- 2012_2017 Lampiran I.1

LAMPIRAN I PROGRAM PEMBANGUNAN DAERAH
Capaian Kinerja Program dan Kerangka Pendanaan
No

Bidang Urusan Pemerintahan dan Program Prioritas
pembangunan

1

2

1
2
3
4
5
6
7
8
9
10

11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30

31
32
33
34
35
36
37
38
39
40

URUSAN WAJIB
DINAS PENDIDIKAN
UPT DINAS PENDIDIKAN
PENDIDIKAN DASAR
PENDIDIKAN MENENGAH
SKB
DINAS KESEHATAN
RUMAH SAKIT UMUM DAERAH (RSUD)
DINAS PEKERJAAN UMUM

BADAN PERENCANAAN PEMBANGUNAN DAERAH
DINAS PERHUBUNGAN
BLHK
DINAS PENDUDUKAN dan CATATAN SIPIL
KP2KS
DINSOS
DISPERINDAGKOP
DISBUDPARPORA
KESBANG
SATPOL PP
SEKRETARIAT DPR
SEKRETARIAT DAERAH
DPPKA
BKPP
INSPEKTORAT
KP2TSP
KECAMATAN MANYAK PAYED
KECAMATAN BENDAHARA
KECAMATAN SERUWAY
KECAMATAN RANTAU

KECAMATAN KARANG BARU
KECAMATAN KOTA KUALASIMPANG
KECAMATAN KEJURUAN MUDA
KECAMATAN TAMIANG HULU
KECAMTAN BANDAR PUSAKA
KECAMATAN SEKERAK
KECAMATAN TENGGULUN
KECAMATAN BANDA MULIA
SEKRETARIAT BAITUL MAL
SEKRETARIAT MPU
BPBD
BAPPEL

Tahun-2013
Target
5

Tahun-2014

Rp

6

Target
7

6.14
2.22
1.19
1.51
0.09
5.32
7.16
16.52
1.89
0.93
3.31

16,857,938,522
6,082,155,000
3,262,659,500

4,156,592,600
248,142,600
14,602,972,920
19,661,035,120
45,361,624,760
5,199,911,500
2,548,116,200
9,094,276,002

0.41
0.58
0.68
0.98
1.39

Tahun-2015

Rp
8


Target
9

10.52
1.39
0.74
0.95
0.06
3.70
7.34
35.90
1.25
1.01
2.07

46,152,615,864
6,082,155,000
3,262,659,500
4,156,592,600
248,142,600

16,242,512,388
32,212,334,080
157,548,098,294
5,494,411,500
4,435,540,500
9,069,093,260

1,133,841,000
1,580,663,300
1,874,266,100
2,694,105,175
3,813,525,300

0.56
0.14
0.42
0.61
1.62

0.87


2,398,030,000

1.20
4.93
6.89
3.31
2.14
0.47
0.29
1.25
1.34
0.96
0.68
1.13
0.36
0.73
0.45
0.58
0.55

0.35

3,294,605,000
13,538,134,800
18,917,731,770
9,093,684,000
5,879,068,800
1,297,540,000
783,875,000
3,432,830,000
3,689,367,000
2,645,256,000
1,878,024,000
3,114,297,000
977,219,000
1,997,010,000
1,246,333,500
1,603,209,000
1,513,921,700
956,867,000


0.51
0.28
0.64
0.99
1.17

1,387,799,500
763,169,000
1,765,172,500
2,704,254,780
3,222,525,100

Tahun-2016

Rp
10

Target
11

9.66
1.32
0.71
0.90
0.04
5.05
6.30
29.98
1.16
2.68
2.51

44,653,019,370
6,082,155,000
3,262,659,500
4,156,592,600
187,280,000
23,346,487,043
29,138,384,604
138,566,029,574
5,384,411,500
12,368,057,251
11,585,993,260

2,446,627,000
598,594,300
1,846,330,000
2,694,105,175
7,130,377,000

0.53
0.32
0.59
1.27
1.95

0.77

3,398,030,000

0.75
2.86
3.76
2.07
1.30
0.37
0.18
0.78
0.75
0.60
0.43
0.71
0.22
0.45
0.28
0.36
0.33
0.22

3,287,205,000
12,537,892,500
16,506,145,420
9,093,684,000
5,707,780,000
1,612,540,000
783,875,000
3,432,830,000
3,298,405,726
2,645,256,000
1,896,424,000
3,114,297,000
977,219,000
1,990,950,000
1,246,333,500
1,598,765,000
1,451,161,700
956,867,000

0.32
0.17
0.40
0.72
0.85

1,382,547,500
763,169,000
1,765,172,500
3,163,405,000
3,739,292,600

Kondisi Kinerja Pada Akhir
Periode RPJMK

Tahun-2017

Rp
12

Target
13

13.83
1.14
0.61
0.78
0.04
4.62
6.14
27.06
1.22
2.68
2.98

73,577,346,715
6,082,155,000
3,262,659,500
4,156,592,600
187,280,000
24,562,914,497
32,651,515,790
144,018,081,052
6,514,279,450
14,242,360,114
15,843,933,260

2,460,000,000
1,486,000,000
2,718,312,933
5,891,729,476
9,017,119,251

0.25
0.23
0.74
1.85
1.89

0.53

2,456,050,000

0.82
3.34
3.63
2.08
1.22
0.37
0.40
0.85
0.79
0.65
0.45
0.85
0.32
0.52
0.38
0.48
0.36
0.31

3,774,509,125
15,417,694,272
16,801,345,420
9,597,750,000
5,643,000,000
1,705,128,050
1,850,000,000
3,917,334,370
3,663,790,726
3,007,153,000
2,065,170,000
3,915,950,750
1,458,500,000
2,385,607,829
1,755,980,475
2,229,259,700
1,677,500,000
1,413,390,000

