Urusan Pemerintah : 2:05 Urusan Wajib Bukan Pelayanan Dasar Lingkungan Hidup
Honorairum Tim Ahli Penyusunan Rencana Perlindungan dan Pengelolaan Lingkungan Hidup (RPPLH) 81,000,000
Honorairum Tim Ahli (6 orangx6 bln) 54 ob 1,500,000 81,000,000 - -
Belanja perjalan dinas luar daerah eselon III ke Jakarta Via Medan Penyusunana RPPLH 31,422,000
- Uang makan (1 org x 2 kali x 5 hari) 10 oh 275,000 2,750,000 10 oh
- Uang Saku (1 org x 2 kali x 5 hari) 10 oh 300,000 3,000,000 10 oh
- Uang Transportasi Lokal (1 org x 2 kali x 5 hari) 10 oh 750,000 7,500,000 10 oh
- Uang Penginapan (1 org x 2 kali x 4 mlm) 8 om 800,000 6,400,000 8 om
- Transportasi Sinabang - Jakarta (1 org x 2 kali)PP 2 ok 5,300,000 10,600,000 2 ok
- Angkutan Bandara Lasikin (1 org x 2 kali x 2 kali PP) 4 ok 123,000 492,000 4 ok
- Angkutan Bandara Soeta (1 org x 2 kali x 2 kali PP) 4 oh 170,000 680,000 4 oh
Belanja perjalan dinas luar daerah eselon V ke Banda Aceh Via Medan Penyusunan RPPLH 8,322,000
- Uang makan (1 org x 1 kali x 4 hari) 4 oh 225,000 900,000 4 oh
- Uang Saku (1 org x 1 kali x 4 hari) 4 oh 250,000 1,000,000 4 oh
- Uang Transportasi Lokal (1 org x 1 kali x 4 hari) 4 oh 300,000 1,200,000 4 oh
- Uang Penginapan (1 org x 1 kali x 3 mlm) 3 om 410,000 1,230,000 3 om
- Transportasi Sinabang - BNA(1 org x 1 kali)PP 1 ok 3,500,000 3,500,000 1 ok
- Angkutan Bandara Lasikin (1 org x 1 kali x 2 kali PP) 2 ok 123,000 246,000 2 ok
- Angkutan Bandara Soeta (1 org x 1 kali x 2 kali PP) 2 oh 123,000 246,000 2 oh
Belanja perjalan dinas luar daerah Tenaga Ahli Penyusunan RPPLH 39,780,000
- Uang makan (6 org x 1 kali x 4 hari) 24 oh 225,000 5,400,000 24 oh
- Uang Saku (6 org x 1 kali x 4 hari) 24 oh 250,000 6,000,000 24 oh
- Uang Penginapan (6 org x 1 kali x 3 mlm) 18 om 410,000 7,380,000 18 om
- Transportasi BNA - Sinabang(1 org x 1 kali)PP 6 ok 3,500,000 21,000,000 6 ok
anja Langsung
TARGET KINERJA
SEBELUM PERUBAHAN SETELAH PERUBAHAN
350,000,000 275,091,446
RINCIAN PERHITUNGAN
JUMLAH
(Rp) %
JUMLAH
(Rp) %
Harga
Satuan (Rp)
9 10=7x9 11 12
77,480,000 (77,588,750)
-
77,480,000 (77,588,750)
66,500,000 (53,050,000) -
- (36,550,000)
- - (7,200,000)
- - (6,600,000)
- - (22,750,000)
47,100,000 47,100,000
1,200,000 7,200,000 7,200,000
1,000,000 6,000,000 6,000,000
900,000 5,400,000 5,400,000
750,000 4,500,000 4,500,000
500,000 24,000,000 24,000,000
- (81,000,000)
- - (81,000,000)
17,400,000 17,400,000
500,000 3,000,000 3,000,000
400,000 14,400,000 14,400,000
4,680,000 (26,538,750)
468,000 4,680,000 (26,538,750)
6,300,000 -
6,300,000 -
350,000 6,300,000 -
197,611,446 77,588,750
-
6,400,446 -
6,400,446 -
2,888,493
66,126 462,882 -
23,100 277,200 -
3,500 38,500 -
15,000 60,000 -
10,000 20,000 -
18,000 180,000 -
75,000 225,000 -
75,000 225,000 -
300,000 600,000 -
300,000 600,000 -
66,637 199,911 -
3,511,953 -
66,637 799,644 -
66,123 528,984 -
23,100 531,300 -
22,000 110,000 -
23,861 596,525 -
11,500 57,500 -
98,500 394,000 -
98,500 394,000 -
