PENERIMAAN PENGELUARAN
No. No.
Urut No. Kode Uraian Jumlah No. Kode Uraian
Urut
I 1 Sisa Tahun Lalu 101,099,243 1 PROGRAM SEKOLAH
1.1 Pengembangan Kopetensi Lulusan
II 2 PENDAPATAN RUTIN 1.2 Pengembangan Standar Isi
2.1 Gaji PNS 2,754,772,140 1.3 Pengembangan Standar Proses
1.4 Pengembangan Pendidik dan Tenaga Kependidikan
III 3 BANTUAN OPERASIONAL SEKOLAH (BOS) 1.5 Pengembangan Sarana dan Prasarana Sekolah
3.1. BOS Pusat 907,000,000 1.6 Pengembangan Standar Pengelolaan
3.2. BOS Propinsi 1.7 Pengembangan Standar Pembiayaan
3.3. BOS Kabupaten 767,322,000 1.8 Pengembangan dan Implementasi Sistem Penilaian
Drs. TRI WIDODO, M.Pd. Drs. ADI SRI OETOMO, M.Pd. WAHYUNI MULTISARI, S.E.
` NIP. 196308171989031015 NIP. 197511142009022003
Formulir BOS-K1
Jumlah
46,574,750
20,931,000
539,996,500
64,137,500
477,801,500
68,030,500
386,144,993
171,804,500
2,754,772,140
4,530,193,383
wab kegiatan
RENCANA KEGIATAN DAN ANGGARAN SEKOLAH (RKAS)
TAHUN PELAJARAN 2018 - 2019
1.1.2.1.3 Simulasi I
Honorarium Proktor (4 orang x 3sesi x 1 ruang x Rp 50.000) 600,000
Honorarium Teknisi ( 1 orang x 4 sesi x Rp 50.000) 200,000
Honorarium Sinkronisasi (3 orang x Rp 150.000) 450,000
Konsumsi Pengawas (1 orang x 4 hari x Rp 25.000) 100,000
1.1.2.1.4 Simulasi II
Honorarium Proktor (3 orang x 3 sesi x 4 hari x Rp 50.000) 1,800,000 1,800,000
Honorarium Teknisi ( 1 orang x 3 sesi x 4 hari x Rp 50.000) 600,000 600,000
Honorarium Sinkronisasi (3 orang x Rp 150.000) 450,000 450,000
Konsumsi Panitia dan Pengawas (10 orang x 4 hari x Rp 25.000) 1,000,000 1,000,000
1.2.1.4 Rapat Finalisasi dan Sosialisasi Kurikulum Sekolah (65 org x Rp 25,000) 1,625,000
1.3.1.2.5 Prakarya
Pengadaan kain 5,000,000
Pengadaan panci besar (1 buah x Rp 100.000) 100,000 100,000
Pengadaan blender (1 buah x Rp 650.00) 650,000 650,000
Pengadaan mixer (1 buah x Rp 650.000) 650,000 650,000
1.3.4.1.2 Paskibra
1.3.4.1.2.1 Lomba Tk. Kabupaten 1,500,000 1,500,000
1.3.4.1.2.2 Lomba Tk. Regional 2,000,000
1.3.4.1.5 Futsal
1.3.4.1.5.1 Lomba Tk. Kabupaten 2,000,000
1.3.4.1.5.2 Lomba Tk. Regional 4,000,000 2,000,000
1.3.4.1.6 Cheerleading
1.3.4.1.6.1 Lomba Tk. Kabupaten 1,000,000
1.3.4.1.6.2 Lomba Tk. Regional 3,000,000 1,500,000
1.3.4.1.8 FLS2N
1.3.4.1.8.1 Vokal Group 1,000,000 1,000,000
1.3.4.1.8.2 Kreatifitas seni tari 1,000,000 1,000,000
1.3.4.1.8.3 Qiro'ah 1,000,000 1,000,000
1.3.4.1.8.4 Cipta puisi 500,000 500,000
1.3.4.1.8.5 Banjari 1,000,000 1,000,000
1.3.4.1.8.6 Story telling 500,000 500,000
1.3.4.1.9 O2SN
1.3.4.1.9.1 Atletik 1,500,000 1,500,000
1.3.4.1.9.2 Renang 1,500,000 1,500,000
1.3.4.1.9.3 Bulutangkis 1,500,000 1,500,000
1.3.4.1.9.4 Karate 1,500,000 1,500,000
1.3.4.1.9.5 Voli 2,000,000 2,000,000
1.3.4.1.9.6 Futsal 2,000,000 2,000,000
1.3.4.1.10 Band
1.3.4.1.10.1 Pengadaan gitar elektrik 3,000,000
1.3.4.1.10.2 Pengadaan bass gitar elektrik 3,500,000
