proposal setiafest 2017
TRANSCRIPT
![Page 1: Proposal SETIAfest 2017](https://reader031.vdocuments.mx/reader031/viewer/2022022415/5a64ad4e7f8b9a88568b50b3/html5/thumbnails/1.jpg)
![Page 2: Proposal SETIAfest 2017](https://reader031.vdocuments.mx/reader031/viewer/2022022415/5a64ad4e7f8b9a88568b50b3/html5/thumbnails/2.jpg)
@senyumkita +6285758850045 www.senyumkita.com1
Senyum Talenta Indonesia
![Page 3: Proposal SETIAfest 2017](https://reader031.vdocuments.mx/reader031/viewer/2022022415/5a64ad4e7f8b9a88568b50b3/html5/thumbnails/3.jpg)
@senyumkita +6285758850045 www.senyumkita.com2
Senyum Talenta Indonesia
![Page 4: Proposal SETIAfest 2017](https://reader031.vdocuments.mx/reader031/viewer/2022022415/5a64ad4e7f8b9a88568b50b3/html5/thumbnails/4.jpg)
@senyumkita +6285758850045 www.senyumkita.com3
Senyum Talenta Indonesia
![Page 5: Proposal SETIAfest 2017](https://reader031.vdocuments.mx/reader031/viewer/2022022415/5a64ad4e7f8b9a88568b50b3/html5/thumbnails/5.jpg)
ESTIMASI ANGGARAN
@senyumkita +6285758850045 www.senyumkita.com4
Senyum Talenta Indonesia
No Rincian Harga Satuan Jumlah Total
ADMINISTRASI
1 Pengadaan Proposal Rp 12.000,00 30 buah Rp 360.000,00
2 Cetak Surat Rp 150,00 200 lembar Rp 30.000,00
3 Cetak Laporan Kegiatan Rp 50.000,00 1 buah Rp 150.000,00
4 Kertas Rp 35.000,00 2 rim Rp 70.000,00
JUMLAH Rp. 610.000,00
ACARA
1 Sewa tempat Rp 8.000.000,00 1 paket Rp 8.000.000,00
2 Akomodasi & transportasi
panti asuhan
Rp 500.000,00 10 panti
asuhan
Rp 5.000.000,00
3 Fee penampil non panti Rp 350.000,00 3 tim Rp 950.000,00
4 Konsumsi panitia persiapan Rp 10.000,00 25 org @3 Rp 750.000,00
5 Konsumsi hari H Rp 12.000,00 300 orang Rp 3.600.000,00
6 Snack sore hari H Rp 5.000,00 300 orang Rp 1.500.000,00
7 Trofi pemenang Rp 120.000,00 4 paket Rp 480.000,00
8 Doorprize Rp 15.000,00 30 paket Rp 450.000,00
9 Fee sound man & teknisi Rp 100.000,00 4 orang Rp 400.000,00
JUMLAH Rp 21.130.000,00
PDD
1 X Banner Publikasi Rp 80.000,00 10 Rp 800.000,00
2 Banner panjang (1x4) Rp 80.000,00 5 Rp 400.000,00
3 Cetak leaflet Rp 500,00 1 rim Rp 250.000,00
4 Dekorasi Rp 1.000.000,00 1 paket Rp 1000.000,00
5 Sewa HT Rp 10.000,00 10 Rp. 100.000,00
JUMLAH Rp 2.550.000,00
FUNDRISING
1 Transportasi Humas Rp 25.000,00 4 kali Rp 100.000,00
2 Pulsa Komunikasi Rp 100.000,00 - Rp 100.000,00
JUMLAH Rp 200.000,00
TOTAL ANGGARAN PENGELUARAN Rp 24.490.000,00
![Page 6: Proposal SETIAfest 2017](https://reader031.vdocuments.mx/reader031/viewer/2022022415/5a64ad4e7f8b9a88568b50b3/html5/thumbnails/6.jpg)
@senyumkita +6285758850045 www.senyumkita.com5
Senyum Talenta Indonesia
![Page 7: Proposal SETIAfest 2017](https://reader031.vdocuments.mx/reader031/viewer/2022022415/5a64ad4e7f8b9a88568b50b3/html5/thumbnails/7.jpg)
@senyumkita +6285758850045 www.senyumkita.com6
Senyum Talenta Indonesia
![Page 8: Proposal SETIAfest 2017](https://reader031.vdocuments.mx/reader031/viewer/2022022415/5a64ad4e7f8b9a88568b50b3/html5/thumbnails/8.jpg)
@senyumkita +6285758850045 www.senyumkita.com7
Senyum Talenta Indonesia
![Page 9: Proposal SETIAfest 2017](https://reader031.vdocuments.mx/reader031/viewer/2022022415/5a64ad4e7f8b9a88568b50b3/html5/thumbnails/9.jpg)
@senyumkita +6285758850045 www.senyumkita.com8
Senyum Talenta Indonesia
![Page 10: Proposal SETIAfest 2017](https://reader031.vdocuments.mx/reader031/viewer/2022022415/5a64ad4e7f8b9a88568b50b3/html5/thumbnails/10.jpg)