40,000 40,000 -
20,000 60,000 -
69,100,000
68,000,000 68,000,000
68,000,000 68,000,000
10,000,000 30,000,000 30,000,000
8,000,000 24,000,000 24,000,000
7,000,000 14,000,000 14,000,000
1,100,000 550,000
1,100,000 550,000
275,000 1,100,000 550,000
4,373,000 1,141,750
2,400,000 1,000,000
1,200,000 -
200,000 1,200,000 -
1,200,000 1,000,000
200,000 1,200,000 1,000,000
1,973,000 141,750
689,500 -
250 689,500 -
1,283,500 141,750
250 1,283,500 141,750
7,920,000 -
7,920,000 -
7,920,000 -
30,000 5,400,000 -
6,000 1,080,000 -
8,000 1,440,000 -
109,818,000 7,897,000
20,322,000 7,897,000
20,322,000 7,897,000
400,000 2,400,000 -
275,000 1,650,000 550,000
275,000 1,650,000 -
425,000 2,550,000 -
450,000 2,700,000 (900,000)
225,000 1,350,000 225,000
275,000 1,650,000 1,650,000
225,000 1,350,000 1,350,000
387,000 2,322,000 2,322,000
450,000 2,700,000 2,700,000
-
89,496,000 -
9,972,000 - 49,716,000.00
275,000 1,100,000 -
300,000 1,200,000 -
350,000 1,400,000 - 36,000,000.00
760,000 2,280,000 - 13,716,000.00
3,500,000 3,500,000 -
123,000 246,000 -
123,000 246,000 -
31,422,000 -
275,000 2,750,000 -
300,000 3,000,000 -
750,000 7,500,000 -
800,000 6,400,000 -
5,300,000 10,600,000 -
123,000 492,000 -
170,000 680,000 -
8,322,000 -
225,000 900,000 -
250,000 1,000,000 -
300,000 1,200,000 -
410,000 1,230,000 -
3,500,000 3,500,000 -
123,000 246,000 -
123,000 246,000 -
39,780,000 -
225,000 5,400,000 -
250,000 6,000,000 -
410,000 7,380,000 -
3,500,000 21,000,000 -
- (74,908,554)
- (74,908,554)
- (74,908,554)
- - (74,908,554)
275,091,446
Kabupaten Simeulue, 25 Juni 2019
NOMO
RENCANA KERJA DAN ANGGARAN
SATUAN KERJA PERANGKAT DAERAH
PEMERINTAH KABUPATEN SIMEULUE
TAHUN ANGGARAN 2019
Urusan Pemerintah : 3:04 Urusan Wajib Bukan Pelayanan Dasar Lingkungan Hidup
Belanja perjalan dinas luar daerah eselon IV Jakarta Via Medan 23,302,000
- Uang saku (1 org x 2 kali x 5 hari) 10 oh 275,000 2,750,000 10 oh
- Uang makan (1 org x 2 kali x 5 hari) 10 oh 250,000 2,500,000 10 oh
- Uang Transportasi Lokal (1 org x 2 kali x 5 hari) 10 oh 300,000 3,000,000 10 oh
- Uang Penginapan (1 org x 2 kali x 4 mlm) 8 om 410,000 3,280,000 8 om
- Transportasi Sinabang - Jkt (1 org x 2 kali)PP 2 ok 5,300,000 10,600,000 2 ok
- Angkutan Bandara Lasikin (1 org x 1 kali x 2 kali PP) 4 ok 123,000 492,000 4 ok
- Angkutan Bandara Soeta (1 org x 1 kali x 2 kali PP) 4 oh 170,000 680,000 4 oh
Belanja perjalan dinas luar daerah eselon III Banda Aceh Via Medan 9,972,000
- Uang makan (1 org x 1 kali x 4 hari) 4 oh 275,000 1,100,000 8 oh
- Uang saku (1 org x 1 kali x 4 hari) 4 oh 300,000 1,200,000 8 oh
- Uang Transportasi Lokal (1 org x 1 kali x 4 hari) 4 oh 350,000 1,400,000 8 oh
- Uang Penginapan (1 org x 1 kali x 3 mlm) 3 om 760,000 2,280,000 6 om
- Transportasi Sinabang - Jkt (1 org x 1 kali)PP 1 ok 3,500,000 3,500,000 2 ok
- Angkutan Bandara Lasikin (1 org x 1 kali x 2 kali PP) 2 ok 123,000 246,000 4 ok
- Angkutan Bandara SI (1 org x 1 kali x 2 kali PP) 2 oh 123,000 246,000 4 oh
