Peraturan Bupati | JDIH (Jaringan Dokumentasi & Informasi Hukum) Kabupaten Pacitan
DEMO : Purchase from www.A-PDF.com to remove the watermark
1007
(da l a m rupi a h)
BER TAM BAH/ f BER KUR AN Gl
JU M U H ( R p . )
KODER EKEN I N G
UR AI AN
ANGGARAN
R EALI S AS I
P EN JEU S AN
Rp.
S E TE U H
PERUBAHAN
1
zyxwvutsrqponmlkjihgfedcbaZYXWVUTSRQPONMLKJIHGFEDCBA
BELANJA U N G S U N G
* 't t V * f t * * :V ,*-f • ' * v , v v . . t t . 4 , 4 , y f t . y ? , . . _.
1 20 1 20 2 7 00 00 S 2
5
6
Y Y
^tt 00 Jfe 00 00 00
C
o n
00 00
1 1 7 .5 0 0 .0 0 0 ,0 0
cftq
1)77
qn
o . a u/ . uJX < 0
117/ 65.386,00
,000
q n — c n
(6 2 0 .7 0 4 ,6 0
0 0 ^0 _
Y Y
—f i t ^0
1 1 7 .5 0 0 .0 0 0 ,0 0
117/ 65.386,00
(1 3 4 .6 1 4 ,0 0
zyxwvutsrponmlkjihgfedcbaZYXWVUTSRQPOMLKJIHFDCBA
PROGRAM PELAYANAN
zyxwvutsrqponmlkjihgfedcbaZYXWVUTSRQPONMLKJIHFEDCBA
yxwvutronmlkjihgfcaZYXWVUTPOMLKJIFCA
F
»fe*fe#ittF
rafi r W
(8 .7 1 )
(1 3 4 .6 1 4 ,0 0
1 tn 1 7f t t t nt
•
7
zyxwvutsrqponmlkjihgfedcbaZYXWVUTSRQPONMLKJIHGFEDCBA
Sisa Dana Ada dl Kasda
7 1 7 7 77e
l ura n Asuransi Kesehatan
I 2 0 1 2 0 2 7 0 0 0 0 .5 .1 1 0 1 0 9
4
tt
2
(0 ,1 1 )
* • r «1 t t * " • t t
AD M I N I S TR AS I
1 . 2 0 . 1 . 2 0 . 2 7 .0 1 . 1 9 .
PERKANTORAN
P EN I N GKATAN OAN
1 1 7 TOAf t f k f Vk A Q
1 1 7
Axf wJ
7f t ic n n
tHtA
CI A
n t i'
(0 ,1 1 )
D ? « ? a ©r VU
PENGELOLAAN
AD M I N I S TR AS I
PERKANTORAN
1 . 2 0 , L.2 0 . 2 7 .0 H 9 . S, X l ,
B E U N JA P EGAW AI
Honora i l uni PNS
1 .20 .1 .2 0 .2 7 .0 1 .1 9 .5 .X1 .0 1 .0 1 .
Honora rium Panitia
4 6 .2 2 5 .0 0 0 ,0 0
46.225.000,00
2 2 .9 5 0 .0 0 0 ,0 0
2X950.000,00
2 2 .9 5 0 .0 0 0 ,0 0
2 2 .9 5 0 .0 0 0 ,0 0
23 2 7 5 ,0 0 0 0 0
2 3 275.000 0 0
-
Pelaksana Kegiatan
H o n o r a r i u m N o n P NS
Upa h Te na ga Ha ria n
1 . 2 0 . L2 0 . 2 7 . 0 X 1 9 . 5 . X X
B E U N JA BAR AN G D AN
2 3 .2 7 5 .0 0 0 ,0 0
2 3 .2 7 5 .0 0 0 ,0 0
6 1 .1 0 0 .0 0 0 ,0 0
60.965/ 86,00
16.667X00,00
16.667.000,00
1 0 .4 6 7 .0 0 0 ,0 0
1 0 .4 6 7 .0 0 0 ,0 0
3 .4 0 0 .0 0 0 ,0 0
3 .4 0 0 .0 0 0 ,0 0
3 5 0 .0 0 0 ,0 0
3 5 0 .0 0 0 ,0 0
JASA
l / 0 .1 .2 a .2 7 .a X1 9 .S.XX0 1 .
Be l a n j a Ba h a n P a k a i
Ha bi s Ka n t o r
1 / 0 .1 .2 0 ,2 7 .0 1 ,1 9 .5 .2 .2 ,0 1 .0 1 ,
1 .2 ai / 0 / 7 . 0 1 . 1 9 . 5 . 2 . 2 . D1 . 0 3 .
Belanja a la t t ulls k a nt or
Belanja a la t listrik da n
e le ktronik ( l a m p u plja r,
ba t t e ry k onng)
1 .2 0 .1 / 0 .2 7 X1 .1 9 .5 .2 .2 .0 1 .0 4 .
Belanja perangkoy ma t e ra l
da n benda p o s la innya
-1^
Pt sam n f i p n , . . , . ^ —
(1 3 4 .6 1 4 ,0 0 )
(0 ,2 2 )
1008
*
(da la m l u p l a h )
BER TAM BAH / f BER KUR AN Gl
JUM LAH ( R p . )
KODE REKENI NG
UR AI AN
ANGGAR AN
D F A I T CACT
Kp.
tu
PENJELASAN
4
S
6
7
SETELAH
PERUBAHAN
1
1 .2 0 .1 .2 0 .2 7 .0 1 .1 9 .5 .2 .2 .0 1 .0 5 .
2
Belanja pe ra l a t a n'
3
Z .7^ U t U W,U U
zyxwvutrponmlkjihgfedcaZYXWVUTSRQPONMLKJIHGFDCA
C.TO*},W\ Jf \ jM
kebersihan da n ba ha n
pemt^ersih
. l . 2 0 , l . ?0 . 2 7 . . g i 4 9 . . 5 , X X 0 3 ,
Be l a n j a Ja s a K a n t o r
4 .6 2 0 .0 0 0 ,0 0
4X85/ 56,00
(1 3 4 .6 1 4 ,0 0 )
4 8 0 .0 0 0 ,0 0
4 2 0 .8 4 3 ,0 0
(5 9 .1 5 7 ,0 0
Sisa Dana Aria d Kasda
(h91)
1 .2 ai .2 0 -2 7 ,Ql ,J9 .5 .2 .2 ,0 3 .Ol .,
Belanja t e le pon
t ?n # 7 r t 7 7 n i I Q T O 7 7 Q 7 f l 7
Belania a i r
1.080.000,00
1 .0 4 6 .1 4 0 ,0 0
(3 3 .8 6 0 ,0 0
( 3 - l f ) Sisa Dana Ada d Kasda
Belanja fistnh
1 X6 0 .0 0 0 ,0 0
1 .5 1 8 .4 0 3 ,0 0
(4 1 X 9 7 , W
SIsa Dana Ada d Kasda
Betanja sura t ka ba r/ ma ja la h
l XpO.0 0 0 ,0 0
1 .5 0 0 .0 0 0 ,0 0
10X68.000,00
1 0 .0 6 3 .0 0 0 ,0 0
2 .5 8 0 .0 0 0 ,0 0
2 -5 8 0 .0 0 0 ,0 0
7 .4 8 8 .0 0 0 ,0 0
7 .4 8 8 .0 0 0 ,0 0
5 .2 5 5 .0 0 0 ,0 0
5 .2 5 5 .0 0 0 ,0 0
5 .2 5 5 .0 0 0 ,0 0
5 / 5 5 .0 0 0 ,0 0
8 .4 6 0 .0 0 0 ,0 0
8X60.000,00
3 .9 6 0 .0 0 0 ,0 0
3 .9 6 0 .0 0 0 ,0 0
4 .5 0 0 .0 0 0 ,0 0
4 .5 0 0 .0 0 0 ,0 0
3 .1 8 0 .0 0 0 ,0 0
3 .1 & 0 .O0 f l ,DO
1 .2ft l ,2O.27.0J,19 /.2,2 ,D3.O5,
1 .2 0 .1 .2 a.2 7 .0 1 .1 9 .5 .XZ0 5 .
Be l a n j a P e r a w a t a n
-
Ke n d a r a a n Be r m o t o r
1.20.1.20.27.01.19.S.2.2 .0S.C2.
Belanja Pe ngga nt ia n Suku
Ca da ng
1 .2 0 .1 .2 0 .2 7 .0 :.1 9 .5 .2.2 .0 5 .0 3 .
Belanja Bahan Bakar
M I nya iyGa s da npe l um a s
1.20.X20.27.01.19/ .XX06.
Be l a n j a Ce t a k d a n
Pe ngga nda a n
Belarija Pe ngga nda a n
1 .2 0 .X 2a.Z7 .0 1 .1 9 .5 .XXlX
Be i a n j a M a k a n a n d a n
M fn u nie i n
n 111 u 11 l a i l
1.2O.1.2O.27.O1.19.5 .2.2 .11.01.
Belanja ma ka na n da n
mi numa n ha i i a n pe ga wa l
1 ,2 0 .1 / 0 .2 7 X1 .1 9 .5 .2.2 .1 1 .0 2 .
Belarija ma ka na n d a n
mi numa n ra pa t
X 20.1 .2 0 .Z7 .0 1 .1 9 X.2 .X1 4 .
Be l a n j a P a k a l a n k h u s u s
d a n h a r i -h a r l t e r t e n t u
1 / 0 .1 .2 0 / 7 X1 ,1 9 .5 / .2 ,1 4 .P1 ,,.,.
1 . 2 0 , L 2 0 , 2 7 , p l . J9 , 5 , X 2 / 0 , . . .
Belanja pa k a la n KORPRI
Be l a n j a P e m e l i h a r a a n
3 .1 8 0 .0 0 0 ,0 0
3 .1 8 0 .0 0 0 ,0 0
12X50.000,00
12X50.000,00
-
_
-
1009
[da la m m pi a h )
BER TAM BAH/ f BER KUR AN G)
JUM LAH ( R p . )
KODE REKENI NG
UR AI AN
AN GGAR AN
SETELAH
R ULI SASI
Rp.
Vt
PENJELASAN
4
5
6
7
PERUBAHAN
1
1 .2 0 .1 / 0 .2 7 .0 1 .1 9 X.2 / .2 0 .M .
1 L2 0 .1 .2 0 .2 7 .0 1 .1 9 .5 .2 .2 .2 0 .0 6 .
2
3
Selanja Pemenharaan
9 .8 5 0 .0 0 0 ,0 0
9 .8 5 0 .0 0 0 ,0 0
•
-
Belanja Pemeliharaan
3 .0 0 0 .0 0 0 ,0 0
3 .0 0 0 .0 0 0 ,0 0
-
-
i b.i 7 5 .c> 6b ,bb
1 0 .1 7 5 .0 0 0 ,0 0
2.997/ 00,00
X 9 9 7 / O0 , 0 0
2 .9 9 7 .5 0 0 ,0 0
2 .9 9 7 .5 0 0 ,0 0
7.177/ 00,00
7.177/ 00,00
7/ 77 .sbb,bb
7 .1 7 7 .5 0 0 ,0 0
eq fa . 1 -
- - J
tt
• - _, _
Peralatan da n Mesin
,1.204.20.27,0149.5,2/ .
1.20.X20.27.0X193.Z/ .1X
BEUN 3 AM 0 D AL
Be l a n j a M o d a l
0
Pe nga da a n P e r l e n gk a p a n
Ka n t o r
1 / 0 .1 / 0 .2 7 .0 1 .1 9 .5 / .3 .1 1 .0 X
Belanja moda l Pe iiga da a n
almarf
X20.1/ 0.27XX19/ .2/ .13.
1 .2 0 .1 .2 0 .2 7 .0 1 .1 9 .5 .2 .3 .1 3 .0 4 .
Bc i a n j a M o d a l
Belanja moda l Pe nga da a n
kursl keria
JU H LAH BELANJA
552.429/ 61.80
5 4 3 .4 1 4 .5 2 9 ,2 0
JU M U H SUa P l US/ D EH SI T
f55X429/ 6X80)
(5 4 3 .4 1 4 .5 2 9 ,2 0 )
(9 .0 1 4 .8 3 2 ,6 0
9.014.83X60
(1 ,6 3 )
(X6 3 1
P AAf l F U n n o n n M . ;,zyxwvutsrqponmlkjihgfedcbaZYXWVUTSRQPONMLKJIHGFEDCBA
1
SKPD PEMRAKARSA
Z
SKHU I t R KAI T:
•»
2
e a G' * v-i r Ki , s i
-r-
Halaman: 4
l Ol O
PEM ERiriTAH KABUPATEN PACTTAN
PENJABARAN LAPORAN REALISASt ANGGARAN PENDAPATAN DAN BELANJA DAERAH
TAHUN ANGGARAN 2013
UR US AN P E M E R I K TA H A N
1 1 . 2 1 . - K E TA H A N A N P A N G A N
: 1.21.01. - K A N TO R K E TA H A H A N P AN GAN
OR GAN I SASI
(da l a m r u p i a h )
JU M L A H (
IIDATAM
B ER TA M B A H / f B ER K U R A N Gl
Rp.)
• Ur a" - ^ A D A M
R EALI SASI
Rp.
