Professional Documents
Culture Documents
KOMPONEN
2
1 Umum
1
2
6
1
2
1
1
6
5
4
5
2
21
21
120
21
16
2
40
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
4,000,000
2,000,000
3,000,000
300,000
100,000
15,000
15,000
15,000
100,000
16,000,000
20,000,000
36,000,000
6,300,000
4,200,000
1,800,000
315,000
1,440,000
1,000,000
87,055,000
50,000
1,000,000
500,000
500,000
500,000
1,000,000
1,000,000
500,000
1,000,000
1,000,000
10,000,000
2,000,000
1,000,000
500,000
500,000
500,000
1,000,000
1,000,000
500,000
1,000,000
1,000,000
10,000,000
19,000,000
106,055,000
Sub Total
2 Kurikulum
1
1
1
16
1
21
16
350
5,000,000
300,000
150,000
500
5,000,000
6,300,000
2,400,000
2,800,000
15
10
1
1
120
120
120
120
80,000
50,000
15,000
15,000
144,000,000
60,000,000
1,800,000
1,800,000
(TOTAL )
8
106,055,000
SUMBER KEUANGAN
BMM IDB BOSLAIN LAIN
9
10 11
12
Buku Tulis
Ujian Semester (UTS & UAS)
Masa persiapan bimbingan ujian
Penggandaan Soal
Koreksi Jawaban
15
120
3,000
5,400,000
2
13
13
120
120
120
5,000
1,000
300
1,200,000
1,560,000
468,000
232,728,000
Sub Total
3 Kesiswaan
232,728,000
1
1
20
60
1
120
120
120
14,000,000
300,000
20,000
10,000
14,000,000
36,000,000
48,000,000
72,000,000
170,000,000
Ekstra Kulikuler
merah : OSIS & MPK
Jingga : English & debate Club
Kuning : Karya Ilmiah Remaja (KIR)
Hijau : Praja Muda Karana (Pramuka)
Biru
: Tahfizd Qur'an
Nila
: Sepak Bola
Ungu : Volley
Hitam : Journalist Club
42
42
42
42
42
42
42
42
12
12
12
12
24
16
10
5
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
2,520,000
2,520,000
2,520,000
2,520,000
5,040,000
3,360,000
2,100,000
1,050,000
21,630,000
Seragam Siswa
Baju Seragam Putra
Baju Seragam Putri
Sepatu
Tas MMS
Topi
Handuk MMS
Mug MMS
4
4
1
1
1
1
1
60
60
120
120
120
120
120
75,000
125,000
100,000
75,000
15,000
50,000
10,000
18,000,000
30,000,000
12,000,000
9,000,000
1,800,000
6,000,000
1,200,000
78,000,000
Kejuaraan / Lomba Pelajar
OSN Tingkat Kabupaten & Provinsi
Melaksnakan pembinaan OSN (MTK, FIS, IPA, IPS)
Mengikuti lomba MIPA & OSN Kabupaten
Mengikuti OSN Provinsi
30
1
1
12
12
6
5,000
75,000
100,000
1,800,000
900,000
600,000
3,300,000
30
1
1
10
10
5
5,000
75,000
100,000
1,500,000
750,000
500,000
2,750,000
338,783,000
1
1
1
10
6
4
50,000
75,000
100,000
500,000
450,000
400,000
1,350,000
10
5
42
10
5
16
16
16
16
16
10,000
15,000
5,000
10,000
15,000
1,600,000
1,200,000
3,360,000
1,600,000
1,200,000
8,960,000
1
1
1
120
12
12
10,000
75,000
100,000
1,200,000
900,000
1,200,000
3,300,000
1,000,000
75,000
100,000
2,000,000
900,000
1,200,000
1
12
12
4,100,000
Lomba Jurnalistik Kabupaten
Mengikuti Lomba-lomba Jurnalistik
Diklat Jurnalistik
Mengisi kolom di Serambi Indonesia
2
1
12
5
5
1
75,000
300,000
50,000
750,000
1,500,000
600,000
2,850,000
26,610,000
Sub Total
4 Pengembangan
Standar
Pendidikan dan
Tenaga Pendidik
296,240,000
1
60
15
75
5
40
40
1
27
1
1
1
1
1
1
40
40
1
1
1
1
21
21
27
500,000
100,000
100,000
300
500
5,000
5,000
500,000
6,000
300,000
100,000
300,000
500,000
6,000,000
1,500,000
900,000
100,000
200,000
200,000
500,000
162,000
6,300,000
2,100,000
8,100,000
26,562,000
635,023,000
4
3
1
1
21
6
27
27
12
1
1
1
125,000
75,000
100,000
15,000
10,500,000
1,350,000
2,700,000
405,000
14,955,000
56,000,000
56,000,000
672,000,000
56,000,000
728,000,000
Training
Pendidikan kegrafikaan di Polimedia Jakarta (Guru Produktif)
6
Pengiriman Diklat VEDC (Medan & malang)
1
Pengiriman Guru Ke Fokus (forum komunikasi sekolah grafika)
1
Inhouse Training
Pembuatan Perangkat Pembelajaran berbasis TIK
1
Peningkatan kemampuan bahasa inggris bagi manajer & Guru MIPA 1
Pembuatan action research bagi Guru
1
Teknik Supervisi Bagi Manajer
1
Teknik Monitoring, Evaluasi, Pembuatan laporan bagi manajer
1
Finance for Non finance bagi manajer
1
Teknik Bacakilat
1
1
2
2
16
9
5
5
5
5
21
10,000,000
5,000,000