5 2 3 Belanja Modal
5 2 3 Belanjna modal pengadaaan peralatan komputer
5 2 2 Pengadaan
modal pengadaaan
laptop laptop 1 unit
-
JUMLAH BELANJA LANGSUNG 200,000,000
Kabupaten Sime
Rencana Pendapatan Dana Per Triwulan
Triwulan I Rp
Triwulan II Rp
Triwulan III Rp
Triwulan IV Rp
Jumlah Rp
NOMOR RKAP SKPD FORMULIR
RKAP SKPD
221
MEULUE
9
ja Langsung
TARGET KINERJA
SEBELUM PERUBAHAN SETELAH PERUBAHAN
200,000,000 274,908,553
RINCIAN PERHITUNGAN
JUMLAH
(Rp) %
JUMLAH
(Rp) %
Harga
Satuan (Rp)
9 10=7x9 11 12
274,908,553 74,908,553
-
274,908,553 74,908,553
16,793,750 14,731,250
-
16,793,750 14,731,250
13,700,000 13,700,000
12,700,000 12,700,000
1,200,000 2,400,000 2,400,000
1,000,000 2,000,000 2,000,000
900,000 1,800,000 1,800,000
750,000 1,500,000 1,500,000
500,000 5,000,000 5,000,000
3,093,750 1,031,250
343,750 3,093,750 1,031,250
247,614,803 49,677,303
-
111,871,303 1,871,303
1,871,303 1,871,303
1,871,303
66,073 264,292 264,292
23,100 138,600 138,600
3,500 38,500 38,500
18,000 180,000 180,000
75,000 225,000 225,000
75,000 225,000 225,000
300,000 300,000 300,000
300,000 300,000 300,000
66,637 199,911 199,911
110,000,000 -
50,000,000 -
25,000,000 50,000,000 -
60,000,000 -
60,000,000 60,000,000 -
2,741,500 284,000
1,250,000 -
1,250,000 -
250,000 1,250,000 -
1,491,500 284,000
1,491,500 284,000
250 1,491,500 284,000
2,900,000 -
2,900,000 -
2,900,000 -
30,000 1,500,000 -
6,000 600,000 -
8,000 800,000 -
80,102,000 19,972,000
10,000,000 10,000,000
10,000,000 10,000,000
275,000 5,500,000 5,500,000
225,000 4,500,000 4,500,000
-
70,102,000 9,972,000
26,856,000 -
650,000 6,500,000 -
275,000 2,750,000 -
760,000 6,080,000 -
5,300,000 10,600,000 -
123,000 246,000 -
170,000 680,000 -
23,302,000 -
275,000 2,750,000 -
250,000 2,500,000 -
300,000 3,000,000 -
410,000 3,280,000 -
5,300,000 10,600,000 -
123,000 492,000 -
170,000 680,000 -
19,944,000 9,972,000
275,000 2,200,000 1,100,000
300,000 2,400,000 1,200,000
350,000 2,800,000 1,400,000
760,000 4,560,000 2,280,000
3,500,000 7,000,000 3,500,000
123,000 492,000 246,000
123,000 492,000 246,000
50,000,000
50,000,000 27,550,000
50,000,000 27,550,000
50,000,000 50,000,000 27,550,000
10,500,000 10,500,000
10,500,000 10,500,000
10,500,000 10,500,000 10,500,000
274,908,553 74,908,554.00
0.00
RENCANA KERJA PANITIA KEMITRAAN
PROGRAM PAMSIMAS III TAHUN 2017/2018
Kabupaten : Simeulue
Provinsi : Aceh
KEGIATAN KOORDINASI
Keterangan
Time Scedule Rencana
18
Rahmat Kahar, ST
Nip. 19770120 200604 1 001
NOMO
RENCANA KERJA DAN ANGGARAN
SATUAN KERJA PERANGKAT DAERAH
PEMERINTAH KABUPATEN SIMEULUE
TAHUN ANGGARAN 2019
Urusan Pemerintah : 3:04 Urusan Wajib Bukan Pelayanan Dasar Lingkungan Hidup
Belanja perjalan dinas luar daerah eselon IV Jakarta Via Medan 23,302,000
- Uang saku (1 org x 2 kali x 5 hari) 10 oh 275,000 2,750,000 10 oh
- Uang makan (1 org x 2 kali x 5 hari) 10 oh 250,000 2,500,000 10 oh
- Uang Transportasi Lokal (1 org x 2 kali x 5 hari) 10 oh 300,000 3,000,000 10 oh
