Professional Documents
Culture Documents
KABUPATEN SUMEDANG
Konsultasi SPJ
Transport
Uang Harian
JUMLAH
RINCIAN PERHITUNGAN
KODE REKENING URAIAN
Volume Satuan
1 2 3 4
RKA-SKPD 2.2.1
752,400,000 Pagu
106,200,000 Honor
1 bln
ja Langsung 752,400,000
Target Kerja 413,820,000
100% 188,100,000
Rp 13,560,000 150,480,000
100%
NG
PERANGKAT DAERAH
IAN PERHITUNGAN Jumlah
Harga Satuan ( Rp )
5 6 = ( 3 x 5)
13,560,000
11,400,000
11,400,000
1,000,000 1,000,000
12,000 2,400,000
10,000 1,000,000
50,000 500,000
650,000 6,500,000
2,160,000
2,160,000
90,000 1,080,000
90,000 1,080,000
13,560,000
IAN PERHITUNGAN Jumlah
Harga Satuan ( Rp )
5 6 = ( 3 x 5)
a Puskesmas Ganeas
ni Budianingrum, s.ip
9650417 198911 2 002
413,820,000
338,580,000
55% Jasa
25% ATK
20% Alkes, obat
60%
RENCANA KERJA DAN ANGGARAN
KABUPATEN SUMEDANG
5 2 2 01 09 Belanja Publikasi/Dekorasi
Spanduk 20.00 meter
5 2 2 02 Belanja Bahan/Material
5 2 2 02 04 Belanja Bahan Obat-obatan
pengadaan obat-obatan 1 paket
5 2 2 06 02 Belanja Penggandaan
Fotocopy 9000 lembar 18,000 lembar
5 2 2 20 Belanja Pemeliharaan
5 2 2 20 02 Belanja Pemeliharaan peralatan dan mesin
Pemeliharaan Komputer 3 Buah
Pemeliharaan Printer 3 Buah
5 2 3 Belanja Modal
5 2 3 27 Belanja Modal Pengadaan Alat Kantor
5 2 3 27 004 Belanja Modal Pengadaan Alat Penyimpanan Perlengkapan Kantor
Belanja Lemari arsip 2 buah
JUMLAH
RKA-SKPD 2.2.1
413,820,000
307,620,000
1 bln
752,400,000
Target Kerja 413,820,000 55%
100% 188,100,000 25%
Rp 752,400,000 150,480,000 20%
12 Bulan
12 Bulan
100%
AERAH
HITUNGAN Jumlah
Harga Satuan ( Rp )
5 6 = ( 3 x 5)
752,400,000 752,400,000 -
107,050,000 sisa
700,000
400,000 400,000
300,000 300,000
39,000,000
1,000,000 12,000,000
750,000 9,000,000
500,000 18,000,000
150,000
150,000 150,000
67,200,000
1,000,000 12,000,000
500,000 48,000,000
300,000 7,200,000
536,800,000
47,873,000
25,904,575
13,500 270,000
17,000 255,000
7,000 35,000
25,000 1,000,000
8,000 40,000
11,500 230,000
7,000 140,000
14,000 280,000
8,000 160,000
5,600 112,000
HITUNGAN Jumlah
Harga Satuan ( Rp )
5 6 = ( 3 x 5)
4,000 20,000
13,000 780,000
30,000 1,500,000
2,800 168,000
226,800 2,268,000
264,600 1,323,000
33,000 99,000
2,250 33,750
12,350 123,500
10,500 42,000
8,400 33,600
43,400 173,600
24,650 172,550
5,600 28,000
2,800 14,000
14,600 73,000
4,000 80,000
11,500 115,000
3,375 50,625
10,000 150,000
25,000 375,000
2,250 11,250
38,100 3,810,000
40,350 605,250
40,350 605,250
50,000 250,000
2,250 45,000
2,250 225,000
1,700 25,500
4,000 60,000
4,500 67,500
4,500 67,500
16,800 84,000
6,200 31,000
7,000 35,000
1,150 11,500
10,500 52,500
550 165,000
8,400 4,200,000
4,000 200,000
22,400 806,400
2,250 22,500
3,000 30,000
2,250 33,750
2,100 29,400
1,150 17,250
600 9,000
52,500 157,500
12,500 62,500
2,000 100,000
3,950 47,400
3,500 700,000
75,600 378,000
6,500 19,500
78,000 390,000
7,500 22,500
15,250 183,000
36,750 588,000
8,400 84,000
7,300 73,000
145,500 1,455,000
652,775
37,000 370,000
HITUNGAN Jumlah
Harga Satuan ( Rp )
5 6 = ( 3 x 5)
18,900 37,800
34,175 102,525
33,250 33,250
54,600 109,200
840,000
3,000 240,000
6,000 600,000
4,755,650
90,600 453,000
48,300 241,500
47,250 236,250
40,000 200,000
12,000 72,000
4,000 12,000
15,750 47,250
5,250 1,050,000
10,000 50,000
12,100 48,400
10,500 63,000
19,350 193,500
8,400 42,000
6,050 30,250
13,150 26,300
57,750 288,750
30,200 302,000
12,600 126,000
15,750 47,250
30,000 90,000
10,750 53,750
15,750 63,000
30,000 150,000
30,200 302,000
3,150 315,000
2,000 10,000
9,450 37,800
3,800 19,000
7,350 36,750
1,000 10,000
10,500 52,500
9,450 28,350
19,350 58,050
120,000
60,000 120,000
600,000
30,000 600,000
15,000,000
50,000 15,000,000
72,860,000
52,860,000
52,860,000 52,860,000
20,000,000
20,000,000 20,000,000
345,240,000 JASPEL
345,240,000 345,240,000
HITUNGAN Jumlah
Harga Satuan ( Rp )
5 6 = ( 3 x 5)
17,345,000
13,745,000
1,000 5,000,000
2,450 245,000
50,000 2,500,000
15,000 5,250,000
15,000 750,000
3,600,000
200 3,600,000
12,000,000
12,000,000
35,000 8,400,000
15,000 3,600,000
7,200,000
7,200,000
50,000 1,200,000
50,000 1,200,000
110,000 2,640,000
90,000 2,160,000
34,282,000
2,400,000
500,000 1,500,000
300,000 900,000
31,882,000
9,382,000 9,382,000 5,518,550
7,500,000 22,500,000
108,550,000
6,400,000
6,000,000
3,000,000 6,000,000
400,000
400,000 400,000
25,300,000
8,000,000
2,000,000 8,000,000
900,000
450,000 900,000
16,400,000
5,000,000 5,000,000
5,000,000 10,000,000
500,000 500,000
300,000 300,000
600,000 600,000
36,850,000
2,500,000
2,500,000 2,500,000
28,500,000
HITUNGAN Jumlah
Harga Satuan ( Rp )
5 6 = ( 3 x 5)
9,500,000 28,500,000
5,850,000
5,000,000 5,000,000
400,000 400,000
300,000 300,000
150,000 150,000
20,000,000
20,000,000 20,000,000
20,000,000
20,000,000 20,000,000
752,400,000
dadap
Jasa
ATK
Alkes, obat
60%
25%