Upload
fajar-bq
View
266
Download
17
Tags:
Embed Size (px)
DESCRIPTION
Proposal Kolak Ramadhan 2013
Citation preview
1 1,650,000
1 Proposal Asli 20 Expl x Rp. 15,000 = 300,000
2 Proposal Copy 250 Expl x Rp. 2,000 = 500,000
3 Kesekretariatan = 500,000
4 ATK = 150,000
5 Pulsa = 200,000
2 90,295,000
1 Besi 12 mm 20 pcs x Rp. 75,000 = 1,500,000
2 Besi 8 mm 10 pcs x Rp. 32,000 = 320,000
3 Kaw at Tali 10 kg x Rp. 25,000 = 250,000
4 Batu Bata 9450 pcs x Rp. 600 = 5,670,000
5 Semen HOLCIM 50 Kg 75 sak x Rp. 55,000 = 4,125,000
6 Pasir 5 colt bak x Rp. 350,000 = 1,750,000
7 Papan Cor 15 lembar x Rp. 8,000 = 120,000
8 Batu Krikil 3 colt bak x Rp. 400,000 = 1,200,000
9 Keramik ikad 30 x 30 72 dus/m x Rp. 55,000 = 3,960,000
10 Handel Pintu 2 pcs x Rp. 150,000 = 300,000
11 Pintu 2 pcs x Rp. 1,250,000 = 2,500,000
12 Kusen dan Jendela 8 pcs x Rp. 1,750,000 = 14,000,000
13 Pondasi 16 pcs x Rp. 750,000 = 12,000,000
14 Cakar Ayam 6 pcs x Rp. 1,500,000 = 9,000,000
15 Tiang Beton 6 pcs x Rp. 3,500,000 = 21,000,000
16 Instalasi Listrik 2 paket x Rp. 750,000 = 1,500,000
17 Cat Tembok 4 ember x Rp. 250,000 = 1,000,000
18 Cat Kayu 10 pcs x Rp. 60,000 = 600,000
19 Tukang dan Kenek (6 orang) 30 hari x Rp. 150,000 = 4,500,000
20 Peralatan lainnya = 5,000,000
3 112,230,000
1 Sew a tempat acara (venue) = 4,000,000
2 Sew a tenda 10 pcs x Rp. 500,000 = 5,000,000
3 Perlengkapan Workshop = 4,800,000
4 Plakat 5 pcs x Rp. 150,000 = 750,000
5 Savety box 1 box x Rp. 200,000 = 200,000
6 T-shirt & sablon 80 org x Rp. 65,000 = 5,200,000
7 Kebersihan & keamanan = 100,000
8 Ice breaking & Kontemplasi = 650,000
9 Perlengkapan peserta 50 org x Rp. 4,000 = 200,000
10 Konsumsi Buka Puasa dan Sahur 230 org x Rp. 15,000 = 3,450,000
11 Aqua Botol 230 org x Rp. 3,000 = 690,000
12 Tajil (Sop buah & Snack) = 1,480,000
13 Coffe Break (Susu & Teh) = 610,000
14 Perlengkapan Konsumsi = 100,000
15 Paket untuk anak Anak Asuh YBPN 300 org x Rp. 100,000 = 30,000,000
16 Paket untuk Kaum Dhuafa & Lansia 200 org x Rp. 100,000 = 20,000,000
17 Paket untuk anak Yatim Panti Asuhan350 org x Rp. 100,000 = 35,000,000
4 1,240,000
1 Spanduk 2 expl x Rp. 150,000 = 300,000
2 Backdrop 1 expl x Rp. 300,000 = 300,000
3 Baterai 1 dus x Rp. 40,000 = 40,000
4 Sew a kamera 2 pcs x Rp. 300,000 = 600,000
5 5,200,000
1 Sew a Mobil 2 unit x Rp. 500,000 = 1,000,000
2 Sew a Ambulan 1 unit x Rp. 3,000,000 = 3,000,000
3 Tim Medis 3 org x Rp. 200,000 = 600,000
4 P3K = 300,000
5 Oprasional Survei = 300,000
210,615,000
Paket
PEMBANGUNAN SEKOLAH YATIM DARUL MUSLIM
KETERANGAN KALKULASI
SEKRETARIAT
Paket
Paket
Paket
SPIRITPRENEUR CAMP
PUBLIKASI DOKUMENTASI
TRANSPORTASI DAN MEDIS
Paket
TOTAL ANGGARAN
Paket
Paket
Paket
Paket
Paket
Paket
Paket