PERBUP NO 030 TAHUN 2016 LAMPIRAN BUKU II.0005
DEMO : Purchase from www.A-PDF.com to remove the watermark
IIRUSAN PEMERINTAIIAN
1.20. - O T O N O M I D A E R A I I , P E M E R I N T A I I A N U M U M . A D M I N I S T R A S I K E U A N G A N D A E R A I I . P E R A N G K A T D A E R A I I , K E P E G A W A U N D A N
PERSANDIAN
ORGANISASI
1.20.17.. K E C A K U T A N T E G A L O M B O
B ERTAMBAH / (KURANC)
zyxwvutsrqponmljihgfedcbaZYXWVUTSRQPONMLKJIHGFEDCBA
JUMLAH (Rp.)
IRVIAN
K O D E REKENING
ANGGARAN
SETELAH
REALISASI
Rp.
PETUELASAN
zyxwvutsrqponmlkjihgfedcbaZYXWVUTSRQPONMLKJIHGFED
%
PERUBAHAN
t
1
1
5" 4-1
4
I I 000 000.00
I I 000 000,00
Bclarqa modal P v | a d a « h v d y e a m
3.100 000.00
].)IXI 000.00
1 1 0 1 . 1 0 17.01 1 0 5 2 1 1 6 0 1
B e l v ) * modal Fengadiv pioyekMr
7.700 000.00
TTOO 000.00
100.100.17.0101.
PA51LITASI FELESTARIAN D A N A K T U A U S A S I
]5*M.M«,H
i5.m.t>oe.M
15.000. 0 0 0 *0
15,000.000*0
U O I 3U 17.01 I4 S1.1.I6.
B e l v j a k f u d ^ O v j a d a v Alal-alal Sludio
IZO UOIT.OI 105111602
6
zyxwvutsronmlkjihgfedcbaZYXWVUTSRQPONMLKJIHGFEDCBA
•
-
-
KEBUDAYAAN DAERAH
1 20 100 IT 0 1 0 1 0 1 . 1 .
B E L A N I A B A R A N C D A N JASA
iiD.Vio'iT.biiiViioi!
Bdanja B a h v Fatal Habit K v l o r
215 000.00
225000.00
1 iU.l0U.iT.tll.1152.21)1.1!.
Bdanja DoLumenlasi/DeLoratl
225.000.00
223 UUJ.00
llU.l.lU.I7.tll.2Z5.Z0Ul
B d v i a Jua K v l o r
z 7tri i H i i i rm
u . z j u viar.uu
1 2 0 1 1 0 1 7 . 0 1 . 1 1 S . 1 0 O I 14
B e l v j a Jasa Pihat K e l i g i
5.000.000,00
S.OOO.OtXI.DO
1.20.1.2U. 1'.Ul 22 ?.2.2 Ul.zV.
Belanja lota Fiofeti
1.2*0,000.00
1.150 000.00
1 2 1 1 i n 17.01 2 1 5.11UX.
Bdanji) Seua S a r v a Mobililat
500.000.00
iuo. OOO.OO
5WI.000.00
5U0 OUO.UO
4.175.000.00
4 275 UUU.OO
-
•
•
1 2U.I 2U.IT.III.11.5.10110Ul
Belarija t e u a Sarana Mobililat Daral
1 2U.I 2(1 17.01 12.4.2 1 IU
Belanja Seua Ferlenatapv d v Peralalv K v l o t
1 20 1 l u 17 01 11 5.11 10U5
B d v j a t e u a i.-nda
1.400 000,00
1 *io w n o o
1 20 1 10.17.01 11 5 1 . 1 1007
Bdarqa Seua Sound S> t i e m
1.175 000.00
2.175.000.00
1 20 1.10 17.01.11 5.1.2 11
Bdania k l a L w d v
7 5wi OOU.UO
7,500 OOO.OO
1 2U1.2U 1T.U112 5 2 2 1 1 1 ) 6
B c l v i a n v O - w d v m i n u m v petcni
7 5UO0UO0O
7 * i i d laai (M l
Belanja Falaian L h i o u l d v hari-hari lerlenlu
6.2*0 000.00
6.2*0.000.00
6 150 000.00
6 .250 000.00
i2000.DO«*t
M.PM.15«*0
(11.750*0)
Mmumv
zywvutsrponmljifedcaZXWVUTSOMKJIHA
zyxwvutsrponmlkjihgfedcbaZXWVUTSRQPONMLKJIHGFEDCBA
Belanja patarau olahiajja
1 7 n 1 Y I I 11 M
1 Z U 1 Z U I f . ' r i Z Z z Z Z . 1 — d—
100,100.17.07.
PROCRAM P E N I N C K A T A N KAPASITAS K E L E M B A C A A N
•
,
(0.11)
D A E R A H DAN SDM APARATUR
100.1.10.17.07.0J.
FASILITASI PEMBINAAN KESEJAIITFRAAN KELUARCA
I2000.««0*0
1 i.9H0S«.M
(11.750*0)
(0.11)
1.10.1.10. IT.0T.0J.5.LI.
B E L A N J A B A R A N C D A N JASA
1I.0«>.«NI*0
ll.9U.150.00
(11.750*0)
(0.11)
i l O l 20,17117 I I J S I I U I
B d v j a B a h v Fatal Habit K v l o r
1 I t f i 000.00
2 Ufil.UUU.OO
1.10 10a.lT.U7 U l S l l U I . O l
B e l v j a alal tulit k v l o r
1 0 6 1 000.00
2 06].oub.aa
1 20 j l U 17 07 0 1 511U< G.
B e l v j a Cciat d v P v g g v d a v
112 OOO.OU
l i i 000.00
120 1 20 17.07 0 1 5 . 1 2 0 6 0 1
Bdvja
111000.00
112000.00
110.1 10 17.07 U l
B d v j a Makanv d v
1175 000.00
IITIIM.OO
PvuvdaV
(175n.nu)
("ID
1 20.1 l U 17.070] 5 1 2 i i 02
B e l v j a m a k w d v m i n u m v rapal
1175 oon.no
1171 250 (I'I
(1 750. WI)
("MI
110 1 10 1707'11 5 1 1 1 5
B d v i a P e r j a l w Dmat
fi 150 IKMMNI
6 2*1 oub.oii
(inwHi.wi)
("ICI
1 l U . l 10 17.07111512 l 5 . U i .
B e l v j a peijaianv dinoi dalam daerah
6 250 WNMn
6 240 UUU.MI
( I I I UUU UU)
1".I6)
31211
Mmumv
Sit* D V I dl K x Daerah
S i l l D v a di Kaa Daeiah
Ha):
3
544
ywutsrponmlk
IIRUSAN PEMERINTAIIAN
:
1.20. • O T O N O M I D A E R A I I , P E M E R I N T A I I A N U M U M , A D M I N I S T R A S I K E U A N G A N D A E R A I I , P E R A N G K A T
DAERAII, KEPEGAWAIAN DAN
PERSANDIAN
1.20.17. - K E C A M A T A N
ORGANISASI
T E G A L O M B O
zyxwvutsrponmlkjihgfedcbaZXWVUTSQPONMLKJIHGFEDCBA
BERTAMBAH 1 (KURANG)
JUMLAH (Rp.|
KODE
REKENINC
tIRAUN
ANGGARAN
SETELAH
REALISASI
Rp.
%
5-4-3
6
PENJELASAN
rERUBAHAN
1
3 zyxwvutsrqponmlkjihgfedcbaZYXWVUTSRQPONMLKJIHGFEDCBA
zyxwvutsrqponmljihgfedcbaZYXWVUTSRQPONMLKJIHGFEDCBA
]
BCLANJA
1 5SJ 49S 475.(M
(00 511003.00)
.1.61
SURPLUS/DEFISIT
(1 644 007 471.00)
(1 S t l 49S 475.00)
60 512001,00
-1,61
S i » iehife p*TWnMi(M u t g a r w i U h u n b e r h e a H n ( S I L P A )
(1 644 007.471.00)
( I 5 « J 495,475.0(1)
60 512001.00
-1.61
JUMLAH
:S|PK,Di
4
1 644 007 471.00
zwutsrponmlkjigdcaWVUSRPONMKIHDC
Hal: 4
545
ywutsrponmlk
LAMPIRAN I I ;
PERATUltAN BUPATI PACITAN
zyxwvutsrponmlkjihgfedcbaZXWVUTS
NOMOR
; T A H U N 2014
TANGGAL
P E M E R I N T A H KABUPATEN P A C I T A N
P E N J A B A R A N REALISASI A N G G A R A N PENDAPATAN D A N BELANJA DAERAH
T A H U N A N G G A R A N 2015
URUSAN P E M E R I N T A I I A N
:
1.20. - O T O N O M I D A E R A I I . P E M E R I N T A I I A N U M U M , A D M I N I S T R A S I K E U A N G A N D A E R A I I , P E R A N C K A T D A E R A H , K E P E G A W A I A N
DAN
PERSANDIAN
ORGANISASI
I.20.I8. - K E C A M A T A N N A W A N G A N
BERTAMBAH/(KURANC)
JUMLAH (Rp. I
1m A IZ
KODE REKENING
zyxwvutsrqponmljihgfedcbaZYXWVUTSRQPONML
M
ANCCARAN
SETELAH
REALISASI
PENJELASAN
Rp.
%
zyxwvutsrqponmlkjihgfedcbaZYXWVUT
PERUBAHAN
t
zyxwvutsrponmlkjihfedcbaZXWVUTSQPONMLKJIHGEDCBA
3
1
5«4.3
4
6
(.I«.I0«.ILM.(M.S,
•CLANJA PACRAH
t0IO*M.9gl*O
1 .4ll.«7t.8U*0
(M .I U .il$.MI
(4.411
I J «.I.M.ILM.(M. £ . I .
•ELANJA TIDAK LANCSUNC
l0S«0)).9 t 8 J M
1 .159.487.441* 0
(14*440473)01
(7,701
101. t . i r i i . o o . M 0 i . l .
