RP.

NO NAMA TANGGAL KETERANGAN

FESTIVAL BUKBER
1 NABILA SABILLA 3/13/2024 30,000 Lunas
2 NABILA TAURA SETIYAWAN 3/18/2024 30,000 Lunas
3 NABILLA RAYSHA CRISHANTY 3/17/2024 30,000 20,000 Lunas
4 NAJMI FIRLYTA GHAITSA 3/12/2024 30,000 20,000 Lunas
5 NASIROH NUR MUFIDAH 3/14/2023 30,000 20,000 Lunas
6 NAZULA SALSABILA WISNU AZZAHRA 3/18/2024 30,000 Lunas
7 NINDA KHAIRUN NISA 3/13/2024 30,000 20,000 Lunas
8 NOVAL AJIPUTRA PAMUNGKAS 3/14/2024 30,000 20,000 Lunas
9 NURFITRIA INSANI HANIFA 3/16/2024 30,000 20,000 Lunas
10 OCTAVIA NOVI BRILLIANTI 3/14/2024 30,000 20,000 Lunas
11 OCTAVINDA ALIFIAH PR 3/16/2024 30,000 20,000 Lunas
12 OVI TRIPUJIATI 3/14/2024 30,000 20,000 Lunas
13 PRISKA DWI LAURENSIA 3/14/2024 30,000 20,000 Lunas
14 RAHMA AURA FEBRINA 3/18/2024 30,000 20,000 Lunas
15 RAISSA AYU ISLAMI PUTRI 3/16/2024 30,000 Lunas
16 RANI HANIATULUMAYA 3/12/2023 30,000 20,000 Lunas
17 RESNA SALSABILA 3/18/2024 30,000 20,000 Lunas
18 RIDHO AL AMIN 3/12/2024 30,000 Lunas
19 RIDLO ARDINATA KUNCORO YEKTI 3/15/2024 30,000 20,000 Lunas
20 RIFDA 'ULYA AFIFA PRIYANTO 3/18/2024 30,000 20,000 Lunas
21 SAAIHU SAAJID EL AZIZ 3/13/2024 30,000 20,000 Lunas
22 SALSA FIRA RAHMALIA 3/18/2024 30,000 20,000 Lunas
23 SANSAIN WAASI PRAMEIDIARKA 3/17/2024 30,000 Lunas
24 SATRIO TEGAR ARDIANTO
25 SAUSAN ARIJANIK SUDARSONO 3/16/2024 30,000 Lunas
26 SELENA RATNAMAYA SALMA AZARIA 3/19/2024 30,000 20,000 Lunas
27 SHERLYNIA DEVITA 3/18/2024 30,000 20,000 Lunas
28 SHIDIA RAHMA SARI 3/16/2024 30,000 20,000 Lunas
29 SIDIK RAMADHAN 3/16/2024 30,000 20,000 Lunas
30 SINTA INTAN KUSUMA 3/18/2024 30,000 20,000 Lunas
31 SYAFIRA INDAH SANTOSA 3/18/2024 30,000 20,000 Lunas
32 TASHA FAIRUZ QONITA 3/18/2024 30,000 20,000 Lunas
33 THERESIA HELENA CAHYANINGJATI
34 TIARA DWI CAHYANI 3/18/2024 30,000 20,000 Lunas
35 TIKA DWI BAKTI 3/18/2024 30,000 20,000 Lunas
36 UMI FATIMAH 3/15/2024 30,000 20,000 Lunas
37 UMI KHOFIFAH AZZAHRO 3/16/2024 30,000 Lunas
38 VIRGITA SARI YUDHONINGRUM 3/18/2024 30,000 20,000 Lunas
39 VITA ARTIKA YUNIARTI 3/17/2024 30,000 20,000 Lunas
40 WILDAN FAZA SYAMSIDH DHUHA 3/15/2024 30,000 20,000 Lunas
41 YERICHO ALFA KANAHAYA ISKANDAR
42 ZANUAR ISMAIL BIMA ALVIANSYAH 3/12/2024 30,000 20,000 Lunas
43 ZULFANA AULYAR ROHMAH 3/19/2024 30,000 20,000 Lunas
44 VERDY EKA PRIANSAH 3/19/2024 30,000 20,000 Lunas
45 MUHAMMAD RAYHAN ARIZAL 3/12/2024 30,000 Lunas
JUMLAH 1,260,000 660000 TOTAL
MET. PEMBAYARAN
BRI
BRI
BRI
SPAY
JAGO
CASH
BRI
GOPAY
BRI
GOPAY
CASH
DANA
BRI
BRI
CASH
BRI
SPAY
BRI
BRI
SPAY
BRI
CASH
BRI

BRI
BRI
BRI
BRI
JAGO
BRI
CASH
CASH

CASH
CASH
BRI
CASH
CASH
DANA
SPAY

BRI
CASH
 CASH
DANA
1,920,000
Lampiran 1
RENCANA ANGGARAN BIAYA
LOMBA FESTIVAL ANAK ISLAM
PENYULUHAN DAN KOMUNIKASI PERTANIAN KELAS-C
TAHUN 2024

RENCANA PEMASUKAN
NO URAIAN JUMLAH SATUAN HARGA SATUAN SUBTOTAL
1. Iuran /@Rp.30.000 43 30,000 Rp. 1.290.000

RENCANA PENGELUARAN
NO URAIAN JUMLAH SATUAN HARGA SATUAN SUBTOTAL
1. Publikasi
Banner lembar Rp.200.000
Brosur/Pamflet lembar Rp.50.000
Total Publikasi
2. Perlengkapan
Lakban dan solasi 2 buah Rp. 15.000
Batu Baterai 2 pack Rp.30.000
Total Perlengkapan
3. Administrasi
Print lembar Rp.50.000
Total Administrasi
4. Sewa
Sound 1 buah Rp.200.000
Total Sewa
5. Hadiah
Juara 1 1 orang Rp.150.000 Rp. 150.000
Juara 2 1 orang Rp.100.000 Rp. 100.000
Juara 3 1 orang Rp.75.000 Rp.75.000
Juara Harapan 1,2,3 3 orang Rp.200.000
piala/thropy 3 buah Rp.150.000
Game Rp.100.000
Total Hadiah
TOTAL KESELURUHAN
KEKURANGAN ANGGARAN
SISA ANGGARAN

Surakarta, 8 Maret 2024

Ketua Penyelenggara Bendahara

Saaihu Sajid El Aziz Salsa Fira Rahmalia
NIM.H0423101 NIM.H0423102

Mengetahui,
ELAS-C

TOTAL

Rp. 1.290.000

TOTAL

Rp.250.000

Rp.45.000

Rp.50.000

Rp.200.000

Rp.775.000
Rp. 1.320.000
Rp.30.000
RP.0

ta, 8 Maret 2024

 ANGGARAN BIAYA
FESTIVAL ANAK ISLAM
PENYULUHAN DAN KOMUNIKASI PERTANIAN KELAS-C

PEMASUKAN
NO URAIAN JUMLAH SATUAN HARGA SATUAN SUBTOTAL TOTAL
1. Iuran/@Rp.30.000 43 orang 30,000 Rp.1.290.000
Rp.1.290.000

PENGELUARAN
NO URAIAN JUMLAH SATUAN HARGA SATUAN SUBTOTAL TOTAL
1. Publikasi
Brosur lembar 43,000