ESTIMASI ANGGARAN DANA KEGIATAN

RAMADHAN SUPER CAMP BATCH I 1444 H/2023 M

SABTU – AHAD | 15 – 16 APRIL 2023

N
KEBUTUHAN QTY FREK HARGA/@ ESTIMASI NOMINAL
O
1 ATK & Persuratan - 1 - - Rp. 200.000,-
2 Spanduk (3 x 1 m) 1 1 Rp. 60.000,- Rp. 55.000,- X 3 m Rp. 165.000,-
3 Fee Pemateri 5 1 Rp. 200.000,- Rp. 200.000,- X 5 org Rp. 1.000.000,-
4 Fee Coach 2 1 Rp. 200.000,- Rp. 200.000,- X 2 org Rp. 400.000,-
5 Parcel Fasilitator 7 1 Rp. 100.000,- Rp. 100.000,- X 7 org Rp. 700.000,-
6 Archery 1 1 Rp. 150.000,- Rp. 150.000,- X 1 pack Rp. 150. 000,-
7 Konsumsi Snack 100 3 Rp. 5.000,- Rp. 5.000,- X 3 X 100 org Rp. 1.500.000,-
8 Konsumsi Nasi 100 2 Rp. 20.000,- Rp. 20.000,- X 2 X 100 org Rp. 4.000.000,-
9 Air Mineral Gelas 20 - Rp. 30.000,- Rp. 30.000,- X 20 krd Rp. 600.000,-
10 Air Mineral Botol 1 1 Rp. 100.000,- Rp. 100.000,- X 1 krd Rp. 100.000,-
11 Doorprize Peserta 7 1 - - Rp. 500.000,-
12 Operasional Panitia - - - - Rp. 1.000.000,-
13 Biaya Tak Terduga - - - - Rp. 360.000,-
14
TOTAL Rp. 10.500.000,-
Terbilang :
“ Sepuluh juta lima ratus ribu rupiah ”
 RUNDOWN ACARA
RAMADHAN SUPER CAMP BATCH I 1444 H / 2023 M
SABTU – AHAD, 15 – 16 APRIL 2023

N
NO WAKTU AGENDA WAKTU AGENDA
O

1 08.00 – 09.00 Registrasi 14 03.00 – 03.30 Tahajjud

2 09.00 – 10.00 Opening Ceremony 15 03.30 – 04.30 Sahur

3 10.00 – 10.30 Brainstorming 16 04.30 – 05.30 Sholat subuh

4 10.30 – 11.30 Materi I 17 05.30 – 06.00 Muraja’ah Juz 30

5 11.30 – 12.00 Ice Breaking 18 06.00 – 07.00 Warming Up

6 12.00 – 13.00 Break, Sholat 19 07.00 – 08.30 Aktivitas pribadi, sholat dhuha

AHAD
7 13.00 – 14.00 Istirahat 20 08.30 – 09.30 Materi III

8 14.00 – 15.00 Inspiring Game 21 09.30 – 10.00 Ice breaking

9 15.00 – 16.00 Break, Sholat 22 10.00 – 11.00 Materi IV

10 16.00 – 17.30 Archery Training 23 11.00 – 12.00 Squad building Game

11 17.30 – 21.00 BBD, Bukber, Sholat 24 12.00 – 14.00 Break, sholat, istirahat

12 21.00 – 22.00 Materi II 25 14.00 – 15.00 Materi V

13 22.00 – 03.00 Naumullail 26 15.00 – 16.00 Break, sholat

27 16.00 – 18.00 Kontemplasi, sarasehan, closing

 RUNDOWN ACARA
RAMADHAN SUPER CAMP BATCH I 1444 H / 2023 M
SABTU – AHAD, 15 – 16 APRIL 2023