Vo
4
5
6
P EH I ELAS AN
SETELAH
P ER U B AH AN
1
2
X614.95X555,80 |
(4 X9 8 0 .4 3 6 ,2 0
1.084.843.24X00
1.066.273/ 94,80
(1 8 .5 6 9 .8 4 7 ,2 0 ;
(1 ,7 1 )
1.084.843.24X00
1.066.273/ 94,80
(1 8 .5 6 9 .8 4 7 ,2 0
(1 ,7 1 )
1X84.843.24X00
1.066.273.394,80
(1 8 .5 6 9 / 4 7 ,2 0 ;
(1 ,7 1 )
8 2 5 .9 8 4 .5 2 5 ,0 0
8 1 5 .7 3 5 .4 0 0 ,0 0
(1 0 .2 4 9 .1 2 5 .0 0 ;
Tu n j a n g a n Ke lua rga
8 3 .5 0 2 .0 8 0 ,0 0
8 2 .8 1 9 .0 5 0 ,0 0
(6 8 3 .0 3 0 ,0 0 ;
Tu n j a n g a n Ja ba t a n
4 5 .0 5 8 .5 0 0 ,0 0
4 3 .2 6 0 .0 0 0 ,0 0
(1 .7 9 8 .5 D0 ,0 0 ;
Tu n j a n g a n Fungsiona t
4 1 .1 0 6 .0 0 0 ,0 0
4 1 .7 6 0 .0 0 0 ,0 0
6 5 4 .0 0 0 ,0 0
Tu n j a n g a n Be ra s
5 6 .9 1 6 .0 0 0 ,0 0
5 2 3 8 0 .0 0 0 ,0 0
(4 .5 3 6 .0 0 0 ,0 0 ;
(7 , 9 2 ) SIsa Da na Ada d i Ka sda
1 .2 1 .1 .2 1 .0 1 .0 0 .0 0 .5 .1 .1 .0 1 .0 7 .
Tu n j a n g a n PPh/ TunJa nga n
1 4 .0 8 4 .4 4 3 ,0 0
1 3 .7 1 9 .7 4 6 ,0 0
(3 6 4 .6 9 7 ,0 0 ;
(2 , 5 9 ) Sisa Da na Ada d l Ka sda
1 .2 J.1 .2 1 .0 :.OO.DO.S.1 .1 .0 1 .0 8 .
P e m b u l a t a n Ga j l
1 1 .9 1 4 ,0 0
1 1 .7 2 4 ,0 0
(190,DO;
(1 , 5 9 ) SIsa Da na Ada tS Kasda
B E L A N I A TI D A K L AN GS U N G
BELAN I A P EGAW AI
G a j l d a n Tu n j a n g a n
1 .2 1 .1 .2 1 .0 1 .0 O.OO.S.1 .1 .0 1 .0 1 .
1 .2 1 .1 .2 1 .0 1 .0 0 .0 0 .5 .1 .1 .0 1 .0 5 .
S KP D ( th « A, l;
t
7
.1
7
X657.94X99X00
B EL A N I A D A E R A H
S KP OP E M S AR Af i S A
3
Ga j i Pok ok PNS/ Ua ng
z
zyxwvutsrqponmlkjihgfedcbaZYXWVUTSRQPONMLKJIHGFEDCBA
(L6 2 )
(1 , 2 4 ) SIsa Da na Ada d l Ka sda
(0 , 8 2 ) SIsa Da na Ada d i Ka sda
. .
(3 , 9 9 ) Sisa Da na Ada di Ka sda
1 ,5 9
Halaman:zyxwvutsrpon
1
1011
(d a l a m r u p i a h )
B ER TAM B AH / f B ER K U R AN Gl
JU M L A H ( R p . )
K OD E R EK EN I N G
UR AI AN
AN GGAR AN
R EALI SASI
Rp.
Vt
P EN JELASAN
4
5
6
7
S ETELAH
P ER UBAH AN
1
2
3
( 1 . 5 9 2 / 0 5 yxwvutsrqponmlkjihgfedcbaZYXWVUTSRQPONMLKJIHGFE
/0,
(3 , 7 6 ) Sisa Da na Ad a d i Ka sda
1 8 .1 7 9 .7 8 0 ,0 0
1 6 .5 8 7 .4 7 4 ,8 0
1 11
1/ 73.099.750,00
1.548.689.161,00
(2 4 .4 1 0 / 8 9 ,0 0
1 11
417.599.750,00
41X680.341,00
(4 .9 1 9 .4 0 9 ,0 0
417/ 99.750,00
41X680/ 4X00
(4 .9 1 9 X0 9 ,0 0
BELAN I A P EGAW AI
6X100.000,60
60.77X000,00
(3 2 8 .0 0 0 ,0 0
Ho no ra ri um PNS
28.800.000,00
28.650.000,00
f 150.000.001
l u r a n Asura nsi Ke se ha t a n
zyxwvutsrqonmlkjihfecaZYXWVUTSQPOMLJIHFCA
1 11 m nn nn c i
B E L A N I A LAN GS U N G
1 11
ni ni
l .xLmLm22.lJX.VL.
P R OGR AM
m m t t T * t t —P
ttrttti •
(X5 5 )
(X1 8 )
P• ELAYAN
AN
^v
zytrqonmlkjihfeaYXWVUTPONMLKJIHFECBA
^B
—
t
o Praf eI p
—
t
o
r fl
A D M I N I S TR A S I
P ER K AN TOR AN
P E N I N G K A TA N
D AN
(X1 8 )
P EN GELOLAAN
A D M I N I S TR A S I
1 .2 1 .1 .2 1 .0 1 .0 1 .1 9 .5 .2 .1 .0 1 .0 1 .
H o n o r a r i u m Pa nit ia
fO 5 7 1
zyxwvutsrqponmljihfedcaZYXWVUTRQPONMLKJIHGED
• ^ttflF 1*P t o t o t oj t o ^
2 6 .1 0 0 .0 0 0 ,0 0
2 5 .9 5 0 .0 0 0 ,0 0
2 .7 0 0 .0 0 0 ,0 0
2 .7 0 0 .0 0 0 ,0 0
(I SO.0 0 0 ,0 0 ;
(0 , 5 7 ) Sisa Da na Ad a d l Ka sda
Pe la k sa na Ke gi a t a n
1 .2 1 .1 .2 1 .0 1 .0 1 .1 9 .5 .2 .1 .0 1 .0 2 .
H o n o r a r i u m Trm Pengadaan
32/ 00.000,00
Ua n g Le m b u r
1 . 2 J. J. 2 1 . 0 1 . 0 H 9 . S. 2 . 1 . O3 . 0 1 . .
1.2 1 .1 .2 1 .01.01.1 g . 5 . x x
U a n g Le m b u r
PNS
B E L A N I A B AR AN G D A N
l ASA
1/ 2.1.21.01.0X19.5.XX01.
Be l a n j a Ba h a n Pa k a l
^Z . J UU* UU U, UU
315X99.750,00
3X12X000,00
7
1zz,
7 7 unUUj
n n uu
nn
/ 7
Xi x
311/ 45.841,00
(1 7 8 .0 0 0 ,0 0 :
,«t t Q n n n n m
(4 .1 5 3 .9 0 9 ,0 0 ) '
(0 ,5 5 )
(0 , 5 5 ) Sisa Da na Ad a d i Ka sda
(1 / 3 2 )
/ t t t t — En
nm
q qzyxwvutsrqponmlkjihgfedcbaZYXWVUTSRQPONMLKJIHFEDCBA
AOA 7 c n
flX4S4,/
3Qnn
,Vil
Z l f l 4 7 / zyxwvutrqponmlkjihgfedcbaZXWVUTSRPONMLKJIHFDCBA
t^vvfvv
[3 7 .4 5 0 ,0 0 ,
(0 ,1 7 )
Ha bis Ka nt or
Be l a nj a a l a t t ul l s k a nt o r
1 .2 1 .1 .2 1 .0 1 .0 1 .1 9 .5 .2 .2 .0 1 .0 3 .
BeJanJa a l a t list rik d a n
1 7 .7 4 6 .5 0 0 ,0 0
1 7 .7 4 6 .3 0 0 ,0 0
5 6 2 .5 0 0 ,0 0
5 6 2 .5 0 0 ,0 0
7 2 0 .0 0 0 ,0 0
7 2 0 .0 0 0 ,0 0
(20 0 ,0 0 :
Sisa Da na Ada d i Ka sda
e l e k t r o n i k ( l a m p u pi j a r ,
b a t t e r y k e r i n g)
1 .2 1 .1 .2 1 .0 1 .0 1 .1 9 .5 .2 .2 .0 1 .0 4 .
Be l a nj a p e r a n gk o , m a t e r a l
Halaman: 2
1012
(d a l a m r u p i a h )
4
r<
BER TAM BAH / f BER K U R AN G)
JU H L A H ( R p . )
K OD E R EK EN I N G
AN GGAR AN
UR AI AN
P EN JELASAN
O//D
n
zyxwvutsrqponmlkjihgfedcbaZYXWVUTSRQPONMLKJIHGFEDCBA
K CA L 1 ? A ?1
SETELAH
4
P ER U B AH AN
1
1 .2 1 .1 .2 1 .0 I .0 1 .1 9 .S.2 .2 .0 1 .DS,
4
3
2
f £ o£ 7sn n n
i.mv33tl
aUfUv
Be la nja pe ra l a t a n
G
5
1f iQ7TOAfi n n
/ t o • rt\
(0 ,1 9 )
7
SIsa Da na Ad a d i Ka sda
k e be rsi ha n d a n b a h a n
l /1 . 1 .2 1 .0 1 . 0 1 . 1 9 .S.2 / .Oi . 0 8 .
Be l a nj a pe ngi si a n t a b u n g
5 1 0 .0 0 0 ,00
4 7 6 .0 0 0 ,00
2 5 0 .0 0 0 ,0 0
25aooo,oo
(34 .000,00
(6 , 6 7 ) Sisa Da na Ad a d i Ka sda
ga s
fl tofl fl to fl tofl fifefl •*% F to to tofl flto
^f l rt l t o f i l i t o flfefifeFfeflfeefefifltot o n
1 .2 1 .1 .2 1 .0 1 .0 1 .I 9 .S.2 .2 .0 1 .1 0 .
DGIdflja penQaOdan DldriKO
flfeitortfejrt
Cek/ Giro
X
tofl
fl
tofl
flfefl
fifefl
flA
A
H
A
Hto
fl to fl fl to fl rt fl fifl fl fl Jfe rt to to rt to fife fl
>•
t4
•
Dal t t n.t t
q00t t
Ut t t t t v .—
ue i a nj a ce ie pon
1X920/ 41,00
5 .7 5 0 .0 0 0 ,0 0
4 .7 9 4 .7 4 3 ,0 0
Be l a nj a a i r
1 .0 0 0 .0 0 0 ,0 0
887.900 ,00
Be l a nj a list rik
4 / 5 0 .0 0 0 ,0 0
3 .4 8 8 .1 9 8 ,0 0
Bd a n j a s u r a t k a ba r / m a j a l a h
1 .2 1 .1 .2 1 .0 1 .0 1 .1 9 / .XXDS.
14.750.000,00
Be t a n j a P e r a w a t a n
3 .7 5 0 .0 0 0 ,00
•rat o fl #1 i P A n n
n A
83X05.000,00
z
iiAPU I t R K A I l ;
1
>
-
(11,21) SIsa Oa na Ad a dt Ka sda
f 7 5 1 802 .00
/ t 7 9 ?) Sisa Da na Ad a d i Ka sda
(5 0 0 ,00
(0 , 0 1 ) Sisa Da na Ad a d l Ka sda
* rt ^ F fife rt rt fife fife Jfe fife fe
81.710.600,00
[1 .6 9 4 .4 0 0 ,0 0 ,
(2 . 0 0 0 , 0 0
^ a t o t o A / l a fM
(X0 3 )
21 .998 .000 ,00
1 .21 .1 .21 .0 I .OI .1 9 .S.2 .2 .05.02.
Be l a nj a P e n gga n t i a n Su k u
2 1 .9 9 9 .9 0 0 ,0 0
(ioo,oo;
SIsa Da na Ad a d i Ka sda
1.21.1.21.01 .O1 .1 9 .S.2 / .0 5 .D3 .
Be l a nj a Ba ha n Ba k a r
3 9 .4 0 5 .000 ,0 0
3 7 .7 1 2 .7 0 0 ,0 0
(1 .6 9 X3 0 0 ,0 0 )
(4 , 2 9 ) Sisa Da na Ad a d i Ka sda
8.115.000,00
8.106.000,00
(9 .0 0 0 ,0 0 )
Be l a n j a Ce t a k d a n
t .2 1 .1 .2 1 .0 1 0 1 .1 9 .5 .2 2 0 6 , 0 X
Bd a n j a Pe ngga nda a n
2.2 1 .2.2 1 .0 1 .0 1 .1 9 .5 .XX2 1 .
Be l a n j a M a k a n a n d a n
1 .2 1 .1 .2 1 .0 1 .0 1 .1 9 .5 .2 .2 .1 1 .0 1 .
Be l a nj a m a k a n a n d a n
1 JBB
"
(112 .100 ,00)
Ctf a
2 2 .0 0 0 .0 0 0 ,00
3 .3 / 5 .0 0 0 ,0 0
P Af l 4 Fl i l l (m r i m * ^i
zyxwvutrponmlkjihgfedcaZYX
IfAC/ fn
(1 6 , 6 1 )
22 .000 .000 ,00
1.21.1.21.01.01.19,5.X2.06.
SitPO PEMRAKARSA
(1 X4 0 )
(955 .257 ,00
Be l a nj a Ja sa Se rvi ce
, L. n 4 , ^l i QJ, 0 1 4 9 , 5 . . 2 . 2 , P 5 X . l . . . . . .
•
3 .7 4 9 .5 0 0 ,0 0
(1 .8 2 9 .5 5 9 ,0 0
4 .7 4 0 .0 0 0 ,00
7 7C£
A A A nn
3 .36 0 .0 0 0 ,0 0
4 .7 4 0 .0 0 0 ,0 0
39.715.000,00
39.715.000,00
S.1 5 5 .0 0 0 ,00
5.155 .000,00
rafife n r t to tort
(9 ,0 0 0 ,0 0 ,
f O O l ) SIsa Da na Ad a d l Ka sda
(0 .1 1 )
SIsa Oa na Ad a dt Ka sda
Hal aman zyxwvutsrpo
:3
1 0 J3
(d a l a m r u p i a h )
€
JU M L A H (
M
KOD ER EKEN I N G
'
UR AI AN
A N GGA R A N
BER TAM BAH / f BER K U R AN G)
Rp.)
R EALI SASI
R p.
Va
4
5
6
P EN JELASAN
SETELAH
4
P ER U BAH AN
1
1 .2 1 .1 / 1 .0 1 .0 1 .1 9 .5 .2 .2 .1 1 .0 2 .
