KECAMATAN PANGKUR
- - - - - - -
Evaluasi kinerja Perangkat
7.01.01.2.01.07 3,000,000.00 3,000,000.00 1,420,000.00 1,420,000.00 - 1,580,000.00 - 1,580,000.00 (1,420,000)
daerah
Belanja Alat/Bahanuntuk
5.1.02.01.01.0026 Kegiatan kantor- Bahan Cetak
50,000.00 50,000.00 - - - 50,000.00 - 50,000.00 -
Administrasi Keuangan
7.01.01.2.02 2,667,027,595.00 5,000,000.00 - 2,672,027,595.00 - 2,540,000.00 - 2,540,000.00 2,753,456,240.00 2,460,000.00 - 2,755,916,240.00 83,888,645
Perangkat Daerah
5.1.01.01 Belanja Gaji dan tunjangan AS 1,772,014,795.00 1,772,014,795.00 - - 1,858,443,440.00 - - 1,858,443,440.00 86,428,645
5.1.01.01.01 Belanja Gaji Pokok ASN 1,425,446,918.00 1,425,446,918.00 - - 1,407,813,925.00 - - 1,407,813,925.00 (17,632,993)
5.1.01.01.01.0001 Belanja Gaji Pokok PNS 1,425,446,918.00 1,425,446,918.00 - - 1,407,813,925.00 - - 1,407,813,925.00 (17,632,993)
Belanja IuranSimpanan
5.1.01.01.12 Peserta Tabungan Perumahan - - 7,242,300.00 7,242,300.00 7,242,300
rakyat ASN
Tamabhan Penghasilan
5.1.01.02.01 Berdasarkan Beban Kerja ASN
83,400,000.00 83,400,000.00 - - 83,400,000.00 - - 83,400,000.00 -
Tamabahan Penghasilan
5.1.01.02.01.0001 Berdasarkan beban Kerja PNS
83,400,000.00 83,400,000.00 - - 83,400,000.00 - - 83,400,000.00 -
Tambahan Penghasilan
5.1.01.02.05.0001 Berdasarkan Prestasi kerja
811,612,800.00 811,612,800.00 - - 811,612,800.00 - - 811,612,800.00 -
- - - - - - -
Administrasi UmumPerangkat
7.01.01.2.06 50,336,000.00 50,336,000.00 13,777,000.00 13,777,000.00 - 36,559,000.00 - 36,559,000.00 (13,777,000)
Daerah
Penyediaaan Komponen
7.01.01.2.06.01 Instalasi Listrik /Penerangan 3,600,000.00 3,600,000.00 - - - 3,600,000.00 - 3,600,000.00 -
bangunan Kantor
Belanja Alat/Bahanuntuk
5.1.02.01.01.0031 Kegiatan kantor- Alat Listrik
3,600,000.00 3,600,000.00 - - - 3,600,000.00 - 3,600,000.00 -
5.1.02.01.01.0012 Belanja Bahan bahan Lainnya 3,420,000.00 3,420,000.00 3,420,000.00 3,420,000.00 - - - - (3,420,000)
Belanja Alat/Bahanuntuk
5.1.02.01.01.0026 Kegiatan kantor- Bahan Cetak
2,982,000.00 2,982,000.00 - - - 2,982,000.00 - 2,982,000.00 -
5.1.02.04.01.0001 Belanja Perjalanan Dinas Biasa 9,860,000.00 9,860,000.00 7,210,000.00 7,210,000.00 - 2,650,000.00 - 2,650,000.00 (7,210,000)
Pengadaan Barang Milik
7.01.01.2.07 Daerah Penunjang Urusan - 34,130,000.00 34,130,000.00 - 34,130,000.00 34,130,000.00 - - - - (34,130,000)
Pemerintah Daerah
Penyediaan Jasa
7.01.01.2.08.02 komunikasi ,sumber daya air 13,199,980.00 13,199,980.00 - - - 13,199,980.00 - 13,199,980.00 -
