1 2
5 BELANJA 228,200,000 232,575,000 (4,375,000)
5 2 BELANJA LANGSUNG 228,200,000 232,575,000 (4,375,000)
5 2 1 BELANJA PEGAWAI 9,000,000 9,000,000
5 2 1 01 Honorarium Penanggung Jawab Pengelola Keuangan 9,000,000 9,000,000 -
Honorarium KPA 12 bln 275,000 3,300,000 12 bln 275,000 3,300,000 -
Honorarium PPTK 12 bln 250,000 3,000,000 12 bln 250,000 3,000,000 -
Honorarium Staff Admin 12 bln 225,000 2,700,000 12 bln 225,000 2,700,000 -
5 2 2 BELANJA BARANG DAN JASA 219,200,000 223,575,000 (4,375,000)
5 2 2 01 Belanja Barang Pakai Habis 15,598,000 24,950,000 (9,352,000)
5 2 2 01 03 Belanja Alat Listrik dan Elektronik 4,295,000 6,720,000 (2,425,000)
-Kabel 200 meter 4,000 800,000 200 meter 4,000 800,000 -
-lampu 18 w - bh 45,000 - 40 bh 45,000 1,800,000 (1,800,000) bertambah
-saklar 10 bh 20,000 200,000 10 bh 20,000 200,000 -
-Senter 5 bh 55,000 275,000 10 bh 55,000 550,000 (275,000) bertambah
-MCB 6 amper 5 bh 100,000 500,000 5 bh 100,000 500,000 -
-Baterai A3 20 pak 45,000 900,000 20 pak 45,000 900,000 -
-Baterai A2 40 pak 35,000 1,400,000 50 pak 35,000 1,750,000 (350,000) bertambah
-Baterai Bulat 10 Pak 22,000 220,000 10 Pak 22,000 220,000 -
5 2 2 01 05 - Belanja Peralatan Kebersihan dan Bahan Pembersih 10,603,000 17,530,000 (6,927,000)
- Sapu 10 Bh 25,000 250,000 24 Bh 25,000 600,000 (350,000) bertambah
- Bak Sampah - bh 175,000 - 10 bh 175,000 1,750,000 (1,750,000) bertambah
- Bayclin - btl 18,000 - 100 btl 18,000 1,800,000 (1,800,000) bertambah
- Clorin 400 ml 20 btl 10,000 200,000 25 btl 10,000 250,000 (50,000) bertambah
- Sabun Pembersih Lantai 40 Bh 34,000 1,360,000 50 Bh 34,000 1,700,000 (340,000) bertambah
-Sabun Pembersih Toilet 30 Bh 12,000 360,000 35 Bh 12,000 420,000 (60,000) bertambah
-Sabun Cuci Piring 7 Bh 34,000 238,000 15 Bh 34,000 510,000 (272,000) bertambah
-Pengharum Ruangan 20 Bh 25,000 500,000 30 Bh 25,000 750,000 (250,000) bertambah
-Pembersih Kaca 15 Bh 32,000 480,000 20 Bh 32,000 640,000 (160,000) bertambah
-Kapur Barus 20 pak 12,000 240,000 30 pak 12,000 360,000 (120,000) bertambah
-Supermop pel lantai 6 Bh 250,000 1,500,000 10 Bh 250,000 2,500,000 (1,000,000) bertambah
-Tissue 25 pak 15,000 375,000 30 pak 15,000 450,000 (75,000) bertambah
-Keset 10 bh 15,000 150,000 20 bh 15,000 300,000 (150,000) bertambah
Tissue Toilet 90 pak 55,000 4,950,000 100 pak 55,000 5,500,000 (550,000) bertambah
-
5 2 2 01 13 - Belanja Pakai Habis Pakaian dan Atribut Upacara/Acara Nasional dan/atau Daerah 700,000 700,000 -
-Belanja Bendera 20 lembar 35,000 700,000 20 lembar 35,000 700,000 -
-
5 2 2 02 Belanja Bahan / Material 1,100,000 1,102,500 (2,500)
5 2 2 02 10 - Belanja Peralatan dan Perlengkapan Kantor 1,100,000 1,102,500 (2,500)
Belanja Jam Dinding 5 bh 220,000 1,100,000 5 bh 220,500 1,102,500 (2,500)
-
5 2 2 03 Belanja Jasa Kantor 98,197,500 95,272,500 2,925,000
5 2 2 03 02 - Belanja Air 12,000,000 10,800,000 1,200,000
Bayar Air 12 bulan 1,000,000 12,000,000 12 bulan 900,000 10,800,000 1,200,000 berkurang
5 2 2 03 03 - Belanja Listrik 42,000,000 38,400,000 3,600,000
Bayar Listrik 12 bulan 3,500,000 42,000,000 12 bulan 3,200,000 38,400,000 3,600,000 berkurang
5 2 2 03 04 - Belanja Surat Kabar/ majalah 960,000 960,000 -
t Bayar Surat Kabar / Majalah 12 bulan 80,000 960,000 12 bulan 80,000 960,000 -
5 2 2 03 29 Belanja Jasa Pelayanan Kesehatan 10,312,500 12,187,500 (1,875,000)
-Makmin Harian Tenaga Kontrak ( 5 org x 25 hari 1,375 hari 7,500 10,312,500 1,375 hari 7,500 10,312,500 -
-Makmin Harian Tenaga Kontrak ( 2 org x 25 hari - hari 7,500 - 250 hari 7,500 1,875,000 (1,875,000) bertambah
5 2 2 03 24 Belanja Jasa Pelayanan Kebersihan & Keamanan 32,925,000 32,925,000 -
- Honor Ceaning Service 12 Bln 1,200,000 14,400,000 12 Bln 1,200,000 14,400,000 -
- Makmin Harian Cleaning Service 275 Bln 7,500 2,062,500 275 Bln 7,500 2,062,500 -
- Honor Satpam Siang 12 Bln 1,200,000 14,400,000 12 Bln 1,200,000 14,400,000 -
- Makmin Harian Satpam Siang 275 Bln 7,500 2,062,500 275 Bln 7,500 2,062,500 -
5 2 2 06 Belanja Cetak dan Penggandaan 3,242,000 3,250,000 (8,000)
5 2 2 06 02 - Belanja Penggandaan 16,210 lmbr 200 3,242,000 16,250 lmbr 200 3,250,000 (8,000) bertambah
-
5 2 2 11 Belanja Makanan & Minuman 101,062,500 99,000,000 2,062,500
5 2 2 11 01 - Belanja Makmin Harian Pegawai ( 49 org x 25 13,475 org/hr 7,500 101,062,500 13,200 org/hr 7,500 99,000,000 2,062,500 berkurang