2
Be la nja m a k a n a n d a n
Be l a n j a P e i j a l a n a n Di na s
1 . 2 I . 1 . 2 1 . 0 1 . 0 1 . 1 9 . S/ / . 1 S. 0 1 .
Be l a nj a p ^ a l a n a n d i n a s
3
3 4 .5 6 0 .0 0 0 ,0 0
3 4 .5 6 0 .0 0 0 ,0 0
12X490.000,00
121.255/ 00,00
04 c q n o n n o n
84 400 000 00
u q . q u u
(2 3 4 .5 0 0 ,0 0
7
•
(0 ,1 9 )
/ 17 n nnii nn
(0 ,1 4 ; Sisa Da na Ada d i Ka sda
zyxwvutrponmlkjihgfedcaZYXWVUTSRQPONMLKJIHGFDCA
) n m ,w
zyxwvutsrponmlkjihgfedcbaZYXWVUTSRQPOMLKJIHFDCBA
m
d a l a m da e ra h
1 .2 1 .1 .2 1 .0 1 .0 1 .1 9 .5 .2 / .1 5 .0 2 .
1 / 1 .1 .2 1 .0 1 .0 1 .1 9 .S.XX2 0 .
*
Se l a nj a pe rj a l a na n d i n a s
Be l a n j a P e m e l i h a r a a n
1 / 1 . 1 . 2 1 . 0 1 -0 1 . 1 9 . S . 2 / / 0 . 0 4 .
Be la nja Pe me l i ha ra a n
1 / 1 .1 .2 1 .0 1 .0 1 .1 9 .5 ,2 7 .7 0 .0 5 .
Be l a nj a Pe me i l ha ra a n
1 .2 1 .1 / 1 .0 1 .0 1 .1 9 .5 .2 / .2 0 .0 6 .
Be l a nj a Pe me l i ha ra a n
m
1/ 1.1.21.01.01.19.5.2.3.
1.21.1.Z1.01.01.19.5.X3.12.
BELAN JA M O D A L
Be l a n j a M o d a l
q £ 07n n n n n n
7 / o .u vu , u u
JO.
7ft
RSS sn n n n
26.540.000,00
26.191.100,00
ft f t dn nnn n n
ft 741 s n n n n
Q.ftqx.ttu u ,
w
nnn n n n n n
4
95
q . tt
j u0. u0i 0
—0, , !0^0.
I S ODO ODD 0 0
14 999 600 0 0
fttt» W U
• v u u , u u
41 nno o nn
DO
AT*
40 562 500 00
iAtt
Rfin n o
I t ? /
v ?U U f V W
(5 0 .0 0 0 ,0 0
-
S.5 0 0 .0 0 0 ,0 0
1 .2 1 .1 / 1 .0 1 .0 1 ,1 9 .5 .2 3 .1 2 .0 7 .
Be l a nj a m o d a l P e nga da a n
s nnn nnn n n
0 0 0 )Dj,w
0 0
q . ttttu i V
tt.u UU.
1 / 1 . 1 / 1 . 0 1 . D 1 . 1 9 . S. X 3 . 1 3 . 0 2 .
(1 , 0 0 ) Sisa D a n a Ad a d I Ka s d a
10.450.000,00
5 .5 0 0 .0 0 0 ,0 0
P f f T i a d d a a n
ien nATi
10.500.000,00
U u U , W
(1 ,3 1 )
/fit cj ;\
I zytrqonmlkjihfeaYXWVUTPONMLKJIHFECBA
A ?Ott J uv/ f uu
(4 , 5 6 ) SIsa Da na Ada d l Ka sda
1 ? U U | U v
SIsa Da na Ada d l
J f i v W f v U
zyxwvutsrponmlkjihgfcaZYXWVUTSPOMLJIHFEDCBA
Be l a nj a m o d a l Pe nga da a n
Be l a n j a M o d a l
(3 4 8 .9 0 0 ,0 0 )
(0 , 3 1 ) SIsa Oa na Ad a d I Ka s d a
3 y
1 .2 1 .1 .2 1 .0 1 .0 1 .1 9 .5 .2 .3 .1 X0 3 .
1/ 1.1.21.0I.0X.19.5.2/ .13.
n 1ft snn nn
4 qsQwvtrqponlkjifeaYXWVUTPNKJIHFA
fen n n n nn
[ jS J -U U u jU U
Ka sda
( l r . ?7 )
(0 ,4 8 )
(1 , 0 0 ) SIsa Da na Ada d I Ka s d a
16.500.000,00
16.225.000,00
(2 7 5 .0 0 0 ,0 0 ;
9 .0 0 0 .0 0 0 ,0 0
B.8 0 0 .0 0 0 ,0 0
(2 0 0 .0 0 0 ,0 0 ;
(2 , 2 2 ) Sisa Da na Ada d i Kasda
435 DOO 0 0
f 7 TO nnn n n
(1 , 0 0 ) Sisa Da na Ada d l Ka sda
(1 ,6 7 )
m c b c u l a i r
Be l a nj a r r wd a l Pe nga da a n
me ja ra pa t
1 / 1 .1 / 1 .0 1 .0 1 .1 9 .5 .2 3 .1 3 .0 5 .
Be l a nj a m o d a l P e nga da a n
7
/
s n n n n n nn
. ttw u . lfa *U , U U
7
[ / / . U U U / U U
k ursi r a p a t
P A RA F KOOf t OINASf
SKPD PEMRAKARSA
SKPD 7 £ SKA t ( ;
•>
3
,
Halaman: 4
1014
[da l a m r u p i a h )
B ER TA M B A H / f B ER K U R A N Gl
JU M L A H ( R p . )
K O D E R EK EN I M G
UR AI AN
AN GGAR AN
R EAUSASI
Rp.
PA
P EN JELASAN
4
5
6
7
(0,31)
S ETELAH
P ER U B AH AN
1
2
Be l a n j a M o d a l
1.21.1.21.01.01.19.5.2.3.14.
3
4.000.000,00
3.987/ 00,00
(1X500,00)
4 .0 0 0 .0 0 0 ,0 0
3 .9 8 7 .5 0 0 ,0 0
(1 X 5 0 0 , 0 0 )
10.000.000,00
9.900.000,00
1 0 .0 0 0 .0 0 0 ,0 0
9 .9 0 0 .0 0 0 ,0 0
Pe nga da a n Pe ra la t a n
Da pur
Be l a nj a m o d a l Pe nga da a n
1 . 2 1 . 1 . 2 1 . 0 1 . 0 1 . 1 9 . 5 . 2 3 .1 4 . DS.
(0 , 3 1 ) Stsa Da na Ada d i Ka sda
k ul k a s
Be l a n j a M o d a l
1.21.1.21.01.01.19/ .2/ .16.
f i n n nno 00
ti
nn\
Pe nga da a n Al a t -a l a t
St udi o
Be l a nj a m o d a l Pe nga da a n
1.2 1 .1 .2 1 .0 1 .0 1 .1 9 .5 .2 .3 .1 6 .0 3 .
f 1 0 0 0 0 0 001
1 / 1 . 1 . 2 1 . 0 1 . 0 G.
P R OGR AM P E N I N G K A TA N
P EN GEM B A N GA N
P EL A P O R A N
11
1 11
n i nf t n n
tt
(27.650,00)
(0,14)
20.000.000,00
19.97X350,00
( 27.650,00)
(0,14)
8.350.000,00
8.350.000,00
8.350.000,00
8/ 50.000,00
SI ST EM
DAN
zyxwvutrqponmlkjihgfedcbaZXWVUTSRPONMLKJIHFDCBA
zyxwvutsrqponmlkjihgfedcbaZYXWVUTSRQPONMLKJIHFEDCBA
zyxwvutsrqponmlkjihgfedcbaZYXWVUTSRQPONMLKJIHGFEDCBA
q MFth^m'
Whm
P EL A P O RA N
PEN I L A U N
l.Z1.1.21.D1.06.09,5.XX
t t qq q qq n q n c n o c q q nq
19.97X350,00
K EU A N G A N
M ON I TORI N G
q qF
20.000.000,00
CA PA I A N
K I N ER J A D A N
1
B EL A N J A
n n n i Sisa Da na Ada a Ka sda
I I ,UU)
p r o ye k t o r
mFrma M
LAKI PDAN
M A N D I RI
P EGA W A I
H n n n r ar i i i m DN C
•
:
8 .3 5 0 .0 0 0 ,0 0
nn . cb .2
q .11 .Ul
m .Ul
m.
8 .3 5 0 .0 0 0 ,0 0
n c. U9
• nil I U I OJ zyxwvutsrqponmljihfedcaZYXWVUTRQPONMLKJIHGEDCBA
luiii
ra i i i Li d
Iq.2q1i zyxwvutsrqponmlkjihgfedcbaZYXWVUTSRQPONMLKJIHGFEDCBA
. 11.2q1i . uml .UD
Pe la k sa na Ke gi a t a n
t t qtt 4 qtt A t t n c n n c q q
I . Z 1 . 1 . Z 1 . 0 1 . 0 G. 0 9 . 5 . 2 . X
1 . 2 1 . 1 . 2 1 . 0 1 . 0 6 . 0 9 . S. X X D 1 .
RFI A M I A RA D A M n H AM
q ACA
Be l a n j a Ba h a n P a k a i
11.650.000,00
11.62X350,00
X605.500,00
X6D5.500,D0
2 .6 0 5 .5 0 0 ,0 0
2 .6 0 5 .5 0 0 ,0 0
1.653.500,00
1.650.850,00
( 27.650,00)
(0,24)
( X6 5 O,O0 :
(0,16)
Ka bi s Ka n t o r
l . 2 J, J/ l , 0 J, P 6 i Q?, 5 . 2 / . . l 3 J, p l .
l/ l.l/ l.ai.06.09.5.XX06.
Be l a nj a a l a t t u l i s k a nt o r
Be l a n j a Ce t a k d a n
Pe ngga nda a n
Ha/ aman: 5
1015
(d a l a m n j p l a h )
BER TAM BAH / r BER K U R AN G)
JU M L A H ( R p . )
UR AI AN
K OD E R E K E N I N G
• rarara pra
AN GGAR AN
zytrqonmlkjihfeaYXWVUTPONMLKJIHFECBA
wvtrqponlkjifeaYXWVUTPNKJIHFA
zyxwvutsrponmlkjihgfcaZYXWVUTSPOMLJIHFEDCBA
S ETELAH
• ra ^ 0Hra^v * — ym • raw
R EAUSASI
Rp.
9b
P EN JELASAN
4
5
6
7
FcKUBAn An
q
ft
1
3
Bd a n j a Pe ngga nda a n
1 / XL/ 1 .0 1 .0 6 .0 9 / .XX1 X
Be l a n j a M a k a n a n d a n
1 .2 1 .1 .2 1 .0 1 .0 6 .0 9 .5 7 7 1 1 . 0 2 .
Bd a n j a m a k a n a n d a n
1 .6 5 3 .5 0 0 ,0 0
1 .6 5 0 .8 5 0 ,0 0
mn
iBR
nnn nn
(2 . 6 5 0 , 0 0
(0 , 1 6
SIsa Da na Ad a d i Ka sda
nnn no
3 9 6 .0 0 0 ,0 0
3 9 6 .0 0 0 ,0 0
-
6.995.000,00
6.970.000,00
(2 5 X0 0 ,0 0
5 .8 5 5 .0 0 0 ,0 0
5 .8 5 0 .0 0 0 ,0 0
(5 . 0 0 0 , 0 0
1 14n nnn nn
ft.ftftU
minuma n ra pa t
Be l a n j a P e r j a l a n a n Di n a s
1 / 1 .1 .2 1 .0 1 .0 6 .0 9 .5 .2 / .I 5 .0 1 .
Bd a n j a p e i j a l a n a n d i n a s
(0 ,3 6 )
(0 , 0 9 ) Sisa Da na Ad a d l Ka sda
da la m da e ra h
1 . 2 1 . 1 . 2 1 . 0 1 . 0 6 . 0 9 . S. 2 / . 1 5 . 0 2 .
Bd a n j a p e i j a l a n a n di na s
ft. ft T V . W U ,
. U W ,
V v
W
/in
nnn n n
^ f t U . v U v , W
(X' 5J
Sisa Da na Ad a d i Ka sda
lua r d a e r a h
XaXl.21.01.16.
P R OGR AM P E N I N G K A TA N
1135.500 0 0 0 0 0
Xll6.036.470.00
• q • tfl qfl* v W V q V V W r a * " f l
/ 1 9 4 6 3 / 3 0 DO)
i to ? < T V i f l IFF J FFF
W
71R
t X 'i J
/ I
K ETAH AN AN P A N G A N
X OX l . 2 1 . 0 1 . 1 6 . 1 8 .
P EN GEM B AN GAN L U M B U N G
P A N GA N D ESA
BELAN JA P E G A W A I
Honora ri um PNS
205.000 000.00
fl-M ra » w rara \ ra»
v "mVfV or
203.217.900.00
^m -OF ir fi^ra^tt * Fy FFOFF ^ F ^ F
r i . 7 8 X l D 0 DO
6na# I f mr X I f iTj
TT
T
19.900.000.00
18.600.000,00
r x 3 0 o 0 0 0 .0 0
^fe r m y ^ F OFFOF FFMFF
ruFFM ^ F ^ ^ F FFF FF "g ^ F ^ F
B A a w V OrtFF FF V f V W
13.100.000,00
(1 .3 0 0 .0 0 0 ,0 0
^ F^ F
14.400.000,00
/ n D TI
t U, t f / J
(9 ,0 3 )
fl to fl ra ^ faq r a FXrt to
2 . 0 1 . I . 2 1 . 0 1 . 1 6 . 1 8 . S. 2 . 1 X 1 X 1 .
Ho n o r a r i u m P a nl da
1 4 .4 0 0 .0 0 0 ,0 0
1 3 .1 0 0 .0 0 0 ,0 0
(1 . 3 0 0 . 0 0 0 , 0 0
(9 , 0 3 ) Sisa Da na Ad a d l Ka sda
Pe la k sa na Ke gi a t a n
B
X0 1 .1 .2 1 .0 1 .1 6 .1 8 .S.X1 .0 5 .
