26 BKPP Wil I prb 2013

Ur u sa n Pe m e r in t a h a n

: 1 .2 0 URUSAN W AJI B Ot on om i D a e r a h , Pe m e r in t a h a n Um u m , Adm in ist r a si Ke u a n ga n D a e r a h , Pe r a n gk a t D a e r a h , Ke pe ga w a ia n , da n Pe r sa n dia n

Or ga n isa si

: 1 .2 0 .0 7 Ba da n Koor din a si Pe m e r in t a h a n da n Pe m ba n gu n a n W ila ya h I
BERTAMBAH / (BERKURANG)

KODE
REKENING

URAIAN

1

SEBELUM PERUBAHAN

2

1


20

07

00

00

4

1

20

07

00

00


4

1

1

20

07

00

00

4

1

SETELAH PERUBAHAN


3

4

PENJELASAN
JUMLAH

%

5=4-3

6

7

PEN D APATAN D AERAH
PEN D APATAN ASLI D AERAH
2


Re t r ibu si D a e r a h
JUM LAH PEN D APATAN

-

9 ,0 0 0 ,0 0 0 .0 0

9 ,0 0 0 ,0 0 0 .0 0

1 0 0 .0 0

-

9 ,0 0 0 ,0 0 0 .0 0

9 ,0 0 0 ,0 0 0 .0 0

1 0 0 .0 0

-


9 ,0 0 0 ,0 0 0 .0 0

9 ,0 0 0 ,0 0 0 .0 0

1 0 0 .0 0

7 ,0 8 0 ,7 7 8 ,5 1 1 .0 0

7 ,0 4 0 ,7 1 5 ,0 2 4 .0 0

( 4 0 ,0 6 3 ,4 8 7 .0 0 )

( 0 .5 7 )

7 ,0 8 0 ,7 7 8 ,5 1 1 .0 0

7 ,0 4 0 ,7 1 5 ,0 2 4 .0 0

( 4 0 ,0 6 3 ,4 8 7 .0 0 )


( 0 .5 7 )