5,000,000
60,000,000
10,000,000
10,000,000
100,000
1,000,000
500,000
1,000,000
1,000,000
1,000,000
1,000,000
1,600,000
9,000,000
2,500,000
5,000,000
5,000,000
5,000,000
21,000,000
129,100,000
898,617,000
Sub Total
5 Prasarana &
Sarana KBM
Sarana Pendidikan Pembelian LCD Proyektor
Penambahan 25 PC untuk Lab komputer 2
Penngadaan AC (Lab Komputer, Perpustakaan, Rg Rapat Staf)
Pembelian mesin digital printing
Sambungan Telepon
Pengembangan Fasilitas Hotspot
Penambahan printer untuk adm & KBM
Pengadaan alat peraga pembelajaran untuk guru
Pembelian koran & majalah bagi perpustakaan
1
1
1
1
1
1
1
1
1
3
25
4
1
1
1
2
4
12
4,500,000
5,000,000
3,500,000
300,000,000
3,000,000
3,500,000
600,000
250,000
150,000
13,500,000
125,000,000
14,000,000
300,000,000
3,000,000
3,500,000
1,200,000
1,000,000
1,800,000
463,000,000
Sarana Lingkungan Sekolah
Penyelesaian Bis di Bengkel
STNK Bis Operasional
Perbaikan/pengerasan Jalan MHT
Perbaikan pagar & Gerbang
Perbaikan/pengadaan mesin pompa air
Perbaikan Lapangan Bola Volley
Perbaikan/penggantian Papan Nama Sekolah
1
1
1
1
1
1
1
1
3
500
10
2
1
1
60,000,000
2,000,000
1,250,000
1,250,000
1,000,000
20,000,000
5,000,000
60,000,000
6,000,000
625,000,000
12,500,000
2,000,000
20,000,000
5,000,000
###
1
2
4
1
12
1
1
1
1
15
20
1
2
1
12
1
10,000,000
1,250,000
250,000
17,000,000
1,250,000
50,000,000
100,000
3,000,000
10,000,000
37,500,000
20,000,000
17,000,000
30,000,000
50,000,000
1,200,000
3,000,000
899,200,000
Pemeliharaan
Halaman Sekolah
MCK
Pemeliharaan UKS
Gedung
Kendaraan Operasional
12
12
2
4
3
1
2
1
1
3
300,000
1,000,000
500,000
10,000,000
1,000,000
3,600,000
24,000,000
1,000,000
40,000,000
9,000,000
77,600,000
Sarana Kegiatan Ekstra Kulikuler
Menambah Peralatan Olah raga
menambah Peralatan Pramuka
Pengadaan Seragam pramuka
Menambah Peralatan KIR
1
1
1
1
15
3
12
4
200,000
500,000
100,000
400,000
7,300,000
###
Sub Total
6 Ketatausahaan
Administrasi Kesiswaan
Identitas Personal Siswa
Mengadakan KTP Siswa berbasis Barcode
Melaksanakan Foto siswa dan kelengkapan data base
Pembubuhan Id pada seragam siswa berbasis bordir
3,000,000
1,500,000
1,200,000
1,600,000
1
1
5
120
120
120
20,000
1,000
1,000
2,400,000
120,000
600,000
3,120,000
Sarana Administrasi Siswa
PASTI (paket Aplikasi Sekolah Berbasis Teknologi Informatika)
Buku Induk
Buku Klapper
Buku Mutasi
Buku Legger
Buku Kumpulan Nilai
Buku Kasus
Buku Pemakaian Inventaris
Pembelian ATK
1
1
1
1
6
6
1
1
12
1
1
1
1
1
1
1
1
1
2,000,000
100,000
25,000
25,000
60,000
60,000
15,000
30,000
500,000
2,000,000
100,000
25,000
25,000
360,000
360,000
15,000
30,000
6,000,000
8,915,000
Belanja Rutin
Biaya POS, Materai
Biaya Telepon
1
12
1
1
1,000,000
300,000
1,000,000
3,600,000
###
Biaya Speedy
Biaya beban Listrik
Biaya operasional kendaraan
12
12
12
1
1
3
750,000
4,500,000
1,000,000
9,000,000
54,000,000
36,000,000
103,600,000
Kelengkapan Administrasi Publikasi Sekolah
Pengadaan Bagan, Tabel & struktur Organisasi Sekolah
Pembuatan Logo & Corporate Identity
Pengadaan Kop Surat, Amplop, Map & stempel MMS
Pengadaan Majalah Dinding sekolah
Pengadaan/pencetakan Kalender MMS
Pengadaan Umbul-umbul
7 Laporan
Laporan
Bulanan
Semester
Tahunan (Annual report)
Penggandaan Annual report
1
3
1
1
1
1
12
1
1 1000
1
100
12
2
1
1
1
1
1
10
500,000
10,000,000
10,000,000
300,000
10,000
50,000
50,000
100,000
150,000
500,000
1,500,000
10,000,000
10,000,000
3,600,000
10,000,000
5,000,000
40,100,000
155,735,000
###
600,000
200,000
150,000
5,000,000
5,950,000
###
Sub Total
8 Hubungan Luar
9 Konsumsi
Peusijuk/Kenduri
MMS Fair
Partisipasi kegiatan sosial
Sub Total
Konsumsi Siswa
Konsumsi Guru & Staf
Sub Total
1
1
12
300
1
1
50,000
20,000,000
500,000
15,000,000
20,000,000
6,000,000
41,000,000
320 120
320 27
15,000
15,000
###
576,000,000
129,600,000
705,600,000
###
LAIN LAIN