BCLANJA PECAWAI
i.tStJ ) ) . 9 BS*0
i 20.11011.00 n i l 3 1 I U I
Ciii d v
1 156 532 988 00
1 159 487 441.00
(9«846J47 U 2
B e l v j 1 Pvggandav
4 U61 IXJU.OO
4 IX>I WXI.OO
41 MI-NXI.IIU
41 IITlXM.IMI
6 948 (KKI.OU
6 941000.00
pegaivai
k yn inHi m r j
1 320 (Xn.KO
BelVftz^ural Tanda Nomor K e n d a r a v
Minumv
iT'WL r u n iHit
14 673 UUU.IM
BelvjaCctak d v P v g g a n d a v
Belaig ~-1akanv d v
JU,WJ
2 32U t u x i . o u
1 20 1 2U I N U I 19 ) 2 2lK>
1 20 1 20 INUI 1 9 5 2 2 I I Ut
B e l v j a makanv d v m n u m v h w
I2UI2UINUII952 2 II02.
fid v|a m a k w d v n u n u m v n p a l
31 620 IXXI.IXI
)U1UUUU.IM
1 20 120 INDt 1 9 5 1 2 t l " )
B d v j a makanv d v n u n u m v lamu
2 55UINKI.(I(I
1 549 IXXI.TO
1 10 1 10 U O I 1 9 ) 2 1 11
B e t v i a P a k w Dmat d v Alobulnya
4 21X1 (HXI.OO
4 2011 o u o . n o
1 10 1 20 U O I 1 9 5 2 2 1104
B e l v i a Pakaiv Dinat H a n v (PDH)
4 2(XIIHNIIiO
4 : i x t (881.181
1 20 1 20 U O I 1 9 5 2 1 14
Bel v i a Pakaiv L h u i u i d v han-hari lerlenlu
122UI1NIIV
J 220 ( i n . i x i
110.17)
11 ee m i l iHii
14 694 IXXI 141
r 2 0 1 20 U U I 19 ) 2 2 0 5 05
19521 II
(1
() KM V7S 00)
(1 ?l
1 20 1 20 IN 0) 19 5 2 2 u ) UJ
1 20 1 20 U U I
zyxwvutsrponmlkjihgfedcbaZXWVUTSRQPONMLKJIHGFEDCBA
zyxwvutsrponmlkjihgfedcbaZXWVUTSQPONMLKJIHGFEDCBA
i 10 UOO.OO)
40} Sita Dana di Kae Daerah
S I U Dana di K v D a a d i
Scu Dana lb K v Daerah
(H9I
S i u Danadi K v Daaah
(0,03)
S i u Dana di K v Daeiah
(1 UOU.UU)
(1 IXXI.T O)
Kal;
3
547
IIRUSAN
PEMERINTAIIAN
1.20. - O T O N O M I D A E R A I I , P E M E R I N T A I I A N U M U M . A D M I N I S T R A S I K E U A N G A N D A E R A I I . P E R A N C K A T D A E R A I I . K E F E G A W A I A N D A N
PERSANDIAN
I.20.I8. - K E C A M A T A N
ORGANISASI
N A W A N G A N
BCRTAMBAH/tKVRANC)
JUMLAH (Rp.>
zyxwvutsrponmlkjihfedcbaZXWVUTSQPONMLKJIHGEDCBA
zyxwvutsrqponmlkjihgfedcbaZYXWVUTSRQPONMLKJIHGFEDCBA
n t w c i m i u
URAIAN
•x\* ir E z
•x\*irE
ANCCARAN
SETELAH
PENJELASAN
%
REALISASI
Rp.
4
5* 4-1
PERUBAHAN
1
1
3
zyxwvutsrqponmljihgfedcbaZYXWVUTSRQPONM
6
-
I . Z U . I 2 < ) I I I U I I9S.Z.2.14(M.
B d v i i pd-wv dihragi
3.110.000.W
J.llIMKW.UO
1111.120 11111 193.2.2.15.
B d v i * Perjalvv Dinv
35700.000,00
] 5 7(M INNl.OO
I 2 U 1 2 0 IN UI 19 5 2.2-15111.
Bdaraa p e r j i l w d i n u dalam daerdi
35700 000,00
35700 UOU.UU
i.iaiiuiiioiiosiiiti'
Bdanja P e m e i i h v u n
16.709 000,00
16 TU7 UOU. IHI
(2.000.00)
10,01)
1 20 1 20 IR OI 19 5.2 1 20 04.
B d v j a Pemdiharav C e d v | d v & v | u n v
15.359.000,00
15 357 OOO.DO
(1 DUD.UO)
10.01)
1 I U I 10 I R O I I 9 5 2 2 1 U U 6
B d a q a P e m d i h a r a v Peralalv d v M e i i n
1.350.000,00
( 35u 00U,(W
100.1.10. IR.01.19.5.10.
BCLANJA M O D A L
9.T5l).0O0™
9.TOtJ00J»
(41.100*0)
10.41)
I H M ZO I R O I 1 9 5 2 5 12
Beiara* M o d d P v g a d a v Kompuler
6000 000.00
5 95R KOO.IHI
(41 i w i b o )
(OM)
110.1.10 IR OI 19.5.1.5.110].
Bdanja modal P m g a J a v Lompuler nole book
6.000.000,00
5 95R NUO.IU
(4i.Kn.uui
(0.61)
l 2 0 1 2 < ) l H u i 19515.13.
Bdarga Modal P v g a d a v mebeulair
3.750.000.00
3.75U.IWII.W
•
110 1 10 I R O I 19 5.13 13 OS
Bdanja modal P v g a d a v L u m rapM
3150 000.00
1.1 So UUU.UO
•
1 10.1 ! I R O I 1 9 5 . 1 3 1309
B d i i u a modal P v g a d a v rak b u L i z Y v ' k v i b v g
1.500.000.00
1 SOOOIW.IIO
1.10.100.11.010].
F A S I U T A S I P E L E S T A R U N D A N A K T U A L I S ASI
•'FBtinavz zw nzFir Z U
1S.0OI1.0OOJW
JS.D(MI*00,M
I.IO. 1.10.11.01.1101.1.
B E L A N J A B A R A N C D.AN JASA
15.000.000,00
15.000,000*0
1 20 1 20 I N U I 11 5 1 1 U i
B e l v j a B a h v Pakai l l a h i i Kanlor
•00 000.00
NIWUIHI IH)
1 I I I 1 l o i K O i 1 1 5 m i l 11
B d v j a Ookumemaiii Delaraii
•00.000.00
NUIIWHI.IW
1 10 1 10 I N O I 1 1 3.12IIN
Beianja Sena S a r v a Mobililat
l.UOO.000.00
1 UOU IHHI.IW
I . I O . I 10 I I O I 12 M I I I R O I
Beianja leiza S w i M o b i l i l a i Daral
2000.000.00
l.OOO INHI.on
lll).l20ll01115.!Zi(l
Bdaraa Sena Perlengkapv d v P e r t l a i v K v l o r
3.950000.00
]95oo(w.un
1 10 110 I I O I 1 1 5 ! ! 1005
Bdaraa t e n t lenda
1000.000,00
( (WOOW.INI
1 10 110 I I O I 1 1 5 1 1 10 06
B d v i a l e n a p a k a i v ad iLtiadtiiond
i i o i i u i i . u n i 5 i 2 i o OT
Belanja Sen a Sound S; Ilem
1 1 0 1 1 0 I R O I 1 1 5 1 2 10 IIN
Bdorqa t e n a p v g g i m g
Belvja M a L w d v Minumv
zyxwvutsrponmlkjihgfedcbaZXWVUTSRQPONMLKJIHGFEDCBA
zywvutsrponmljifedcaZXWVUTSOMKJIHA
5.12 11
1 20.110 it .a i .12
450 OOO.OO
1000 000,00
-
Siia Dana di K a i Daeiah
•
Sita Dana di Kat Dacrab
•
• • •
45()0(HI.(iCI
1 OUO (MM 00
500(100.00
500.000.00
10 050 000.00
10 050 (HHI. IHI
llUllUIRUI1151Mi06
B d v j a m a k v v d v minunun p e i e o t
7500 000.00
75(10 OUO W
1 m 1 ] » I R O I 2 1 5 1 1 I I 07
B d v i a M a k v Mmum K e g i a i v
3 550 000.(1(1
1 JW (Mino
I I O I I O IRoi 1251114
Bel v j a Pakw V Lhinut d v h v - h a n leneniu
4 1 0 0 (HM.OO
4 K M oon.no
1 20.1 10 I R O I 1 1 5 2 2 14 02
B e l v j a p a k a i v adat daerah
4 l u u (KKI.OO
4 KHI.IMHt.OU
1 21) 1 111 I R O : 12 5 1 1 IN
B e i v j a Jasa Proresi
4 IHW (HW.OU
4 000 INHI.INI
1 10 1 K l I R I I I 1 1 5 1 1 I N U I .
Jasa Tenaga Ahlnliiilruklur'Naraiumber
4 000 000,00
4 OOUDOO.dU
Hal: 3
548
ywutsrponmlk
zwutsrponmlkjigdcaWVUSRPONMKIHDC
imUSAN PEMERINTAIIAN
:
1.2a • O T O N O M I D A E R A I I , P E M E R I N T A I I A N I ' M U M , A D M I N I S T R A S I K E U A N G A N D A E R A l l . P E R A N C K A T D A E R A I I . K E P E G A W A I A N D A N
PERSANDIAN
ORGANISASI
:
1.20 .18. - K E C A M A T A N N A W A N G A N
zyxwvutsrponmlkjihgfedcbaZXWVUTSRQPONMLKJIHGFEDCBA
•ERTAMBAH 1 (KURANG)
JUMLAH (Rp. I
KODE
URAIAN
REKENING
ANGGARAN
PENJELASAN
Rp.
zyxwvutsrqponmlkjihgfedcbaZYXWVUTSRQPONMLKJIHGFEDCBA
KEALISASI
P E R U B A H A N zyxwvutsrqponmljihgfedcbaZYXWVUTSRQPONMLKJIHGFEDCBA
SETELAH
1
tCZCI
D F Z 1
5-4-3
4
A
ILOOO.OOO*0
II.OOO.DOO.OO
F A S I U T A S I PEMBINAAN KESEJAHTERAAN K E L U A R C A
aooo.ooo.to
11.000.000,00
B E L A N J A B A R A N C O A N JASA
11.000.000*0
11.000.000,00
I . l 0.1.10.11.07.
P R O C R A M P E N I N C K A T A N KAPASITAS K E L E M B A C A A N
UO.I.ia.i(.iiT*i.
1.10.1.20.11.07*1010.
f
D A E R A H f> AN S D M A P A R ATL'R
zyxwvutsronmlkjihgfedcbaZYXWVUTSRQPONMLKJIHGFEDCBA
Btleraa Balun Pakai Habil K v l o r
1. l u l l UUU.UU
1 1 0 1 10 t t (l7 03 J . 1 1 U I .
1 1 0 1 10 1107.03 1.11.01 0 1 .
i.100 ooaoo
Belarqa alal l u l u k v i o r
zyxwvutsrponmlkjihgfedcbaZXWVUTSQPONMLKJIHGFEDCBA
IMKM
MUU
1 100 OUO.OO
1 l U . I 10 IIU7I .3S.11.(M>.