1.5.5 Pengadaan banner untuk berbagai kegiatan (10 bh x Rp 300.000) 3,000,000 900,000 600,000
SUB JUMLAH 5 477,801,500 116,770,000 122,563,000
1.6 Pengembangan Standar Pengelolaan
1.6.1 Kegiatan Pengembangan Manajemen Sekolah
1.6.1.1 Penyusunan RKS/RKT
1.6.1.1.1 Penyusunan Profil Sekolah (5 exp x 200 lbr x Rp 200) 200,000
1.6.1.1.2 Penyusunan Program Sekolah (5 exp x 500 lbr x Rp 200) 500,000
Mengetahui Menyetujui
Ketua Komite Kepala Sekolah,
Triwulan
III IV
1,250,000
50,000
Triwulan
III IV
600,000
200,000
500,000
600,000
200,000
450,000
100,000
Triwulan
III IV
1,120,000 2,520,000
1,875,000
1,250,000
3,000,000
3,000,000
1,625,000
650,000
260,000
227,500
300,000
500,000
280,000
56,000
20,000
137,500
150,000
Triwulan
III IV
750,000
100,000
1,625,000
1,625,000
1,500,000
2,000,000
20,931,000 - 20,931,000
810,000
1,200,000
500,000 500,000
Triwulan
III IV
125,000
450,000
450,000
450,000
3,200,000
5,000,000
1,200,000
5,000,000
25,000,000
-
Triwulan
III IV
400,000
250,000
52500
22500
8,500,000 22,500
350,000 97500
200,000 390
200,000
2,625,000
425,000
97,500
2,250,000
350,000
9340
392,000
1,196,000
2,335,000
525,000
1,110,000
540,000 460500
1,350,000 2149000
138,000 2609500
Triwulan
III IV
150,000
200,000 9060.7638888889
160,000
63,000 47316.498316498
120,000
14,053,000
5,980,000
15,000,000
700,000
700,000
1,500,000
500,000
12,000,000
3,000,000
2,000,000
2,000,000
Triwulan
III IV
650,000
2,000,000
2,000,000
3,000,000 1,000,000
2,000,000
3,000,000 1,000,000
2,000,000
2,000,000
1,000,000
1,500,000
Triwulan
III IV
3,000,000
3,500,000
750,000 750,000
3,750,000 3,750,000
750,000 750,000
Triwulan
III IV
750,000 750,000
750,000 750,000
750,000 750,000
750,000 750,000
750,000 750,000
750,000 750,000
750,000 750,000
750,000 750,000
375,000 375,000
750,000 750,000
1,500,000 1,500,000
1,500,000 1,500,000
1,500,000 1,500,000
1,500,000 1,500,000
2,250,000 2,250,000
750,000 750,000
300,000
8,000,000
1,750,000
700,000
141,000
Triwulan
III IV
3,000,000
3,000,000
3,000,000
450,000 450,000
750,000 750,000
800,000
500,000
350,000
400,000
2,000,000
Triwulan
III IV
2,500,000
6,000,000
1,000,000
200,000
1,296,000
1000000 1000000
1,000,000 1000000
2,550,000 2,550,000 300000 300000
750,000 750,000 0
750,000 500,000 0
750,000 750,000
5,100,000
150,000 100,000
150,000
90,000
82,500
5,000,000 4,000,000
50,000 150,000
Triwulan
III IV
450,000 900,000
1,500,000
300,000 300,000
1,200,000 600,000
150,000 150,000
300,000 150,000
50,000
450,000
135,000
60,000
100,000
300,000
30,000 30,000
75,000 75,000
300,000 300,000
180,000 180,000
720,000 720,000
270,000 270,000
540,000 540,000
270,000 270,000
90,000 90,000
450,000 450,000
90,000 90,000
250,000 250,000
65,000 65,000
100,000
120,000 130,000
Triwulan
III IV
65,000 65,000
116,000 101,500
60,000 60,000
50,000
600,000
300,000
100,000
75,000
200,000
150,000
75,000 75,000
45,000 75,000
60,000 100,000
36,000 60,000
75,000 75,000
