DHARMASRAYA
LAPORAN PERTANGGUNGJAWABAN BENDAHARA PENGELUARAN
SPJ - ADMINISTRATIF
Bulan : Maret
Nomor SPJ : 08.18/05.0/000003/SPJ-SKPD/2.11.0.00.0.00.01.0000/M/3/2023
SKPD : 2.11.0.00.0.00.01.0000 Dinas Lingkungan Hidup
Pengguna Anggaran : BUDI WALUYO, S.PKP
Bendahara Pengeluaran : DEWI MARLINA, S.Si
Tahun Anggaran : 2023
SPJ - LS Gaji SPJ - LS Barang & Jasa SPJ - UP/GU/TU Jumlah SPJ (LS +
Kode Rekening Uraian Jumlah Anggaran UP/GU/TU) s.d Bulan Sisa Pagu Anggaran
s.d. Bulan Lalu Bulan Ini s.d. Bulan Ini s.d. Bulan Lalu Bulan Ini s.d. Bulan Ini s.d. Bulan Lalu Bulan Ini s.d. Bulan Ini ini
1 2 3 4 5 6=(4+5) 7 8 9=(7+8) 10 11 12=(10+11) 13=(6+9+12) 14=(3-13)
5 BELANJA DAERAH Rp5.010.278.950 Rp178.436.071 Rp107.474.727 Rp285.910.798 Rp79.391.900 Rp82.916.750 Rp162.308.650 Rp105.354.309 Rp128.472.176 Rp233.826.485 Rp682.045.933 Rp4.328.233.017
5.1 BELANJA OPERASI Rp4.938.508.950 Rp178.436.071 Rp107.474.727 Rp285.910.798 Rp79.391.900 Rp82.916.750 Rp162.308.650 Rp105.354.309 Rp122.561.426 Rp227.915.735 Rp676.135.183 Rp4.262.373.767
5.1.01 Belanja Pegawai Rp2.177.189.900 Rp178.436.071 Rp107.474.727 Rp285.910.798 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp285.910.798 Rp1.891.279.102
5.1.02 Belanja Barang dan Jasa Rp2.761.319.050 Rp0 Rp0 Rp0 Rp79.391.900 Rp82.916.750 Rp162.308.650 Rp105.354.309 Rp122.561.426 Rp227.915.735 Rp390.224.385 Rp2.371.094.665
5.2 BELANJA MODAL Rp71.770.000 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp5.910.750 Rp5.910.750 Rp5.910.750 Rp65.859.250
5.2.02 Belanja Modal Peralatan dan Mesin Rp71.770.000 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp5.910.750 Rp5.910.750 Rp5.910.750 Rp65.859.250
Dinas Lingkungan Hidup Rp5.010.278.950 Rp178.436.071 Rp107.474.727 Rp285.910.798 Rp79.391.900 Rp82.916.750 Rp162.308.650 Rp105.354.309 Rp128.472.176 Rp233.826.485 Rp682.045.933 Rp4.328.233.017
PROGRAM PENUNJANG URUSAN
2.11.01 PEMERINTAHAN DAERAH Rp3.554.432.350 Rp178.436.071 Rp107.474.727 Rp285.910.798 Rp79.391.900 Rp82.916.750 Rp162.308.650 Rp25.601.580 Rp51.520.000 Rp77.121.580 Rp525.341.028 Rp3.029.091.322
KABUPATEN/KOTA
Administrasi Keuangan Perangkat
2.11.01.2.02 Rp2.177.189.900 Rp178.436.071 Rp107.474.727 Rp285.910.798 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp285.910.798 Rp1.891.279.102
Daerah
2.11.01.2.02.01 Penyediaan Gaji dan Tunjangan ASN Rp2.177.189.900 Rp178.436.071 Rp107.474.727 Rp285.910.798 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp285.910.798 Rp1.891.279.102
5.1 BELANJA OPERASI Rp2.177.189.900 Rp178.436.071 Rp107.474.727 Rp285.910.798 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp285.910.798 Rp1.891.279.102
5.1.01 Belanja Pegawai Rp2.177.189.900 Rp178.436.071 Rp107.474.727 Rp285.910.798 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp285.910.798 Rp1.891.279.102
5.1.01.01 Belanja Gaji dan Tunjangan ASN Rp1.510.764.000 Rp178.436.071 Rp94.274.727 Rp272.710.798 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp272.710.798 Rp1.238.053.202
5.1.01.01.01 Belanja Gaji Pokok ASN Rp1.065.594.000 Rp129.151.500 Rp67.797.500 Rp196.949.000 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp196.949.000 Rp868.645.000
5.1.01.01.01.0001 Belanja Gaji Pokok PNS Rp1.065.594.000 Rp129.151.500 Rp67.797.500 Rp196.949.000 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp196.949.000 Rp868.645.000
5.1.01.01.02 Belanja Tunjangan Keluarga ASN Rp111.152.000 Rp12.599.404 Rp6.741.704 Rp19.341.108 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp19.341.108 Rp91.810.892