Belania Cclak d v Penggandaan
600.000.00
600.000.00
1 1 0 1 10 IN07 03 S1.106 0 I
Bdanja P v g g a n d a v
600 000 DO
600 000.00
i!0llUlll07 o3.i.:in
Bdaiija M a k v v d v
4 iob 000.00
4 100 OOO.DO
1 10 110 110703 5 1 1 I I 0 1
B d v j a m a k w d v m m u m v rapal
4 100 OOO.OO
4 100 00O.DO
tl'ltlit
B d a n j i Perjalanv Oinne
60
1 21) 1.2(1 20.01.12 5.2.1.01 D l .
B e l v j i e e m S w i M o b i l i t n Dard
1100 000,00
1.100.000,00
5 DOO 000.00
4.750 OOO.OU
700.000.00
700 OOO.OO
6
4.20(1.(100.00
•
-
*
( I S O 000.00)
1 I O I 10.20.01 11 5 1 1 l a
B d H v i S e n i Peiictigkapv d v P c n l d v Kartor
1 10 1 20 10 0 1 1 3 5.11.10 05.
B e l v j a t e u a tenda
1 10,1 20 10.(11.11.5.11.10 0«.
B d v j a t c w i p a k a i v adatOradiuond
I.SUO 000.00
1.100 000,00
1 21)1 20 10(11.21 5.11.10 07
B e l v j a Sena Sound Sytiem
1.500 000.00
3 ISO
I3')1102r(flil2'5i2.ll
B d v j a M a k v v d v Minunun
7 000 000.00
7 OUI 000.00
•
•
1 I D . I I O 1001.115.11.1101
B d v j a makanan d v m i n u m v tapal
1500 000.00
1.5U1 000.00
*
*
1 10.1 1 0 1 0 . 0 1 1 1 5.11.11 •%
B d v j a m a k a n v d v m i n u m v peiena
4 SMI 000.00
4 5UJ OOO.OO
*
1 10 1 l U l U O l
B d v j a P e i j a l w Dinai
3 000 000.00
3. OOU. 00(1.00
B d v j a p e i j a l w dinat dalam daenh
3 000 UW.OO
3. UN) nio.oo
110 1 I d l o o t 115 l . l l l .
E l d v j a l o t i Proreii
4 U8I o o a . u o
4 DUI (MIO.DO
1 10 1 1 I I 1 U I I I I 1 5 . 1 1 1 I 0 I .
i a i a Tenaga Ahli/Inilruklui'Natatumbei
4 UUI OOU 110
4. UUU (HMI .(10
1 10 110 20 07.
PROCRAIII PEMNCILATAN
1151111.
1 10 1 2(1 l l ) [ l | 1 1 5 . 1 ] 1501
liAPASITAS K E L E M B A C . 5 A N
ii.ooo.oui,Da
(5.00)
•
( I S O 000.00)
(10.00) Sita D v a di Kat Daeiih
zyxwvutsrponmlkjihgfedcbaZXWVUTSRQPONMLKJIHGFEDCBA
ow .m
11.000.000*0
D A F R A H D I N SDM APARATt'R
1.10, i.;u.ia.a7.a).
FASILITASI PEMBINAAN KESEJAHTERAAN K E L t ARCA
)2.000.000.00
|].MI0.OOO,00
I .IO. I .IO.1O.O7.OJ0L1.
B E L A N J A B A R A N G D.AN JASA
1*000.000*0
12.000.000,00
1 10 1 1 0 1 0 ( i : . d ) 5 1 1 U I
B d v j a B a h v Pakai H a b i K v i o i
J Ml
1 1(1 110 201)7 0 1 5 1 1 0 1 0 ) .
B d v j a alal lulis 1 v t o i
3 4UI 000.00
i 400.000.00
im.m
3 Ml
VmiMH
1 10 1 2 0 1 0 0 7 0 3 5.1111.
BelvjaMakanv d v
5 (IMP. OOO.OO
5 noo ODO.DD
1 : u 1 1 0 1 0 07 03 5 1 1 1 ) 0 1
B d v j a m a k w d v m m u m v lapal
5 U8I UlU.U)
5 OOU UIO.UO
1 10 1 1 0 1 0 07 0 ) 5 1 1 1 5
B e l v j a P c g a l v v Dmat
3 rwu UNi.(«
3 600 OOO.DO
1 10 ) 10 20.07 0 ) 5.1 i i i n i
B e l v j a p c ( | a l w dmat dalam daeuh
J OUI W)0.00
3 600 OOO.OO
Minumv
1 SM 593 577.Ul
Sl'RPLUS'QEFISIT
(1 SMI 591 ) 7 7 . « l )
(1 515 60)691.00)
10 989 I S S . O U
-0.71
( I 5 ) ( ; 593 577.0(1)
(1 515 603 6 9 I . U I )
IU 9119115.00
•0.71
S h a f e b i h p c r h i l u n g n a n g g a r a n (ahua b e r k e n u n ( S I L P A )
1 m
m 691.1 )0
(109)1 9 KIS.OD)
J U M L A H BFLANJA
-0.7)
Hal:
3
555
LAMPIRAN I I ;
PERATURAN BUPATI PACITAN
: T A H U N 1016
NOMOR
TANGGAL
P E M E R I N T A H KABUPATEN P A C I T A N
PENJABARAN R E A L I S A S I A N G G A R A N PENDAPATAN DAN BELANJA D A E R A H
T A H U N A N G G A R A N 2015
URUSAN P E M E R I N T A I I A N
:
1.20. - O T O N O M I D A E R A I I , P E M E R I N T A I I A N U M U M . A D M I N I S T R A S I K E U A N G A N D A E R A I I , P E R A N C K A T D A E R A I I , K E P E G A W A I A N D A N
PERSANDIAN
ORGANISASI
:
1.20.21. - K E C A M A T A N P U N U N G
BERTAMBAH r(KURANC)
JUMLAH (Rg.)
K O D C
URAUN
REKENING
zyxwvutsrqponmljihgfedcbaZYXWVUTSRQPONMLKJIHGFE
ANGGARAN
SETELAH
REALISASI
Rp.
4
5-4-3
PENJELASAN
%
PCRliBAHAN
2
J
6
t.IO. l . i a . i i . D O . o o 0
BELANJA DAERAII
1*66.950.9*9*0
1.717.915.006*0
(139.033.963*0)
(7*4)
1.10.1.10.11.00.0001.
BCLANJA T I D A K LANCSUNC
1094019.969,00
i.4S5.tU.»3*0
(130*51.146*0)
(8.70)
1.10.1.10.11.00.0001.1.
BELANJA PECAWAI
10940)9.969*0
1.455.610*13.™
(130.851.146*0)
(8,70)
1 594 519 969.00
1 455 6K1 K l l (M
(131 151 I46.UU)
(170)
1 2 l 7 57ll.744.(W
I 124 371 79K W I
(93 191 946.0 0 1
(7.65)
Sisa O v a di K m Daerah
l ( U 6 l l 161.00
96 n o ) 4 5 . i 1 111 0 1
Ga|i Polok P N & U v g Repietenuii
1 1 0 1 1 0 1 1 1 1 0 ( 1 0 5 1 1 Ul 0 1
T u i j v g v K«luug>
1 1 0 1 l o l l IMMNI5 1 M i l 0 )
T u i j v g u labnan
76 f t t KHI.UO
1 1 0 1 l o l l 0 0 0 ( 1 5 1 1 0 1 OS
T u n j v g v F v g i i v a l Umum
41 J50 575. 0 0
43 IIO(l(M.'M
(5 230 575.001
(10.1))
Siia D v a di K M Daenh
1 1 0 1 1 0 1 1 UU005 1 1 (II IMi
T v j v g v Betal
75 916 161.00
66 464CIMUU
(9 461 481. 0 0 )
(11.461
( r i a Dana di K M Daeiah
1 2 0 1 i n i M m i K i s 1 1 0 1 OT
T i j i j v g v PPhiTunjvgv Khuno
11144 467.00
I I lgl694,IM
(6 455 773.011)
(21.")
Sua Danadi K M Daeidi
31 i99. 0 U
16 697. IM
5.091.00
39 696 541.UO
33 173 4.(1.IM
(5 113 014.0(1}
11 0
1 m i l 0 (1 IMS 1 1 0 1 OM
zyxwvutsrponmlkjihgfedcbaZXWVUTSRQPONMLKJIHGFEDCBA
69 94(1 (MU Ml
( 6 648 3UU.1M)
Siia D v a di K M Daerah
Pembulaiv Gaji
1 1 (1 1 l u l l u o o o S 1 1 01 (M
1 uf V Aiu( v s i KesehM V
1 1 0 1 lOlMMMMS 1 10 1 1 1
T v j v g v J a m i n v K e m a l i v d v J a m m v Kecelakav Kerja
1.10.1.10.11.00.000*
BELANJA LANCSUNC
17*419.000*0
(468)
3 411711. 0 0
1).6U
(14.66)
(3 421 718 0 0 )
Sua Danadi K M Daeiah
Siia Dana di K M Daeiah
171.136.113*0
(181*17*0)
(0*6)
1.10.1.20.11.01.
PROGRAM PELAVANAN ADMINISTRASI PERKANTORAN
160.411.000,™
160.136.1)3*0
(112*17*0)
(0,07)
1.10.1.10.11.01.19.
PENINCKATAN DAN PENGELOLAAN ADMINISTRASI
135.419.000.™
135.136.103.™
(1)2*17*0)
(0*7)
I.IO.I.IO.II.01.190.1.1.
B E L A N J A PEC.AWAI
10.075.000,00
10.075.000,™
1 1 (1 1 1 I J 1 I 0 1 195 1 1 Ul
Honoranum PNS
l u (i7sboa.ua
1 0 075 MM.Iiil
1 1 0 1 K i l l III I V 5 1 M i l III
H o n o r v u m P v i l i a Pelakt.va K e g i a l v
19 75U UUU.UO
197X1 UM.ild
1 K l 1 1 0 I I U I 195 1 1 Ul 0 1
H o n o r v u m Tun P v g a d a v B a t v g d v
PERKANTORAN
lata
315 0011. IM
l i s (MO.WI
Hal:
zwutsrponmlkjigd
1
556
zwutsrponmlkjigdcaWVUSRPONMKIHDC
IIRUSAN PEMERINTAIIAN
l . 2( X - O T O N O M I D A E R A l l . P E M E R I N T A I I A N U M U M , A D M I N I S T R A S I K E U A N G A N D A E R A I I , P E R A N G K A T D A E R A I i , K E P E G A W A U N D A N
PERSANDIAN
ORGANISASI
UO.Z I . - K E C A M A T A N P U N U N G
zyxwvutsrqponmljihgfedcbaZYXWVUTSRQPONMLKJIHGFEDCBA
BERTAMBAH/(KURANG)
JUMLAH ( Rp.)
