Hasil Persentase ketercapaian pelaksanaan program dukungan sasaran Perangkat Daerah 97,50 %
Kelompok Sasaran Kegiatan : Puskesmas dan Puskesmas Pembantu
Rincian Rencana Kerja Anggaran Belanja Langsung
Program dan Per Kegiatan Satuan Kerja Perangkat Daerah
Rincian Perhitungan
Kode Uraian Satu Harga Jumlah
Rekening Volume (Rp)
an satuan
1 2 3 4 5 6=(3x5)
5 2 BELANJA LANGSUNG 184,002,000
5 2 1 BELANJA PEGAWAI 147,660,000
5 2 1 02 Honorarium Non PNS 147,660,000
5 2 1 02 02 Honorarium Tenaga Administrasi Non PNS 31,200,000
Honorarium Tenaga administrasi 31,200,000
- Honorarium Tenaga Administrasi 2 org 312 hari 1 kali 624 OH 50,000 31,200,000
5 1 02 02 01 0031 Belanja Jasa Tenaga Pengamanan 21,900,000
Belanja Jasa Tenaga Pengamanan 21,900,000
- Honorarium penjaga malam 1 org 365 hari 1 kali 365 OH 60,000 21,900,000
5 1 02 02 01 0030 Belanja Jasa Tenaga Kebersihan 93,600,000
Belanja Jasa Kebersihan 93,600,000
- Honorarium petugas kebersihan 5 org 312 hari 1 kali 1560 OH 60,000 93,600,000
JUMLAH 184,002,000
Pasuruan,
Kepala Plt. UPT Puskesmas Sekargadung
Kota Pasuruan
Hasil Persentase ketercapaian pelaksanaan program dukungan sasaran Perangkat Daerah 97,50 %
Kelompok Sasaran Kegiatan : Puskesmas dan Puskesmas Pembantu
Rincian Rencana Kerja Anggaran Belanja Langsung
Program dan Per Kegiatan Satuan Kerja Perangkat Daerah
Rincian Perhitungan
Kode Uraian Satu Harga Jumlah
Rekening Volume (Rp)
an satuan
1 2 3 4 5 6=(3x5)
5 2 BELANJA LANGSUNG 184,002,000
5 2 1 BELANJA PEGAWAI 128,410,000
5 2 1 02 Honorarium Non PNS 128,410,000
5 2 1 02 02 Honorarium Tenaga Administrasi Non PNS 31,200,000
Honorarium Tenaga administrasi 31,200,000
- Honorarium Tenaga Administrasi 2 org 312 hari 1 kali 624 OH 50,000 31,200,000
5 1 02 02 01 0031 Belanja Jasa Tenaga Pengamanan 18,250,000
Belanja Jasa Tenaga Pengamanan 18,250,000
- Honorarium penjaga malam 1 org 365 hari 1 kali 365 OH 50,000 18,250,000
5 1 02 02 01 0030 Belanja Jasa Tenaga Kebersihan 78,000,000
Belanja Jasa Kebersihan 78,000,000
- Honorarium petugas kebersihan 5 org 312 hari 1 kali 1560 OH 50,000 78,000,000
JUMLAH 184,002,000
Pasuruan,
Kepala Plt. UPT Puskesmas Sekargadung
Kota Pasuruan
NO KEGIATAN VOLUM
T O T A L
TABEL RENCANA PELAKSANAAN KEGIATAN (RPK) DBH PAJAK ROKOK PUSKESMAS SEKA
PROGRAM PELAYANAN ADMINISTRASI PERKANTORAN
PENYEDIAAN OPERASIONAL PELAYANAN ADMINISTRASI
1.02 . 1.02.01 . 01 .26
HARGA
VOLUME SATUAN JML
SATUAN (Rp)
hr x 0h 50,000 78,000,000
bh 84,000 420,000
bh 5,500 330,000
bh 14,500 130,500
bh 37,000 370,000
bh 96,500 965,000
bh 37,000 555,000
bh 13,000 390,000
bh 8,500 170,000
bh 7,500 450,000
243,270,000
OKOK PUSKESMAS SEKARGADUNG TAHUN 2021
RASI PERKANTORAN
ANAN ADMINISTRASI
.26
PELAKSAN BULAN
A JAN PEB MAR APR MEI JUN JUL AGS SEP
370,000
1,150,000
1,500,000
500,000
290,000
640,000
420,000
320,000
330,000
240,000
480,000
460,000
579,500
400,000
130,500
370,000
965,000
555,000
390,000
170,000
450,000
150,000
600,000
3,500,000
500,000 500,000
800,000
370,000
1,150,000
1,500,000
500,000
290,000 5,520,000
640,000
420,000
320,000
330,000
240,000
480,000
460,000
579,500
400,000
130,500
5,190,000
370,000
965,000
555,000
390,000
170,000
450,000
150,000
750,000
600,000
3,500,000 7,000,000
9,500,000
1,500,000 2,500,000
800,000
500,000 2,000,000
300,000 1,200,000 31,200,000
800,000
400,000 400,000 400,000 4,800,000
400,000 400,000 400,000 4,800,000
400,000 400,000 400,000 4,800,000
nty
ANGGARAN KAS
Kode Rekening Uraian Jan Pebr Mar Apr Mei Juni Juli Agustus Sept Oktober
5 2 BELANJA LANGSUNG 12,455,000 17,775,000 18,445,000 11,605,000 11,655,000 12,405,000 11,655,000 12,155,000 16,405,000 11,655,000
5 2 1 BELANJA PEGAWAI
5 2 1 02 Honorarium Non PNS
5 2 1 02 02 Honorarium Tenaga Administrasi Non PNS 2,600,000 2,600,000 2,600,000 2,600,000 2,600,000 2,600,000 2,600,000 2,600,000 2,600,000 2,600,000
5 2 1 02 03 Honorarium Tenaga Pengamanan Non PNS 1,550,000 1,400,000 1,550,000 1,500,000 1,550,000 1,500,000 1,550,000 1,550,000 1,500,000 1,550,000
5 2 1 02 05 Honorarium Tenaga Kebersihan - - - - - - - - - -
5 2 2 03
5 2 2 03 01 Belanja Biaya Rekening Telepon 300,000 300,000 300,000 300,000 300,000 300,000 300,000 300,000 300,000 300,000
5 2 2 03 03 Belanja Biaya Rekening Listrik 4,000,000 4,000,000 4,000,000 4,000,000 4,000,000 4,000,000 4,000,000 4,000,000 4,000,000 4,000,000
20
5 2 2 20 Belanja Pemeliharaan
5 2 2 20 03 Belanja Pemeliharaan Gedung dan Banguna 125,000 125,000 125,000 125,000 125,000 125,000 125,000 125,000 125,000 125,000
GGARAN KAS
49,450,000
49,450,000
2,600,000 2,600,000 31,200,000
1,500,000 1,550,000 18,250,000
- - -
115,820,000
11,460,000
10,710,000
750,000
9,600,000
800,000 800,000 9,600,000
51,600,000
300,000 300,000 3,600,000
4,000,000 4,000,000 48,000,000
960,000
80,000 80,000 960,000
9,500,000
5,000,000 9,500,000
31,200,000
2,200,000 3,000,000 31,200,000
1,500,000
125,000 125,000 1,500,000