HASIL NEGOSIASI
|
||||
NO
|
ITEM
|
HARGA (RP)
|
ESTIMASI KEBUTUHAN
|
ESTIMASI TOTAL HARGA
|
1
|
KAMAR
|
IDR 550,000.00
|
95
|
IDR 52,250,000.00
|
2
|
EXTRA BED
|
IDR 40,000.00
|
100
|
IDR 4,000,000.00
|
3
|
MAKAN 4X
|
IDR 120,000.00
|
350
|
IDR 42,000,000.00
|
4
|
TENDA
|
IDR 12,500.00
|
108
|
IDR 1,350,000.00
|
5
|
HIBURAN MUSIK
|
IDR 2,000,000.00
|
1
|
IDR 2,000,000.00
|
6
|
SNACK & DRINK (ES KELAPA)
|
IDR 10,000.00
|
350
|
IDR 3,500,000.00
|
TOTAL HARGA
|
IDR 105,100,000.00
|
|||
PAKET FREE CASH
|
||||
NO
|
ITEM
|
|||
1
|
COFFEE & SNACK (REBUSAN)
|
|||
2
|
200 SEAT UNTUK TENDA
|
|||
3
|
SERVICE PANITIA VILLA & 2X MAKAN TEAM PENDAHULU
|
|||
4
|
BIAYA KEBERSIHAN VILLA
|
|||
5
|
BIAYA PARKIR BUS DAN BIAYA MASUK BUS
|
|||
6
|
PENGGUNAAN SEMUA FASILITAS VILLA
|
|||
7
|
TAMBAHAN BBQ NON SEAFOOD
|
|||
KEBUTUHAN LAIN - LAIN
|
||||
NO
|
ITEM
|
HARGA (RP)
|
KEBUTUHAN
|
ESTIMASI TOTAL HARGA
|
1
|
DANA EMERGENCY
|
IDR 5,000,000.00
|
1
|
IDR 5,000,000.00
|
2
|
SNACK BOX
|
IDR 5,000.00
|
400
|
IDR 2,000,000.00
|
3
|
TOL & TIP TRANSPORTASI
|
IDR 400,000.00
|
6
|
IDR 2,400,000.00
|
4
|
ACARA
|
IDR 6,000,000.00
|
1
|
IDR 6,000,000.00
|
5
|
SPANDUK DAN DOKUMENTASI
|
IDR 300,000.00
|
1
|
IDR 300,000.00
|
6
|
SURVEY
|
IDR 1,000,000.00
|
1
|
IDR 1,000,000.00
|
7
|
AIR MINERAL
|
IDR 400,000.00
|
1
|
IDR 400,000.00
|
TOTAL
|
IDR 17,100,000.00
|
|||
TOTAL ESTIMASI PENGELUARAN
|
||||
NO
|
PENGELUARAN
|
HARGA
|
||
1
|
AKOMODASI DAN KONSUMSI
|
IDR 105,100,000.00
|
||
2
|
KEBUTUHAN LAIN-LAIN
|
IDR 17,100,000.00
|
||
JUMLAH
|
IDR 122,200,000.00
|
|||
IURAN PESERTA
|
||||
NO
|
SUMBER
|
BESARAN
|
JUMLAH
|
HASIL
|
1
|
PEGAWAI SINGLE
|
IDR 50,000.00
|
91
|
IDR 4,550,000.00
|
2
|
PEGAWAI KELUARGA BARU (ISTRI&BALITA)
|
IDR 200,000.00
|
40
|
IDR 8,000,000.00
|
3
|
PEGAWAI KELUARGA BESAR (ISTRI&ANAK DIATAS 5 TH)
|
IDR 300,000.00
|
36
|
IDR 10,800,000.00
|
4
|
NON ANGGOTA KELUARGA @/ORANG
|
IDR 250,000.00
|
1
|
IDR 250,000.00
|
5
|
PEGAWAI TRANSFER DARI UNIT LAIN (SINGLE)
|
IDR 250,000.00
|
0
|
IDR 0.00
|
6
|
PEGAWAI TRANSFER DARI UNIT LAIN (KELUARGA)
|
IDR 600,000.00
|
4
|
IDR 2,400,000.00
|
7
|
MANAGER DAN PM
|
IDR 500,000.00
|
11
|
IDR 5,500,000.00
|
8
|
GM
|
IDR 1,000,000.00
|
1
|
IDR 1,000,000.00
|
TOTAL
|
IDR 32,500,000.00
|
|||
ALTERNATIF PEMBIAYAAN
|
||||
NO
|
SUMBER DANA
|
BESARAN
|
||
1
|
DANA FAMILY GATHERING/ COHESSIVENESS UNIT
|
IDR 91,000,000.00
|
||
2
|
IURAN PESERTA
|
IDR 32,500,000.00
|
||
TOTAL
|
IDR 123,500,000.00
|
|||
SALDO
|
||||
NO
|
MACAM
|
KETERANGAN
|
BESARAN
|
|
1
|
SALDO AKTUAL
|
|
IDR 91,000,000.00
|
|
2
|
SALDO ESTIMASI
|
|
IDR 1,300,000.00
|
PERHITUNGAN DANA
Langganan:
Postingan (Atom)
Tidak ada komentar:
Posting Komentar