- Uang Penginapan (1 org x 2 kali x 4 mlm) 8 om 410,000 3,280,000 8 om
- Transportasi Sinabang - Jkt (1 org x 2 kali)PP 2 ok 5,300,000 10,600,000 2 ok
- Angkutan Bandara Lasikin (1 org x 1 kali x 2 kali PP) 4 ok 123,000 492,000 4 ok
- Angkutan Bandara Soeta (1 org x 1 kali x 2 kali PP) 4 oh 170,000 680,000 4 oh
Belanja perjalan dinas luar daerah eselon III Banda Aceh Via Medan 9,972,000
- Uang makan (1 org x 1 kali x 4 hari) 4 oh 275,000 1,100,000 8 oh
- Uang saku (1 org x 1 kali x 4 hari) 4 oh 300,000 1,200,000 8 oh
- Uang Transportasi Lokal (1 org x 1 kali x 4 hari) 4 oh 350,000 1,400,000 8 oh
- Uang Penginapan (1 org x 1 kali x 3 mlm) 3 om 760,000 2,280,000 6 om
- Transportasi Sinabang - Jkt (1 org x 1 kali)PP 1 ok 3,500,000 3,500,000 2 ok
- Angkutan Bandara Lasikin (1 org x 1 kali x 2 kali PP) 2 ok 123,000 246,000 4 ok
- Angkutan Bandara SI (1 org x 1 kali x 2 kali PP) 2 oh 123,000 246,000 4 oh
Kabupaten Sime
Rencana Pendapatan Dana Per Triwulan
Triwulan I Rp
Triwulan II Rp
Triwulan III Rp
Triwulan IV Rp
Jumlah Rp
NOMOR RKAP SKPD FORMULIR
RKAP SKPD
221
MEULUE
9
ja Langsung
TARGET KINERJA
SEBELUM PERUBAHAN SETELAH PERUBAHAN
200,000,000 274,908,553
RINCIAN PERHITUNGAN
JUMLAH
(Rp) %
JUMLAH
(Rp) %
Harga
Satuan (Rp)
9 10=7x9 11 12
274,908,553 74,908,553
-
274,908,553 74,908,553
16,793,750 14,731,250
-
16,793,750 14,731,250
13,700,000 13,700,000
12,700,000 12,700,000
1,200,000 2,400,000 2,400,000
1,000,000 2,000,000 2,000,000
900,000 1,800,000 1,800,000
750,000 1,500,000 1,500,000
500,000 5,000,000 5,000,000
3,093,750 1,031,250
343,750 3,093,750 1,031,250
258,114,803 60,177,303
-
119,871,303 9,871,303
1,871,303 1,871,303
1,871,303
66,073 264,292 264,292
23,100 138,600 138,600
3,500 38,500 38,500
18,000 180,000 180,000
75,000 225,000 225,000
75,000 225,000 225,000
300,000 300,000 300,000
300,000 300,000 300,000
66,637 199,911 199,911
118,000,000 8,000,000
50,000,000 -
25,000,000 50,000,000 -
60,000,000 -
60,000,000 60,000,000 -
4,000,000 8,000,000 8,000,000
2,741,500 284,000
1,250,000 -
1,250,000 -
250,000 1,250,000 -
1,491,500 284,000
1,491,500 284,000
250 1,491,500 284,000
2,900,000 -
2,900,000 -
2,900,000 -
30,000 1,500,000 -
6,000 600,000 -
8,000 800,000 -
82,602,000 22,472,000
12,500,000 12,500,000
12,500,000 12,500,000
275,000 6,875,000 6,875,000
225,000 5,625,000 5,625,000
-
70,102,000 9,972,000
26,856,000 -
650,000 6,500,000 -
275,000 2,750,000 -
760,000 6,080,000 -
5,300,000 10,600,000 -
123,000 246,000 -
170,000 680,000 -
23,302,000 -
275,000 2,750,000 -
250,000 2,500,000 -
300,000 3,000,000 -
410,000 3,280,000 -
5,300,000 10,600,000 -
123,000 492,000 -
170,000 680,000 -
19,944,000 9,972,000
275,000 2,200,000 1,100,000
300,000 2,400,000 1,200,000
350,000 2,800,000 1,400,000
760,000 4,560,000 2,280,000
3,500,000 7,000,000 3,500,000
123,000 492,000 246,000
123,000 492,000 246,000
50,000,000
50,000,000 27,550,000
50,000,000 27,550,000
50,000,000 50,000,000 27,550,000
274,908,553 74,908,554.00
0.00