5.1.01.01.02.0001 Belanja Tunjangan Keluarga PNS Rp111.152.000 Rp12.599.404 Rp6.741.704 Rp19.341.108 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp19.341.108 Rp91.810.892
5.1.01.01.03 Belanja Tunjangan Jabatan ASN Rp124.509.000 Rp17.390.000 Rp8.695.000 Rp26.085.000 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp26.085.000 Rp98.424.000
5.1.01.01.03.0001 Belanja Tunjangan Jabatan PNS Rp124.509.000 Rp17.390.000 Rp8.695.000 Rp26.085.000 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp26.085.000 Rp98.424.000
5.1.01.01.04 Belanja Tunjangan Fungsional ASN Rp15.120.000 Rp0 Rp1.080.000 Rp1.080.000 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp1.080.000 Rp14.040.000
5.1.01.01.04.0001 Belanja Tunjangan Fungsional PNS Rp15.120.000 Rp0 Rp1.080.000 Rp1.080.000 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp1.080.000 Rp14.040.000
5.1.01.01.05 Belanja Tunjangan Fungsional Umum ASN Rp21.941.000 Rp2.950.000 Rp1.285.000 Rp4.235.000 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp4.235.000 Rp17.706.000
5.1.01.01.05.0001 Belanja Tunjangan Fungsional Umum PNS Rp21.941.000 Rp2.950.000 Rp1.285.000 Rp4.235.000 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp4.235.000 Rp17.706.000
5.1.01.01.06 Belanja Tunjangan Beras ASN Rp70.261.000 Rp8.400.720 Rp4.490.040 Rp12.890.760 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp12.890.760 Rp57.370.240
5.1.01.01.06.0001 Belanja Tunjangan Beras PNS Rp70.261.000 Rp8.400.720 Rp4.490.040 Rp12.890.760 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp12.890.760 Rp57.370.240
Belanja Tunjangan PPh/Tunjangan Khusus
5.1.01.01.07 Rp631.000 Rp219.592 Rp109.796 Rp329.388 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp329.388 Rp301.612
ASN
Belanja Tunjangan PPh/Tunjangan Khusus
5.1.01.01.07.0001 Rp631.000 Rp219.592 Rp109.796 Rp329.388 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp329.388 Rp301.612
PNS
5.1.01.01.08 Belanja Pembulatan Gaji ASN Rp14.000 Rp1.367 Rp861 Rp2.228 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp2.228 Rp11.772
5.1.01.01.08.0001 Belanja Pembulatan Gaji PNS Rp14.000 Rp1.367 Rp861 Rp2.228 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp2.228 Rp11.772
5.1.01.01.09 Belanja Iuran Jaminan Kesehatan ASN Rp91.313.000 Rp6.483.630 Rp3.423.967 Rp9.907.597 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp9.907.597 Rp81.405.403
5.1.01.01.09.0001 Belanja Iuran Jaminan Kesehatan PNS Rp91.313.000 Rp6.483.630 Rp3.423.967 Rp9.907.597 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp9.907.597 Rp81.405.403
Belanja Iuran Jaminan Kecelakaan Kerja
5.1.01.01.10 Rp2.557.000 Rp309.965 Rp162.716 Rp472.681 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp472.681 Rp2.084.319
ASN
Belanja Iuran Jaminan Kecelakaan Kerja
5.1.01.01.10.0001 Rp2.557.000 Rp309.965 Rp162.716 Rp472.681 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp472.681 Rp2.084.319
PNS
5.1.01.01.11 Belanja Iuran Jaminan Kematian ASN Rp7.672.000 Rp929.893 Rp488.143 Rp1.418.036 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp1.418.036 Rp6.253.964
5.1.01.01.11.0001 Belanja Iuran Jaminan Kematian PNS Rp7.672.000 Rp929.893 Rp488.143 Rp1.418.036 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp1.418.036 Rp6.253.964
5.1.01.02 Belanja Tambahan Penghasilan ASN Rp584.675.900 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp584.675.900
Tambahan Penghasilan berdasarkan
