proposal hari kemerdekaan

Sie. Perlengkapan                   :   1. Siti Faizah, S.Pd.

                                                   2. Aas Sutisna, S.Pd.

                                                   Tafdlila

                                                   Ilham

                                                   Vandi

                                                    Dinda

                                                   Luki               

            

Sie. PHDT                              :   1. Dra. Hj. R. Laksmi G. M.Si

                                                   2. Ahmad Suandi, M.Pd

                                                    Dimas Kumara

                                                    Fadil

                                                   Sarif

                                                   Zahara

                                                   Cici

                                                   Jelang

                                                                                     

Sie. K3 :                                  Selamat Nurhuda

                                                Lucky

                                                Dzikran

                                                M. Syafiq

                                                Agung Satrio

                                                Puti

                                                Anisa Maharani

SUSUNAN ACARA

Waktu	Kegiatan	Penanggung Jawab
07.00 – 07.15	Mobilisasi	Panitia
07.15 – 07.40	Pembukaan	Panitia + MC
07.40 – 12.00	Lomba	Warga SMAN 5 Depok
12.00 – 12.30	Penutupan	Panitia

ANGGARAN DANA

Pemasukan

Iuran Kelas X                                                                                         Rp       8.746.000,-  

Iuran Kelas XI                                                                                        Rp       8.091.000,-

Iuran Kelas XII                                                                                   =          Rp       6.630.000,-  (+)

Subtotal                                                                                                  Rp    23.467.000,-

Pengeluaran

Acara                                                                                                   Rp       20.100.000,-   

Konsumsi                                                                                            Rp         2.000.000,-

PHDT                                                                                                  Rp             430.000,-

Perlengkapan                                                                                       Rp             520.000,-

FC. Proposal, menjilid                                                                         Rp                28.000,-

FC. Surat edaran (kekurangan)                                                           Rp                  9.000,-

Kebersihan                                                                                           Rp              150.000,-

LPJ                                                                                                      Rp              100.000,-

Pajak                                                                                                    Rp              130.000,-

Biaya tak terduga                                                                            =     Rp           111.000,- (+)

Subtotal                                                                                                  Rp       23.467.000,-