Sei sulla pagina 1di 1

ANGGARAN PENYELENGGARAAN COMMUNITY FEEDENG CENTRE DI 2 KELURAHAN TAHUN 2017

NO URAIAN JUMLAH SATUAN NILAI PER SATUAN TOTAL


1 Upah Masak (5 Org x 2 CFC x 40 Kl) 400.00 Ok 25,000.00 10,000,000.00
2 Pengisian Tabung Gas& air Galon Kegiatan CFC
- Isi Ulang Tabung Gas (28 Tab x 2 CFC) 56.00 Tab 50,000.00 2,800,000.00
- Isi Ulang Air Galon (3 Bln x 2 CFC x 2 Kl x 2 Gln) 24.00 Gln 25,000.00 600,000.00
3 Belanja Bahan Makanan Kegiatan Community Feeding Centre (CFC)
Bahan Makanan Kegiatan CFC Kelurahan
- Tegal Ratu (30 balita x 40 hari) 1,200.00 porsi 25,000.00 30,000,000.00
Bahan Makanan Kegiatan CFC Kelurahan
- Deringo (30 balita x 40 hari) 1,200.00 porsi 25,000.00 30,000,000.00

4 Alat Tulis Kantor Pertemuan Community Feeding Centre (CFC) Tk Kelurahan


- Block Note (50 Org x 2 Keg) 100.00 Bh 5,000.00 500,000.00
- Ballpoint (50 Org x 2 Keg) 100.00 Bh 3,000.00 300,000.00
- Map (50 Org x 2 Keg) 100.00 Bh 8,000.00 800,000.00

5 ATK Pelaksanaan Kegiatan


- HVS 1.00 Rim 45,000.00 45,000.00
- Spidol 2.00 Bh 10,000.00 20,000.00
- Tinta Printer 1.00 Bh 300,000.00 300,000.00
- Steaples 1.00 Bh 15,000.00 15,000.00
- Isi Steaples 1.00 Pak 25,000.00 25,000.00
- Map Kertas 1.00 Pak 80,000.00 80,000.00

6 Belanja Transportasi dan Akomodasi


Transport Pertemuan CFC Tk Kelurahan
- Transport Peserta (50 Org x 2 Keg) 100.00 Ok 50,000.00 5,000,000.00
Transport Monitoring CFC
- Transport Petugas Puskesmas (3 Org x 20 Kali x 2 120.00
CFC) Ok 50,000.00 6,000,000.00
Transport Monitoring Pemantauan Status Gizi
- Transport Petugas Tk Kota (3 Org x 7 Kali x 2 CFC) 42.00 Ok 50,000.00 2,100,000.00
Transport peserta CFC
- Transport ibu balita (1 Org x 40 Kali x 2 CFC) 80 OK 25,000.00 2,000,000.00
Narasumber Pertemuan CFC Tk Kelurahan
- Narasumber Lokal (2Org x 2 Kel x 1 JP) 4.00 Ok 1,000,000.00 4,000,000.00
Penggandaan Kegiatan CFC
- Foto Copy (100Lbr x 2 CFC) 200.00 Lbr 200.00 40,000.00
- Penggandaan Laporan CFC (3 Bh x 2 CFC) 6.00 Bh 100,000.00 600,000.00

7 Belanja makanan dan minuman Pelaksanaan Kegiatan


Pertemuan Community Feeding Centre (CFC) Tk Kelurahan
- Jamuan Ringan (70 Org x 2 Keg) 140.00 Pras 20,000.00 2,800,000.00
- Jamuan Makan (70 Org x 2 Keg) 140.00 Pras 50,000.00 7,000,000.00

8 Belanja Alat Pembersih


- Sabun Cair (10 Bh x 2 CFC) 20.00 Bh 13,000.00 260,000.00
9 Belanja Modal Peralatan dan Mesin - Pengadaan Alat Dapur
Pengadaan Alat Dapur Kegiatan Community Feeding Centre
- Piring Makan (1Lsn x 2 CFC) 2.00 Lsn 125,000.00 250,000.00
- Mangkok (1 Lsn x 2 CFC) 2.00 Lsn 125,000.00 250,000.00
- Gelas (2 Lsn x 2 CFC) 4.00 Lsn 125,000.00 500,000.00
- Sendok (2 Lsn x 2 CFC) 4.00 Lsn 125,000.00 500,000.00
- Garpu (1 Lsn x 2 CFC) 2.00 Lsn 125,000.00 250,000.00
- Panci (2 Bh x 2 CFC) 2.00 Bh 250,000.00 500,000.00
- Penggorengan (2 Bh x 2 CFC) 2.00 Bh 150,000.00 300,000.00
- Kompor Gas (1 Bh x 2 CFC) 2.00 Bh 500,000.00 1,000,000.00
- Tabung Gas (1 Bh x 2 CFC) 2.00 Bh 175,000.00 350,000.00
- Galon (1 Bh x 2 CFC) 2.00 Bh 50,000.00 100,000.00
- Peralatan Makan Balita (30 bh x 2 CFC) 60.00 Bh 50,000.00 3,000,000.00
- Lap Piring (5 Bh x 2 CFC) 10.00 Bh 12,000.00 120,000.00
- Pompa Galon Air Mineral (1 bh x 2 CFC) 2.00 Bh 90,000.00 180,000.00

TOTAL ANGGARAN 112,585,000.00

Potrebbero piacerti anche