K O D E
zyxwvutsrqponmlkjihgfedcbaZYXWVUTSRQPONMLKJIHGFEDCBA
ANGGARAN
11 D A 1 A M
11
REKEMNG
n=AL.iaAai
SETELAH
1
i-xu.i,zv*i-ui-ir*-z-z-
D f l
AM lA • AD ANf^ R A N
1 2—a.mar.vr
A
TiM I Z i
le iH I
19 156 500,00
zva. 1 a 1. l a z d u
19 I56 454.MI
f l 11 .VJ
m
11 IZ Un. 11 Z7 (1
U Z7 I1 . U111I . I 1Q
V J£ 7Z Z7 .V
IZ 1176 £nn rvi
z£j r m
11 —J ii76
u'D —a—.ml
1 i n 1 20 11 0 ] I 9 5 1 1 D I 0 ]
• — U '0 . 3W,W
7 4 i u rmn r m
Habii K j n i o r
zyxwvutsrponmlkjihfedcbaZXWVUTSQPONMLKJIHGEDCBA
1 711 • 7 n 7 1 Z1I I O £ 7 7 O l IU
I. Jll-1 .Z U .Z 1 -lit - IV.7 .Z .Z .1I].1 7 -.
1 711 1 7 i l 7 1 l i t 1 0 £ 7 7 I I I ll£
ARj A
l i i i n l t j j t f i AlcLifoniL ( lampu p i f v , b A i m r ' k c n n ^ f
Bdoi^s pctxtgyo.
maicEOi dsn bends poi laifin\'a
I Z U 1 Z U . Z I . U I I V 7 ,z Z . U I UJOR
1l 711
Jll 1I 711
Jll Z7 1I . Uzn
I I1V0. 7£Z7. Z7. U01
) 1IB
B d w ^ R ^ livubungtat "
trljihfbaZXWVUTPKJIHDCBA
^
zyxwvutsrponmlkjihgfedcbaZXWVUTSRQPONMLKJIHGFEDCBA
4
m ia
l z . Va1i 7 ijvvi
run
L
(0*8)
(46.UU>
rz6 nrn
Sita Dana di K u Daerah
1404 OUO 00
Z £n n r m r m
450 Ui)0 00
1 761 IRRI IHI
1 76t OUU 00
ant nnn r m
401000 OO
—US
PENJELASAN
Hp.
vni-im
50 OOO 00
50.000.00
10 391 000,00
10115 619.00
(176 371.00)
r I 6U1
Bdaiga lelepon
1 I60.UIM> DO
1 UNI 905 00
(7) UV5 |10)
(1.39)
Sua Dana di Kat Daenh
110 1 20 11 01 19 5 1 1 03 01
Bd^ra* att
1 100 000 00
l . i o d 000,00
1 10.1 10 11 I I I 19.5.11 03 03.
Bdanja tmrik
4 100 000.00
4 094 714.00
(105 176.0(1)
(1.50)
Sua Dana di kat Daerah
1 10 1 10 I I 01 19 5 1 1 . 0 ) OS
Bdanja t u r d kabar/nujalah
1.131.000.00
1.131.000.00
1 10 1 K i l l 01 1 9 3 1 1 0 5
Belanja Peranatan kendaraan Bermolor
51 474 Ono.oo
51474 UOO.OO
1 1 0 1 2 0 I I 01 19 5 1 105 (i|
B d a n j t lata Service
141)11 ( K j D .in
1 400 IMHI.UO
110 1 10 11 01 19 5 1 1 05 01
Bdarqa Pcngganiian Suku Oarlang
3 855.000.00
3 155 UOU.UO
1 20 1 1 0 11 01 19 5 2 1 01 10
Bdanja gcngadun bianko Cck/Gizo
1 20 1 20 21 01 19 5 2 1 03
Bdanja J M A K v i o f
1 1 0 1 1 0 2 1 0 ] 19 5 1 2 03 01
110 1 20 11 Ol 19 5 1 1 05 0 )
Bdarija B a h v Bakar M i m ak.'Gat d v pdumat
53 11'. (WD.OO
53119
1 10 1 1011 01 1 9 5 1 100.
Bdarya Ceidi dan Fengganriav
ilMl
11061 500,00
5DO.D0
1 450.000.01-
ono.oo
1 10 1 K i l l 01 I 9 5 1 1 . U 6 0 I .
Belaiga cetak
1 10 1 K i l l " I 1 9 5 1 2 0 6 0 1
Bdanja P v g g v d a v
10 611 50000
10611 500.00
15.515 OIW IRI^
25 585 DMI.tt)
lA.'UUUU.WI
1 i n 1 m i l IM 1 9 5 1 2 11
Bdarvja k l a k a n v d v Minunian
1 1 0 1 m i l Ol 1 9 5 1 1 1 1 0 1 .
Bdanja miLarun d v m m u m v h a n v pegauai
1 10 1 m i l 01 1 9 5 1 1 11 01
Bdanja m a k v v d v m i n u m v rapal
1 1 0 1 m i l 01 1 9 5 1 1 1 1 03
B d v j a m a k w d v m m u m v lamu
iia im ii.011951111.
Bdanja Pakaiv Dmat d v Ainbuuiya
15 OUU 000.01 -
1 10 1 2011.01 1 9 3 1 1 I K M
Bdanja Pakaiv Dinai H a n v ( F D K )
5.001) 000.00
5.UO0 000.00
1 20 1 20 21.01.19 5 . 1 1 1 1 0 5 .
Bdaiga Pakaiv O U H S Upacara (PDUJ
20 UUU UUU.UU
19 993 6UU.UU
1 1 0 1 m i l 01 1 9 5 1 1 1 4
Bdanja Pakaiv k h m i n d v hari-han leneniu
3 960 UUU.UU
1.96U.UUU.UU
1(1 775 O0U.0O
10 775 000.00
130 000,00
3.000 UUJ.UU~
-
i5UOU0.UO
34 993 600.00
(640U.U())
(0.01)
(64UU,UU)
(11.03)
S i l l D v a dl Kai Daerah
5unuuuu. u o
1 1 0 1 m i l I I I 1 9 5 1 2 14 03
Bdanja p a k a i v halik t r a d i i i v a l
5 UUO OOO.DO
SUUDDOO.UO
I I O I m i l 011951115
B d a n j t Peijaianv Dinat
43 S o u UOU.OO
43 SOU 1)00.00
1 m i m 2 M i > 1 9 5 1 1 ISO!
B d a r a " pcwalanv dmat dalam daeiah
43 SOO n w . n i i
43 5I)UUIM.«J
Hol:
2
557
I'RUSAN PEMERINTAHAN
:
1.20. - O T O N O M I D A E R A I I . P E M E R I N T A I I A N U M U M , A D M I N I S T R A S I K E U A N G A N D A E R A I I , P E R A N C K A T D A E R A H , K E P E G A W A I A N D A N
PERSANDIAN
ORGANISASI
:
1.10.21.- K E C A M A T A N P U N U N G
• E R T A M B A H / ( K U R A N C ) zyxwvutsrqponmlkjihgfedcbaZYXWVUTSRQPONMLKJIHGFEDC
zyxwvutsrqponmljihgfedcbaZYXWVUTSRQPONMLKJIHGFEDCBA
J U M L A H I Rp. I
U R A U N
K O D E R E K E M N G
ANGGARAN
SETELAH
PENJELASAN
REALISASI
Rp.
4
5- 4 -3
PERUBAHAN
3
1
I.30I1U11.0I
I 9 J I 1 1 0 .
Bdaraa Pemelihaiaan
1 2I).I 2 '>1 I U I 195 2 2 2 0 04.
B d a n i ' Pemclihaiaaii G e d i v i d v
I.ID. 1.10.11.0 I . l 9 0 1 0
BELANJA M O D A L
Bvgunan
9 1 7 5 000, 0 0
9.175 0 0 0 .0 0
9 . I 7 J .0IW.IW
9 .175 m o o
7.040.000* 0
7 J I M .0IW. M
1 1 0 . 1 1 0 . 1 1 Dl 1 9 5 1 5 1 ) .
B d v j a i l o d d Pengadav mehculaii
T .U OU OU U ,0 O
7 lWO.blW,(W
1 10 1 1011.01 1 9 1 1 .1 1501
B c l v j a modal Pengadaan n c i a eapal
3 OOO 0 0 0 . 0 0
1 OUO 000. 0 4
1 lU .I !U.ll.ur
B d v j a modal Pengadav k u n i rapal
1951115US.
FASIUTASI P E L E S T A R U N DAN
(.10.1.10.11.01.11.
KEBUDAYAAN
AKTUAUSASI
4 UUU IWU.UU
4 UUU UUU UU
15.000.000,00
10000.000.00
-
20000.000* 0
10040.000,00
BELANJA B A R A N C D A N
Bdanja ]asa K v i o r
5 OOO OOO.OU
5 0 0 0 000, 0 4
l l O I K I I i m i : 5 . 1 1 0 ] 14.
B d v j a Jasa Pihak Keiiga
5 000.000.00
5 .000 0 0 0 . 0 0
lllllH I 2 lblll5 1 in»
Bdanja Sen a S a i v a M o b i l i l a i
500 IWO.IW
500 UOO.OO
I I U . I l u l l . U I 1 1 5 . 1 1 .UK 0 1
B e l v j a t e n a Sarana M o b i l i l a i DarM
5IW IWO.IW
5|W IHW.OO
l u 5IW UUCI.IW
I I I l l H i l a e i iMi
JASA
Bdanja sena meja Lursi
1 10 1 l u l l I I 1 1 1 5 l l . i u ' 1 5 .
Bdanja ten a lenda
I .6U0.IWII.INJ
1 6 I H I (HW.IHJ
11 0
Bdanja < m a p a k a i v adai'iraditional
3 IWiJ IHXP.iel
3 IHW Oiel.iHJ
1 111 1 l o l l . U I 1 1 5 . 1 1 l u U7
Belanje Sena Sound S i tIem
3UUIIIH8I.UU
1 UUU IHW.IH)
1 111 1 l U 1 1 0 1 1 1 5 1 1 l u 08.