15,000 25,000
45,000 45,000
15,000 30,000
30,000 30,000
21,000 21,000
14,000 14,000
28,000 28,000
Triwulan
III IV
60,000 30,000
48,000 48,000
14,000 14,000
10,000 10,000
60,000 40,000
30,000 30,000
30,000 15,000
48,000 24,000
bosda smua
16,400,000 bosreg smua
10,000,000 bosreg
bosda smua
bosda smua
3,600,000 bosda smua
7,000,000 bosreg
3,750,000
1,800,000
Triwulan
III IV
2,000,000
1,800,000
50,000,000
300,000
100,000
bosda
bosda
16,000,000
750,000 750,000
26,550,000
600,000 600,000
Triwulan
III IV
450,000
750,000 750,000
bosda
22,140,000 bosda
3,240,000
bosda
3,350,000 bosda
bosda
bosda
14,400,000 bosreg
Triwulan
III IV
bosda
3,000,000 3,250,000
7,700,000
3,550,000
600,000 900,000
154,225,000 84,243,500 477,801,500
200,000
500,000
125,000
500,000
250,000
500,000
3,250,000 3,250,000
Triwulan
III IV
1,500,000 4,250,000
265,000 159,000
215,000 172,000
55,000 55,000
54,000 27,000
90,000 120,000
400,000
30,000
225,000 225,000
140,000 140,000
280,000 840,000
275,000 825,000
92,500 185,000
240,000 180,000
150,000 150,000
225,000 150,000
136,000 119,000
40,000 80,000
120,000 40,000
90,000 105,000
25,000 137,500
90,000 90,000
14,000 49,000
Triwulan
III IV
15,000 75,000
15,000 15,000
14,000 84,000
40,000 20,000
20,000 30,000
30,000 45,000
132,000
60,000 60,000
18,000 36,000
27,500 110,000
35,000
60,000
96,000
40,000 80,000
20,000 20,000
34,000 102,000
28,000 28,000
39,000
45,000
84,000
35,000
35,000
120,000
35,000
15,000
60,000 300,000
300,000 300,000
Triwulan
III IV
75,000 75,000
1,031,250 1,031,250 4900
7350
4125
600,000 600,000
450,000 450,000 16375
150,000 150,000 4125
25,000 25,000
50,000 50,000
1,350,000 1,350,000
200,000 200,000
50,000 50,000
30,000 30,000
37,500 37,500
50,000 50,000
55,000
,
62,500
82,500
Triwulan
III IV
3,000,000
18,870,000 18,870,000
30,465,000 30,465,000
1,950,000 1,950,000
1,350,000 1,350,000
1,050,000 1,050,000
600,000 600,000
600,000 600,000
600,000 600,000
600,000 600,000
900,000 900,000
300,000 300,000
300,000 300,000
300,000 300,000
300,000 300,000
300,000 300,000
1,200,000 1,200,000
Triwulan
III IV
8,100,000 8,100,000
700,000 700,000
300,000
300,000 300,000
120,000 120,000
700,000
1,200,000 1,200,000
2,502,500
15,925,000
3,185,000
Triwulan
III IV
50,000
164,000
18,500
10,000
21,000
19,110,000
3,185,000
50,000
164,000
18,500
10,000
28,000
40,000
2,100,000
1,134,000
2,100,000
Triwulan
III IV
318,500
2,548,000
15,555,000
1,300,000
Triwulan
III IV
Triwulan
III IV
Triwulan
III IV
15,550,000
100,000
155,500
155,500
280,000
1,000,000
200,000
688,693,035 688,693,035
688,693,035 688,693,035
1,163,024,278 ###
1,790,830,100
Bendahara,
RINCIAN ANGGARAN BELANJA LANGSUNG PROGRAM DAN PER KEGIATAN SATUAN KERJA PERANGKAT DAERAH
RINCIHAN PERHITUNGAN
KODE REKENING URAIAN
VOLUME SATUAN HARGA SATUAN
BELANJA
1010101 201 BELANJA PEGAWAI
1010101 2012 Honorarium Non PNS
1010101 20122 Honorarium Guru/Pegawai Honorer