Ua n g U n t u k d i b e r i k a n
m a r a
FkFiFU
Jfe fife
p
A n n
n n
5.500.000,00
5.500.000,00
5 .5 0 0 .0 0 0 ,0 0
5 .5 0 0 .0 0 0 ,0 0
185.100.000,00
184.617.900,00
2X435.000,00
21X27.900,00
Ke pa da p i h a k
k e t lga / ma sya ra k a t
2 .0 1 .1 .2 1 .0 1 .1 6 .1 8 .5 .2 .1 .0 5 .0 2 .
Ua ng Un t u k d i b e r i k a n
Ke pa da m a s ya r a k a t
X01/ / 1.01.16.18.5.XX
BELAN JA B A R A N G D A N
(4 8 X1 0 0 ,0 0 )
(0 ,2 6 )
JAS A
2.01.1.Z1.01.16.18.5.XX01.
Be l a n j a Ba h a n P a k a l
(7 .1 0 0 ,0 0
(0 ,0 3 )
Ha bis Ka n t o r
S K P O P E H f i AK AR S A
SRPO IER R AII;
y
3
Halaman ! S
1016
(d a f a m n j p f a h )
4
BER TAM BAH / r BER K U R AN G)
JU M U H ( R p . )
K O D E R EK EN I N G
UR AI AN
AN GGAR AN
P E N JE U S A N
PA
Rp.
R EAUSASI
S E TE U H
*
P
PDIIR
& U A Njq
rxKu
DrarlM
1
2
Be l a nj a a l a t t ul i s k a n t o r
2 .0 1 .1 / 1 .0 1 .1 6 .1 8 .5 / / .0 1 .1 1 .
XDt.X.21X1.16.18.5.XX06.
zyxwvutsrqponmlkjihgfedcbaZYXWVUTSRQPONMLKJIHGFEDCBA
5
4
3
2 0 .4 3 5 .0 0 0 ,0 0
2 0 .4 2 7 .9 0 0 ,0 0
1 D M 0 0 0 OD
1 0 0 0 000 00
Bd a n j a
7
6
(7 . 1 0 0 , 0 0
(0 * 0 3 ) SIsa Da na Ad a d I Ka s d a
ft . W * M . W U , I Q J
Be l a n j a Ce t a k d a n
8/ 70.000,00
8.370.000,00
•
-
8 / 7 0 .0 0 0 ,0 0
8 / 7 0 .0 0 0 ,0 0
-
-
Pe ngga nda a n
Bd a n j a Pe ngga nda a n
X0X1.21.0X16.18.5.XX11.
Be i a n j a M a k a n a n d a n
ta ntfi
fii\ n nn
ttt mn
nnft nn
Minuman
•*
2 . 0 1 . 1 / 1 . 0 1 . 1 6 . 1 S. S/ . 2 . 1 1 J3 6 .
Bd a n j a m a k a n a n d a n
3 8 .0 7 0 .0 0 0 ,0 0
3 8 .0 7 0 .0 0 0 ,0 0
m i n u m a n pe se rt a
Be l a n j a P e r j a l a n a n Di na s
*
2 . 0 1 . 1 / 1 . 0 1 . 1 6 . 1 S. 5 / / . 1 5 . D1 .
Bd a n j a pe rj a l a na n di na s
116.425.000.00
2 8 .6 6 5 .0 0 0 ,0 0
115.950.000,00
r475 000.00)
^ m ^ F^ F • y
\ t o#
tn
Ai\
zyxwvutrponmlkjihgfedcaZYXWVUTSRQPONMLKJIHGFDCA
zytrqonmlkjihfeaYXWVUTPONMLKJIHFECBA
zyxwvutrqponmlkjihgfedcbaZXWVUTSRPONMLKJIHFDC
^ FF^ F ^ F ^ Fg ^ F ^ F
2 8 .5 5 5 .0 0 0 ,0 0
JFV FFV/ W^
(1 1 0 . 0 0 0 , 0 0
(0 , 3 8 ) Sisa Da na Ada d l Ka sda
da l a m da e ra h
2 .0 1 .1 / 1 .0 1 .1 6 .1 S.5 / / .I 5 .0 2 .
Bd a n j a pe r j a t a na n di na s
£ t en f vm
ATI
e t ne-UUU,UU
nrvi n n
u-JV/
/ 7 C C
f mn t v\
(3 6 5 .0 0 0 ,0 0
(5 , 4 0 ) Stsa Da na Ad a d l Ka sda
l ua r d a e r a h
Bd a n j a
2 . 0 1 1 2 1 OX l f i 1 8 5 2 .2 .2 3
Tr a nspo r t a sI
Be l a n j a Ba r a n g y a n g
04
nnn nnn
n A
81* OOO.Ouu,uO
800.000,00
A«
A A A A A A A A
AAA
AAA
AA
*
a k a n dise ra hk a n kepada
M a s y a r a k a t / P I h a k Ke t i ga
2 .0 1 .1 / 1 .0 1 .1 6 .1 8 .5 / 7 .7 3 .0 1 .
anfi n n n nn
Be i a nj a Ba ra ng y a n g a k a n
d i se r a h k a n k e p a d a
M a sya ra k a t
X0i.l.21.01.16/ X
•
60.000.000,00
59.863.200,00
B E U N JA P EGAW AI
8.400.000,00
8.400.000,00
H o n o r a r i u m PNS
8.400.000,00
8X00.000,00
P EN YUSUN AN D AN
(1 3 6 / 0 0 ,0 0 ]
(0 ,2 3 )
A N A U S A D ATA P A N GA N
2 . 0 1 . 1 . 2 1 . 0 1 . 1 6 / X 9 -Z . 1 . 0 1 ,
•
T
Ha/ aman:
/ R P OR t M R AR AH SA
SKPO l l R " f l , l ;
1
2
1
_
-7
7
1017
(da l a m r upi a h )
BER TAM BAH / f BER K U R AN G)
JU M U H ( R p . )
UR AI AN
KOD E R E K E N I N G
AN GGAR AN
RUUSASI
Rp.
%
4
5
6
S E TE U H
P EN JELASAN
flfe •flFq A • eflrtfl
P ER UBAH AN
tt
1
q
2
Ho n o r a r f um PanlUa
2 . 0 1 . U1 . 0 1 . 1 6 . 3 X S/ . 1 / 1 X 1 .
3
9
S. 4 0 0 . 0 0 0 , 0 0
8 .4 8 0 .0 0 0 ,0 0
5 X6 0 0 .0 0 0 ,0 0
51.463.200,00
( 136/ 00,00)
( 0 ,2 7 )
3 .7 5 9 .0 0 0 ,0 0
3.757.200,00
( 1.800,00)
( 0 ,0 5 )
3 .7 5 7 .2 0 0 ,0 0
(1 .8 0 0 ,0 0
Pe la ksa na Ke gi a t a n
2.01.1.21.01.16/ X5.XX
B E I A N JA B AR AN G D A N
JASA
2.0X1.21.0X16/ X5.XX01.
Be l a n j a Ba h a n P a k a l
Ha bt s K a n t o r
3 .7 5 9 .0 0 0 ,0 0
Be l a nj a a l a t t uf i s k a n t o r
2 ..p Ll , 2 U0 X J. 6 zyxwvutsrqponmlkjihgfedcbaZYXWVUTSRQPONMLKJIHGFEDCBA
* 3 2 ,5 .2 / .p l , (I X . . . . .
2.01.X2i .01.16/ X5.XX06.
Be l a n j a Ce t a k d a n
4 0 5 .0 0 0 ,0 0
4 0 5 .0 0 0 ,0 0
-
(0 , 0 5 ) Sisa Da na Ad a d l Ka sda
Pe ngga nda a n
fa
Be l a nj a Pe ngga nda a n
2.01.1.21.0 X 1 6 / X 5 . X X 1 1 .
Be t a n j a M a k a n a n d a n
-
4 0 5 .0 0 0 ,0 0
4 0 5 .0 0 0 ,0 0
3 X5 6 .0 0 0 ,0 0
3.456.000,00
3 .4 5 6 .0 0 0 ,0 0
3 .4 5 6 .0 0 0 ,0 0
4 3 .9 8 0 .0 0 0 ,0 0
43.845.000,00
( 135.000,00:
37/ 0 0 .0 0 0 ,0 0
3 7 .1 9 5 .0 0 0 ,0 0
(s.Doo,oo:
(0 , 0 1 ) Sisa Da n a Ad a d I Ka s d a
6 .7 8 0 .0 0 0 ,0 0
6 ,6 5 0 .0 0 0 ,0 0
(1 3 0 .0 0 0 ,0 0 )
(1 , 9 2 ) Sisa Da na Ad a d l Ka sda
100.000.000,00
99.574.000,00
( 426.000,00)
13.200.000,00
13.200.000,00
8/ 00.000,00
8.800.000,00
8 .8 0 0 .0 0 0 ,0 0
8 .8 0 0 .0 0 0 ,0 0
4 .4 0 0 .0 0 0 ,0 0
4 .4 0 0 .0 0 0 ,0 0
Minuman
Be l a nj a m a k a n a n d a n
2 .0 1 .1 .2 1 .0 1 .1 6 .3 2 .S .2 .Z.1 1 .0 X
minuma n ra pa t
2.01,1.21.01.16/ X5.XX15.
Be l a n j a P e r j a l a n a n D i n a s
Be l a nj a p e r j a l a n a n d i n a s
2 . 0 1 . 1 / I . ai . l 6 . 3 2 . 5 . 2 / . 1 S. 0 1 .
( 0 ,3 1 )
da l a m da e ra h
Be la nja pe rj a l a na n di na s
2 . 0 1 . 1 / 1 . 0 1 . 1 6 . 3 2 . S .2 / .1 5 . 0 X
hj a r d a e r a h
r t f l A f t 1 A r A r l AE l Ar i An Ar f
X0X1/ 1.0X16.33.
( 0 ,4 3 )
P A N GA N
^0
0
fa
^0 _0
^0 fa fa Y ^fe irt
fafa
fa
nn
flpjia Dr r ^ Au r a r
DELAn J A r Eu A W A f t
Ho no ra ri um PNS
2 . 0 1 . 1 / 1 . 0 1 . 1 6 . 3 3 .5 .2 . 1 . 0 1 . 0 1 .
Ho n o r a r i um PanlUa
Pe la ksa na Ke gi a t a n
2 . 0 XL2 1 . 0 Ll « / 3 / . 2 , 1 . 0 2 .
Honora rium N o n PNS
P*h-*F ROOnniMASt
SKPOPEKf i ARAf i SA
'SKPO l ERHAj T;
Z
Hal aman : 8
(d a l a m r u p i a h )
B ER TAM B AH / f B ER K U R AN Gl
JU M L A H ( R p . }
AN f ^CAR AM
URAUN
K O O E R EKEN I N G
P EN JELAS AN
"A
R EALI SASI
Rp.
zyxwvutsrqponmlkjihgfedcbaZYXWVUTSRQPONMLKJIHGFEDCBA
/ \ l 1 U Wt t lUt t l*
SETELAH
P ER U B AH AN
3
2
1
4
'
5
rt
7
6
4.400.000,00
zyxwvutsrqponmlkjihgfedcbaZYXWVUTSRQPONMLKJIHFEDCBA
zyxwvutsrponmlkjihgfedcbaZYXWVUTSRQPOMLKJIHFDCBA
4.400.000,00
nUnnnpraF
u r i u r f i r i Uiiim
J r i Toiraam
I c l l a i j a nAnil/
l l i i / zyxwvutsrqponmlkjihgfedcbaZYXWVUTSRQPONMLKJIHGFEDCBA
t o t o —r t t o Mf if e• M r t o t o rt t o f l f if et o t o f l
2.01.1.21.01.16.33 .5.2.1.02.01.
to fltfl fl tofl flfefl fl rt toto to to
X0 XX2 X.0 1 .1 6 / 3 .S.XX
I nst r uk t ur /
Na m sum be r
n p t A N I A RAP ANr ? H AM
86.800.000,00
86/ 74.000,00
(4 2 6 .0 0 0 ,0 0
(0 ,4 9 )
1X460.000,00
11X59.000,00
(1 .0 0 0 ,0 0
(0 ,0 1 )
JASA
X01.1.21.01.16.33.5.XX0X
2 01.1.21 01 1 6 3 3 5 2 / 01 0 1 .
2.0 1 .1.2 1 .0 1 .1 6 .3 3 .5.2.2.0 1 .1 1 .
Df al t t f af m
D t t l . 0 0
Dt t l .t t 1
ue i a nj a Da na n r aKai
Ha bis Ka nt or
Be l a nj a a l a t tuHs k a nt o r
Be l a nj a
10.460 .000,00
10.459 .000,00
1.000.000,00
1.000.000,00
(1.000,00'
(0,01)
Sisa Da na Ada d i Ka sda
•
Dok ume nt a si/ De k ora si
2.01.1.21.01.16.33.5.XX06.
6.030.000,00
B e l a n j a Ce t a k d a n
6.030.000,00
-
•
-
-
Pe ngga nda a n
2 01
1
21
0 1 16
33 5 2 2 0 6 01
2 , 0 I . U 1 X 1 J6 .33.S,2,2..06.(I2......
Be la nja ce t a k
2.000.000,00
2.000.000,00
Be l a nj a Pe ngga nda a n
4.030.000,00
4.030.000,00
zytrqonmlkjihfeaYXWVUTPONMLKJIHFECBA
ipcJanja n a i M i n d i i
Fx fife fl fl ^ fe fl flfe fl fl ^ fe ^ fe ^ fl ^ fa ^ fe fl fl
udii
8.910.000,00
8.790.000,00
(1 2 0 .0 0 0 ,0 0 )
(X3 5 )
X0 1 .1.2 1 .0 X1 6 .3 3 .5 .XX1 X
7
f \* 4 q . 0
. 4 c q q c q q 4 4
n c
2.OI.I .2I.OI .I6.33.5.2/ .II .O0.
