Organisasi
Program
Kegiatan
Waktu Pelaksanaan
Lokasi Kegiatan
: Mbay
Sumber Dana
: DAU
Indikator & Tolak Ukur Kinerja Belanja Langsung
Indikator
Capaian Program
Masukan
Dana
Keluaran
Hasil
Terciptanya Dokumen Tatanan Tranportasi Lokal (Tatralok- darat,laut dan udara) yang berkualitas
: Kabupaten Nagekeo
Rincian Dokumen Pelaksanaan Anggaran Belanja Langsung
Menurut Program dan Per Kegiatan Satuan Kerja Perangkat Daerah
Kode Rekening
Uraian
Sebelum Perubahan
Rincian Penghitungan
Vol
Sat
ok
ok
ok
- HVS 70 gr
rim
- Catridge
bh
- Refill Ink
bh
bh
- Bolpoin Nipon
bh
- Hekter Sedang
bh
- Spidol Besar
bh
bh
kali
kali
1000
lbr
1500
lbr
1200
lbr
600
lbr
- SK Kontrak 500 x 7
3500
lbr
1
5
5
5
5
2
2
2
2
BELANJA LANGSUNG
1
1
1
01
01
01
BELANJA PEGAWAI
Honorarium PNS
02 Honorarium Tim Pengadaan Barang dan Jasa
5
5
5
5
5
5
5
2
2
2
2
2
2
2
2
2
2
2
2
2
2
01
01
03
03
06
06
Kode Rekening
Uraian
Sebelum Perubahan
Rincian Penghitungan
Vol
Sat
80
bh
60
ok
60
ok
OH
OH
OH
OH
OT
OH
OH
OH
OT
pkt
06
5
5
2
2
2
2
11
11
03 Belanja Penjilidan
- Jilid Dokumen
15
15
Ibukota Propinsi
21
21
Mbay, 04 Janu
Triwulan I
Rp
Triwulan II
Rp
414,810,000
Triwulan III
Rp
435,435,000
Triwulan IV
Jumlah
Rp
Rp
Mengesah
36,075,000
886,320,000
Pone Florentinus
NIP. 19610321 19
Tim Anggaran Pemerintah Daerah
No
NIP
Jabatan
Nama
Ketua
Wakil Ketua
Sekretaris
DPA-SKPD
2.2.1
Target Kinerja
100%
886,320,000
1 Paket
100%
gsung
at Daerah
Sebelum Perubahan
Jumlah (Rp)
Rincian Penghitungan
Setelah Perubahan
Realisasi
Saldo
Harga Sat
5
6=(3x5)
Rincian Penghitungan
Volume
Satuan
Harga Satuan
10
11
886,320,000
2,850,000
2,850,000
1,600,000
350,000
350,000
ok
350,000
250,000
1,250,000
ok
250,000
ok
250,000
1,250,000
250,000
1,250,000
883,470,000
43,425,000
840,045,000
720,000
720,000
49,500
99,000
rim
49,500
400,000
400,000
bh
400,000
27,500
82,500
bh
27,500
10,500
21,000
bh
10,500
25,000
25,000
bh
25,000
44,500
44,500
bh
44,500
12,500
37,500
bh
12,500
10,500
10,500
bh
10,500
12,500,000
12,500,000
2,500,000
2,500,000
kali
2,500,000
10,000,000
10,000,000
kali
10,000,000
2,500,000
2,100,000
250
250,000
1000
lbr
250
###
375,000
1500
lbr
250
###
300,000
1200
lbr
250
500
300,000
600
lbr
500
250
875,000
3500
lbr
250
Sebelum Perubahan
Jumlah (Rp)
Rincian Penghitungan
Setelah Perubahan
Realisasi
Saldo
Harga Sat
5
6=(3x5)
Rincian Penghitungan
Volume
Satuan
Harga Satuan
10
11
80
bh
400,000
5,000
400,000
1,500,000
5,000
1,500,000
5,000
300,000
60
ok
5,000
20,000
1,200,000
60
ok
20,000
10
30
50
50
180
OH
OH
OH
OH
OH
300,000
290,000
200,000
150,000
120,000
10
10
10
10
OH
OH
OH
OH
300,000
290,000
200,000
150,000
66,250,000
66,250,000
51,750,000
1,300,000
9,100,000
OH
1,300,000
1,200,000
8,400,000
OH
1,200,000
1,100,000
7,700,000
OH
1,100,000
650,000
4,550,000
OH
650,000
5,500,000
22,000,000
OT
5,500,000
14,500,000
650,000
3,250,000
OH
650,000
550,000
2,750,000
OH
550,000
500,000
2,500,000
OH
500,000
2,000,000
6,000,000
OT
2,000,000
pkt
800,000,000
800,000,000
800,000,000
800,000,000
800,000,000
886,320,000
Tanda Tangan
Setelah Perubahan
Bertambah/(Berkurang)
Jumlah
(Rp)
(Rp)
12=9x11
13=12-6
13
886,320,000
2,850,000
2,850,000
1,600,000
350,000
Triw. I
-
1,250,000
1,250,000
1,250,000
883,470,000
720,000
720,000
99,000
400,000
82,500
21,000
25,000
44,500
37,500
10,500