5.1.01.02.01 Rp584.675.900 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp584.675.900
Beban Kerja ASN
Tambahan Penghasilan berdasarkan
5.1.01.02.01.0001 Rp584.675.900 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp584.675.900
Beban Kerja PNS
Tambahan Penghasilan berdasarkan
5.1.01.03 Rp81.750.000 Rp0 Rp13.200.000 Rp13.200.000 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp13.200.000 Rp68.550.000
Pertimbangan Objektif Lainnya ASN
5.1.01.03.07 Belanja Honorarium Rp74.600.000 Rp0 Rp11.900.000 Rp11.900.000 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp11.900.000 Rp62.700.000
Belanja Honorarium Penanggungjawaban
5.1.01.03.07.0001 Rp66.550.000 Rp0 Rp11.900.000 Rp11.900.000 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp11.900.000 Rp54.650.000
Pengelola Keuangan
Belanja Honorarium Pengadaan
5.1.01.03.07.0002 Rp8.050.000 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp8.050.000
Barang/Jasa
5.1.01.03.08 Belanja Jasa Pengelolaan BMD Rp7.150.000 Rp0 Rp1.300.000 Rp1.300.000 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp1.300.000 Rp5.850.000
Belanja Jasa Pengelolaan BMD yang Tidak
5.1.01.03.08.0002 Rp7.150.000 Rp0 Rp1.300.000 Rp1.300.000 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp1.300.000 Rp5.850.000
Menghasilkan Pendapatan
Administrasi Umum Perangkat
2.11.01.2.06 Rp189.358.400 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp19.552.400 Rp30.088.750 Rp49.641.150 Rp49.641.150 Rp139.717.250
Daerah
Penyediaan Komponen Instalasi
2.11.01.2.06.01 Rp3.601.800 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp800.000 Rp800.000 Rp800.000 Rp2.801.800
Listrik/Penerangan Bangunan Kantor
5.1 BELANJA OPERASI Rp3.601.800 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp800.000 Rp800.000 Rp800.000 Rp2.801.800
5.1.02 Belanja Barang dan Jasa Rp3.601.800 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp800.000 Rp800.000 Rp800.000 Rp2.801.800
5.1.02.01 Belanja Barang Rp3.601.800 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp800.000 Rp800.000 Rp800.000 Rp2.801.800
5.1.02.01.01 Belanja Barang Pakai Habis Rp3.601.800 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp800.000 Rp800.000 Rp800.000 Rp2.801.800
Penerimaan :
- SP2D:
UP Rp128.475.000 Rp0 Rp128.475.000 Rp128.475.000
GU Rp0 Rp105.354.309 Rp105.354.309 Rp105.354.309
TU Rp0 Rp0 Rp0 Rp0
LS Rp178.436.071 Rp107.474.727 Rp285.910.798 Rp79.391.900 Rp82.916.750 Rp162.308.650 Rp448.219.448
- Pelimpahan SP2D:
Pelimpahan UP Rp128.475.000 Rp0 Rp128.475.000 Rp128.475.000
Pelimpahan GU Rp0 Rp105.354.309 Rp105.354.309 Rp105.354.309
Pelimpahan TU Rp0 Rp0 Rp0 Rp0
- Potongan :
1. Iuran Wajib Pegawai Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0
2. Taperum Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0
3. Askes Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0
4. Taspen Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0
5. Lainnya Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0
6. Sewa Rumah Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0
7. Beras (BULOG) Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0
8. Iuran Jaminan Kecelakaan Kerja PNS Rp309.965 Rp162.716 Rp472.681 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp472.681
9. Belanja Iuran Jaminan Kecelakaan Kerja PPPK Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0
10. Iuran Jaminan Kematian PNS Rp929.893 Rp488.143 Rp1.418.036 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp1.418.036