R p b t r i i A n T A l f A r i A n H^n
D C K i i I j a l u a n a i IQI I u
8.910.000,00
8.790 .000,00
(120.000,00)
(1,35)
m
^j
1007
(da l a m rupi a h)
BER TAM BAH/ f BER KUR AN Gl
JU M U H ( R p . )
KODER EKEN I N G
UR AI AN
ANGGARAN
R EALI S AS I
P EN JEU S AN
Rp.
S E TE U H
PERUBAHAN
1
zyxwvutsrqponmlkjihgfedcbaZYXWVUTSRQPONMLKJIHGFEDCBA
BELANJA U N G S U N G
* 't t V * f t * * :V ,*-f • ' * v , v v . . t t . 4 , 4 , y f t . y ? , . . _.
1 20 1 20 2 7 00 00 S 2
5
6
Y Y
^tt 00 Jfe 00 00 00
C
o n
00 00
1 1 7 .5 0 0 .0 0 0 ,0 0
cftq
1)77
qn
o . a u/ . uJX < 0
117/ 65.386,00
,000
q n — c n
(6 2 0 .7 0 4 ,6 0
0 0 ^0 _
Y Y
—f i t ^0
1 1 7 .5 0 0 .0 0 0 ,0 0
117/ 65.386,00
(1 3 4 .6 1 4 ,0 0
zyxwvutsrponmlkjihgfedcbaZYXWVUTSRQPOMLKJIHFDCBA
PROGRAM PELAYANAN
zyxwvutsrqponmlkjihgfedcbaZYXWVUTSRQPONMLKJIHFEDCBA
yxwvutronmlkjihgfcaZYXWVUTPOMLKJIFCA
F
»fe*fe#ittF
rafi r W
(8 .7 1 )
(1 3 4 .6 1 4 ,0 0
1 tn 1 7f t t t nt
•
7
zyxwvutsrqponmlkjihgfedcbaZYXWVUTSRQPONMLKJIHGFEDCBA
Sisa Dana Ada dl Kasda
7 1 7 7 77e
l ura n Asuransi Kesehatan
I 2 0 1 2 0 2 7 0 0 0 0 .5 .1 1 0 1 0 9
4
tt
2
(0 ,1 1 )
* • r «1 t t * " • t t
AD M I N I S TR AS I
1 . 2 0 . 1 . 2 0 . 2 7 .0 1 . 1 9 .
PERKANTORAN
P EN I N GKATAN OAN
1 1 7 TOAf t f k f Vk A Q
1 1 7
Axf wJ
7f t ic n n
tHtA
CI A
n t i'
(0 ,1 1 )
D ? « ? a ©r VU
PENGELOLAAN
AD M I N I S TR AS I
PERKANTORAN
1 . 2 0 , L.2 0 . 2 7 .0 H 9 . S, X l ,
B E U N JA P EGAW AI
Honora i l uni PNS
1 .20 .1 .2 0 .2 7 .0 1 .1 9 .5 .X1 .0 1 .0 1 .
Honora rium Panitia
4 6 .2 2 5 .0 0 0 ,0 0
46.225.000,00
2 2 .9 5 0 .0 0 0 ,0 0
2X950.000,00
2 2 .9 5 0 .0 0 0 ,0 0
2 2 .9 5 0 .0 0 0 ,0 0
23 2 7 5 ,0 0 0 0 0
2 3 275.000 0 0
-
Pelaksana Kegiatan
H o n o r a r i u m N o n P NS
Upa h Te na ga Ha ria n
1 . 2 0 . L2 0 . 2 7 . 0 X 1 9 . 5 . X X
B E U N JA BAR AN G D AN
2 3 .2 7 5 .0 0 0 ,0 0
2 3 .2 7 5 .0 0 0 ,0 0
6 1 .1 0 0 .0 0 0 ,0 0
60.965/ 86,00
16.667X00,00
16.667.000,00
1 0 .4 6 7 .0 0 0 ,0 0
1 0 .4 6 7 .0 0 0 ,0 0
3 .4 0 0 .0 0 0 ,0 0
3 .4 0 0 .0 0 0 ,0 0
3 5 0 .0 0 0 ,0 0
3 5 0 .0 0 0 ,0 0
JASA
l / 0 .1 .2 a .2 7 .a X1 9 .S.XX0 1 .
Be l a n j a Ba h a n P a k a i
Ha bi s Ka n t o r
1 / 0 .1 .2 0 ,2 7 .0 1 ,1 9 .5 .2 .2 ,0 1 .0 1 ,
1 .2 ai / 0 / 7 . 0 1 . 1 9 . 5 . 2 . 2 . D1 . 0 3 .
Belanja a la t t ulls k a nt or
Belanja a la t listrik da n
e le ktronik ( l a m p u plja r,
ba t t e ry k onng)
1 .2 0 .1 / 0 .2 7 X1 .1 9 .5 .2 .2 .0 1 .0 4 .
Belanja perangkoy ma t e ra l
da n benda p o s la innya
-1^
Pt sam n f i p n , . . , . ^ —
(1 3 4 .6 1 4 ,0 0 )
(0 ,2 2 )
1008
*
(da la m l u p l a h )
BER TAM BAH / f BER KUR AN Gl
JUM LAH ( R p . )
KODE REKENI NG
UR AI AN
ANGGAR AN
D F A I T CACT
Kp.
tu
PENJELASAN
4
S
6
7
SETELAH
PERUBAHAN
1
1 .2 0 .1 .2 0 .2 7 .0 1 .1 9 .5 .2 .2 .0 1 .0 5 .
2
Belanja pe ra l a t a n'
3
Z .7^ U t U W,U U
zyxwvutrponmlkjihgfedcaZYXWVUTSRQPONMLKJIHGFDCA
C.TO*},W\ Jf \ jM
kebersihan da n ba ha n
pemt^ersih
. l . 2 0 , l . ?0 . 2 7 . . g i 4 9 . . 5 , X X 0 3 ,
Be l a n j a Ja s a K a n t o r
4 .6 2 0 .0 0 0 ,0 0
4X85/ 56,00
(1 3 4 .6 1 4 ,0 0 )
4 8 0 .0 0 0 ,0 0
4 2 0 .8 4 3 ,0 0
(5 9 .1 5 7 ,0 0
Sisa Dana Aria d Kasda
(h91)
1 .2 ai .2 0 -2 7 ,Ql ,J9 .5 .2 .2 ,0 3 .Ol .,
Belanja t e le pon
t ?n # 7 r t 7 7 n i I Q T O 7 7 Q 7 f l 7
Belania a i r
1.080.000,00
1 .0 4 6 .1 4 0 ,0 0
(3 3 .8 6 0 ,0 0
( 3 - l f ) Sisa Dana Ada d Kasda
Belanja fistnh
1 X6 0 .0 0 0 ,0 0
1 .5 1 8 .4 0 3 ,0 0
(4 1 X 9 7 , W
SIsa Dana Ada d Kasda
Betanja sura t ka ba r/ ma ja la h
l XpO.0 0 0 ,0 0
1 .5 0 0 .0 0 0 ,0 0
10X68.000,00
1 0 .0 6 3 .0 0 0 ,0 0
2 .5 8 0 .0 0 0 ,0 0
2 -5 8 0 .0 0 0 ,0 0
7 .4 8 8 .0 0 0 ,0 0
7 .4 8 8 .0 0 0 ,0 0
5 .2 5 5 .0 0 0 ,0 0
5 .2 5 5 .0 0 0 ,0 0
5 .2 5 5 .0 0 0 ,0 0
5 / 5 5 .0 0 0 ,0 0
8 .4 6 0 .0 0 0 ,0 0
8X60.000,00
3 .9 6 0 .0 0 0 ,0 0
3 .9 6 0 .0 0 0 ,0 0
4 .5 0 0 .0 0 0 ,0 0
4 .5 0 0 .0 0 0 ,0 0
3 .1 8 0 .0 0 0 ,0 0
3 .1 & 0 .O0 f l ,DO
1 .2ft l ,2O.27.0J,19 /.2,2 ,D3.O5,
1 .2 0 .1 .2 a.2 7 .0 1 .1 9 .5 .XZ0 5 .
Be l a n j a P e r a w a t a n
-
Ke n d a r a a n Be r m o t o r
1.20.1.20.27.01.19.S.2.2 .0S.C2.
Belanja Pe ngga nt ia n Suku
Ca da ng
1 .2 0 .1 .2 0 .2 7 .0 :.1 9 .5 .2.2 .0 5 .0 3 .
Belanja Bahan Bakar
M I nya iyGa s da npe l um a s
1.20.X20.27.01.19/ .XX06.
Be l a n j a Ce t a k d a n
Pe ngga nda a n
Belarija Pe ngga nda a n
1 .2 0 .X 2a.Z7 .0 1 .1 9 .5 .XXlX
Be i a n j a M a k a n a n d a n
M fn u nie i n
n 111 u 11 l a i l
1.2O.1.2O.27.O1.19.5 .2.2 .11.01.
Belanja ma ka na n da n
mi numa n ha i i a n pe ga wa l
1 ,2 0 .1 / 0 .2 7 X1 .1 9 .5 .2.2 .1 1 .0 2 .
Belarija ma ka na n d a n
mi numa n ra pa t
X 20.1 .2 0 .Z7 .0 1 .1 9 X.2 .X1 4 .
Be l a n j a P a k a l a n k h u s u s
d a n h a r i -h a r l t e r t e n t u
1 / 0 .1 .2 0 / 7 X1 ,1 9 .5 / .2 ,1 4 .P1 ,,.,.
1 . 2 0 , L 2 0 , 2 7 , p l . J9 , 5 , X 2 / 0 , . . .
Belanja pa k a la n KORPRI
Be l a n j a P e m e l i h a r a a n
3 .1 8 0 .0 0 0 ,0 0
3 .1 8 0 .0 0 0 ,0 0
12X50.000,00
12X50.000,00
-
_
-
1009
[da la m m pi a h )
BER TAM BAH/ f BER KUR AN G)
JUM LAH ( R p . )
KODE REKENI NG
UR AI AN
AN GGAR AN
SETELAH
R ULI SASI
Rp.
Vt
PENJELASAN
4
5
6
7
PERUBAHAN
1
1 .2 0 .1 / 0 .2 7 .0 1 .1 9 X.2 / .2 0 .M .
1 L2 0 .1 .2 0 .2 7 .0 1 .1 9 .5 .2 .2 .2 0 .0 6 .
2
3
Selanja Pemenharaan
9 .8 5 0 .0 0 0 ,0 0
9 .8 5 0 .0 0 0 ,0 0
•
-
Belanja Pemeliharaan
3 .0 0 0 .0 0 0 ,0 0
3 .0 0 0 .0 0 0 ,0 0
-
-
i b.i 7 5 .c> 6b ,bb
1 0 .1 7 5 .0 0 0 ,0 0
2.997/ 00,00
X 9 9 7 / O0 , 0 0
2 .9 9 7 .5 0 0 ,0 0
2 .9 9 7 .5 0 0 ,0 0
7.177/ 00,00
7.177/ 00,00
7/ 77 .sbb,bb
7 .1 7 7 .5 0 0 ,0 0
eq fa . 1 -
- - J
tt
• - _, _
Peralatan da n Mesin
,1.204.20.27,0149.5,2/ .
1.20.X20.27.0X193.Z/ .1X
BEUN 3 AM 0 D AL
Be l a n j a M o d a l
0
Pe nga da a n P e r l e n gk a p a n
Ka n t o r
1 / 0 .1 / 0 .2 7 .0 1 .1 9 .5 / .3 .1 1 .0 X
Belanja moda l Pe iiga da a n
almarf
X20.1/ 0.27XX19/ .2/ .13.
1 .2 0 .1 .2 0 .2 7 .0 1 .1 9 .5 .2 .3 .1 3 .0 4 .
Bc i a n j a M o d a l
Belanja moda l Pe nga da a n
kursl keria
JU H LAH BELANJA
552.429/ 61.80
5 4 3 .4 1 4 .5 2 9 ,2 0
JU M U H SUa P l US/ D EH SI T
f55X429/ 6X80)
(5 4 3 .4 1 4 .5 2 9 ,2 0 )
(9 .0 1 4 .8 3 2 ,6 0
9.014.83X60
(1 ,6 3 )
(X6 3 1
P AAf l F U n n o n n M . ;,zyxwvutsrqponmlkjihgfedcbaZYXWVUTSRQPONMLKJIHGFEDCBA
1
SKPD PEMRAKARSA
Z
SKHU I t R KAI T:
•»
2
e a G' * v-i r Ki , s i
-r-
Halaman: 4
l Ol O
PEM ERiriTAH KABUPATEN PACTTAN
PENJABARAN LAPORAN REALISASt ANGGARAN PENDAPATAN DAN BELANJA DAERAH
TAHUN ANGGARAN 2013
UR US AN P E M E R I K TA H A N
1 1 . 2 1 . - K E TA H A N A N P A N G A N
: 1.21.01. - K A N TO R K E TA H A H A N P AN GAN
OR GAN I SASI
(da l a m r u p i a h )
JU M L A H (
IIDATAM
B ER TA M B A H / f B ER K U R A N Gl
Rp.)
• Ur a" - ^ A D A M
R EALI SASI
Rp.
Vo
4
5
6
P EH I ELAS AN
SETELAH
P ER U B AH AN
1
2
X614.95X555,80 |
(4 X9 8 0 .4 3 6 ,2 0
1.084.843.24X00
1.066.273/ 94,80
(1 8 .5 6 9 .8 4 7 ,2 0 ;
(1 ,7 1 )
1.084.843.24X00
1.066.273/ 94,80
(1 8 .5 6 9 .8 4 7 ,2 0
(1 ,7 1 )
1X84.843.24X00
1.066.273.394,80
(1 8 .5 6 9 / 4 7 ,2 0 ;
(1 ,7 1 )
8 2 5 .9 8 4 .5 2 5 ,0 0
8 1 5 .7 3 5 .4 0 0 ,0 0
(1 0 .2 4 9 .1 2 5 .0 0 ;
Tu n j a n g a n Ke lua rga
8 3 .5 0 2 .0 8 0 ,0 0
8 2 .8 1 9 .0 5 0 ,0 0
(6 8 3 .0 3 0 ,0 0 ;
Tu n j a n g a n Ja ba t a n
4 5 .0 5 8 .5 0 0 ,0 0
4 3 .2 6 0 .0 0 0 ,0 0
(1 .7 9 8 .5 D0 ,0 0 ;
Tu n j a n g a n Fungsiona t
4 1 .1 0 6 .0 0 0 ,0 0
4 1 .7 6 0 .0 0 0 ,0 0
6 5 4 .0 0 0 ,0 0
Tu n j a n g a n Be ra s
5 6 .9 1 6 .0 0 0 ,0 0
5 2 3 8 0 .0 0 0 ,0 0
(4 .5 3 6 .0 0 0 ,0 0 ;
(7 , 9 2 ) SIsa Da na Ada d i Ka sda
1 .2 1 .1 .2 1 .0 1 .0 0 .0 0 .5 .1 .1 .0 1 .0 7 .