8 ,0 2 9 ,3 3 3 ,0 0 0 .0 0

8 ,1 3 9 ,3 3 3 ,0 0 0 .0 0

1 1 0 ,0 0 0 ,0 0 0 .0 0

1 .3 7

1 ,9 9 1 ,6 5 3 ,0 0 0 .0 0

2 ,0 9 1 ,6 5 3 ,0 0 0 .0 0

1 0 0 ,0 0 0 ,0 0 0 .0 0

5 .0 2

1 5 0 ,0 0 0 ,0 0 0 .0 0


1 5 0 ,0 0 0 ,0 0 0 .0 0

-

-

3 3 ,0 0 0 ,0 0 0 .0 0

3 3 ,0 0 0 ,0 0 0 .0 0

-

-

1 1 7 ,0 0 0 ,0 0 0 .0 0

1 1 7 ,0 0 0 ,0 0 0 .0 0

-


-

2 0 0 ,0 0 0 ,0 0 0 .0 0

2 0 0 ,0 0 0 ,0 0 0 .0 0

-

-

1 9 ,6 0 0 ,0 0 0 .0 0

1 9 ,6 0 0 ,0 0 0 .0 0

-

-

1 8 0 ,4 0 0 ,0 0 0 .0 0


1 8 0 ,4 0 0 ,0 0 0 .0 0

-

-

2 5 0 ,0 0 0 ,0 0 0 .0 0

2 5 0 ,0 0 0 ,0 0 0 .0 0

-

-

5 2 ,5 0 0 ,0 0 0 .0 0

5 2 ,5 0 0 ,0 0 0 .0 0

-


-

1 9 7 ,5 0 0 ,0 0 0 .0 0

1 9 7 ,5 0 0 ,0 0 0 .0 0

-

-

2 0 0 ,0 0 0 ,0 0 0 .0 0

2 0 0 ,0 0 0 ,0 0 0 .0 0

-

-

5 2 ,0 0 0 ,0 0 0 .0 0


5 2 ,0 0 0 ,0 0 0 .0 0

-

-

1 4 8 ,0 0 0 ,0 0 0 .0 0

1 4 8 ,0 0 0 ,0 0 0 .0 0

-

-

3 5 0 ,0 0 0 ,0 0 0 .0 0

3 5 0 ,0 0 0 ,0 0 0 .0 0

-

-

1

20

07

00

00

5

BELAN JA

1

20

07

00

00

5

1

1

20

07

00

00

5

1

1

20

07

00

00

5

2

1

20

07

29

1

20

07

29

01

1

20

07

29

01

5

2

1

BELAN JA PEGAW AI

1

20

07

29

01

5

2

2

BELAN JA BARAN G D AN JASA

1

20

07

29

02

1

20

07

29

02

5

2

1

BELAN JA PEGAW AI

1

20

07

29

02

5

2

2

BELAN JA BARAN G D AN JASA

1

20

07

29

03

1

20

07

29

03

5

2

1

BELAN JA PEGAW AI

1

20

07

29

03

5

2

2

BELAN JA BARAN G D AN JASA

1

20

07

29

04

1

20

07

29

04

5

2

1

BELAN JA PEGAW AI

1

20

07

29

04

5

2

2

BELAN JA BARAN G D AN JASA

1

20

07

29

05

1

20

07

29

05

5

2

1

BELAN JA PEGAW AI

1 0 8 ,0 0 0 ,0 0 0 .0 0

1 0 8 ,0 0 0 ,0 0 0 .0 0

-

-

1

20

07

29

05

5

2

2

BELAN JA BARAN G D AN JASA

2 4 2 ,0 0 0 ,0 0 0 .0 0

2 4 2 ,0 0 0 ,0 0 0 .0 0

-

-

1

20

07

29

06

2 0 0 ,0 0 0 ,0 0 0 .0 0

2 0 0 ,0 0 0 ,0 0 0 .0 0

-

-

1

20

07

29

06

5

2

1

BELAN JA PEGAW AI

2 8 ,0 0 0 ,0 0 0 .0 0

2 8 ,0 0 0 ,0 0 0 .0 0

-

-

1

20

07

29

06

5

2

2

BELAN JA BARAN G D AN JASA

1 7 2 ,0 0 0 ,0 0 0 .0 0

1 7 2 ,0 0 0 ,0 0 0 .0 0

-

-

1

20

07

29

08

3 9 1 ,6 5 3 ,0 0 0 .0 0

3 9 1 ,6 5 3 ,0 0 0 .0 0

-

-

1

20

07

29

08

5

2

1

BELAN JA PEGAW AI

1 1 5 ,0 0 0 ,0 0 0 .0 0

1 1 5 ,0 0 0 ,0 0 0 .0 0

-

-

1

20

07

29

08

5

2

2

BELAN JA BARAN G D AN JASA

2 7 6 ,6 5 3 ,0 0 0 .0 0

2 7 6 ,6 5 3 ,0 0 0 .0 0

-

-

1

20

07

29

10

-

1 0 0 ,0 0 0 ,0 0 0 .0 0

1 0 0 ,0 0 0 ,0 0 0 .0 0

1 0 0 .0 0

1

20

07

29

10

5

2

1

BELAN JA PEGAW AI

-

1 2 ,0 0 0 ,0 0 0 .0 0

1 2 ,0 0 0 ,0 0 0 .0 0

1 0 0 .0 0

1

20

07

29

10

5

2

2

BELAN JA BARAN G D AN JASA

-

8 8 ,0 0 0 ,0 0 0 .0 0

