000 Rp 10.000.000

3 ANIMASI 2D & 3D
1 Bumper Bumper opening, bumper speech, bumper closing 1 Paket 1 Event Rp 3.000.000 Rp 3.000.000
2 Video Dokumenter 1 Paket 1 Event Rp 5.000.000 Rp 5.000.000

4 AREA BACKSTAGE & FOH

1 Tenda Sarnafil Full Tutup (Backstage) uk 4m x 4m 4 Unit 1 Event Rp 250.000 Rp 1.000.000
2 Tenda Sarnafil Full Tutup (Medis) uk 3m x 3m 1 Unit 1 Event Rp 250.000 Rp 250.000
3 Flooring (Backstage) Rangka kayu; multipleks; karpet (uk 4m x 4m) 2 Set 1 Event Rp 1.500.000 Rp 3.000.000
4 Meja Panjang + Cover Rangka kayu; kain (uk 180cm) 10 Unit 1 Event Rp 150.000 Rp 1.500.000
5 Kursi Futura 40 Unit 1 Event Rp 7.000 Rp 280.000
6 Kipas Angin Embus 4 Unit 1 Event Rp 750.000 Rp 3.000.000
7 Panggung FOH uk 10m x 5m, T 150 cm 1 Paket 1 Event Rp 8.000.000 Rp 8.000.000
8 Tenda Sarnafil (FOH) Rangka kayu, multipleks, karpet (uk 5m x 5m) 2 Unit 1 Event Rp 500.000 Rp 1.000.000
9 Listrik Lampu (1) , terminal 2 lubang (2), ncb 5 amp (1) per 1 set 10 Titik 1 Event Rp 250.000 Rp 2.500.000
5 LIVE CAM SYSTEM
1 Live Cam 1 Set 1 Event Rp 8.500.000 Rp 8.500.000
- 3 camera video
- 1 video switcher + operator
- Wireless Video HD
- Drone + Operator

6 PUBLIKASI AREA
1 Bando Jalan Printingan, kerangka besi (uk 5m x 10m) 1 Titik 1 Event Rp 15.000.000 Rp 15.000.000
- Jl. Jendral Sudirman Depan Istana Boneka
2 Baliho Printingan, kerangka besi (uk 4m x 8m) 1 Titik 1 Event Rp 8.000.000 Rp 8.000.000
- Simpang 4 Ramayana
3 Spanduk Printingan (uk 4m x 1m) 56 Titik 1 Event Rp 350.000 Rp 19.600.000

7 VIP AREA
1 Panggung VIP Rangka kayu, multipleks, karpet ( uk 12m x 15m, T120cm) 1 M 1 Event Rp 25.000.000 Rp 25.000.000
2 Kursi Jati uk 120cm x 60cm 30 Unit 1 Event Rp 200.000 Rp 6.000.000
3 Meja Sofa 8 Unit 1 Event Rp 200.000 Rp 1.600.000
4 Kursi Futura + Cover 100 Unit 1 Event Rp 17.000 Rp 1.700.000
5 Kipas Angin Embus 6 Unit 1 Event Rp 750.000 Rp 4.500.000
6 Listrik Lampu (1) , terminal 2 lubang (2), ncb 5 amp (1) per 1 set 18 Titik 1 Event Rp 250.000
Rp 4.500.000

8 TALENT
1 MC 2 Orang 1 Event Rp 1.000.000 Rp 2.000.000
2 Artis Nasional 1 Grup 1 Event Rp 330.000.000 Rp 330.000.000
- Transportasi 20 Orang 2 PP Rp 1.750.000 Rp 70.000.000
- Akomodasi 13 Room 1 Hari Rp 950.000 Rp 12.350.000
- Konsumsi 20 Orang 2 Hari Rp 325.000 Rp 13.000.000
3 Grup Band 5 Grup 1 Event Rp 4.000.000 Rp 20.000.000
4 Tari Tradisional 2 Grup 1 Event Rp 4.000.000 Rp 8.000.000
6 Snack Talent 50 Pax 1 Event Rp 19.000 Rp 950.000

9 DOKUMENTASI
1 Foto & Video 1 Paket 1 Event Rp 5.000.000 Rp 5.000.000

10 CREW
Show Director, Stage Manager, Floor Manager, Talent Coordinator,
1 Show Management 10 Orang 1 Event
Logistik Rp 2.000.000Rp 20.000.000
2 Tim Konsep & Desain 5 Orang 1 Event Rp 3.000.000Rp 15.000.000
3 Crew Produksi 8 Orang 1 Event Rp 1.000.000Rp 8.000.000
4 Runner 5 Orang 1 Event Rp 1.000.000Rp 5.000.000
5 LO 2 Orang 1 Event Rp 750.000Rp 1.500.000
6 Usher 4 Orang 1 Event Rp 750.000Rp 3.000.000
7 HT 12 Unit 1 Event Rp 65.000Rp 780.000
8 Konsumsi Crew Rp -
- Makan Pagi, Makan Siang, Makan Malam 35 Orang 2 Hari Rp 120.000 Rp 8.400.000
- Minum 35 Orang 2 Hari Rp 50.000 Rp 3.500.000
9 Crew Maskot KPU 4 Orang 1 Event Rp 750.000 Rp 3.000.000

11 EQUIPMENT PANITIA
1 ID Card + Lanyard Panitia id card pvc, tali lanyar sablon 2 sisi 100 Pcs 1 Event Rp 85.000 Rp 8.500.000
2 Kaos Seragam Panitia 35 Pcs 1 Event Rp 150.000 Rp 5.250.000
3 Outer Batik/Cual 30 Pcs 1 Event Rp 1.000.000 Rp 30.000.000
 4 Cetak Undangan bahan artcartoon, 1 amlop, 1 isi undangan (uk A5) 60 Pcs 1 Event Rp 30.000 Rp 1.800.000
5 Paper Bag uk 35cm x 12cm x T 28cm + Stiker 2 sisi 130 Pcs 1 Event Rp 45.000 Rp 5.850.000

12 KONSUMSI
1 Snack Panitia 100 Box 1 Event Rp 19.000 Rp 1.900.000
2 Snack Tamu Undangan 100 Box 1 Event Rp 19.000 Rp 1.900.000
3 Makan Malam Panitia 100 Box 1 Event Rp 44.000 Rp 4.400.000
4 Kue Meja VIP 15 Set 1 Event Rp 250.000 Rp 3.750.000
6 Kue Meja VIP 5 Set 1 Event Rp 250.000 Rp 1.250.000
5 Buah Meja VIP 15 Set 1 Event Rp 300.000 Rp 4.500.000
6 Air Mineral 300 ml 20 Dus 1 Event Rp 50.000 Rp 1.000.000

13 OTHER COST
1 Toilet Portable (Artis & VIP) 2 Set 1 Event Rp 2.500.000 Rp 5.000.000
2 Damkar 1 Set 1 Event Rp 4.000.000 Rp 4.000.000
3 Firework 1 Set 1 Event Rp 5.000.000 Rp 5.000.000
4 Electric Firework 1 Set 1 Event Rp 3.000.000 Rp 3.000.000
5 Layanan Medis (Dokter, Perawat & Ambulance) 1 team 1 Event Rp 3.000.000 Rp 3.000.000
6 Recording Jingle 1 Paket 1 Event Rp 5.000.000 Rp 5.000.000

TOTAL Rp 1.214.960.000,00
PPN 11% Rp 133.645.600,00
GRAND TOTAL Rp 1.348.605.600,00

Hormat Kami
PT PAPS PRO MEDIA PROMOSINDO

Rahmat Kurniawan
DIREKTUR