0.41
0.20
0.35
1.21
1.35

1,886,503,475
915,300,000
1,627,221,800
5,581,514,313
6,259,824,313

Rp
14

Target
15

Rp

13.90
1.10
0.59
0.75
0.03
4.80
6.23
26.26
1.30
2.91
2.26

76,691,420,163
6,082,155,000
3,262,659,500
4,156,592,600
187,280,000
26,467,196,847
34,346,884,955
144,886,375,713
7,157,101,695
16,081,364,942
12,452,617,260

11.42
1.35
0.72
0.92
0.05
4.66
6.55
27.90
1.32
2.20
2.57

257,932,340,634
30,410,775,000
16,313,297,500
20,782,963,000
1,058,125,200
105,222,083,696
148,010,154,550
630,380,209,393
29,750,115,645
49,675,439,007
58,045,913,042

1,320,000,000
1,210,000,000
3,953,732,933
9,854,033,985
10,061,070,114

0.21
0.17
0.95
2.02
1.84

1,175,000,000
965,000,000
5,244,937,933
11,128,814,871
10,167,564,942

0.38
0.26
0.69
1.43
1.78

8,535,468,000
5,840,257,600
15,637,579,899
32,262,788,682
40,189,656,607

0.49

2,632,050,000

0.55

3,018,050,000

0.62

13,902,210,000

0.82
3.40
3.25
1.80
0.89
0.37
0.45
0.73
0.74
0.56
0.39
0.68
0.27
0.48
0.34
0.37
0.32
0.02

4,374,683,669
18,071,603,904
17,285,745,420
9,597,750,000
4,725,000,000
1,972,952,211
2,370,000,000
3,906,537,817
3,936,790,726
2,960,938,300
2,058,170,000
3,631,950,750
1,458,500,000
2,574,222,614
1,798,148,523
1,975,521,170
1,722,500,000
121,000,000

0.86
4.00
3.60
1.74
0.86
0.40
0.42
0.71
0.75
0.55
0.40
0.66
0.28
0.53
0.33
0.38
0.32
0.25

4,749,620,403
22,056,311,752
19,881,591,776
9,597,750,000
4,745,000,000
2,224,062,999
2,325,000,000
3,937,161,598
4,119,790,726
3,018,402,130
2,224,244,000
3,638,950,750
1,556,500,000
2,908,199,375
1,797,233,375
2,093,933,787
1,757,500,000
1,376,290,000

0.86
3.61
3.96
2.08
1.18
0.39
0.36
0.82
0.83
0.63
0.45
0.77
0.28
0.52
0.35
0.42
0.36
0.21

19,480,623,196
81,621,637,228
89,392,559,806
46,980,618,000
26,699,848,800
8,812,223,260
8,112,750,000
18,626,693,785
18,708,144,904
14,277,005,430
10,122,032,000
17,415,446,250
6,427,938,000
11,855,989,818
7,844,029,373
9,500,688,657
8,122,583,400
4,824,414,000

0.35
0.15
0.31
1.81
1.70

1,861,963,823
772,955,900
1,627,221,800
9,621,840,028
9,032,055,085

0.32
0.14
0.29
1.92
1.08

1,770,770,205
781,955,900
1,627,221,800
10,589,091,235
5,937,301,235

0.37
0.18
0.37
1.40
1.25

8,289,584,503
3,996,549,800
8,412,010,400
31,660,105,357
28,190,998,334

16

Capaian Kinerja Program dan Kerangka Pendanaan
No

Bidang Urusan Pemerintahan dan Program Prioritas
pembangunan

1

2

41
42
43
44
45
46
47

BPM
KANTOR PERPUSTAKAAN & ARSIP
DINAS SYARIAT ISLAM
DISTANAK
DISHUTBUN
DISTAMBEN
DKP

Tahun-2013
Target
5

1.17
0.24
1.34
10.70
1.68
0.56
1.90
100

Tahun-2014

Rp
6

Target
7

3,218,954,910
650,350,000
3,672,600,000
29,362,217,470
4,598,885,508
1,537,632,450
5,208,934,916

0.73
0.15
0.64
6.60
1.44
0.71
1.76

274,521,325,303

100

Tahun-2015

Rp
8

Target
9

3,218,954,910
650,350,000
2,807,751,300
28,981,477,080
6,305,233,500
3,130,192,000
7,733,230,000

0.94
0.15
1.14
5.16
1.94
1.58
2.27

438,796,625,297

100

Tahun-2016

Rp
10

Target
11

4,355,529,500
693,750,000
5,290,100,000
23,835,783,649
8,950,430,906
7,314,808,886
10,479,542,938

0.89
0.08
1.59
4.36
1.85
1.74
2.77

462,229,654,858

100

Kondisi Kinerja Pada Akhir
Periode RPJMK

Tahun-2017

Rp
12

Target
13

4,718,129,500
429,030,000
8,445,650,000
23,179,547,106
9,819,413,311
9,263,316,057
14,725,520,085

1.39
0.13
1.40
4.44
1.93
1.45
2.57

532,168,662,810

100

Rp
14

Target
15

7,664,279,530
739,850,000
7,747,100,000
24,499,580,427
10,660,064,921
7,985,397,777
14,198,182,471

1.03
0.14
1.24
5.75
1.79
1.29
2.32

551,679,354,594

100

Rp
16

23,175,848,350
3,163,330,000
27,963,201,300
129,858,605,733
40,334,028,145
29,231,347,169
52,345,410,411
2,259,395,622,862

BUPATI ACEH TAMIANG

HAMDAN SATI