8 8 ,0 0 0 ,0 0 0 .0 0

1 0 0 .0 0

1

20

07

29

11

1 0 0 ,0 0 0 ,0 0 0 .0 0

1 0 0 ,0 0 0 ,0 0 0 .0 0

-

-

1

20

07

29

11

5

2

1

BELAN JA PEGAW AI

2 1 ,0 0 0 ,0 0 0 .0 0

2 1 ,0 0 0 ,0 0 0 .0 0

-

-

1

20

07

29

11

5

2

2

BELAN JA BARAN G D AN JASA

7 9 ,0 0 0 ,0 0 0 .0 0

7 9 ,0 0 0 ,0 0 0 .0 0

-

-

1

20

07

29

12

1 5 0 ,0 0 0 ,0 0 0 .0 0

1 5 0 ,0 0 0 ,0 0 0 .0 0

-

-

1

20

07

29

12

5

2

1

4 3 ,5 0 0 ,0 0 0 .0 0

9 0 ,0 0 0 ,0 0 0 .0 0

4 6 ,5 0 0 ,0 0 0 .0 0

1 0 6 .9 0

1

20

07

29

12

5

2

2

1 0 6 ,5 0 0 ,0 0 0 .0 0

6 0 ,0 0 0 ,0 0 0 .0 0

( 4 6 ,5 0 0 ,0 0 0 .0 0 )

( 4 3 .6 6 )

1

20

07

54

4 3 3 ,8 4 4 ,4 0 0 .0 0

4 3 3 ,8 4 4 ,4 0 0 .0 0

-

-

1

20

07

54

01

2 5 0 ,0 0 0 ,0 0 0 .0 0

2 5 0 ,0 0 0 ,0 0 0 .0 0

-

-

1

20

07

54

01

5

2

1

BELAN JA PEGAW AI

4 7 ,0 1 0 ,0 0 0 .0 0

4 7 ,0 1 0 ,0 0 0 .0 0

-

-

1

20

07

54

01

5

2

2

BELAN JA BARAN G D AN JASA

2 0 2 ,9 9 0 ,0 0 0 .0 0

2 0 2 ,9 9 0 ,0 0 0 .0 0

-

-

1

20

07

54

02

1 8 3 ,8 4 4 ,4 0 0 .0 0

1 8 3 ,8 4 4 ,4 0 0 .0 0

-

-

1

20

07

54

02

1 6 ,0 0 0 ,0 0 0 .0 0

6 4 ,0 0 0 ,0 0 0 .0 0

4 8 ,0 0 0 ,0 0 0 .0 0

3 0 0 .0 0

BELAN JA TI D AK LAN GSUN G
1

BELAN JA PEGAW AI
BELAN JA LAN GSUN G
Pr ogr a m Pe r e n ca n a a n Pe n ge n da lia n da n Pe n ga w a sa n Pe m ba n gu n a n D a e r a h
Fa silit a si Koor din a si da n Sin e r git a s Pe r e n ca n a a n Pe m ba n gu n a n D a e r a h

Fa silit a si, Koor din a si da n Pe n ge n da lia n Pe m ba n gu n a n Bida n g Pe m ba n gu n a n

Fa silit a si, Koor din a si da n M on it or in g Pe m ba n gu n a n Bida n g Pe m e r in t a h a n

Fa silit a si Koor din a si da n Pe n ge n da lia n Pe m ba n gu n a n Bida n g Pe r e k on om ia n

Koor din a si, M on it or in g da n Fa silit a si Aspe k Ke se j a t e r a a n Sosia l Se W ila ya h I

Pr a M u sya w a r a h Pe r e n ca n a a n Pe m ba n gu n a n ( Pr a m u sr e n ba n g) W ila ya h I

Pe n da m pin ga n da n M on it or in g Ke gia t a n Te m a t ik Ke w ila ya h a n Pr ovin si

Ra pa t Koor din a si Pe m ba n gu n a n Ja w a Ba r a t di w ila ya h I

Ra pa t Koor din a si da n Re k on silia si Pa j a k Bu m i da n Ba n gu n a n

Fa silit a si Ope r a sion a l Advisor Sin e r gi Pe m ba n gu n a n CSR
BELAN JA PEGAW AI
BELAN JA BARAN G D AN JASA
Pr ogr a m Pe n ge m ba n ga n Kom u n ik a si, I n for m a si, M e dia M a ssa da n Pe m a n fa a t a n
Te k n ologi I n for m a si
Sin e r git a s Pe m ba n gu n a n di W ila ya h I ( Bida n g Pe r e k on om ia n )

For u m Kom u n ik a si BKPP se - Ja w a Ba r a t
5

2

1

BELAN JA PEGAW AI

Hal. 1

BERTAMBAH / (BERKURANG)

