5 2 1 01
5 2 1 01 02 Honorarium PPTK
1 0rang 1 OK 600,000 600,000 1 OK 600,000 600,000 - 0%
5 2 3 Belanja Modal
5 2 3 12 Belanja Modal Peralatan dan Mesin pengadaan Komputer -
12 03 Laptop 2 Unt 8,400,000 16,800,000 16,800,000 100% 5,300,000
12 05 Belanja Modal Peralatan Mesin pengadaan Personal Komputer
PC 2 Unt 4,500,000 9,000,000 2 Unt 4,500,000 9,000,000 - 0% 10,200,000
5 2 3 Belanja Modal
5 2 3 12 Belanja Modal Peralatan dan Mesin pengadaan Komputer -
12 03 Laptop 1 Unt 5,300,000 5,300,000 1 Unt 5,300,000 5,300,000 - 0% 5,300,000
12 05 Belanja Modal Peralatan Mesin pengadaan Personal Komputer
PC - 3 Unt 3,400,000 10,200,000 10,200,000 100% 10,200,000
Saharuddin, S.Pd
NIP 19701212 19903 1 015
700,000 2 350,000 700,000
244,000 2 122,000 244,000
244,000 2 122,000 244,000
577,500 15 38,500 577,500
14,678 1 14,678 14,678
646,000 5 129,200 646,000
116,000 2 58,000 116,000
1,260,000 4 315,000 1,260,000
880,000 5 176,000 880,000
4,682,178 4,682,178
LEMBAR KERJA
DINAS PENDIDIKAN / SMPN 3 LONG IKIS
KABUPATEN PASER
TAHUN ANGGARAN 2015
RINCIAN ANGGARAN BELANJA LANGSUNG MENURUT PROGRAM DAN PER KEGIATAN SATUAN KERJA PERANGKAT DAERAH
Sebelum Perubahan Setelah Perubahan Bertambah/berkurang
Kode Rekening URAIAN Rincian Perhitungan Rincian Perhitungan
Jumlah Rp
Vol Sat H. Satuan Jumlah Vol Sat H. Satuan
1 2 3 4 5 6 7 8 9 10 11 %
5 2 BELANJA LANGSUNG
5 2 1 BELANJA PEGAWAI 47,530,678 47,530,678 - 0%
2 1 01 Belanja Honorarium PNS -
5 2 1 01 1 Honorarium Panitia Pelakasana Kegiatan -
Tim Pengelola Sekolah -
-Pengelola Perpustakaan 6 OK 150,000 900,000 6 OK 150,000 900,000 - 0%
-Honor Wali Kelas (3 org x 6 bln ) 18 OK 150,000 2,700,000 18 OK 150,000 2,700,000 - 0%
5 2 3 Belanja Modal
5 2 3 29 Belanja Modal Peralatan dan Mesin pengadaan Komputer -
29 03 Lactop 1 Pkt 5,300,000 5,300,000 1 Pkt 5,300,000 5,300,000 - 0%
29 05 Belanja Modal Peralatan Mesin pengadaan Personal Komputer 3 PKT 3,400,000 10,200,000 10,200,000 100%
JUMLAH 47,530,678 47,530,678
Kepala Sekolah,
Saharuddin, S.Pd
NIP 19610606 198403 1 015
900,000
2,700,000
250,000
150,000
100,000
250,000
150,000
100,000
7,200,000
2,700,000
300,000
300,000
108,000
14,678
2,703,000
2,500,000
360,000
577,500
1,292,000
646,000
530,000
880,000
244,000
244,000
1,325,000
116,000
60,000
1,260,000
700,000
10,500
2,160,000
1,200,000
5,300,000
10,200,000
47,530,678