RINCIAN ANGGARAN BIAYA
PEMBELIAN SARANA KESENIAN
A Marcing Band Volume Satuan Harga Satuan Jumlah
2 Snare drum 6 buah Rp2,395,090 Rp14,370,540
3 Bass Drum 1 2 buah Rp3,551,000 Rp7,102,000
4 Bass Drum 2 1 buah Rp1,895,000 Rp1,895,000
5 Bass Drum 3 1 buah Rp2,505,000 Rp2,505,000
6 Bass Drum 4 1 buah Rp2,750,000 Rp2,750,000
7 Bass Drum 5 1 buah Rp2,955,800 Rp2,955,800
8 Marcing bell 6 buah Rp3,585,000 Rp21,510,000
9 Symbal 3 buah Rp2,355,500 Rp7,066,500
10 Bendera 10 buah Rp1,475,500 Rp14,755,000
11 Pakaian Lengkap 80 buah Rp350,500 Rp28,040,000
Jumlah Alat marching Band dan Pakaian Rp102,949,840
B Alat-Alat Band Audio
1 Mixer Asley 16 Chanel 1 buah Rp2,755,000 Rp2,755,000
2 Speaker Aktif 15 1 Set Rp5,450,500 Rp5,450,500
3 Subwover aktif 1 Set Rp10,856,500 Rp10,856,500
4 Microphone shure 1 buah Rp615,500 Rp615,500
5 Stan Microphone 1 buah Rp615,500 Rp615,500
6 Kabel konektor 1 rol Rp685,000 Rp685,000
Jumlah alat Band (Audio) Rp20,978,000
C Alat-Alat band Instrument
1 Gitar chot up down (Elektrik) 1 buah Rp3,267,500 Rp3,267,500
2 Sound Cora gitar 2 Set Rp3,695,550 Rp7,391,100
3 Sound Cora Bass 1 Set Rp2,679,500 Rp2,679,500
4 Gitar Acoustic+tuner aktif 1 Set Rp6,725,000 Rp6,725,000
5 Drum Set MAPET Voyager 1 Set Rp5,295,000 Rp5,295,000
6 Kabel Jek 1 Set Rp714,500 Rp714,500
Rp26,072,600
Manajemen 5% Rp7,500,022
TOTAL A+B+C Rp150,000,440
PEMBULATAN Rp150,000,000