Tu n j a n g a n PPh/ TunJa nga n
1 4 .0 8 4 .4 4 3 ,0 0
1 3 .7 1 9 .7 4 6 ,0 0
(3 6 4 .6 9 7 ,0 0 ;
(2 , 5 9 ) Sisa Da na Ada d l Ka sda
1 .2 J.1 .2 1 .0 :.OO.DO.S.1 .1 .0 1 .0 8 .
P e m b u l a t a n Ga j l
1 1 .9 1 4 ,0 0
1 1 .7 2 4 ,0 0
(190,DO;
(1 , 5 9 ) SIsa Da na Ada tS Kasda
B E L A N I A TI D A K L AN GS U N G
BELAN I A P EGAW AI
G a j l d a n Tu n j a n g a n
1 .2 1 .1 .2 1 .0 1 .0 O.OO.S.1 .1 .0 1 .0 1 .
1 .2 1 .1 .2 1 .0 1 .0 0 .0 0 .5 .1 .1 .0 1 .0 5 .
S KP D ( th « A, l;
t
7
.1
7
X657.94X99X00
B EL A N I A D A E R A H
S KP OP E M S AR Af i S A
3
Ga j i Pok ok PNS/ Ua ng
z
zyxwvutsrqponmlkjihgfedcbaZYXWVUTSRQPONMLKJIHGFEDCBA
(L6 2 )
(1 , 2 4 ) SIsa Da na Ada d l Ka sda
(0 , 8 2 ) SIsa Da na Ada d i Ka sda
. .
(3 , 9 9 ) Sisa Da na Ada di Ka sda
1 ,5 9
Halaman:zyxwvutsrpon
1
1011
(d a l a m r u p i a h )
B ER TAM B AH / f B ER K U R AN Gl
JU M L A H ( R p . )
K OD E R EK EN I N G
UR AI AN
AN GGAR AN
R EALI SASI
Rp.
Vt
P EN JELASAN
4
5
6
7
S ETELAH
P ER UBAH AN
1
2
3
( 1 . 5 9 2 / 0 5 yxwvutsrqponmlkjihgfedcbaZYXWVUTSRQPONMLKJIHGFE
/0,
(3 , 7 6 ) Sisa Da na Ad a d i Ka sda
1 8 .1 7 9 .7 8 0 ,0 0
1 6 .5 8 7 .4 7 4 ,8 0
1 11
1/ 73.099.750,00
1.548.689.161,00
(2 4 .4 1 0 / 8 9 ,0 0
1 11
417.599.750,00
41X680.341,00
(4 .9 1 9 .4 0 9 ,0 0
417/ 99.750,00
41X680/ 4X00
(4 .9 1 9 X0 9 ,0 0
BELAN I A P EGAW AI
6X100.000,60
60.77X000,00
(3 2 8 .0 0 0 ,0 0
Ho no ra ri um PNS
28.800.000,00
28.650.000,00
f 150.000.001
l u r a n Asura nsi Ke se ha t a n
zyxwvutsrqonmlkjihfecaZYXWVUTSQPOMLJIHFCA
1 11 m nn nn c i
B E L A N I A LAN GS U N G
1 11
ni ni
l .xLmLm22.lJX.VL.
P R OGR AM
m m t t T * t t —P
ttrttti •
(X5 5 )
(X1 8 )
P• ELAYAN
AN
^v
zytrqonmlkjihfeaYXWVUTPONMLKJIHFECBA
^B
—
t
o Praf eI p
—
t
o
r fl
A D M I N I S TR A S I
P ER K AN TOR AN
P E N I N G K A TA N
D AN
(X1 8 )
P EN GELOLAAN
A D M I N I S TR A S I
1 .2 1 .1 .2 1 .0 1 .0 1 .1 9 .5 .2 .1 .0 1 .0 1 .
H o n o r a r i u m Pa nit ia
fO 5 7 1
zyxwvutsrqponmljihfedcaZYXWVUTRQPONMLKJIHGED
• ^ttflF 1*P t o t o t oj t o ^
2 6 .1 0 0 .0 0 0 ,0 0
2 5 .9 5 0 .0 0 0 ,0 0
2 .7 0 0 .0 0 0 ,0 0
2 .7 0 0 .0 0 0 ,0 0
(I SO.0 0 0 ,0 0 ;
(0 , 5 7 ) Sisa Da na Ad a d l Ka sda
Pe la k sa na Ke gi a t a n
1 .2 1 .1 .2 1 .0 1 .0 1 .1 9 .5 .2 .1 .0 1 .0 2 .
H o n o r a r i u m Trm Pengadaan
32/ 00.000,00
Ua n g Le m b u r
1 . 2 J. J. 2 1 . 0 1 . 0 H 9 . S. 2 . 1 . O3 . 0 1 . .
1.2 1 .1 .2 1 .01.01.1 g . 5 . x x
U a n g Le m b u r
PNS
B E L A N I A B AR AN G D A N
l ASA
1/ 2.1.21.01.0X19.5.XX01.
Be l a n j a Ba h a n Pa k a l
^Z . J UU* UU U, UU
315X99.750,00
3X12X000,00
7
1zz,
7 7 unUUj
n n uu
nn
/ 7
Xi x
311/ 45.841,00
(1 7 8 .0 0 0 ,0 0 :
,«t t Q n n n n m
(4 .1 5 3 .9 0 9 ,0 0 ) '
(0 ,5 5 )
(0 , 5 5 ) Sisa Da na Ad a d i Ka sda
(1 / 3 2 )
/ t t t t — En
nm
q qzyxwvutsrqponmlkjihgfedcbaZYXWVUTSRQPONMLKJIHFEDCBA
AOA 7 c n
flX4S4,/
3Qnn
,Vil
Z l f l 4 7 / zyxwvutrqponmlkjihgfedcbaZXWVUTSRPONMLKJIHFDCBA
t^vvfvv
[3 7 .4 5 0 ,0 0 ,
(0 ,1 7 )
Ha bis Ka nt or
Be l a nj a a l a t t ul l s k a nt o r
1 .2 1 .1 .2 1 .0 1 .0 1 .1 9 .5 .2 .2 .0 1 .0 3 .
BeJanJa a l a t list rik d a n
1 7 .7 4 6 .5 0 0 ,0 0
1 7 .7 4 6 .3 0 0 ,0 0
5 6 2 .5 0 0 ,0 0
5 6 2 .5 0 0 ,0 0
7 2 0 .0 0 0 ,0 0
7 2 0 .0 0 0 ,0 0
(20 0 ,0 0 :
Sisa Da na Ada d i Ka sda
e l e k t r o n i k ( l a m p u pi j a r ,
b a t t e r y k e r i n g)
1 .2 1 .1 .2 1 .0 1 .0 1 .1 9 .5 .2 .2 .0 1 .0 4 .
Be l a nj a p e r a n gk o , m a t e r a l
Halaman: 2
1012
(d a l a m r u p i a h )
4
r<
BER TAM BAH / f BER K U R AN G)
JU H L A H ( R p . )
K OD E R EK EN I N G
AN GGAR AN
UR AI AN
P EN JELASAN
O//D
n
zyxwvutsrqponmlkjihgfedcbaZYXWVUTSRQPONMLKJIHGFEDCBA
K CA L 1 ? A ?1
SETELAH
4
P ER U B AH AN
1
1 .2 1 .1 .2 1 .0 I .0 1 .1 9 .S.2 .2 .0 1 .DS,
4
3
2
f £ o£ 7sn n n
i.mv33tl
aUfUv
Be la nja pe ra l a t a n
G
5
1f iQ7TOAfi n n
/ t o • rt\
(0 ,1 9 )
7
SIsa Da na Ad a d i Ka sda
k e be rsi ha n d a n b a h a n
l /1 . 1 .2 1 .0 1 . 0 1 . 1 9 .S.2 / .Oi . 0 8 .
Be l a nj a pe ngi si a n t a b u n g
5 1 0 .0 0 0 ,00
4 7 6 .0 0 0 ,00
2 5 0 .0 0 0 ,0 0
25aooo,oo
(34 .000,00
(6 , 6 7 ) Sisa Da na Ad a d i Ka sda
ga s
fl tofl fl to fl tofl fifefl •*% F to to tofl flto
^f l rt l t o f i l i t o flfefifeFfeflfeefefifltot o n
1 .2 1 .1 .2 1 .0 1 .0 1 .I 9 .S.2 .2 .0 1 .1 0 .
DGIdflja penQaOdan DldriKO
flfeitortfejrt
Cek/ Giro
X
tofl
fl
tofl
flfefl
fifefl
flA
A
H
A
Hto
fl to fl fl to fl rt fl fifl fl fl Jfe rt to to rt to fife fl
>•
t4
•
Dal t t n.t t
q00t t
Ut t t t t v .—
ue i a nj a ce ie pon
1X920/ 41,00
5 .7 5 0 .0 0 0 ,0 0
4 .7 9 4 .7 4 3 ,0 0
Be l a nj a a i r
1 .0 0 0 .0 0 0 ,0 0
887.900 ,00
Be l a nj a list rik
4 / 5 0 .0 0 0 ,0 0
3 .4 8 8 .1 9 8 ,0 0
Bd a n j a s u r a t k a ba r / m a j a l a h
1 .2 1 .1 .2 1 .0 1 .0 1 .1 9 / .XXDS.
14.750.000,00
Be t a n j a P e r a w a t a n
3 .7 5 0 .0 0 0 ,00
•rat o fl #1 i P A n n
n A
83X05.000,00
z
iiAPU I t R K A I l ;
1
>
-
(11,21) SIsa Oa na Ad a dt Ka sda
f 7 5 1 802 .00
/ t 7 9 ?) Sisa Da na Ad a d i Ka sda
(5 0 0 ,00
(0 , 0 1 ) Sisa Da na Ad a d l Ka sda
* rt ^ F fife rt rt fife fife Jfe fife fe
81.710.600,00
[1 .6 9 4 .4 0 0 ,0 0 ,
(2 . 0 0 0 , 0 0
^ a t o t o A / l a fM
(X0 3 )
21 .998 .000 ,00
1 .21 .1 .21 .0 I .OI .1 9 .S.2 .2 .05.02.
Be l a nj a P e n gga n t i a n Su k u
2 1 .9 9 9 .9 0 0 ,0 0
(ioo,oo;
SIsa Da na Ad a d i Ka sda
1.21.1.21.01 .O1 .1 9 .S.2 / .0 5 .D3 .
Be l a nj a Ba ha n Ba k a r
3 9 .4 0 5 .000 ,0 0
3 7 .7 1 2 .7 0 0 ,0 0
(1 .6 9 X3 0 0 ,0 0 )
(4 , 2 9 ) Sisa Da na Ad a d i Ka sda
8.115.000,00
8.106.000,00
(9 .0 0 0 ,0 0 )
Be l a n j a Ce t a k d a n
t .2 1 .1 .2 1 .0 1 0 1 .1 9 .5 .2 2 0 6 , 0 X
Bd a n j a Pe ngga nda a n
2.2 1 .2.2 1 .0 1 .0 1 .1 9 .5 .XX2 1 .
Be l a n j a M a k a n a n d a n
1 .2 1 .1 .2 1 .0 1 .0 1 .1 9 .5 .2 .2 .1 1 .0 1 .
Be l a nj a m a k a n a n d a n
1 JBB
"
(112 .100 ,00)
Ctf a
2 2 .0 0 0 .0 0 0 ,00
3 .3 / 5 .0 0 0 ,0 0
P Af l 4 Fl i l l (m r i m * ^i
zyxwvutrponmlkjihgfedcaZYX
IfAC/ fn
(1 6 , 6 1 )
22 .000 .000 ,00
1.21.1.21.01.01.19,5.X2.06.
SitPO PEMRAKARSA
(1 X4 0 )
(955 .257 ,00
Be l a nj a Ja sa Se rvi ce
, L. n 4 , ^l i QJ, 0 1 4 9 , 5 . . 2 . 2 , P 5 X . l . . . . . .
•
3 .7 4 9 .5 0 0 ,0 0
(1 .8 2 9 .5 5 9 ,0 0
4 .7 4 0 .0 0 0 ,00
7 7C£
A A A nn
3 .36 0 .0 0 0 ,0 0
4 .7 4 0 .0 0 0 ,0 0
39.715.000,00
39.715.000,00
S.1 5 5 .0 0 0 ,00
5.155 .000,00
rafife n r t to tort
(9 ,0 0 0 ,0 0 ,
f O O l ) SIsa Da na Ad a d l Ka sda
(0 .1 1 )
SIsa Oa na Ad a dt Ka sda
Hal aman zyxwvutsrpo
:3
1 0 J3
(d a l a m r u p i a h )
€
JU M L A H (
M
KOD ER EKEN I N G
'
UR AI AN
A N GGA R A N
BER TAM BAH / f BER K U R AN G)
Rp.)
R EALI SASI
R p.
Va
4
5
6
P EN JELASAN
SETELAH
4
P ER U BAH AN
1
1 .2 1 .1 / 1 .0 1 .0 1 .1 9 .5 .2 .2 .1 1 .0 2 .
2
Be la nja m a k a n a n d a n
Be l a n j a P e i j a l a n a n Di na s
1 . 2 I . 1 . 2 1 . 0 1 . 0 1 . 1 9 . S/ / . 1 S. 0 1 .
