1. MAESRRO Training, Bimbel And Outbound Center
Management Aplied of Emotio, Spirit, Trancendence and Ratio Orgenaize
Sekretariat : Jln. Bambang Soegeng KM. 5 Mertoyudan Magelang Cp.081328263171
Jln. Kyai Arof No. 28 Salaan Balesari Windusari Magelang Cp. 085743685857
Jln
PROPOSALPROPOSAL
STARTSTART
2. LastLast
PEMBIAYAAN
RENCANA ANGGARAN
NextNextPrevPrevFirstFirst
No Uraian Volu
me
Satu
an
Harga
Satuan
Sub Total
(Rp)
Total
(Rp)
PENERIMAAN
Investasi Pelatihan 1 23.966.000
PENGELUARAN
Fasilitas Training
Sewa Lapangan 1 1 200.000 200,000
Sewa Aula+Listrik+Sound 1 1 700.000 700,000
Sewa LCD dan Layar 1 1 150.000 150,000
Sewa Alat Outbound 1 Unit 5,500,000
Fee Trainers 3 1 750.000 2,250,000
Fee Pemandu Outbound 6 1 500.000 3,000,000
Sub Total 11,800,000
3. LastLast
PEMBIAYAAN
NextNextPrevPrevFirstFirst
No Uraian Volume Satu
an
Harga
Satuan
Sub Total
(Rp)
Total
(Rp)
PENGINAPAN
Guru Pendamping 8 4 x 2 75,000 600,000
Trainers dan Pemandu 10 5 x 2 75,000 750,000
Peserta 100 35 x 2 50,000 3,500,000
Sub Total 4,850,000
KONSUMSI
Makan 118 4 10,000 4.720,000
Snack 118 4 5,500 2,596,000
7,316,000
TOTAL 23,966,000