Honorarium Guru Ag. Kristen 3 bulan 385,000
Honorarium Guru Ag. Hindu 3 bulan 385,000
Honorarium Guru Bhs. Inggris 3 bulan 880,000
Honorarium Guru Ag. Islam 3 bulan 1,170,000
Honorarium Guru Ag. Islam 3 bulan 780,000
Honorarium Petugas Keamanan 3 bulan 1,320,000
Honorarium Petugas Keamanan 3 bulan 1,110,000
Honorarium Petugas Keamanan 3 bulan 1,010,000
Honorarium Petugas UKS 3 bulan 1,010,000
Honorarium Petugas Administrasi 3 bulan 970,000
Honorarium Petugas Administrasi 3 bulan 1,000,000
Honorarium Petugas Administrasi 3 bulan 850,000
JUMLAH
RINCIHAN PERHITUNGAN
JUMLAH
181,400,000
32,610,000
32,610,000
32,610,000
1,155,000
1,155,000
2,640,000
3,510,000
2,340,000
3,960,000
3,330,000
3,030,000
3,030,000
2,910,000
3,000,000
2,550,000
145,290,000
16,080,500
1,337,000
450,000
55,500
35,000
20,000
192,500
123,000
RINCIHAN PERHITUNGAN
JUMLAH
15,000
280,000
56,000
20,000
90,000
941,000
200,000
65,000
100,000
160,000
78,000
116,000
72,000
150,000
13,213,500
2,750,000
962,500
700,000
3,150,000
1,250,000
250,000
450,000
135,000
180,000
75,000
200,000
90,000
75,000
300,000
180,000
720,000
270,000
540,000
270,000
96,000
450,000
120,000
589,000
589,000
3,900,000
3,400,000
1,500,000
400,000
1,500,000
500,000
500,000
25,966,650
4,875,000
1,875,000
3,000,000
19,861,650
9,064,900
10,796,750
1,230,000
720,000
RINCIHAN PERHITUNGAN
JUMLAH
330,000
180,000
187,000
187,000
7,250,000
1,500,000
5,750,000
750,000
5,000,000
4,570,000
2,320,000
2,250,000
750,000
750,000
19,175,000
18,500,000
1,500,000
5,000,000
12,000,000
600,000
600,000
75,000
75,000
23,250,850
19,218,850
15,750,000
3,150,000
318,850
4,032,000
4,032,000
30,135,000
1,500,000
1,500,000
2,300,000
1,500,000
500,000
300,000
2,500,000
2,500,000
21,375,000
1,960,000
1,960,000
500,000
12,150,000
2,400,000
2,400,000
3,450,000
450,000
1,500,000
1,500,000
6,300,000
6,300,000
1,875,000
525,000
450,000
RINCIHAN PERHITUNGAN
JUMLAH
25,000
50,000
1,350,000
3,500,000
3,500,000.00
3,500,000.00
181,400,000
RINCIAN ANGGARAN BELANJA LANGSUNG PROGRAM DAN PER KEGIATAN SATUAN KERJA PERANGKAT DAERAH
RINCIHAN PERHITUNGAN
KODE REKENING URAIAN
VOLUME SATUAN HARGA SATUAN
BELANJA
1010101 201 BELANJA PEGAWAI
1010101 2012 Honorarium Non PNS
1010101 20122 Honorarium Guru/Pegawai Honorer
Honorarium Guru Ag. Kristen 3 bulan 385,000
Honorarium Guru Ag. Hindu 3 bulan 385,000
Honorarium Guru Bhs. Inggris 3 bulan 880,000
Honorarium Guru Ag. Islam 3 bulan 1,170,000
Honorarium Guru Ag. Islam 3 bulan 780,000
Honorarium Petugas Keamanan 3 bulan 1,320,000
Honorarium Petugas Keamanan 3 bulan 1,110,000
Honorarium Petugas Keamanan 3 bulan 1,010,000
Honorarium Petugas UKS 3 bulan 1,010,000
Honorarium Petugas Administrasi 3 bulan 970,000
Honorarium Petugas Administrasi 3 bulan 1,000,000
Honorarium Petugas Administrasi 3 bulan 850,000
JUMLAH
RINCIHAN PERHITUNGAN
JUMLAH
362,800,000 362800000
32,610,000 0