11. Belanja Iuran Jaminan Kematian PPPK Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0
12. Belanja Iuran Simpanan Peserta Tabungan Perumahan Rakyat PNS Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0
13. Belanja Iuran Simpanan Peserta Tabungan Perumahan Rakyat PPPK Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0
14. Iuran Wajib Pegawai 8% Rp11.340.076 Rp5.963.137 Rp17.303.213 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp17.303.213
15. Iuran Wajib Pegawai 1% Rp1.620.909 Rp855.991 Rp2.476.900 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp2.476.900
16. Iuran Jaminan Kesehatan 4% Rp6.483.630 Rp3.423.967 Rp9.907.597 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp9.907.597
17. Iuran Jaminan Kecelakaan Kerja Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0
18. Iuran Jaminan Kematian Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0
19. Zakat Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0
20. BPJS Kesehatan Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0
21. BPJS Ketenagakerjaan Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0
22. Jaminan Hari Tua Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0
23. Zakat Rp3.938.306 Rp2.081.777 Rp6.020.083 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp6.020.083
- Pajak :
1. PPH 21 Rp219.592 Rp109.796 Rp329.388 Rp0 Rp0 Rp0 Rp210.000 Rp0 Rp210.000 Rp539.388
2. Pajak Penghasilan Ps 22 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp514.243 Rp514.243 Rp514.243
3. Pajak Penghasilan Ps 23 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp12.400 Rp12.400 Rp12.400
4. Pajak Penghasilan Ps 25 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0
5. Pajak Penghasilan Ps 4 (2) Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0
6. Pajak Penghasilan Ps Ps 15 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0
7. Pajak Penghasilan Ps 26 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0
8. Pajak Pertambahan Nilai Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp4.135.076 Rp4.135.076 Rp4.135.076
9. Belanja Tunjangan PPh/Tunjangan Khusus PNS Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0
10. Belanja Tunjangan PPh/Tunjangan Khusus PPPK Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0
Jumlah Penerimaan (SP2D Bruto) : Rp178.436.071 Rp107.474.727 Rp285.910.798 Rp79.391.900 Rp82.916.750 Rp162.308.650 Rp128.475.000 Rp105.354.309 Rp233.829.309 Rp682.048.757
Pengeluaran :
- SPJ :
UP/GU Rp105.354.309 Rp128.472.176 Rp233.826.485 Rp233.826.485
TU Rp0 Rp0 Rp0 Rp0
LS Rp178.436.071 Rp107.474.727 Rp285.910.798 Rp79.391.900 Rp82.916.750 Rp162.308.650 Rp448.219.448
- Potongan :
1. Iuran Wajib Pegawai Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0
2. Taperum Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0
3. Askes Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0
4. Taspen Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0
5. Lainnya Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0
6. Sewa Rumah Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0
7. Beras (BULOG) Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0
8. Iuran Jaminan Kecelakaan Kerja PNS Rp309.965 Rp162.716 Rp472.681 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp472.681
9. Belanja Iuran Jaminan Kecelakaan Kerja PPPK Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp0
Saldo Kas Rp0 Rp0 Rp0 Rp0 Rp0 Rp0 Rp23.120.691 Rp2.824 Rp2.824 Rp2.824
Bendahara Pengeluaran,