Jumlah
Triwulan II
Triwulan III
Triwulan IV
Keterangan :
Tanggal Pembahasan :
Catatan Hasil Pembahasan :
1.
2.
dst.
Tim Anggaran Pemerintah Daerah
No. Nama
1.
2.
3.
4.
Formulir
ERAH RKA-SKPD
2.2.1
elanja Langsung
Target Kinerja
300,000,000
100%
1 Paket
100%
Langsung
Kerja Perangkat Daerah
Rincian Perhitungan JUMLAH
Satuan Harga Satuan (Rp)
4 5 6= (3x5)
300,000,000
300,000,000
1,650,000
1,650,000
1,650,000
- 1,650,000
OB 275,000 1,650,000
298,350,000
8,000,000
8,000,000
8,000,000
OK 250,000 8,000,000
2,880,000
OK 90,000 2,880,000
6,075,000
60,000,000
12,600,000
oh 1,300,000 1,300,000
ok 2,500,000 2,500,000
oh 1,100,000 2,200,000
ok 1,500,000 3,000,000
oh 900,000 1,800,000
ok 900,000 1,800,000
16,275,000
2,150,000 2,150,000
1,000,000 5,000,000
400,000 2,000,000
1,250,000 1,250,000
850,000 4,250,000
325,000 1,625,000
31,225,000
2,200,000 2,200,000
1,000,000 7,000,000
425,000 2,975,000
1,300,000 2,600,000
850,000 11,900,000
325,000 4,550,000
36,725,000
4,750,000 4,750,000
1,300,000 9,100,000
475,000 3,325,000
1,550,000 3,100,000
850,000 11,900,000
325,000 4,550,000
46,600,000
3,300,000 6,600,000
1,000,000 14,000,000
425,000 5,950,000
1,800,000 3,600,000
850,000 11,900,000
325,000 4,550,000
54,970,000
9,810,000 19,620,000
1,700,000 23,800,000
825,000 11,550,000
#REF!
Tiakur, Oktober 2017
Plt. Kepala Dinas Kesehatan
Daerah
NIP Jabatan Tanda Tangan
RENCANA KERJA DAN ANGGARAN
SATUAN KERJA PERANGKAT DAERAH
5 2 BELANJA LANGSUNG
5 2 1 BELANJA PEGAWAI
5 2 1 01 Honorarium PNS
5 2 1 01 01 Belanja Honorarium Panitia Pelaksana Kegiatan
- Honor Penanggung Jawab Teknis Kegiatan 10
Jumlah
Rencana Penarikan Dana Per Triwulan
Triwulan II
Triwulan III
Triwulan IV
Keterangan :
Tanggal Pembahasan :
Catatan Hasil Pembahasan :
1.
2.
dst.
Tim Anggaran Pemerintah Daerah
No. Nama
1.
2.
3.
4.
Formulir
ERAH RKA-SKPD
2.2.1
h)
ah)
u Rupiah)
elanja Langsung
Target Kinerja
100%
Rp 272,970,000
100%
75%
Langsung
Kerja Perangkat Daerah
Rincian Perhitungan JUMLAH
Satuan Harga Satuan (Rp)
4 5 6= (3x5)
272,970,000
2,750,000
2,750,000
2,750,000
OB 275,000 2,750,000
6,500,000
64,000,000
5,600,000
oh 1,300,000 1,300,000
ok 2,500,000 2,500,000
oh 900,000 900,000
ok 900,000 900,000
16,275,000
2,150,000 2,150,000
1,000,000 5,000,000
400,000 2,000,000
1,250,000 1,250,000
850,000 4,250,000
325,000 1,625,000
35,575,000
ok 4,200,000 4,200,000
oh 1,300,000 9,100,000
oh 475,000 3,325,000
1,250,000 2,500,000
850,000 11,900,000
325,000 4,550,000
32,275,000
2,750,000 2,750,000
1,000,000 7,000,000
425,000 2,975,000
1,550,000 3,100,000
850,000 11,900,000
325,000 4,550,000
33,325,000
3,300,000 3,300,000
1,000,000 7,000,000
425,000 2,975,000
1,800,000 3,600,000
850,000 11,900,000
325,000 4,550,000
54,170,000