KODE
REKENING

URAIAN
2

5

2

2

3

1

20

07

54

1

20

07

57

1

20

07

57

01

BELAN JA BARAN G D AN JASA

1

20

07

57

01

5

2

1

BELAN JA PEGAW AI

1

20

07

57

01

5

2

2

BELAN JA BARAN G D AN JASA

1

20

07

59

1

20

07

59

01

1

20

07

59

01

5

2

1

BELAN JA PEGAW AI

1

20

07

59

01

5

2

2

BELAN JA BARAN G D AN JASA

1

20

07

60

1

20

07

60

01

1

20

07

60

01

5

2

1

BELAN JA PEGAW AI

1

20

07

60

01

5

2

2

BELAN JA BARAN G D AN JASA

1

20

07

61

1

20

07

61

01

1

20

07

61

01

5

2

1

BELAN JA PEGAW AI

1

20

07

61

01

5

2

2

BELAN JA BARAN G D AN JASA

1

20

07

61

01

5

2

3

BELAN JA M OD AL

1

20

07

62

1

20

07

62

01

1

20

07

62

01

1

20

07

66

1

20

07

66

01

1

20

07

66

01

5

2

1

BELAN JA PEGAW AI

2 9 ,3 7 6 ,0 0 0 .0 0

1

20

07

66

01

5

2

2

BELAN JA BARAN G D AN JASA

7 0 ,6 2 4 ,0 0 0 .0 0

1

20

07

68

6 0 0 ,0 0 0 ,0 0 0 .0 0

1

20

07

68

01

1

20

07

68

01

5

2

1

1

20

07

68

01

5

2

2

1

20

07

68

02

1

20

07

68

02

5

2

1

BELAN JA PEGAW AI

1

20

07

68

02

5

2

2

BELAN JA BARAN G D AN JASA

1

20

07

69

1

20

07

69

01

1

20

07

69

01

1

20

07

75

1

20

07

75

01

1

20

07

75

01

5

2

1

BELAN JA PEGAW AI

1

20

07

75

01

5

2

2

BELAN JA BARAN G D AN JASA

Pr ogr a m Pe m a n t a pa n Ot on om i D a e r a h da n Sist e m Adm in ist r a si D a e r a h
Fa silit a si da n Koor din a si se r t a M on it or in g Eva lu a si Pe n a t a a n Ba t a s W ila ya h
da n Pe m ilu k a da

Pr ogr a m Pe n in gk a t a n Ka pa sit a s Su m be r D a ya Apa r a t u r
Pe n in gk a t a n Ka pa sit a s Su m be r D a ya Apa r a t u r

Pr ogr a m Pe la ya n a n Adm in ist r a si Pe r k a n t or a n
Pe n ye le n gga r a a n Adm in ist r a si Pe r k a n t or a n Ba da n Koor din a si Pe m e r in t a h a n
da n Pe m ba n gu n a n W ila ya h I

Pr ogr a m Pe n in gk a t a n Sa r a n a da n Pr a sa r a n a Apa r a t u r
Pe n in gk a t a n Sa r a n a da n Pr a sa r a n a Ke r j a da la m Ra n gk a Re a k t u a lisa si Pe r a n
,Tu ga s Pok ok da n Fu n gsi BKPP W ila ya h I

2

7

( 2 8 .6 0 )

1 5 0 ,0 0 0 ,0 0 0 .0 0

1 5 0 ,0 0 0 ,0 0 0 .0 0

-

-

1 5 0 ,0 0 0 ,0 0 0 .0 0

1 5 0 ,0 0 0 ,0 0 0 .0 0

-

-

1 1 ,0 0 0 ,0 0 0 .0 0

1 1 ,0 0 0 ,0 0 0 .0 0

-

1 3 9 ,0 0 0 ,0 0 0 .0 0

1 3 9 ,0 0 0 ,0 0 0 .0 0

-

-

1 3 6 ,5 1 2 ,6 0 0 .0 0

7 6 ,5 1 2 ,6 0 0 .0 0

( 6 0 ,0 0 0 ,0 0 0 .0 0 )

( 4 3 .9 5 )

1 3 6 ,5 1 2 ,6 0 0 .0 0

7 6 ,5 1 2 ,6 0 0 .0 0

( 6 0 ,0 0 0 ,0 0 0 .0 0 )

