Penanggaran dana kegiatan.xlsx

	A	B	C	D	E	F	G	I	J
1	Rapid Fund Budget Template for Grant Application	Sheet Objective: Applicant applying for Rapid Fund can use this template to provide the requested budget details.		Your local currency Please select your local currency in E1	BEF
2
3	Expense type	Expense details	Number of Units	Unit Price (Local)	Unit Price (USD)	Expense Total (Local)	Expense Total (USD)	Total requested (Local)	Total requested (USD)
4	Type of expenses	Description	Unit	IDR	USD	Sum of expenses in IDR	Sum of expenses in USD	Sum of all expenses in IDR	Sum of all expenses in USD
5	Food and beverages	Food for participants in the training and staff	75	50,000.00	$3.35	3,750,000.00	$251.59	73,525,000.00	$4,947.95
6	Staff related expenses	Fee for Internet service and communication for the staff	15	100,000.00	$6.71	1,500,000.00	$100.64
7	Staff related expenses	Transportation fee for survey	15	100,000.00	$6.71	1,500,000.00	$100.64
8	Administration and fees	Needs for paper works	1	500,000.00	$33.55	500,000.00	$33.55
9	Travel and accommodation	Transportation's fee from Jakarta-Medan back and forth	4	1,300,000.00	$87.22	5,200,000.00	$348.88
10	Travel and accommodation	Transportation's fee from Jakarta-Manokwari back and forth	4	3,000,000.00	$201.27	12,000,000.00	$805.10
11	Travel and accommodation	Transportation's fee from Jakarta-Surabaya back and forth	4	650,000.00	$44.24	2,600,000.00	$176.95
12	Travel and accommodation	Transportation's fee from Jakarta-Bandung back and forth	4	200,000.00	$13.42	800,000.00	$53.67
13	Travel and accommodation	Transportation's fee from Jakarta-Bali back and forth	4	1,800,000.00	$120.77	7,200,000.00	$483.06
14	Food and beverages	Food and beverages for trainer under assumption eating two times a day minus breakfast for spending two days in every city	40	50,000.00	$3.35	2,000,000.00	$134.18
15	Travel and accommodation	Accomodation for the trainer and transportation to the place for accomodation	20	650,000.00	$44.24	13,000,000.00	$884.73
16	Merchendize	Shirt as Merchandise	75	150,000.00	$10.06	11,250,000.00	$754.78
17	Merchendize	Tumblr as Merchandise	75	100,000.00	$6.71	7,500,000.00	$503.19
18	Administration and fees	feef for delivery of form of transaction to medan from Manokwari	1	102,000.00	$6.84	102,000.00	$6.84
19	Administration and fees	feef for delivery of form of transaction to Medan from Bali	1	47,000.00	$3.15	47,000.00	$3.15
20	Administration and fees	feef for delivery of form of transaction to Medan from Bandung	1	34,000.00	$2.28	34,000.00	$2.28
21	Administration and fees	feef for delivery of form of transaction to Medan from Surabaya	1	42,000.00	$2.82	42,000.00	$2.82
22	Other	Unexpected fee	1	4,500,000.00	$301.91	4,500,000.00	$301.91
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100