9,410,000 18,820,000
1,700,000 23,800,000
825,000 11,550,000
272,970,000
Tiakur, Oktober 2017
Plt Kepala Dinas Kesehatan
Daerah
NIP Jabatan Tanda Tangan
RENCANA KERJA DAN ANGGARAN
SATUAN KERJA PERANGKAT DAERAH
Kelompok Sasaran Kegiatan : Petugas Pengelola Obat di Seluruh Institusi Pelayanan Kesehatan Kab. MBD
Rincian Anggaran Belanja Langsung
menurut Program dan Per Kegiatan Satuan Kerja Perangkat Daera
Rincian Perhitungan
Kode Rekening Uraian
Volume Satuan
1 2 3 4
5 2 BELANJA LANGSUNG
5 2 1 BELANJA PEGAWAI
5 2 1 01 Honorarium PNS
5 2 1 01 01 Honorarium Panitia Pelaksana Kegiatan
- Honor Pejabat Pelaksana Teknis Kegiatan 9 OB
- Honor Ketua Panitia 1 OB
- Honor Sekretaris Panitia 1 OB
- Honor Anggota Panitia 3 OB
- Honor Moderator 3 OJ
5 2 1 01 04 Honorarium Narasumber
- Honor Narasumber 40 OJ
Kecamatan Moa
Biaya Transport Pegawai Moa E 1 (Gol II) 3 oh
Uang Harian Pegawai Moa E 1 (Gol II) 3 oh
GUGUS I
Biaya Transport Pegawai Gugus I EI (Gol II) 4 oh
Uang Harian Perjalanan Dinas ke Gugus I E1 (Gol.II) 20 oh
Standart Biaya Penginapan Dalam Daerah E1 (Gol II) 20 oh
GUGUS II
Biaya Transport Pegawai Gugus II EI (Gol II) 3 oh
Uang Harian Perjalanan Dinas ke Gugus II E1 (Gol.II) 21 oh
Standart Biaya Penginapan Dalam Daerah E1 (Gol II) 21 oh
GUGUS III
Biaya Transport Pegawai Gugus III EI (Gol II) 3 oh
Uang Harian Perjalanan Dinas ke Gugus III E1 (Gol.II) 21 oh
Standart Biaya Penginapan Dalam Daerah E1 (Gol II) 21 oh
GUGUS IV
Biaya Transport Pegawai Gugus IV EI (Gol II) 9 oh
Uang Harian Perjalanan Dinas ke Gugus IV E1 (Gol.II) 63 oh
Standart Biaya Penginapan Dalam Daerah E1 (Gol II) 63 oh
P
Keterangan :
Tanggal Pembahasan :
Catatan Hasil Pembahasan :
1.
2.
Tim Anggaran Pemerintah Daerah
No. Nama NIP
1.
2.
3.
4.
Formulir
AH RKA-SKPD
2.2.1
bekalan Kesehatan
Belanja Langsung
Target Kinerja
100%
Rp 250,000,000
100%
sional 75%
Langsung
n Kerja Perangkat Daerah
Rincian Perhitungan JUMLAH
Harga Satuan (Rp)
5 6= (3x5)
250,000,000
13,245,000
4,845,000
300,000 2,700,000
530,000 530,000
445,000 445,000
230,000 690,000
160,000 480,000
8,400,000
210,000 8,400,000
3,750,000
750,000 750,000
1,500,000 1,500,000
1,500,000 1,500,000
2,000,000
2,000,000 2,000,000
5,120,000
50,000 3,200,000
30,000 1,920,000
225,885,000
6,300,000
1,100,000 3,300,000
1,000,000 3,000,000
30,800,000
1,450,000 5,800,000
900,000 18,000,000
350,000 7,000,000
30,750,000
1,500,000 4,500,000
900,000 18,900,000
350,000 7,350,000
31,500,000
1,750,000 5,250,000
900,000 18,900,000
350,000 7,350,000
99,450,000
2,300,000 20,700,000
900,000 56,700,000
350,000 22,050,000
27,085,000
9,410,000 9,410,000
1,700,000 11,900,000
825,000 5,775,000
Jumlah 250,000,000
Tiakur, Oktober 2017
Plt KEPALA DINAS KESEHATAN