B c l v j a tena p v g g v g
1 UOO IKW.IW
1 IHW IHHI.OII
1 11111011(1111511
IIRUSAN PEMERINTAIIAN
1.20. - O T O N O M I D A E R A I I , P E M E R I N T A I I A N U M U M . A D M I N I S T R A S I K E U A N G A N D A E R A I I . P E R A N G K A T D A E R A I I , K E P E G A W A U N D A N
PERSANDIAN
ORGANISASI
1.20.17.. K E C A K U T A N T E G A L O M B O
B ERTAMBAH / (KURANC)
zyxwvutsrqponmljihgfedcbaZYXWVUTSRQPONMLKJIHGFEDCBA
JUMLAH (Rp.)
IRVIAN
K O D E REKENING
ANGGARAN
SETELAH
REALISASI
Rp.
PETUELASAN
zyxwvutsrqponmlkjihgfedcbaZYXWVUTSRQPONMLKJIHGFED
%
PERUBAHAN
t
1
1
5" 4-1
4
I I 000 000.00
I I 000 000,00
Bclarqa modal P v | a d a « h v d y e a m
3.100 000.00
].)IXI 000.00
1 1 0 1 . 1 0 17.01 1 0 5 2 1 1 6 0 1
B e l v ) * modal Fengadiv pioyekMr
7.700 000.00
TTOO 000.00
100.100.17.0101.
PA51LITASI FELESTARIAN D A N A K T U A U S A S I
]5*M.M«,H
i5.m.t>oe.M
15.000. 0 0 0 *0
15,000.000*0
U O I 3U 17.01 I4 S1.1.I6.
B e l v j a k f u d ^ O v j a d a v Alal-alal Sludio
IZO UOIT.OI 105111602
6
zyxwvutsronmlkjihgfedcbaZYXWVUTSRQPONMLKJIHGFEDCBA
•
-
-
KEBUDAYAAN DAERAH
1 20 100 IT 0 1 0 1 0 1 . 1 .
B E L A N I A B A R A N C D A N JASA
iiD.Vio'iT.biiiViioi!
Bdanja B a h v Fatal Habit K v l o r
215 000.00
225000.00
1 iU.l0U.iT.tll.1152.21)1.1!.
Bdanja DoLumenlasi/DeLoratl
225.000.00
223 UUJ.00
llU.l.lU.I7.tll.2Z5.Z0Ul
B d v i a Jua K v l o r
z 7tri i H i i i rm
u . z j u viar.uu
1 2 0 1 1 0 1 7 . 0 1 . 1 1 S . 1 0 O I 14
B e l v j a Jasa Pihat K e l i g i
5.000.000,00
S.OOO.OtXI.DO
1.20.1.2U. 1'.Ul 22 ?.2.2 Ul.zV.
Belanja lota Fiofeti
1.2*0,000.00
1.150 000.00
1 2 1 1 i n 17.01 2 1 5.11UX.
Bdanji) Seua S a r v a Mobililat
500.000.00
iuo. OOO.OO
5WI.000.00
5U0 OUO.UO
4.175.000.00
4 275 UUU.OO
-
•
•
1 2U.I 2U.IT.III.11.5.10110Ul
Belarija t e u a Sarana Mobililat Daral
1 2U.I 2(1 17.01 12.4.2 1 IU
Belanja Seua Ferlenatapv d v Peralalv K v l o t
1 20 1 l u 17 01 11 5.11 10U5
B d v j a t e u a i.-nda
1.400 000,00
1 *io w n o o
1 20 1 10.17.01 11 5 1 . 1 1007
Bdarqa Seua Sound S> t i e m
1.175 000.00
2.175.000.00
1 20 1.10 17.01.11 5.1.2 11
Bdania k l a L w d v
7 5wi OOU.UO
7,500 OOO.OO
1 2U1.2U 1T.U112 5 2 2 1 1 1 ) 6
B c l v i a n v O - w d v m i n u m v petcni
7 5UO0UO0O
7 * i i d laai (M l
Belanja Falaian L h i o u l d v hari-hari lerlenlu
6.2*0 000.00
6.2*0.000.00
6 150 000.00
6 .250 000.00
i2000.DO«*t
M.PM.15«*0
(11.750*0)
Mmumv
zywvutsrponmljifedcaZXWVUTSOMKJIHA
zyxwvutsrponmlkjihgfedcbaZXWVUTSRQPONMLKJIHGFEDCBA
Belanja patarau olahiajja
1 7 n 1 Y I I 11 M
1 Z U 1 Z U I f . ' r i Z Z z Z Z . 1 — d—
100,100.17.07.
PROCRAM P E N I N C K A T A N KAPASITAS K E L E M B A C A A N
•
,
(0.11)
D A E R A H DAN SDM APARATUR
100.1.10.17.07.0J.
FASILITASI PEMBINAAN KESEJAIITFRAAN KELUARCA
I2000.««0*0
1 i.9H0S«.M
(11.750*0)
(0.11)
1.10.1.10. IT.0T.0J.5.LI.
B E L A N J A B A R A N C D A N JASA
1I.0«>.«NI*0
ll.9U.150.00
(11.750*0)
(0.11)
i l O l 20,17117 I I J S I I U I
B d v j a B a h v Fatal Habit K v l o r
1 I t f i 000.00
2 Ufil.UUU.OO
1.10 10a.lT.U7 U l S l l U I . O l
B e l v j a alal tulit k v l o r
1 0 6 1 000.00
2 06].oub.aa
1 20 j l U 17 07 0 1 511U< G.
B e l v j a Cciat d v P v g g v d a v
112 OOO.OU
l i i 000.00
120 1 20 17.07 0 1 5 . 1 2 0 6 0 1
Bdvja
111000.00
112000.00
110.1 10 17.07 U l
B d v j a Makanv d v
1175 000.00
IITIIM.OO
PvuvdaV
(175n.nu)
("ID
1 20.1 l U 17.070] 5 1 2 i i 02
B e l v j a m a k w d v m i n u m v rapal
1175 oon.no
1171 250 (I'I
(1 750. WI)
("MI
110 1 10 1707'11 5 1 1 1 5
B d v i a P e r j a l w Dmat
fi 150 IKMMNI
6 2*1 oub.oii
(inwHi.wi)
("ICI
1 l U . l 10 17.07111512 l 5 . U i .
B e l v j a peijaianv dinoi dalam daerah
6 250 WNMn
6 240 UUU.MI
( I I I UUU UU)
1".I6)
31211
Mmumv
Sit* D V I dl K x Daerah
S i l l D v a di Kaa Daeiah
Ha):
3
544
ywutsrponmlk
IIRUSAN PEMERINTAIIAN
:
1.20. • O T O N O M I D A E R A I I , P E M E R I N T A I I A N U M U M , A D M I N I S T R A S I K E U A N G A N D A E R A I I , P E R A N G K A T
DAERAII, KEPEGAWAIAN DAN
PERSANDIAN
1.20.17. - K E C A M A T A N
ORGANISASI
T E G A L O M B O
zyxwvutsrponmlkjihgfedcbaZXWVUTSQPONMLKJIHGFEDCBA
BERTAMBAH 1 (KURANG)
JUMLAH (Rp.|
KODE
REKENINC
tIRAUN
ANGGARAN
SETELAH
REALISASI
Rp.
%
5-4-3
6
PENJELASAN
rERUBAHAN
1
3 zyxwvutsrqponmlkjihgfedcbaZYXWVUTSRQPONMLKJIHGFEDCBA
zyxwvutsrqponmljihgfedcbaZYXWVUTSRQPONMLKJIHGFEDCBA
]
BCLANJA
1 5SJ 49S 475.(M
(00 511003.00)
.1.61
SURPLUS/DEFISIT
(1 644 007 471.00)
(1 S t l 49S 475.00)
60 512001,00
-1,61
S i » iehife p*TWnMi(M u t g a r w i U h u n b e r h e a H n ( S I L P A )
(1 644 007.471.00)
( I 5 « J 495,475.0(1)
60 512001.00
-1.61
JUMLAH
:S|PK,Di
4
1 644 007 471.00
zwutsrponmlkjigdcaWVUSRPONMKIHDC
Hal: 4
545
ywutsrponmlk
LAMPIRAN I I ;
PERATUltAN BUPATI PACITAN
zyxwvutsrponmlkjihgfedcbaZXWVUTS
NOMOR
; T A H U N 2014
TANGGAL
P E M E R I N T A H KABUPATEN P A C I T A N
P E N J A B A R A N REALISASI A N G G A R A N PENDAPATAN D A N BELANJA DAERAH
T A H U N A N G G A R A N 2015
URUSAN P E M E R I N T A I I A N
:
1.20. - O T O N O M I D A E R A I I . P E M E R I N T A I I A N U M U M , A D M I N I S T R A S I K E U A N G A N D A E R A I I , P E R A N C K A T D A E R A H , K E P E G A W A I A N
DAN
PERSANDIAN
ORGANISASI
I.20.I8. - K E C A M A T A N N A W A N G A N
BERTAMBAH/(KURANC)
JUMLAH (Rp. I
1m A IZ
KODE REKENING
zyxwvutsrqponmljihgfedcbaZYXWVUTSRQPONML
M
ANCCARAN
SETELAH
REALISASI
PENJELASAN
Rp.
%
zyxwvutsrqponmlkjihgfedcbaZYXWVUT
PERUBAHAN
t
zyxwvutsrponmlkjihfedcbaZXWVUTSQPONMLKJIHGEDCBA
3
1
5«4.3
4
6
(.I«.I0«.ILM.(M.S,
•CLANJA PACRAH
t0IO*M.9gl*O
1 .4ll.«7t.8U*0
(M .I U .il$.MI
(4.411
I J «.I.M.ILM.(M. £ . I .
•ELANJA TIDAK LANCSUNC
l0S«0)).9 t 8 J M
1 .159.487.441* 0
(14*440473)01
(7,701
101. t . i r i i . o o . M 0 i . l .