32,610,000
32,610,000
1,155,000
1,155,000
2,640,000
3,510,000
2,340,000
3,960,000
3,330,000
3,030,000
3,030,000
2,910,000
3,000,000
2,550,000
330,190,000
6,268,000
1,904,500
750,000
55,500
30,000
35,000
20,000
192,500
RINCIHAN PERHITUNGAN
JUMLAH
123,000
280,000
56,000
20,000
90,000
215,000
37,500
846,500
250,000
65,000
80,000
100,000
65,000
101,500
60,000
125,000
3,251,000
300,000
45,000
60,000
75,000
300,000
30,000
25,000
120,000
180,000
720,000
270,000
540,000
270,000
36,000
180,000
100,000
266,000
266,000
500,000
500,000
500,000
24,782,500
4,875,000
1,875,000
3,000,000
18,677,500
8,375,000
10,302,500
1,230,000
720,000
330,000
180,000
182,162,000
162,000
181,400,000
600,000
4,000,000
1,500,000
RINCIHAN PERHITUNGAN
JUMLAH
2,500,000
500,000
2,000,000
2,470,000
1,420,000
1,050,000
500,000
500,000
18,675,000
18,000,000
18,000,000
600,000
600,000
75,000
75,000
35,952,500
17,080,000
13,020,000
2,170,000
1,890,000
5,760,000
5,760,000
8,712,500
7,350,000
1,050,000
312,500
4,400,000
2,160,000
600,000
1,440,000
200,000
38,360,000
22,000,000
12,000,000
10,000,000
14,250,000
560,000
560,000
1,350,000
1,350,000
200,000
14,650,000
4,000,000
4,000,000
900,000
900,000
9,750,000
9,750,000
1,870,000
520,000
450,000
20,000
50,000
1,350,000
RINCIHAN PERHITUNGAN
JUMLAH
0
362,800,000
RINCIAN ANGGARAN BELANJA LANGSUNG PROGRAM DAN PER KEGIATAN SATUAN KERJA PERANGKAT DAERAH
RINCIHAN PERHITUNGAN
KODE REKENING URAIAN
VOLUME SATUAN HARGA SATUAN
BELANJA
1010101 201 BELANJA PEGAWAI
1010101 2012 Honorarium Non PNS
1010101 20122 Honorarium Guru/Pegawai Honorer
Honorarium Guru Ag. Kristen 3 bulan 385,000
Honorarium Guru Ag. Hindu 3 bulan 385,000
Honorarium Guru Bhs. Inggris 3 bulan 880,000
Honorarium Guru Ag. Islam 3 bulan 1,170,000
Honorarium Guru Ag. Islam 3 bulan 780,000
Honorarium Petugas Keamanan 3 bulan 1,320,000
Honorarium Petugas Keamanan 3 bulan 1,110,000
Honorarium Petugas Keamanan 3 bulan 1,010,000
Honorarium Petugas UKS 3 bulan 1,010,000
Honorarium Petugas Administrasi 3 bulan 970,000
Honorarium Petugas Administrasi 3 bulan 1,000,000
Honorarium Petugas Administrasi 3 bulan 850,000
JUMLAH
RINCIHAN PERHITUNGAN
JUMLAH
282,499,243 282499243
32,610,000 0
32,610,000
32,610,000
1,155,000
1,155,000
2,640,000
3,510,000
2,340,000
3,960,000
3,330,000
3,030,000
3,030,000
2,910,000
3,000,000
2,550,000
221,889,243
8,916,500
4,063,500
1,250,000
280,000
56,000
50,000
247,500
300,000
RINCIHAN PERHITUNGAN
JUMLAH
50,000
159,000
172,000
27,000
120,000
225,000
111,000
180,000
120,000
85,000
40,000
15,000
56,000
20,000
35,000
30,000
80,000
20,000
45,000
120,000
68,000
90,000
12,000
864,000
300,000
78,000
100,000
120,000
78,000
116,000
72,000
3,305,000
90,000
75,000
300,000
200,000
800,000
300,000
600,000
300,000
90,000
450,000
100,000
684,000
684,000
26,583,993
4,875,000
1,875,000
3,000,000
20,478,993
9,813,993
10,665,000
1,230,000
720,000