( 4 3 .9 5 )

1 0 5 ,0 0 0 ,0 0 0 .0 0

4 5 ,0 0 0 ,0 0 0 .0 0

( 6 0 ,0 0 0 ,0 0 0 .0 0 )

( 5 7 .1 4 )

3 1 ,5 1 2 ,6 0 0 .0 0

3 1 ,5 1 2 ,6 0 0 .0 0

-

-

1 ,6 6 8 ,1 6 3 ,0 0 0 .0 0

1 ,6 6 8 ,1 6 3 ,0 0 0 .0 0

-

-

1 ,6 6 8 ,1 6 3 ,0 0 0 .0 0

1 ,6 6 8 ,1 6 3 ,0 0 0 .0 0

-

-

2 8 ,5 1 2 ,0 0 0 .0 0

2 8 ,5 1 2 ,0 0 0 .0 0

-

1 ,6 3 9 ,6 5 1 ,0 0 0 .0 0

1 ,6 3 9 ,6 5 1 ,0 0 0 .0 0

-

-

1 ,4 6 4 ,2 1 0 ,0 0 0 .0 0

1 ,4 8 4 ,2 1 0 ,0 0 0 .0 0

2 0 ,0 0 0 ,0 0 0 .0 0

1 .3 7

1 ,4 6 4 ,2 1 0 ,0 0 0 .0 0

1 ,4 8 4 ,2 1 0 ,0 0 0 .0 0

2 0 ,0 0 0 ,0 0 0 .0 0

1 .3 7

( 2 0 ,5 5 0 ,0 0 0 .0 0 )

( 6 8 .3 9 )