BCLANJA PECAWAI
i.tStJ ) ) . 9 BS*0
i 20.11011.00 n i l 3 1 I U I
Ciii d v
1 156 532 988 00
1 159 487 441.00
(9«846J47 U 2
B e l v j 1 Pvggandav
4 U61 IXJU.OO
4 IX>I WXI.OO
41 MI-NXI.IIU
41 IITlXM.IMI
6 948 (KKI.OU
6 941000.00
pegaivai
k yn inHi m r j
1 320 (Xn.KO
BelVftz^ural Tanda Nomor K e n d a r a v
Minumv
iT'WL r u n iHit
14 673 UUU.IM
BelvjaCctak d v P v g g a n d a v
Belaig ~-1akanv d v
JU,WJ
2 32U t u x i . o u
1 20 1 2U I N U I 19 ) 2 2lK>
1 20 1 20 INUI 1 9 5 2 2 I I Ut
B e l v j a makanv d v m n u m v h w
I2UI2UINUII952 2 II02.
fid v|a m a k w d v n u n u m v n p a l
31 620 IXXI.IXI
)U1UUUU.IM
1 20 120 INDt 1 9 5 1 2 t l " )
B d v j a makanv d v n u n u m v lamu
2 55UINKI.(I(I
1 549 IXXI.TO
1 10 1 10 U O I 1 9 ) 2 1 11
B e t v i a P a k w Dmat d v Alobulnya
4 21X1 (HXI.OO
4 2011 o u o . n o
1 10 1 20 U O I 1 9 5 2 2 1104
B e l v i a Pakaiv Dinat H a n v (PDH)
4 2(XIIHNIIiO
4 : i x t (881.181
1 20 1 20 U O I 1 9 5 2 1 14
Bel v i a Pakaiv L h u i u i d v han-hari lerlenlu
122UI1NIIV
J 220 ( i n . i x i
110.17)
11 ee m i l iHii
14 694 IXXI 141
r 2 0 1 20 U U I 19 ) 2 2 0 5 05
19521 II
(1
() KM V7S 00)
(1 ?l
1 20 1 20 IN 0) 19 5 2 2 u ) UJ
1 20 1 20 U U I
zyxwvutsrponmlkjihgfedcbaZXWVUTSRQPONMLKJIHGFEDCBA
zyxwvutsrponmlkjihgfedcbaZXWVUTSQPONMLKJIHGFEDCBA
i 10 UOO.OO)
40} Sita Dana di Kae Daerah
S I U Dana di K v D a a d i
Scu Dana lb K v Daerah
(H9I
S i u Danadi K v Daaah
(0,03)
S i u Dana di K v Daeiah
(1 UOU.UU)
(1 IXXI.T O)
Kal;
3
547
IIRUSAN
PEMERINTAIIAN
1.20. - O T O N O M I D A E R A I I , P E M E R I N T A I I A N U M U M . A D M I N I S T R A S I K E U A N G A N D A E R A I I . P E R A N C K A T D A E R A I I . K E F E G A W A I A N D A N
PERSANDIAN
I.20.I8. - K E C A M A T A N
ORGANISASI
N A W A N G A N
BCRTAMBAH/tKVRANC)
JUMLAH (Rp.>
zyxwvutsrponmlkjihfedcbaZXWVUTSQPONMLKJIHGEDCBA
zyxwvutsrqponmlkjihgfedcbaZYXWVUTSRQPONMLKJIHGFEDCBA
n t w c i m i u
URAIAN
•x\* ir E z
•x\*irE
ANCCARAN
SETELAH
PENJELASAN
%
REALISASI
Rp.
4
5* 4-1
PERUBAHAN
1
1
3
zyxwvutsrqponmljihgfedcbaZYXWVUTSRQPONM
6
-
I . Z U . I 2 < ) I I I U I I9S.Z.2.14(M.
B d v i i pd-wv dihragi
3.110.000.W
J.llIMKW.UO
1111.120 11111 193.2.2.15.
B d v i * Perjalvv Dinv
35700.000,00
] 5 7(M INNl.OO
I 2 U 1 2 0 IN UI 19 5 2.2-15111.
Bdaraa p e r j i l w d i n u dalam daerdi
35700 000,00
35700 UOU.UU
i.iaiiuiiioiiosiiiti'
Bdanja P e m e i i h v u n
16.709 000,00
16 TU7 UOU. IHI
(2.000.00)
10,01)
1 20 1 20 IR OI 19 5.2 1 20 04.
B d v j a Pemdiharav C e d v | d v & v | u n v
15.359.000,00
15 357 OOO.DO
(1 DUD.UO)
10.01)
1 I U I 10 I R O I I 9 5 2 2 1 U U 6
B d a q a P e m d i h a r a v Peralalv d v M e i i n
1.350.000,00
( 35u 00U,(W
100.1.10. IR.01.19.5.10.
BCLANJA M O D A L
9.T5l).0O0™
9.TOtJ00J»
(41.100*0)
10.41)
I H M ZO I R O I 1 9 5 2 5 12
Beiara* M o d d P v g a d a v Kompuler
6000 000.00
5 95R KOO.IHI
(41 i w i b o )
(OM)
110.1.10 IR OI 19.5.1.5.110].
Bdanja modal P m g a J a v Lompuler nole book
6.000.000,00
5 95R NUO.IU
(4i.Kn.uui
(0.61)
l 2 0 1 2 < ) l H u i 19515.13.
Bdarga Modal P v g a d a v mebeulair
3.750.000.00
3.75U.IWII.W
•
110 1 10 I R O I 19 5.13 13 OS
Bdanja modal P v g a d a v L u m rapM
3150 000.00
1.1 So UUU.UO
•
1 10.1 ! I R O I 1 9 5 . 1 3 1309
B d i i u a modal P v g a d a v rak b u L i z Y v ' k v i b v g
1.500.000.00
1 SOOOIW.IIO
1.10.100.11.010].
F A S I U T A S I P E L E S T A R U N D A N A K T U A L I S ASI
•'FBtinavz zw nzFir Z U
1S.0OI1.0OOJW
JS.D(MI*00,M
I.IO. 1.10.11.01.1101.1.
B E L A N J A B A R A N C D.AN JASA
15.000.000,00
15.000,000*0
1 20 1 20 I N U I 11 5 1 1 U i
B e l v j a B a h v Pakai l l a h i i Kanlor
•00 000.00
NIWUIHI IH)
1 I I I 1 l o i K O i 1 1 5 m i l 11
B d v j a Ookumemaiii Delaraii
•00.000.00
NUIIWHI.IW
1 10 1 10 I N O I 1 1 3.12IIN
Beianja Sena S a r v a Mobililat
l.UOO.000.00
1 UOU IHHI.IW
I . I O . I 10 I I O I 12 M I I I R O I
Beianja leiza S w i M o b i l i l a i Daral
2000.000.00
l.OOO INHI.on
lll).l20ll01115.!Zi(l
Bdaraa Sena Perlengkapv d v P e r t l a i v K v l o r
3.950000.00
]95oo(w.un
1 10 110 I I O I 1 1 5 ! ! 1005
Bdaraa t e n t lenda
1000.000,00
( (WOOW.INI
1 10 110 I I O I 1 1 5 1 1 10 06
B d v i a l e n a p a k a i v ad iLtiadtiiond
i i o i i u i i . u n i 5 i 2 i o OT
Belanja Sen a Sound S; Ilem
1 1 0 1 1 0 I R O I 1 1 5 1 2 10 IIN
Bdorqa t e n a p v g g i m g
Belvja M a L w d v Minumv
zyxwvutsrponmlkjihgfedcbaZXWVUTSRQPONMLKJIHGFEDCBA
zywvutsrponmljifedcaZXWVUTSOMKJIHA
5.12 11
1 20.110 it .a i .12
450 OOO.OO
1000 000,00
-
Siia Dana di K a i Daeiah
•
Sita Dana di Kat Dacrab
•
• • •
45()0(HI.(iCI
1 OUO (MM 00
500(100.00
500.000.00
10 050 000.00
10 050 (HHI. IHI
llUllUIRUI1151Mi06
B d v j a m a k v v d v minunun p e i e o t
7500 000.00
75(10 OUO W
1 m 1 ] » I R O I 2 1 5 1 1 I I 07
B d v i a M a k v Mmum K e g i a i v
3 550 000.(1(1
1 JW (Mino
I I O I I O IRoi 1251114
Bel v j a Pakw V Lhinut d v h v - h a n leneniu
4 1 0 0 (HM.OO
4 K M oon.no
1 20.1 10 I R O I 1 1 5 2 2 14 02
B e l v j a p a k a i v adat daerah
4 l u u (KKI.OO
4 KHI.IMHt.OU
1 21) 1 111 I R O : 12 5 1 1 IN
B e i v j a Jasa Proresi
4 IHW (HW.OU
4 000 INHI.INI
1 10 1 K l I R I I I 1 1 5 1 1 I N U I .
Jasa Tenaga Ahlnliiilruklur'Naraiumber
4 000 000,00
4 OOUDOO.dU
Hal: 3
548
ywutsrponmlk
zwutsrponmlkjigdcaWVUSRPONMKIHDC
imUSAN PEMERINTAIIAN
:
1.2a • O T O N O M I D A E R A I I , P E M E R I N T A I I A N I ' M U M , A D M I N I S T R A S I K E U A N G A N D A E R A l l . P E R A N C K A T D A E R A I I . K E P E G A W A I A N D A N
PERSANDIAN
ORGANISASI
:
1.20 .18. - K E C A M A T A N N A W A N G A N
zyxwvutsrponmlkjihgfedcbaZXWVUTSRQPONMLKJIHGFEDCBA
•ERTAMBAH 1 (KURANG)
JUMLAH (Rp. I
KODE
URAIAN
REKENING
ANGGARAN
PENJELASAN
Rp.
zyxwvutsrqponmlkjihgfedcbaZYXWVUTSRQPONMLKJIHGFEDCBA
KEALISASI
P E R U B A H A N zyxwvutsrqponmljihgfedcbaZYXWVUTSRQPONMLKJIHGFEDCBA
SETELAH
1
tCZCI
D F Z 1
5-4-3
4
A
ILOOO.OOO*0
II.OOO.DOO.OO
F A S I U T A S I PEMBINAAN KESEJAHTERAAN K E L U A R C A
aooo.ooo.to
11.000.000,00
B E L A N J A B A R A N C O A N JASA
11.000.000*0
11.000.000,00
I . l 0.1.10.11.07.
P R O C R A M P E N I N C K A T A N KAPASITAS K E L E M B A C A A N
UO.I.ia.i(.iiT*i.
1.10.1.20.11.07*1010.
f
D A E R A H f> AN S D M A P A R ATL'R
zyxwvutsronmlkjihgfedcbaZYXWVUTSRQPONMLKJIHGFEDCBA
Btleraa Balun Pakai Habil K v l o r
1. l u l l UUU.UU
1 1 0 1 10 t t (l7 03 J . 1 1 U I .
1 1 0 1 10 1107.03 1.11.01 0 1 .
i.100 ooaoo
Belarqa alal l u l u k v i o r
zyxwvutsrponmlkjihgfedcbaZXWVUTSQPONMLKJIHGFEDCBA
IMKM
MUU
1 100 OUO.OO
1 l U . I 10 IIU7I .3S.11.(M>.