12,500,000
12,500,000
2,500,000
10,000,000
2,500,000
2,100,000
250,000
375,000
300,000
300,000
875,000
Setelah Perubahan
Bertambah/(Berkurang)
Jumlah
(Rp)
(Rp)
12=9x11
13=12-6
13
400,000
400,000
1,500,000
1,500,000
300,000
1,200,000
66,250,000
--
--
--
51,750,000
9,100,000
8,400,000
7,700,000
4,550,000
22,000,000
60,200,000
300,000
290,000
200,000
150,000
120,000
300,000
290,000
200,000
150,000
66,250,000
3,000,000
8,700,000
10,000,000
7,500,000
21,600,000
3,000,000
2,900,000
2,000,000
1,500,000
14,500,000
3,250,000
2,750,000
2,500,000
6,000,000
800,000,000
800,000,000
800,000,000
886,320,000
Triw. III
Triw. IV
Total
350,000
350,000
1,250,000
1,250,000
5
-
1,250,000
-
5
-
1,250,000
-
1.00
49,500
49,500
99,000
0.50
200,000
200,000
400,000
1.50
41,250
41,250
82,500
1.00
10,500
10,500
21,000
0.50
12,500
12,500
25,000
0.50
22,250
22,250
44,500
1.50
18,750
18,750
37,500
0.50
5,250
5,250
10,500
1.00
2,500,000
2,500,000
1.00
10,000,000
10,000,000
500.00
125,000
500
125,000
1,000
250,000
750.00
187,500
750
187,500
1,500
375,000
600.00
150,000
600
150,000
1,200
300,000
200.00
100,000
200
100,000
200
100,000
600
300,000
1,750.00
437,500
1,750
437,500
3,500
875,000
40.00
200,000
30.00
150,000
30.00-
600,000-
200,000
80
400,000
30
150,000
60
300,000
30
-
600,000-
--
--
60-
1,200,000-
4,550,000
4,550,000
9,100,000
4,200,000
4,200,000
8,400,000
3,850,000
3,850,000
7,700,000
2,275,000
2,275,000
4,550,000
11,000,000
11,000,000
22,000,000
1,625,000
1,625,000
3,250,000
1,375,000
1,375,000
2,750,000
1,250,000
1,250,000
2,500,000
3,000,000
3,000,000
6,000,000
0.50
400,000,000
400,000,000
800,000,000
3,910
414,810,000
3,933
435,435,000
236
36,075,000
8,078
886,320,000
40
Organisasi
Program
Kegiatan
Lokasi Kegiatan
Seb
Kode Rekening
Uraian
Volume
Satuan
ok
ok
ok
1 01
1 01
Rincian Penghitu
BELANJA LANGSUNG
BELANJA PEGAWAI
Honorarium PNS
02
1 01
05
2 01
2 01
01
2 06
2 06
- HVS 70 gr
rim
dos
dos
- Boolpoint Batik
bh
bh
bh
- Refill Ink
bh
- Prakualifikasi
1000
lbr
- Dokumen Lelang
1500
lbr
- RKS
1300
lbr
800
lbr
3000
lbr
20
bh
30
ok
30
ok
oh
oh
Belanja Penggandaan
DAU (untuk studi AMDAL UKL-UPL)
FC Dokumen Tender
- Gambar
- SK Kontrak
5
2 06
03
Belanja Penjilidan
DAU (untuk studi AMDAL UKL-UPL)
- Jilid dokumen
11
11 02
5
5
2
2
2
2
15
15
Seb
Kode Rekening
Uraian
2
- Eselon III/b 1 org : 3 kali x 2 hari
Rincian Penghitu
Volume
Satuan
oh
10
oh
20
oh
20
oh
Seb
Kode Rekening
Uraian
5
5
2
2
2
2
15 02
21
21 02
Rincian Penghitu
Volume
Satuan
10
2
2
2
oh
ok
ok
oh
10
2
2
oh
ok
ok
paket
2.2.1
Target Kinerja
100%
1 Paket
Sebelum Perubahan
enghitungan
Jumlah
Harga Satuan
(Rp)
6=3x5
1,250,000
1,250,000
475,000
2,375,000
520,000
2,600,000
54,000
162,000
36,000
36,000
24,000
24,000
8,000
40,000
295,000
590,000
343,000
686,000
27,800
166,800
250
250,000
250
375,000
250
325,000
500
400,000
250
750,000
10,000
200,000
10,000
300,000
30,000
900,000
380,000
760,000
340,000
680,000
Sebelum Perubahan
enghitungan
Jumlah
Harga Satuan
(Rp)
6=3x5
320,000
1,920,000
260,000
2,600,000
230,000
4,600,000
220,000
4,400,000
Sebelum Perubahan
enghitungan
Jumlah
Harga Satuan
(Rp)
6=3x5
1,570,000
400,000
2,000,000
300,000
15,700,000
800,000
4,000,000
600,000
1,390,000
2,000,000
300,000
13,900,000
4,000,000
600,000
450,000,000
430,000,000
495,989,800