Be l a nj a p ^ a l a n a n d i n a s
3
3 4 .5 6 0 .0 0 0 ,0 0
3 4 .5 6 0 .0 0 0 ,0 0
12X490.000,00
121.255/ 00,00
04 c q n o n n o n
84 400 000 00
u q . q u u
(2 3 4 .5 0 0 ,0 0
7
•
(0 ,1 9 )
/ 17 n nnii nn
(0 ,1 4 ; Sisa Da na Ada d i Ka sda
zyxwvutrponmlkjihgfedcaZYXWVUTSRQPONMLKJIHGFDCA
) n m ,w
zyxwvutsrponmlkjihgfedcbaZYXWVUTSRQPOMLKJIHFDCBA
m
d a l a m da e ra h
1 .2 1 .1 .2 1 .0 1 .0 1 .1 9 .5 .2 / .1 5 .0 2 .
1 / 1 .1 .2 1 .0 1 .0 1 .1 9 .S.XX2 0 .
*
Se l a nj a pe rj a l a na n d i n a s
Be l a n j a P e m e l i h a r a a n
1 / 1 . 1 . 2 1 . 0 1 -0 1 . 1 9 . S . 2 / / 0 . 0 4 .
Be la nja Pe me l i ha ra a n
1 / 1 .1 .2 1 .0 1 .0 1 .1 9 .5 ,2 7 .7 0 .0 5 .
Be l a nj a Pe me i l ha ra a n
1 .2 1 .1 / 1 .0 1 .0 1 .1 9 .5 .2 / .2 0 .0 6 .
Be l a nj a Pe me l i ha ra a n
m
1/ 1.1.21.01.01.19.5.2.3.
1.21.1.Z1.01.01.19.5.X3.12.
BELAN JA M O D A L
Be l a n j a M o d a l
q £ 07n n n n n n
7 / o .u vu , u u
JO.
7ft
RSS sn n n n
26.540.000,00
26.191.100,00
ft f t dn nnn n n
ft 741 s n n n n
Q.ftqx.ttu u ,
w
nnn n n n n n
4
95
q . tt
j u0. u0i 0
—0, , !0^0.
I S ODO ODD 0 0
14 999 600 0 0
fttt» W U
• v u u , u u
41 nno o nn
DO
AT*
40 562 500 00
iAtt
Rfin n o
I t ? /
v ?U U f V W
(5 0 .0 0 0 ,0 0
-
S.5 0 0 .0 0 0 ,0 0
1 .2 1 .1 / 1 .0 1 .0 1 ,1 9 .5 .2 3 .1 2 .0 7 .
Be l a nj a m o d a l P e nga da a n
s nnn nnn n n
0 0 0 )Dj,w
0 0
q . ttttu i V
tt.u UU.
1 / 1 . 1 / 1 . 0 1 . D 1 . 1 9 . S. X 3 . 1 3 . 0 2 .
(1 , 0 0 ) Sisa D a n a Ad a d I Ka s d a
10.450.000,00
5 .5 0 0 .0 0 0 ,0 0
P f f T i a d d a a n
ien nATi
10.500.000,00
U u U , W
(1 ,3 1 )
/fit cj ;\
I zytrqonmlkjihfeaYXWVUTPONMLKJIHFECBA
A ?Ott J uv/ f uu
(4 , 5 6 ) SIsa Da na Ada d l Ka sda
1 ? U U | U v
SIsa Da na Ada d l
J f i v W f v U
zyxwvutsrponmlkjihgfcaZYXWVUTSPOMLJIHFEDCBA
Be l a nj a m o d a l Pe nga da a n
Be l a n j a M o d a l
(3 4 8 .9 0 0 ,0 0 )
(0 , 3 1 ) SIsa Oa na Ad a d I Ka s d a
3 y
1 .2 1 .1 .2 1 .0 1 .0 1 .1 9 .5 .2 .3 .1 X0 3 .
1/ 1.1.21.0I.0X.19.5.2/ .13.
n 1ft snn nn
4 qsQwvtrqponlkjifeaYXWVUTPNKJIHFA
fen n n n nn
[ jS J -U U u jU U
Ka sda
( l r . ?7 )
(0 ,4 8 )
(1 , 0 0 ) SIsa Da na Ada d I Ka s d a
16.500.000,00
16.225.000,00
(2 7 5 .0 0 0 ,0 0 ;
9 .0 0 0 .0 0 0 ,0 0
B.8 0 0 .0 0 0 ,0 0
(2 0 0 .0 0 0 ,0 0 ;
(2 , 2 2 ) Sisa Da na Ada d i Kasda
435 DOO 0 0
f 7 TO nnn n n
(1 , 0 0 ) Sisa Da na Ada d l Ka sda
(1 ,6 7 )
m c b c u l a i r
Be l a nj a r r wd a l Pe nga da a n
me ja ra pa t
1 / 1 .1 / 1 .0 1 .0 1 .1 9 .5 .2 3 .1 3 .0 5 .
Be l a nj a m o d a l P e nga da a n
7
/
s n n n n n nn
. ttw u . lfa *U , U U
7
[ / / . U U U / U U
k ursi r a p a t
P A RA F KOOf t OINASf
SKPD PEMRAKARSA
SKPD 7 £ SKA t ( ;
•>
3
,
Halaman: 4
1014
[da l a m r u p i a h )
B ER TA M B A H / f B ER K U R A N Gl
JU M L A H ( R p . )
K O D E R EK EN I M G
UR AI AN
AN GGAR AN
R EAUSASI
Rp.
PA
P EN JELASAN
4
5
6
7
(0,31)
S ETELAH
P ER U B AH AN
1
2
Be l a n j a M o d a l
1.21.1.21.01.01.19.5.2.3.14.
3
4.000.000,00
3.987/ 00,00
(1X500,00)
4 .0 0 0 .0 0 0 ,0 0
3 .9 8 7 .5 0 0 ,0 0
(1 X 5 0 0 , 0 0 )
10.000.000,00
9.900.000,00
1 0 .0 0 0 .0 0 0 ,0 0
9 .9 0 0 .0 0 0 ,0 0
Pe nga da a n Pe ra la t a n
Da pur
Be l a nj a m o d a l Pe nga da a n
1 . 2 1 . 1 . 2 1 . 0 1 . 0 1 . 1 9 . 5 . 2 3 .1 4 . DS.
(0 , 3 1 ) Stsa Da na Ada d i Ka sda
k ul k a s
Be l a n j a M o d a l
1.21.1.21.01.01.19/ .2/ .16.
f i n n nno 00
ti
nn\
Pe nga da a n Al a t -a l a t
St udi o
Be l a nj a m o d a l Pe nga da a n
1.2 1 .1 .2 1 .0 1 .0 1 .1 9 .5 .2 .3 .1 6 .0 3 .
f 1 0 0 0 0 0 001
1 / 1 . 1 . 2 1 . 0 1 . 0 G.
P R OGR AM P E N I N G K A TA N
P EN GEM B A N GA N
P EL A P O R A N
11
1 11
n i nf t n n
tt
(27.650,00)
(0,14)
20.000.000,00
19.97X350,00
( 27.650,00)
(0,14)
8.350.000,00
8.350.000,00
8.350.000,00
8/ 50.000,00
SI ST EM
DAN
zyxwvutrqponmlkjihgfedcbaZXWVUTSRPONMLKJIHFDCBA
zyxwvutsrqponmlkjihgfedcbaZYXWVUTSRQPONMLKJIHFEDCBA
zyxwvutsrqponmlkjihgfedcbaZYXWVUTSRQPONMLKJIHGFEDCBA
q MFth^m'
Whm
P EL A P O RA N
PEN I L A U N
l.Z1.1.21.D1.06.09,5.XX
t t qq q qq n q n c n o c q q nq
19.97X350,00
K EU A N G A N
M ON I TORI N G
q qF
20.000.000,00
CA PA I A N
K I N ER J A D A N
1
B EL A N J A
n n n i Sisa Da na Ada a Ka sda
I I ,UU)
p r o ye k t o r
mFrma M
LAKI PDAN
M A N D I RI
P EGA W A I
H n n n r ar i i i m DN C
•
:
8 .3 5 0 .0 0 0 ,0 0
nn . cb .2
q .11 .Ul
m .Ul
m.
8 .3 5 0 .0 0 0 ,0 0
n c. U9
• nil I U I OJ zyxwvutsrqponmljihfedcaZYXWVUTRQPONMLKJIHGEDCBA
luiii
ra i i i Li d
Iq.2q1i zyxwvutsrqponmlkjihgfedcbaZYXWVUTSRQPONMLKJIHGFEDCBA
. 11.2q1i . uml .UD
Pe la k sa na Ke gi a t a n
t t qtt 4 qtt A t t n c n n c q q
I . Z 1 . 1 . Z 1 . 0 1 . 0 G. 0 9 . 5 . 2 . X
1 . 2 1 . 1 . 2 1 . 0 1 . 0 6 . 0 9 . S. X X D 1 .
RFI A M I A RA D A M n H AM
q ACA
Be l a n j a Ba h a n P a k a i
11.650.000,00
11.62X350,00
X605.500,00
X6D5.500,D0
2 .6 0 5 .5 0 0 ,0 0
2 .6 0 5 .5 0 0 ,0 0
1.653.500,00
1.650.850,00
( 27.650,00)
(0,24)
( X6 5 O,O0 :
(0,16)
Ka bi s Ka n t o r
l . 2 J, J/ l , 0 J, P 6 i Q?, 5 . 2 / . . l 3 J, p l .
l/ l.l/ l.ai.06.09.5.XX06.
Be l a nj a a l a t t u l i s k a nt o r
Be l a n j a Ce t a k d a n
Pe ngga nda a n
Ha/ aman: 5
1015
(d a l a m n j p l a h )
BER TAM BAH / r BER K U R AN G)
JU M L A H ( R p . )
UR AI AN
K OD E R E K E N I N G
• rarara pra
AN GGAR AN
zytrqonmlkjihfeaYXWVUTPONMLKJIHFECBA
wvtrqponlkjifeaYXWVUTPNKJIHFA
zyxwvutsrponmlkjihgfcaZYXWVUTSPOMLJIHFEDCBA
S ETELAH
• ra ^ 0Hra^v * — ym • raw
R EAUSASI
Rp.
9b
P EN JELASAN
4
5
6
7
FcKUBAn An
q
ft
1
3
Bd a n j a Pe ngga nda a n
1 / XL/ 1 .0 1 .0 6 .0 9 / .XX1 X
Be l a n j a M a k a n a n d a n
1 .2 1 .1 .2 1 .0 1 .0 6 .0 9 .5 7 7 1 1 . 0 2 .
Bd a n j a m a k a n a n d a n
1 .6 5 3 .5 0 0 ,0 0
1 .6 5 0 .8 5 0 ,0 0
mn
iBR
nnn nn
(2 . 6 5 0 , 0 0
(0 , 1 6
SIsa Da na Ad a d i Ka sda
nnn no
3 9 6 .0 0 0 ,0 0
3 9 6 .0 0 0 ,0 0
-
6.995.000,00
6.970.000,00
(2 5 X0 0 ,0 0
5 .8 5 5 .0 0 0 ,0 0
5 .8 5 0 .0 0 0 ,0 0
(5 . 0 0 0 , 0 0
1 14n nnn nn
ft.ftftU
minuma n ra pa t
Be l a n j a P e r j a l a n a n Di n a s
1 / 1 .1 .2 1 .0 1 .0 6 .0 9 .5 .2 / .I 5 .0 1 .
Bd a n j a p e i j a l a n a n d i n a s
(0 ,3 6 )
(0 , 0 9 ) Sisa Da na Ad a d l Ka sda
da la m da e ra h
1 . 2 1 . 1 . 2 1 . 0 1 . 0 6 . 0 9 . S. 2 / . 1 5 . 0 2 .
Bd a n j a p e i j a l a n a n di na s
ft. ft T V . W U ,
. U W ,
V v
W
/in
nnn n n
^ f t U . v U v , W
(X' 5J
Sisa Da na Ad a d i Ka sda
lua r d a e r a h
XaXl.21.01.16.
P R OGR AM P E N I N G K A TA N
1135.500 0 0 0 0 0
Xll6.036.470.00
• q • tfl qfl* v W V q V V W r a * " f l
/ 1 9 4 6 3 / 3 0 DO)
i to ? < T V i f l IFF J FFF
W
71R
t X 'i J
/ I
K ETAH AN AN P A N G A N
X OX l . 2 1 . 0 1 . 1 6 . 1 8 .
P EN GEM B AN GAN L U M B U N G
P A N GA N D ESA
BELAN JA P E G A W A I
Honora ri um PNS
205.000 000.00
fl-M ra » w rara \ ra»
v "mVfV or
203.217.900.00
^m -OF ir fi^ra^tt * Fy FFOFF ^ F ^ F
r i . 7 8 X l D 0 DO
6na# I f mr X I f iTj
TT
T
19.900.000.00
18.600.000,00
r x 3 0 o 0 0 0 .0 0
^fe r m y ^ F OFFOF FFMFF
ruFFM ^ F ^ ^ F FFF FF "g ^ F ^ F
B A a w V OrtFF FF V f V W
13.100.000,00
(1 .3 0 0 .0 0 0 ,0 0
^ F^ F
14.400.000,00
/ n D TI
t U, t f / J
(9 ,0 3 )
fl to fl ra ^ faq r a FXrt to
2 . 0 1 . I . 2 1 . 0 1 . 1 6 . 1 8 . S. 2 . 1 X 1 X 1 .
Ho n o r a r i u m P a nl da
1 4 .4 0 0 .0 0 0 ,0 0
1 3 .1 0 0 .0 0 0 ,0 0
(1 . 3 0 0 . 0 0 0 , 0 0
(9 , 0 3 ) Sisa Da na Ad a d l Ka sda
Pe la k sa na Ke gi a t a n
B
X0 1 .1 .2 1 .0 1 .1 6 .1 8 .S.X1 .0 5 .