Belania Cclak d v Penggandaan
600.000.00
600.000.00
1 1 0 1 10 IN07 03 S1.106 0 I
Bdanja P v g g a n d a v
600 000 DO
600 000.00
i!0llUlll07 o3.i.:in
Bdaiija M a k v v d v
4 iob 000.00
4 100 OOO.DO
1 10 110 110703 5 1 1 I I 0 1
B d v j a m a k w d v m m u m v rapal
4 100 OOO.OO
4 100 00O.DO
tl'ltlit
B d a n j i Perjalanv Oinne
60
1 21) 1.2(1 20.01.12 5.2.1.01 D l .
B e l v j i e e m S w i M o b i l i t n Dard
1100 000,00
1.100.000,00
5 DOO 000.00
4.750 OOO.OU
700.000.00
700 OOO.OO
6
4.20(1.(100.00
•
-
*
( I S O 000.00)
1 I O I 10.20.01 11 5 1 1 l a
B d H v i S e n i Peiictigkapv d v P c n l d v Kartor
1 10 1 20 10 0 1 1 3 5.11.10 05.
B e l v j a t e u a tenda
1 10,1 20 10.(11.11.5.11.10 0«.
B d v j a t c w i p a k a i v adatOradiuond
I.SUO 000.00
1.100 000,00
1 21)1 20 10(11.21 5.11.10 07
B e l v j a Sena Sound Sytiem
1.500 000.00
3 ISO
I3')1102r(flil2'5i2.ll
B d v j a M a k v v d v Minunun
7 000 000.00
7 OUI 000.00
•
•
1 I D . I I O 1001.115.11.1101
B d v j a makanan d v m i n u m v tapal
1500 000.00
1.5U1 000.00
*
*
1 10.1 1 0 1 0 . 0 1 1 1 5.11.11 •%
B d v j a m a k a n v d v m i n u m v peiena
4 SMI 000.00
4 5UJ OOO.OO
*
1 10 1 l U l U O l
B d v j a P e i j a l w Dinai
3 000 000.00
3. OOU. 00(1.00
B d v j a p e i j a l w dinat dalam daenh
3 000 UW.OO
3. UN) nio.oo
110 1 I d l o o t 115 l . l l l .
E l d v j a l o t i Proreii
4 U8I o o a . u o
4 DUI (MIO.DO
1 10 1 1 I I 1 U I I I I 1 5 . 1 1 1 I 0 I .
i a i a Tenaga Ahli/Inilruklui'Natatumbei
4 UUI OOU 110
4. UUU (HMI .(10
1 10 110 20 07.
PROCRAIII PEMNCILATAN
1151111.
1 10 1 2(1 l l ) [ l | 1 1 5 . 1 ] 1501
liAPASITAS K E L E M B A C . 5 A N
ii.ooo.oui,Da
(5.00)
•
( I S O 000.00)
(10.00) Sita D v a di Kat Daeiih
zyxwvutsrponmlkjihgfedcbaZXWVUTSRQPONMLKJIHGFEDCBA
ow .m
11.000.000*0
D A F R A H D I N SDM APARATt'R
1.10, i.;u.ia.a7.a).
FASILITASI PEMBINAAN KESEJAHTERAAN K E L t ARCA
)2.000.000.00
|].MI0.OOO,00
I .IO. I .IO.1O.O7.OJ0L1.
B E L A N J A B A R A N G D.AN JASA
1*000.000*0
12.000.000,00
1 10 1 1 0 1 0 ( i : . d ) 5 1 1 U I
B d v j a B a h v Pakai H a b i K v i o i
J Ml
1 1(1 110 201)7 0 1 5 1 1 0 1 0 ) .
B d v j a alal lulis 1 v t o i
3 4UI 000.00
i 400.000.00
im.m
3 Ml
VmiMH
1 10 1 2 0 1 0 0 7 0 3 5.1111.
BelvjaMakanv d v
5 (IMP. OOO.OO
5 noo ODO.DD
1 : u 1 1 0 1 0 07 03 5 1 1 1 ) 0 1
B d v j a m a k w d v m m u m v lapal
5 U8I UlU.U)
5 OOU UIO.UO
1 10 1 1 0 1 0 07 0 ) 5 1 1 1 5
B e l v j a P c g a l v v Dmat
3 rwu UNi.(«
3 600 OOO.DO
1 10 ) 10 20.07 0 ) 5.1 i i i n i
B e l v j a p c ( | a l w dmat dalam daeuh
J OUI W)0.00
3 600 OOO.OO
Minumv
1 SM 593 577.Ul
Sl'RPLUS'QEFISIT
(1 SMI 591 ) 7 7 . « l )
(1 515 60)691.00)
10 989 I S S . O U
-0.71
( I 5 ) ( ; 593 577.0(1)
(1 515 603 6 9 I . U I )
IU 9119115.00
•0.71
S h a f e b i h p c r h i l u n g n a n g g a r a n (ahua b e r k e n u n ( S I L P A )
1 m
m 691.1 )0
(109)1 9 KIS.OD)
J U M L A H BFLANJA
-0.7)
Hal:
3
555
LAMPIRAN I I ;
PERATURAN BUPATI PACITAN
: T A H U N 1016
NOMOR
TANGGAL
P E M E R I N T A H KABUPATEN P A C I T A N
PENJABARAN R E A L I S A S I A N G G A R A N PENDAPATAN DAN BELANJA D A E R A H
T A H U N A N G G A R A N 2015
URUSAN P E M E R I N T A I I A N
:
1.20. - O T O N O M I D A E R A I I , P E M E R I N T A I I A N U M U M . A D M I N I S T R A S I K E U A N G A N D A E R A I I , P E R A N C K A T D A E R A I I , K E P E G A W A I A N D A N
PERSANDIAN
ORGANISASI
:
1.20.21. - K E C A M A T A N P U N U N G
BERTAMBAH r(KURANC)
JUMLAH (Rg.)
K O D C
URAUN
REKENING
zyxwvutsrqponmljihgfedcbaZYXWVUTSRQPONMLKJIHGFE
ANGGARAN
SETELAH
REALISASI
Rp.
4
5-4-3
PENJELASAN
%
PCRliBAHAN
2
J
6
t.IO. l . i a . i i . D O . o o 0
BELANJA DAERAII
1*66.950.9*9*0
1.717.915.006*0
(139.033.963*0)
(7*4)
1.10.1.10.11.00.0001.
BCLANJA T I D A K LANCSUNC
1094019.969,00
i.4S5.tU.»3*0
(130*51.146*0)
(8.70)
1.10.1.10.11.00.0001.1.
BELANJA PECAWAI
10940)9.969*0
1.455.610*13.™
(130.851.146*0)
(8,70)
1 594 519 969.00
1 455 6K1 K l l (M
(131 151 I46.UU)
(170)
1 2 l 7 57ll.744.(W
I 124 371 79K W I
(93 191 946.0 0 1
(7.65)
Sisa O v a di K m Daerah
l ( U 6 l l 161.00
96 n o ) 4 5 . i 1 111 0 1
Ga|i Polok P N & U v g Repietenuii
1 1 0 1 1 0 1 1 1 1 0 ( 1 0 5 1 1 Ul 0 1
T u i j v g v K«luug>
1 1 0 1 l o l l IMMNI5 1 M i l 0 )
T u i j v g u labnan
76 f t t KHI.UO
1 1 0 1 l o l l 0 0 0 ( 1 5 1 1 0 1 OS
T u n j v g v F v g i i v a l Umum
41 J50 575. 0 0
43 IIO(l(M.'M
(5 230 575.001
(10.1))
Siia D v a di K M Daenh
1 1 0 1 1 0 1 1 UU005 1 1 (II IMi
T v j v g v Betal
75 916 161.00
66 464CIMUU
(9 461 481. 0 0 )
(11.461
( r i a Dana di K M Daeiah
1 2 0 1 i n i M m i K i s 1 1 0 1 OT
T i j i j v g v PPhiTunjvgv Khuno
11144 467.00
I I lgl694,IM
(6 455 773.011)
(21.")
Sua Danadi K M Daeidi
31 i99. 0 U
16 697. IM
5.091.00
39 696 541.UO
33 173 4.(1.IM
(5 113 014.0(1}
11 0
1 m i l 0 (1 IMS 1 1 0 1 OM
zyxwvutsrponmlkjihgfedcbaZXWVUTSRQPONMLKJIHGFEDCBA
69 94(1 (MU Ml
( 6 648 3UU.1M)
Siia D v a di K M Daerah
Pembulaiv Gaji
1 1 (1 1 l u l l u o o o S 1 1 01 (M
1 uf V Aiu( v s i KesehM V
1 1 0 1 lOlMMMMS 1 10 1 1 1
T v j v g v J a m i n v K e m a l i v d v J a m m v Kecelakav Kerja
1.10.1.10.11.00.000*
BELANJA LANCSUNC
17*419.000*0
(468)
3 411711. 0 0
1).6U
(14.66)
(3 421 718 0 0 )
Sua Danadi K M Daeiah
Siia Dana di K M Daeiah
171.136.113*0
(181*17*0)
(0*6)
1.10.1.20.11.01.
PROGRAM PELAVANAN ADMINISTRASI PERKANTORAN
160.411.000,™
160.136.1)3*0
(112*17*0)
(0,07)
1.10.1.10.11.01.19.
PENINCKATAN DAN PENGELOLAAN ADMINISTRASI
135.419.000.™
135.136.103.™
(1)2*17*0)
(0*7)
I.IO.I.IO.II.01.190.1.1.
B E L A N J A PEC.AWAI
10.075.000,00
10.075.000,™
1 1 (1 1 1 I J 1 I 0 1 195 1 1 Ul
Honoranum PNS
l u (i7sboa.ua
1 0 075 MM.Iiil
1 1 0 1 K i l l III I V 5 1 M i l III
H o n o r v u m P v i l i a Pelakt.va K e g i a l v
19 75U UUU.UO
197X1 UM.ild
1 K l 1 1 0 I I U I 195 1 1 Ul 0 1
H o n o r v u m Tun P v g a d a v B a t v g d v
PERKANTORAN
lata
315 0011. IM
l i s (MO.WI
Hal:
zwutsrponmlkjigd
1
556
zwutsrponmlkjigdcaWVUSRPONMKIHDC
IIRUSAN PEMERINTAIIAN
l . 2( X - O T O N O M I D A E R A l l . P E M E R I N T A I I A N U M U M , A D M I N I S T R A S I K E U A N G A N D A E R A I I , P E R A N G K A T D A E R A I i , K E P E G A W A U N D A N
PERSANDIAN
ORGANISASI
UO.Z I . - K E C A M A T A N P U N U N G
zyxwvutsrqponmljihgfedcbaZYXWVUTSRQPONMLKJIHGFEDCBA
BERTAMBAH/(KURANG)
JUMLAH ( Rp.)
