HARGA
NO URAIAN VOLUME SATUAN JUMLAH
SATUAN
A PENDAPATAN
Kontribusi Peserta 223 Orang 1,300,000 289,900,000
JUMLAH PENDAPATAN 289,900,000
B BELANJA BARANG DAN JASA
1 Belanja Barang Perlengkapan
1 Belanja Alat Tulis Kantor dan Seminar KIT 6,625,000
Seminar Kit 241 paket 25,000 6,025,000
Kertas 1 rim 50,000 50,000
Map ,Amplop,Stabillo,Spidol,Lakban 1 paket 130,000 130,000
Tinta Printer 1 botol 70,000 70,000
Meterai 35 buah 10,000 350,000
2 Belanja Cetak/Penggandaan 1,800,000
Foto Copy Materi 7200 lembar 250 1,800,000
3 Belanja Komsumsi 23,125,000
Makan Pulang 250 dus 50,000 12,500,000
Snack Berangkat 250 dus 40,000 10,000,000
Rapat Panitia 25 dus 25,000 625,000
4 Belanja Banner/Spanduk 250,000
Banner 1 buah 250,000 250,000
5 Belanja Bahan Obat-Obatan 600,000
Obat-Obatan P3K 2 paket 300,000 600,000
2 Belanja Honorarium
1 Belanja Jasa Honorarium Ahli/Profesi/Konsultan/Narasumber 18,900,000
Narasumber 14 org/kali 750,000 10,500,000
Panitia dan Pendamping 21 org/kali 400,000 8,400,000
3 Belanja Perjalanan Dinas
1 Uang Harian Peserta 98,200,000
Kades 20 org/kali 750,000 15,000,000
Sekdes 20 org/kali 500,000 10,000,000
Perangkat 183 org/kali 400,000 73,200,000
4 Belanja Jasa Sewa
1 Belanja Jasa Sewa Sarana Mobilitas 23,000,000
Jasa Sewa Kendaraan 46 Unit 500,000 23,000,000
2 Belanja Jasa Sewa Hotel Fullboard 117,400,000
Peserta 223 orang/hari 450,000 100,350,000
Panitia 21 orang/hari 450,000 9,450,000
Narasumber 4 orang/hari 450,000 1,800,000
Additional Transit 1 paket 5,800,000 5,800,000
JUMLAH BELANJA 289,900,000
............................................ ............................................
NIP. ..........................................
KELAS A KELAS B KELAS C
Kades 20 Sekdes 20 Kaur umum/perencanaan 20
Kaur Keu 18
20 38 20
Materi Sesi I
Kelas Materi Narsum
Kades Penyusunan Produk Hukum Desa Dispermades
Materi Sesi II
Kades Penilaian Kinerja Perangkat Desa Sekcam
HARGA
NO URAIAN VOLUME SATUAN JUMLAH
SATUAN
A PENDAPATAN
Kontribusi Peserta 348 Orang 1,750,000 609,000,000
JUMLAH PENDAPATAN 609,000,000
B BELANJA BARANG DAN JASA
1 Belanja Barang Perlengkapan
1 Belanja Alat Tulis Kantor dan Seminar KIT 19,675,000
Flashdisk dan materi 348 paket 55,000 19,140,000
Kertas 1 rim 65,000 65,000
Map ,Amplop,Stabillo,Spidol,Lakban 1 paket 100,000 100,000
Tinta Printer 1 botol 70,000 70,000
Meterai 30 buah 10,000 300,000
2 Belanja Cetak/Penggandaan 1,000,000
Foto Copy Materi 20 paket 50,000 1,000,000
3 Belanja Komsumsi 33,925,000
Makan Pulang 370 dus 50,000 18,500,000
Snack Berangkat 370 dus 40,000 14,800,000
Rapat Panitia 25 dus 25,000 625,000
4 Belanja Banner/Spanduk 500,000
Banner 2 buah 250,000 500,000
2 Belanja Honorarium
1 Belanja Jasa Honorarium Ahli/Profesi/Konsultan/Narasumber 25,000,000
Bupati 1 org/kali 2,500,000 2,500,000
Eselon 8 org/kali 1,500,000 12,000,000