330,000
RINCIHAN PERHITUNGAN
JUMLAH
180,000
32,256,000
3,350,000
25,000,000
600,000
810,000
1,200,000
1,296,000
7,750,000
500,000
500,000
1,500,000
5,750,000
750,000
5,000,000
5,500,000
2,250,000
3,250,000
1,750,000
1,750,000
67,425,000
54,250,000
50,000,000 446
450,000
3,800,000 61100000
12,500,000
12,500,000
600,000
600,000
75,000
75,000
2,505,250
10010
2,505,250
28,520,000
1,025,000
425,000
600,000
21,375,000
1,120,000
1,120,000
5,000,000
27,150,000
10,700,000
5,600,000
5,100,000
3,450,000
450,000
1,500,000
1,500,000
13,000,000
13,000,000
11,657,500
11,657,500
1,875,000
RINCIHAN PERHITUNGAN
JUMLAH
525,000
450,000
25,000
50,000
1,350,000
28,000,000
28,000,000.00
28,000,000.00
282,499,243
RINCIAN ANGGARAN BELANJA LANGSUNG PROGRAM DAN PER KEGIATAN SATUAN KERJA PERANGKAT DAERAH
RINCIHAN PERHITUNGAN
KODE REKENING URAIAN
VOLUME SATUAN HARGA SATUAN
BELANJA
1010101 201 BELANJA PEGAWAI
1010101 2012 Honorarium Non PNS
1010101 20122 Honorarium Guru/Pegawai Honorer
Honorarium Guru Ag. Kristen 3 bulan 385,000
Honorarium Guru Ag. Hindu 3 bulan 385,000
Honorarium Guru Bhs. Inggris 3 bulan 880,000
Honorarium Guru Ag. Islam 3 bulan 1,170,000
Honorarium Guru Ag. Islam 3 bulan 780,000
Honorarium Petugas Keamanan 3 bulan 1,320,000
Honorarium Petugas Keamanan 3 bulan 1,110,000
Honorarium Petugas Keamanan 3 bulan 1,010,000
Honorarium Petugas UKS 3 bulan 1,010,000
Honorarium Petugas Administrasi 3 bulan 970,000
Honorarium Petugas Administrasi 3 bulan 1,000,000
Honorarium Petugas Administrasi 3 bulan 850,000
RINCIHAN PERHITUNGAN
JUMLAH
181,400,000 181400000
32,610,000 0
32,610,000
32,610,000
1,155,000
1,155,000
2,640,000
3,510,000
2,340,000
3,960,000
3,330,000
3,030,000
3,030,000
2,910,000
3,000,000
2,550,000
138,790,000
8,020,500
3,019,000
1,750,000
106,000
129,000
27,000
225,000
150,000
RINCIHAN PERHITUNGAN
JUMLAH
150,000
75,000
60,000
110,000
35,000
80,000
20,000
102,000
691,500
250,000
65,000
100,000
65,000
101,500
60,000
50,000
2,896,000
450,000
135,000
60,000
100,000
300,000
30,000
75,000
120,000
120,000
480,000
180,000
360,000
180,000
36,000
180,000
90,000
700,000
700,000
714,000
714,000
26,965,750
4,875,000
1,875,000
3,000,000
20,860,750
9,928,750
10,932,000
1,230,000
720,000
330,000
180,000
143,750
143,750
6,250,000
1,500,000
4,750,000
750,000
4,000,000
RINCIHAN PERHITUNGAN
JUMLAH
2,750,000
1,250,000
1,500,000
500,000
500,000
675,000
600,000
600,000
75,000
75,000
44,865,000
19,215,000
15,750,000
3,150,000
315,000
25,650,000
18,900,000
3,150,000
3,600,000
43,445,000
3,500,000
1,000,000
700,000
300,000
1,500,000
2,000,000
2,000,000
11,500,000
3,000,000
1,500,000
2,000,000
3,000,000
2,000,000
21,375,000
2,520,000
2,520,000
1,350,000
1,350,000
1,200,000
3,300,000
2,400,000
2,400,000
900,000
900,000
1,875,000
525,000
450,000
25,000
50,000
1,350,000
10,000,000
10,000,000.00
10,000,000.00
RINCIHAN PERHITUNGAN
JUMLAH
181,400,000