2 1 ,2 4 5 ,0 0 0 .0 0

7 .3 1

1 ,1 4 3 ,7 0 0 ,0 0 0 .0 0

1 ,1 6 3 ,0 0 5 ,0 0 0 .0 0

1 9 ,3 0 5 ,0 0 0 .0 0

1 .6 9

1 ,1 8 4 ,9 5 0 ,0 0 0 .0 0

1 ,1 8 4 ,9 5 0 ,0 0 0 .0 0

-

-

1 ,1 8 4 ,9 5 0 ,0 0 0 .0 0

1 ,1 8 4 ,9 5 0 ,0 0 0 .0 0

-

-

1 ,1 8 4 ,9 5 0 ,0 0 0 .0 0

1 ,1 8 4 ,9 5 0 ,0 0 0 .0 0

-

-

1 0 0 ,0 0 0 ,0 0 0 .0 0

1 5 0 ,0 0 0 ,0 0 0 .0 0

5 0 ,0 0 0 ,0 0 0 .0 0

5 0 .0 0

1 0 0 ,0 0 0 ,0 0 0 .0 0

1 5 0 ,0 0 0 ,0 0 0 .0 0

5 0 ,0 0 0 ,0 0 0 .0 0

5 0 .0 0

3 7 ,8 3 6 ,0 0 0 .0 0

8 ,4 6 0 ,0 0 0 .0 0

2 8 .8 0

1 1 2 ,1 6 4 ,0 0 0 .0 0

4 1 ,5 4 0 ,0 0 0 .0 0

5 8 .8 2

6 0 0 ,0 0 0 ,0 0 0 .0 0

-

-

1 0 0 ,0 0 0 ,0 0 0 .0 0

1 0 0 ,0 0 0 ,0 0 0 .0 0

-

-

BELAN JA PEGAW AI

2 5 ,0 0 0 ,0 0 0 .0 0

2 5 ,0 0 0 ,0 0 0 .0 0

-

-

BELAN JA BARAN G D AN JASA

7 5 ,0 0 0 ,0 0 0 .0 0

7 5 ,0 0 0 ,0 0 0 .0 0

-

-

5 0 0 ,0 0 0 ,0 0 0 .0 0

5 0 0 ,0 0 0 ,0 0 0 .0 0

-

-

9 5 ,7 5 0 ,0 0 0 .0 0

9 5 ,7 5 0 ,0 0 0 .0 0

-

-

4 0 4 ,2 5 0 ,0 0 0 .0 0

4 0 4 ,2 5 0 ,0 0 0 .0 0

-

-

1 5 0 ,0 0 0 ,0 0 0 .0 0

1 5 0 ,0 0 0 ,0 0 0 .0 0

-

-

1 5 0 ,0 0 0 ,0 0 0 .0 0

1 5 0 ,0 0 0 ,0 0 0 .0 0

-

-

1 5 0 ,0 0 0 ,0 0 0 .0 0

1 5 0 ,0 0 0 ,0 0 0 .0 0

-

-

1 5 0 ,0 0 0 ,0 0 0 .0 0

1 5 0 ,0 0 0 ,0 0 0 .0 0

-

-

1 5 0 ,0 0 0 ,0 0 0 .0 0

1 5 0 ,0 0 0 ,0 0 0 .0 0

-

-

BELAN JA BARAN G D AN JASA

Pr ogr a m Pe n in gk a t a n Pa r t isipa si M a sya r a k a t
For u m Sila t u r a h m i Tok oh Aga m a da n Tok oh M a sya r a k a t

Pe n in gk a t a n Pa r t isipa si M a sya r a k a t da la m Pe m ba n gu n a n

Pr ogr a m Pe m a n t a pa n Pe m e r in t a h a n da n Pe m ba n gu n a n D e sa
M on it or in g da n Eva lu a si Pe la k sa n a a n D e sa Pe r a da ba n , PN PM Pe de sa a a n da n
Kin e r j a Apa r a t u r Pe m e r in t a h D e sa Ta h u n 2 0 1 3 di W ila ya h BKPP I
2

6

( 4 8 ,0 0 0 ,0 0 0 .0 0 )

9 ,5 0 0 ,0 0 0 .0 0

Pe r e n ca n a a n , Eva lu a si da n Pe la por a n I n t e r n a l Or ga n isa si Pe r a n gk a t D a e r a h
( OPD )

2

5=4-3

1 1 9 ,8 4 4 ,4 0 0 .0 0

3 1 1 ,7 0 5 ,0 0 0 .0 0

Pr ogr a m Pe n in gk a t a n Pe n ge m ba n ga n Sist e m Pe la por a n Ca pa ia n Kin e r j a da n
Ke u a n ga n

5

4

1 6 7 ,8 4 4 ,4 0 0 .0 0

3 0 ,0 5 0 ,0 0 0 .0 0

Pe m e lih a r a a n Sa r a n a da n Pr a sa r a n a Ka n t or BKPP W il I
2

PENJELASAN
%

2 9 0 ,4 6 0 ,0 0 0 .0 0

Pr ogr a m Pe m e lih a r a a n Sa r a n a da n Pr a sa r a n a Apa r a t u r

5

SETELAH PERUBAHAN
JUMLAH

1
02

SEBELUM PERUBAHAN

BELAN JA BARAN G D AN JASA
Pr ogr a m Pe n ge m ba n ga n D a t a / I n for m a si/ St a t ist ik D a e r a h
Pe n yu su n a n D a t a / I n for m a si Pe m ba n gu n a n M e lipu t i Aspe k Pe m e r in t a h a n ,
Pe m ba n gu n a n , Pe r e k on om ia n da n Ke se j a h t e r a a n Sosia l di W ila ya h I

3 3 ,6 0 0 ,0 0 0 .0 0

3 3 ,6 0 0 ,0 0 0 .0 0

-

1 1 6 ,4 0 0 ,0 0 0 .0 0

1 1 6 ,4 0 0 ,0 0 0 .0 0

-

-

JUM LAH BELAN JA

1 5 ,1 1 0 ,1 1 1 ,5 1 1 .0 0

1 5 ,1 8 0 ,0 4 8 ,0 2 4 .0 0

6 9 ,9 3 6 ,5 1 3 .0 0

0 .4 6

( D EFI SI T)

( 1 5 ,1 1 0 ,1 1 1 ,5 1 1 .0 0 )

( 1 5 ,1 7 1 ,0 4 8 ,0 2 4 .0 0 )

( 6 0 ,9 3 6 ,5 1 3 .0 0 )

0 .4 0

Hal. 2