Panitia dan Pendamping 21 org/kali 500,000 10,500,000
3 Belanja Perjalanan Dinas
1 Uang Harian Peserta 150,200,000
Kades 20 org/kali 750,000 15,000,000
Sekdes 20 org/kali 500,000 10,000,000
ketua BPD 20 org/kali 500,000 10,000,000
Perangkat 183 org/kali 400,000 73,200,000
BPD 105 org/kali 400,000 42,000,000
4 Belanja Jasa Sewa
1 Belanja Jasa Sewa Sarana Mobilitas 33,000,000
Jasa Sewa Kendaraan 22 Paket 1,500,000 33,000,000
2 Belanja Jasa Sewa Hotel Fullboard 345,700,000
Peserta 696 orang/hari 450,000 313,200,000
Panitia 42 orang/hari 450,000 18,900,000
Narasumber 8 orang/hari 450,000 3,600,000
Additional Transit 2 paket 5,000,000 10,000,000
JUMLAH BELANJA 609,000,000
RENCANA ANGGARAN BIAYA
PENINGKATAN KAPASITAS APARATUR DESA
KECAMATAN WINDUSARI KABUPATEN MAGELANG PROVINSI JAWA TENGAH
TAHUN ANGGARAN 2022
HARGA
NO URAIAN VOLUME SATUAN JUMLAH
SATUAN
A PENDAPATAN
Kontribusi Peserta 350 Orang 1,850,000 647,500,000
JUMLAH PENDAPATAN 647,500,000
B BELANJA BARANG DAN JASA
1 Belanja Barang Perlengkapan
1 Belanja Alat Tulis Kantor dan Seminar KIT 37,960,000
Kaos Pelatihan 375 buah 100,000 37,500,000
Kertas 1 rim 50,000 50,000
Map ,Amplop,Stabillo,Spidol,Lakban 1 paket 190,000 220,000
Tinta Printer 1 botol 90,000 90,000
Meterai 10 buah 10,000 100,000
2 Belanja Komsumsi 81,540,000
Teamwork building/Lava Tour 374 orang/paket 100,000 37,400,000
Makan Pulang 374 orang/paket 60,000 22,440,000
Additional Coffee break 374 orang/paket 50,000 18,700,000
Rapat Panitia ( 3 x 25 org ) 75 dus 40,000 3,000,000
3 Belanja Banner/Spanduk 700,000
Backdrop 8x3 m 1 buah 700,000 700,000
2 Belanja Honorarium
1 Belanja Jasa Honorarium Ahli/Profesi/Konsultan/Narasumber 34,500,000
Bupati 1 org/kali 5,000,000 5,000,000
Eselon 8 org/kali 1,500,000 12,000,000
Petugas ( protokoler ) 1 paket 1,500,000 1,500,000
Moderator 8 org/kali 500,000 4,000,000
Panitia 1 LS 12,000,000 12,000,000
3 Belanja Perjalanan Dinas
1 Uang Harian Peserta 180,200,000
Kades 20 org/kali 1,000,000 20,000,000
Sekdes 20 org/kali 700,000 14,000,000
Kaur Keuangan 20 org/kali 600,000 12,000,000
Ketua BPD 20 org/kali 500,000 10,000,000
Perangkat 170 org/kali 500,000 85,000,000
BPD 98 org/kali 400,000 39,200,000
4 Belanja Jasa Sewa
1 Belanja Jasa Sewa Sarana Mobilitas 42,500,000
Jasa Sewa Kendaraan 85 Unit 500,000 42,500,000
2 Belanja Jasa Sewa Hotel Fullboard 268,100,000
Peserta 350 orang/hari 700,000 245,000,000
Panitia 24 orang/hari 700,000 16,800,000
Narasumber 4 orang/hari 700,000 2,800,000
Additional Transit 1 paket 3,500,000 3,500,000
JUMLAH BELANJA 645,500,000
Jasa Sewa Kendaraan 85 Unit 500,000 42,500,000 Perangkat 61 org/kali 500,000 30,500,000
BUPATI 3,000,000 -
MAKAN LAVA TUR 18,500,000 9,630,000
KAOS 30,000,000 24,000,000
ADDITIONAL TRANSIT 4,250,000 4,000,000
55,750,000 37,630,000
SELISIH LEBIH 18,120,000
SURPLUS-DEFISIT 2,770,000