K O D E
zyxwvutsrqponmlkjihgfedcbaZYXWVUTSRQPONMLKJIHGFEDCBA
ANGGARAN
11 D A 1 A M
11
REKEMNG
n=AL.iaAai
SETELAH
1
i-xu.i,zv*i-ui-ir*-z-z-
D f l
AM lA • AD ANf^ R A N
1 2—a.mar.vr
A
TiM I Z i
le iH I
19 156 500,00
zva. 1 a 1. l a z d u
19 I56 454.MI
f l 11 .VJ
m
11 IZ Un. 11 Z7 (1
U Z7 I1 . U111I . I 1Q
V J£ 7Z Z7 .V
IZ 1176 £nn rvi
z£j r m
11 —J ii76
u'D —a—.ml
1 i n 1 20 11 0 ] I 9 5 1 1 D I 0 ]
• — U '0 . 3W,W
7 4 i u rmn r m
Habii K j n i o r
zyxwvutsrponmlkjihfedcbaZXWVUTSQPONMLKJIHGEDCBA
1 711 • 7 n 7 1 Z1I I O £ 7 7 O l IU
I. Jll-1 .Z U .Z 1 -lit - IV.7 .Z .Z .1I].1 7 -.
1 711 1 7 i l 7 1 l i t 1 0 £ 7 7 I I I ll£
ARj A
l i i i n l t j j t f i AlcLifoniL ( lampu p i f v , b A i m r ' k c n n ^ f
Bdoi^s pctxtgyo.
maicEOi dsn bends poi laifin\'a
I Z U 1 Z U . Z I . U I I V 7 ,z Z . U I UJOR
1l 711
Jll 1I 711
Jll Z7 1I . Uzn
I I1V0. 7£Z7. Z7. U01
) 1IB
B d w ^ R ^ livubungtat "
trljihfbaZXWVUTPKJIHDCBA
^
zyxwvutsrponmlkjihgfedcbaZXWVUTSRQPONMLKJIHGFEDCBA
4
m ia
l z . Va1i 7 ijvvi
run
L
(0*8)
(46.UU>
rz6 nrn
Sita Dana di K u Daerah
1404 OUO 00
Z £n n r m r m
450 Ui)0 00
1 761 IRRI IHI
1 76t OUU 00
ant nnn r m
401000 OO
—US
PENJELASAN
Hp.
vni-im
50 OOO 00
50.000.00
10 391 000,00
10115 619.00
(176 371.00)
r I 6U1
Bdaiga lelepon
1 I60.UIM> DO
1 UNI 905 00
(7) UV5 |10)
(1.39)
Sua Dana di Kat Daenh
110 1 20 11 01 19 5 1 1 03 01
Bd^ra* att
1 100 000 00
l . i o d 000,00
1 10.1 10 11 I I I 19.5.11 03 03.
Bdanja tmrik
4 100 000.00
4 094 714.00
(105 176.0(1)
(1.50)
Sua Dana di kat Daerah
1 10 1 10 I I 01 19 5 1 1 . 0 ) OS
Bdanja t u r d kabar/nujalah
1.131.000.00
1.131.000.00
1 10 1 K i l l 01 1 9 3 1 1 0 5
Belanja Peranatan kendaraan Bermolor
51 474 Ono.oo
51474 UOO.OO
1 1 0 1 2 0 I I 01 19 5 1 105 (i|
B d a n j t lata Service
141)11 ( K j D .in
1 400 IMHI.UO
110 1 10 11 01 19 5 1 1 05 01
Bdarqa Pcngganiian Suku Oarlang
3 855.000.00
3 155 UOU.UO
1 20 1 1 0 11 01 19 5 2 1 01 10
Bdanja gcngadun bianko Cck/Gizo
1 20 1 20 21 01 19 5 2 1 03
Bdanja J M A K v i o f
1 1 0 1 1 0 2 1 0 ] 19 5 1 2 03 01
110 1 20 11 Ol 19 5 1 1 05 0 )
Bdarija B a h v Bakar M i m ak.'Gat d v pdumat
53 11'. (WD.OO
53119
1 10 1 1011 01 1 9 5 1 100.
Bdarya Ceidi dan Fengganriav
ilMl
11061 500,00
5DO.D0
1 450.000.01-
ono.oo
1 10 1 K i l l 01 I 9 5 1 1 . U 6 0 I .
Belaiga cetak
1 10 1 K i l l " I 1 9 5 1 2 0 6 0 1
Bdanja P v g g v d a v
10 611 50000
10611 500.00
15.515 OIW IRI^
25 585 DMI.tt)
lA.'UUUU.WI
1 i n 1 m i l IM 1 9 5 1 2 11
Bdarvja k l a k a n v d v Minunian
1 1 0 1 m i l Ol 1 9 5 1 1 1 1 0 1 .
Bdanja miLarun d v m m u m v h a n v pegauai
1 10 1 m i l 01 1 9 5 1 1 11 01
Bdanja m a k v v d v m i n u m v rapal
1 1 0 1 m i l 01 1 9 5 1 1 1 1 03
B d v j a m a k w d v m m u m v lamu
iia im ii.011951111.
Bdanja Pakaiv Dmat d v Ainbuuiya
15 OUU 000.01 -
1 10 1 2011.01 1 9 3 1 1 I K M
Bdanja Pakaiv Dinai H a n v ( F D K )
5.001) 000.00
5.UO0 000.00
1 20 1 20 21.01.19 5 . 1 1 1 1 0 5 .
Bdaiga Pakaiv O U H S Upacara (PDUJ
20 UUU UUU.UU
19 993 6UU.UU
1 1 0 1 m i l 01 1 9 5 1 1 1 4
Bdanja Pakaiv k h m i n d v hari-han leneniu
3 960 UUU.UU
1.96U.UUU.UU
1(1 775 O0U.0O
10 775 000.00
130 000,00
3.000 UUJ.UU~
-
i5UOU0.UO
34 993 600.00
(640U.U())
(0.01)
(64UU,UU)
(11.03)
S i l l D v a dl Kai Daerah
5unuuuu. u o
1 1 0 1 m i l I I I 1 9 5 1 2 14 03
Bdanja p a k a i v halik t r a d i i i v a l
5 UUO OOO.DO
SUUDDOO.UO
I I O I m i l 011951115
B d a n j t Peijaianv Dinat
43 S o u UOU.OO
43 SOU 1)00.00
1 m i m 2 M i > 1 9 5 1 1 ISO!
B d a r a " pcwalanv dmat dalam daeiah
43 SOO n w . n i i
43 5I)UUIM.«J
Hol:
2
557
I'RUSAN PEMERINTAHAN
:
1.20. - O T O N O M I D A E R A I I . P E M E R I N T A I I A N U M U M , A D M I N I S T R A S I K E U A N G A N D A E R A I I , P E R A N C K A T D A E R A H , K E P E G A W A I A N D A N
PERSANDIAN
ORGANISASI
:
1.10.21.- K E C A M A T A N P U N U N G
• E R T A M B A H / ( K U R A N C ) zyxwvutsrqponmlkjihgfedcbaZYXWVUTSRQPONMLKJIHGFEDC
zyxwvutsrqponmljihgfedcbaZYXWVUTSRQPONMLKJIHGFEDCBA
J U M L A H I Rp. I
U R A U N
K O D E R E K E M N G
ANGGARAN
SETELAH
PENJELASAN
REALISASI
Rp.
4
5- 4 -3
PERUBAHAN
3
1
I.30I1U11.0I
I 9 J I 1 1 0 .
Bdaraa Pemelihaiaan
1 2I).I 2 '>1 I U I 195 2 2 2 0 04.
B d a n i ' Pemclihaiaaii G e d i v i d v
I.ID. 1.10.11.0 I . l 9 0 1 0
BELANJA M O D A L
Bvgunan
9 1 7 5 000, 0 0
9.175 0 0 0 .0 0
9 . I 7 J .0IW.IW
9 .175 m o o
7.040.000* 0
7 J I M .0IW. M
1 1 0 . 1 1 0 . 1 1 Dl 1 9 5 1 5 1 ) .
B d v j a i l o d d Pengadav mehculaii
T .U OU OU U ,0 O
7 lWO.blW,(W
1 10 1 1011.01 1 9 1 1 .1 1501
B c l v j a modal Pengadaan n c i a eapal
3 OOO 0 0 0 . 0 0
1 OUO 000. 0 4
1 lU .I !U.ll.ur
B d v j a modal Pengadav k u n i rapal
1951115US.
FASIUTASI P E L E S T A R U N DAN
(.10.1.10.11.01.11.
KEBUDAYAAN
AKTUAUSASI
4 UUU IWU.UU
4 UUU UUU UU
15.000.000,00
10000.000.00
-
20000.000* 0
10040.000,00
BELANJA B A R A N C D A N
Bdanja ]asa K v i o r
5 OOO OOO.OU
5 0 0 0 000, 0 4
l l O I K I I i m i : 5 . 1 1 0 ] 14.
B d v j a Jasa Pihak Keiiga
5 000.000.00
5 .000 0 0 0 . 0 0
lllllH I 2 lblll5 1 in»
Bdanja Sen a S a i v a M o b i l i l a i
500 IWO.IW
500 UOO.OO
I I U . I l u l l . U I 1 1 5 . 1 1 .UK 0 1
B e l v j a t e n a Sarana M o b i l i l a i DarM
5IW IWO.IW
5|W IHW.OO
l u 5IW UUCI.IW
I I I l l H i l a e i iMi
JASA
Bdanja sena meja Lursi
1 10 1 l u l l I I 1 1 1 5 l l . i u ' 1 5 .
Bdanja ten a lenda
I .6U0.IWII.INJ
1 6 I H I (HW.IHJ
11 0
Bdanja < m a p a k a i v adai'iraditional
3 IWiJ IHXP.iel
3 IHW Oiel.iHJ
1 111 1 l o l l . U I 1 1 5 . 1 1 l u U7
Belanje Sena Sound S i tIem
3UUIIIH8I.UU
1 UUU IHW.IH)
1 111 1 l U 1 1 0 1 1 1 5 1 1 l u 08.
B c l v j a tena p v g g v g
1 UOO IKW.IW
1 IHW IHHI.OII
1 11111011(1111511