Ua n g U n t u k d i b e r i k a n
m a r a
FkFiFU
Jfe fife
p
A n n
n n
5.500.000,00
5.500.000,00
5 .5 0 0 .0 0 0 ,0 0
5 .5 0 0 .0 0 0 ,0 0
185.100.000,00
184.617.900,00
2X435.000,00
21X27.900,00
Ke pa da p i h a k
k e t lga / ma sya ra k a t
2 .0 1 .1 .2 1 .0 1 .1 6 .1 8 .5 .2 .1 .0 5 .0 2 .
Ua ng Un t u k d i b e r i k a n
Ke pa da m a s ya r a k a t
X01/ / 1.01.16.18.5.XX
BELAN JA B A R A N G D A N
(4 8 X1 0 0 ,0 0 )
(0 ,2 6 )
JAS A
2.01.1.Z1.01.16.18.5.XX01.
Be l a n j a Ba h a n P a k a l
(7 .1 0 0 ,0 0
(0 ,0 3 )
Ha bis Ka n t o r
S K P O P E H f i AK AR S A
SRPO IER R AII;
y
3
Halaman ! S
1016
(d a f a m n j p f a h )
4
BER TAM BAH / r BER K U R AN G)
JU M U H ( R p . )
K O D E R EK EN I N G
UR AI AN
AN GGAR AN
P E N JE U S A N
PA
Rp.
R EAUSASI
S E TE U H
*
P
PDIIR
& U A Njq
rxKu
DrarlM
1
2
Be l a nj a a l a t t ul i s k a n t o r
2 .0 1 .1 / 1 .0 1 .1 6 .1 8 .5 / / .0 1 .1 1 .
XDt.X.21X1.16.18.5.XX06.
zyxwvutsrqponmlkjihgfedcbaZYXWVUTSRQPONMLKJIHGFEDCBA
5
4
3
2 0 .4 3 5 .0 0 0 ,0 0
2 0 .4 2 7 .9 0 0 ,0 0
1 D M 0 0 0 OD
1 0 0 0 000 00
Bd a n j a
7
6
(7 . 1 0 0 , 0 0
(0 * 0 3 ) SIsa Da na Ad a d I Ka s d a
ft . W * M . W U , I Q J
Be l a n j a Ce t a k d a n
8/ 70.000,00
8.370.000,00
•
-
8 / 7 0 .0 0 0 ,0 0
8 / 7 0 .0 0 0 ,0 0
-
-
Pe ngga nda a n
Bd a n j a Pe ngga nda a n
X0X1.21.0X16.18.5.XX11.
Be i a n j a M a k a n a n d a n
ta ntfi
fii\ n nn
ttt mn
nnft nn
Minuman
•*
2 . 0 1 . 1 / 1 . 0 1 . 1 6 . 1 S. S/ . 2 . 1 1 J3 6 .
Bd a n j a m a k a n a n d a n
3 8 .0 7 0 .0 0 0 ,0 0
3 8 .0 7 0 .0 0 0 ,0 0
m i n u m a n pe se rt a
Be l a n j a P e r j a l a n a n Di na s
*
2 . 0 1 . 1 / 1 . 0 1 . 1 6 . 1 S. 5 / / . 1 5 . D1 .
Bd a n j a pe rj a l a na n di na s
116.425.000.00
2 8 .6 6 5 .0 0 0 ,0 0
115.950.000,00
r475 000.00)
^ m ^ F^ F • y
\ t o#
tn
Ai\
zyxwvutrponmlkjihgfedcaZYXWVUTSRQPONMLKJIHGFDCA
zytrqonmlkjihfeaYXWVUTPONMLKJIHFECBA
zyxwvutrqponmlkjihgfedcbaZXWVUTSRPONMLKJIHFDC
^ FF^ F ^ F ^ Fg ^ F ^ F
2 8 .5 5 5 .0 0 0 ,0 0
JFV FFV/ W^
(1 1 0 . 0 0 0 , 0 0
(0 , 3 8 ) Sisa Da na Ada d l Ka sda
da l a m da e ra h
2 .0 1 .1 / 1 .0 1 .1 6 .1 S.5 / / .I 5 .0 2 .
Bd a n j a pe r j a t a na n di na s
£ t en f vm
ATI
e t ne-UUU,UU
nrvi n n
u-JV/
/ 7 C C
f mn t v\
(3 6 5 .0 0 0 ,0 0
(5 , 4 0 ) Stsa Da na Ad a d l Ka sda
l ua r d a e r a h
Bd a n j a
2 . 0 1 1 2 1 OX l f i 1 8 5 2 .2 .2 3
Tr a nspo r t a sI
Be l a n j a Ba r a n g y a n g
04
nnn nnn
n A
81* OOO.Ouu,uO
800.000,00
A«
A A A A A A A A
AAA
AAA
AA
*
a k a n dise ra hk a n kepada
M a s y a r a k a t / P I h a k Ke t i ga
2 .0 1 .1 / 1 .0 1 .1 6 .1 8 .5 / 7 .7 3 .0 1 .
anfi n n n nn
Be i a nj a Ba ra ng y a n g a k a n
d i se r a h k a n k e p a d a
M a sya ra k a t
X0i.l.21.01.16/ X
•
60.000.000,00
59.863.200,00
B E U N JA P EGAW AI
8.400.000,00
8.400.000,00
H o n o r a r i u m PNS
8.400.000,00
8X00.000,00
P EN YUSUN AN D AN
(1 3 6 / 0 0 ,0 0 ]
(0 ,2 3 )
A N A U S A D ATA P A N GA N
2 . 0 1 . 1 . 2 1 . 0 1 . 1 6 / X 9 -Z . 1 . 0 1 ,
•
T
Ha/ aman:
/ R P OR t M R AR AH SA
SKPO l l R " f l , l ;
1
2
1
_
-7
7
1017
(da l a m r upi a h )
BER TAM BAH / f BER K U R AN G)
JU M U H ( R p . )
UR AI AN
KOD E R E K E N I N G
AN GGAR AN
RUUSASI
Rp.
%
4
5
6
S E TE U H
P EN JELASAN
flfe •flFq A • eflrtfl
P ER UBAH AN
tt
1
q
2
Ho n o r a r f um PanlUa
2 . 0 1 . U1 . 0 1 . 1 6 . 3 X S/ . 1 / 1 X 1 .
3
9
S. 4 0 0 . 0 0 0 , 0 0
8 .4 8 0 .0 0 0 ,0 0
5 X6 0 0 .0 0 0 ,0 0
51.463.200,00
( 136/ 00,00)
( 0 ,2 7 )
3 .7 5 9 .0 0 0 ,0 0
3.757.200,00
( 1.800,00)
( 0 ,0 5 )
3 .7 5 7 .2 0 0 ,0 0
(1 .8 0 0 ,0 0
Pe la ksa na Ke gi a t a n
2.01.1.21.01.16/ X5.XX
B E I A N JA B AR AN G D A N
JASA
2.0X1.21.0X16/ X5.XX01.
Be l a n j a Ba h a n P a k a l
Ha bt s K a n t o r
3 .7 5 9 .0 0 0 ,0 0
Be l a nj a a l a t t uf i s k a n t o r
2 ..p Ll , 2 U0 X J. 6 zyxwvutsrqponmlkjihgfedcbaZYXWVUTSRQPONMLKJIHGFEDCBA
* 3 2 ,5 .2 / .p l , (I X . . . . .
2.01.X2i .01.16/ X5.XX06.
Be l a n j a Ce t a k d a n
4 0 5 .0 0 0 ,0 0
4 0 5 .0 0 0 ,0 0
-
(0 , 0 5 ) Sisa Da na Ad a d l Ka sda
Pe ngga nda a n
fa
Be l a nj a Pe ngga nda a n
2.01.1.21.0 X 1 6 / X 5 . X X 1 1 .
Be t a n j a M a k a n a n d a n
-
4 0 5 .0 0 0 ,0 0
4 0 5 .0 0 0 ,0 0
3 X5 6 .0 0 0 ,0 0
3.456.000,00
3 .4 5 6 .0 0 0 ,0 0
3 .4 5 6 .0 0 0 ,0 0
4 3 .9 8 0 .0 0 0 ,0 0
43.845.000,00
( 135.000,00:
37/ 0 0 .0 0 0 ,0 0
3 7 .1 9 5 .0 0 0 ,0 0
(s.Doo,oo:
(0 , 0 1 ) Sisa Da n a Ad a d I Ka s d a
6 .7 8 0 .0 0 0 ,0 0
6 ,6 5 0 .0 0 0 ,0 0
(1 3 0 .0 0 0 ,0 0 )
(1 , 9 2 ) Sisa Da na Ad a d l Ka sda
100.000.000,00
99.574.000,00
( 426.000,00)
13.200.000,00
13.200.000,00
8/ 00.000,00
8.800.000,00
8 .8 0 0 .0 0 0 ,0 0
8 .8 0 0 .0 0 0 ,0 0
4 .4 0 0 .0 0 0 ,0 0
4 .4 0 0 .0 0 0 ,0 0
Minuman
Be l a nj a m a k a n a n d a n
2 .0 1 .1 .2 1 .0 1 .1 6 .3 2 .S .2 .Z.1 1 .0 X
minuma n ra pa t
2.01,1.21.01.16/ X5.XX15.
Be l a n j a P e r j a l a n a n D i n a s
Be l a nj a p e r j a l a n a n d i n a s
2 . 0 1 . 1 / I . ai . l 6 . 3 2 . 5 . 2 / . 1 S. 0 1 .
( 0 ,3 1 )
da l a m da e ra h
Be la nja pe rj a l a na n di na s
2 . 0 1 . 1 / 1 . 0 1 . 1 6 . 3 2 . S .2 / .1 5 . 0 X
hj a r d a e r a h
r t f l A f t 1 A r A r l AE l Ar i An Ar f
X0X1/ 1.0X16.33.
( 0 ,4 3 )
P A N GA N
^0
0
fa
^0 _0
^0 fa fa Y ^fe irt
fafa
fa
nn
flpjia Dr r ^ Au r a r
DELAn J A r Eu A W A f t
Ho no ra ri um PNS
2 . 0 1 . 1 / 1 . 0 1 . 1 6 . 3 3 .5 .2 . 1 . 0 1 . 0 1 .
Ho n o r a r i um PanlUa
Pe la ksa na Ke gi a t a n
2 . 0 XL2 1 . 0 Ll « / 3 / . 2 , 1 . 0 2 .
Honora rium N o n PNS
P*h-*F ROOnniMASt
SKPOPEKf i ARAf i SA
'SKPO l ERHAj T;
Z
Hal aman : 8
(d a l a m r u p i a h )
B ER TAM B AH / f B ER K U R AN Gl
JU M L A H ( R p . }
AN f ^CAR AM
URAUN
K O O E R EKEN I N G
P EN JELAS AN
"A
R EALI SASI
Rp.
zyxwvutsrqponmlkjihgfedcbaZYXWVUTSRQPONMLKJIHGFEDCBA
/ \ l 1 U Wt t lUt t l*
SETELAH
P ER U B AH AN
3
2
1
4
'
5
rt
7
6
4.400.000,00
zyxwvutsrqponmlkjihgfedcbaZYXWVUTSRQPONMLKJIHFEDCBA
zyxwvutsrponmlkjihgfedcbaZYXWVUTSRQPOMLKJIHFDCBA
4.400.000,00
nUnnnpraF
u r i u r f i r i Uiiim
J r i Toiraam
I c l l a i j a nAnil/
l l i i / zyxwvutsrqponmlkjihgfedcbaZYXWVUTSRQPONMLKJIHGFEDCBA
t o t o —r t t o Mf if e• M r t o t o rt t o f l f if et o t o f l
2.01.1.21.01.16.33 .5.2.1.02.01.
to fltfl fl tofl flfefl fl rt toto to to
X0 XX2 X.0 1 .1 6 / 3 .S.XX
I nst r uk t ur /
Na m sum be r
n p t A N I A RAP ANr ? H AM
86.800.000,00
86/ 74.000,00
(4 2 6 .0 0 0 ,0 0
(0 ,4 9 )
1X460.000,00
11X59.000,00
(1 .0 0 0 ,0 0
(0 ,0 1 )
JASA
X01.1.21.01.16.33.5.XX0X
2 01.1.21 01 1 6 3 3 5 2 / 01 0 1 .
2.0 1 .1.2 1 .0 1 .1 6 .3 3 .5.2.2.0 1 .1 1 .
Df al t t f af m
D t t l . 0 0
Dt t l .t t 1
ue i a nj a Da na n r aKai
Ha bis Ka nt or
Be l a nj a a l a t tuHs k a nt o r
Be l a nj a
10.460 .000,00
10.459 .000,00
1.000.000,00
1.000.000,00
(1.000,00'
(0,01)
Sisa Da na Ada d i Ka sda
•
Dok ume nt a si/ De k ora si
2.01.1.21.01.16.33.5.XX06.
6.030.000,00
B e l a n j a Ce t a k d a n
6.030.000,00
-
•
-
-
Pe ngga nda a n
2 01
1
21
0 1 16
33 5 2 2 0 6 01
2 , 0 I . U 1 X 1 J6 .33.S,2,2..06.(I2......
Be la nja ce t a k
2.000.000,00
2.000.000,00
Be l a nj a Pe ngga nda a n
4.030.000,00
4.030.000,00
zytrqonmlkjihfeaYXWVUTPONMLKJIHFECBA
ipcJanja n a i M i n d i i
Fx fife fl fl ^ fe fl flfe fl fl ^ fe ^ fe ^ fl ^ fa ^ fe fl fl
udii
8.910.000,00
8.790.000,00
(1 2 0 .0 0 0 ,0 0 )
(X3 5 )
X0 1 .1.2 1 .0 X1 6 .3 3 .5 .XX1 X
7
f \* 4 q . 0
. 4 c q q c q q 4 4
n c
2.OI.I .2I.OI .I6.33.5.2/ .II .O0.
R p b t r i i A n T A l f A r i A n H^n
D C K i i I j a l u a n a i IQI I u
8.910.000,00
8.790 .000,00
(120.000,00)
(1,35)
m
^j