Friday 22 March 2013

contoh anggaran dana proposal



Lampiran 3
Anggaran dana (Asli)
1)      PENGELUARAN
Konsumsi                            Rp4000 x 12                                                                        =Rp48000
Aqua                                     Rp 20.000 x 3                                                                      =Rp60000
Make up :                            *foundation       Rp 30000
                                                *Bedak                 Rp 15000
                                                *lipstick                Rp 20000
                                                *eyeliner             Rp 30000
                                                *eye shadow     Rp 30000
                                                *Body pointing Rp 100000                                                            +
                                                Jumlah                                                                                  =Rp225000
Pengisian materi              Rp 25000x12                                                                       =Rp300000  +
Jumlah                                                                                                                                  =Rp633000

2)      PEMASUKAN
Iuran peserta                                     Rp10000 x 15                                                                      =Rp150000
Iuran panitia                                       Rp20000 x 13                                                                      =Rp260000 +
Jumlah                                                                                                                                                  =Rp410000

3)      SALDO
Pemasukan        =Rp410000
Pengeluaran      =Rp633000 +
Tptal                      =-Rp223000

















Anggaran dana (fani)
1)      PENGELUARAN
Konsumsi                            Rp5000 x 12                                                                        =Rp60000
Aqua                                     Rp 20.000 x 2                                                                      =Rp40000
Make up :                            *foundation       Rp30000
                                                *Bedak                 (tersedia)
                                                *lipstick                (tersedia)
                                                *eyeliner             (tersedia)
                                                *eye shadow     (tersedia)
                                                *Body pointing Rp 100000                                                            +
                                                Jumlah                                                                                  =Rp130000
Pengisian materi              Rp 25000x12                                                                       =Rp300000  +
Jumlah                                                                                                                                  =Rp530000

2)      PEMASUKAN
Iuran peserta                                     Rp10000 x 15                                                                      =Rp150000
Iuran panitia                                       Rp20000 x 13                                                                      =Rp260000 +
Jumlah                                                                                                                                                  =Rp410000

3)      SALDO
Pemasukan        =Rp410000
Pengeluaran      =Rp530000 +
Tptal                      =-Rp120000

















Anggaran dana (untung)
4)      PENGELUARAN
Konsumsi                            Rp5000 x 12                                                                        =Rp60000
Aqua                                     Rp 20.000 x 2                                                                      =Rp40000
Make up :                            *foundation       (tersedia)
                                                *Bedak                 (tersedia)
                                                *lipstick                (tersedia)
                                                *eyeliner             (tersedia)
                                                *eye shadow     (tersedia)
                                                *Body pointing Rp 90000                                                            +
                                                Jumlah                                                                                  =Rp  90000
Pengisian materi              Rp 25000x7                                                                         =Rp175000  +
Jumlah                                                                                                                                  =Rp365000

5)      PEMASUKAN
Iuran peserta                                     Rp10000 x 5                                                                        =Rp  50000
Iuran panitia                                       Rp25000 x 8                                                                        =Rp200000 +
Jumlah                                                                                                                                                  =Rp250000

6)      SALDO
Pemasukan        =Rp250000
Sekolah                                =Rp120000 _+
Tptal                      =Rp370000

Total = 370000-365000=5000

Alasan Mengapa kita "wajib" menjaga keperawanan

sebelum ini di rumah admin terdapat beberapa pernikahan yang di selenggarakan, dan itu sering membuat admin kadang - kadang "baper&q...