dan listrik
Belanja
5.1.02.02.01.0063 Kawat/Faksimili/Internet/TV 4,200,000.00 4,200,000.00 - - - 4,200,000.00 - 4,200,000.00 -
Berlangganan
Belanja Alat/Bahanuntuk
5.1.02.01.01.0030 Kegiatan kantor- Alat/Bahan 500,000.00 500,000.00 500,000.00 500,000.00 - - - - (500,000)
untuk Kegiaatan Kantor lainnya
Pemeliharaan /rehabilitasi
Sarana dan Prasarana Gedung
7.01.01.2.09.10 2,062,000.00 2,062,000.00 2,062,000.00 2,062,000.00 - - - - (2,062,000)
kantorb atau Bangunan
Lainnya
PROGRAM
PENYELENGGARAAN
7.01.02 164,150,000.00 164,150,000.00 126,758,500.00 126,758,500.00 - 37,391,500.00 - 37,391,500.00 (126,758,500)
PEMERINTAHAN DAN
PELAYANAN PUBLIK
Koordinasi Penyelenggaraan
7.01.02.2.01 Kegiatan Pemerintahan di 16,000,000.00 16,000,000.00 1,263,500.00 1,263,500.00 - 14,736,500.00 - 14,736,500.00 (1,263,500)
tingkat kecamatan
Peningkatan Efiktif Kegiatan
7.021.02.2..0102 Pemeritahanan di 16,000,000.00 16,000,000.00 1,263,500.00 1,263,500.00 - 14,736,500.00 - 14,736,500.00 (1,263,500)
TingkatKecamatan
Belanja Alat/Bahanuntuk
5.1.02.01.01.0026 Kegiatan kantor- Bahan Cetak
502,500.00 502,500.00 63,500.00 63,500.00 - 439,000.00 - 439,000.00 (63,500)
Penyelenggaraan Urusan
Pemerintahan yang tisdak
7.01.02.2.02 dilaksanakan oleh unit Kerja 83,300,000.00 83,300,000.00 71,640,000.00 71,640,000.00 - 11,660,000.00 - 11,660,000.00 (71,640,000)
Perangkat daerah yang ada di
Kecamatan
Peningkatyan Efektifitas
7.01.02.2.02.03 Pelayanan kepada masyarakat 83,300,000.00 83,300,000.00 71,640,000.00 71,640,000.00 - 11,660,000.00 - 11,660,000.00 (71,640,000)
di wilayah Kecamatan
Belanja Alat/Bahanuntuk
5.1.02.01.01.0026 Kegiatan kantor- Bahan Cetak
2,737,500.00 2,737,500.00 100,000.00 100,000.00 - 2,637,500.00 - 2,637,500.00 (100,000)
5.1.02.02.01.0029 Belanja Jasa tenaga ahli 1,765,000.00 1,765,000.00 1,765,000.00 1,765,000.00 - - - - (1,765,000)
Belanja Perjalanan Dinas dalam
5.1.02.04.01.0003 kota
3,730,000.00 3,730,000.00 370,000.00 370,000.00 - 3,360,000.00 - 3,360,000.00 (370,000)
Pelaksanaan Urusan
7.01.02.2.04 Pemerintahan yang 64,850,000.00 64,850,000.00 53,855,000.00 53,855,000.00 - 10,995,000.00 - 10,995,000.00 (53,855,000)
dilimpahkan kepada camat
Pelaksanaan Urusan
Pemerintahan yang terkait
7.01.02.2.04.01 10,025,000.00 10,025,000.00 2,385,000.00 2,385,000.00 - 7,640,000.00 - 7,640,000.00 (2,385,000)
dengan Pelayanan Perizinan
Non Usaha
Belanja Alat/Bahanuntuk
5.1.02.01.01.0026 Kegiatan kantor- Bahan Cetak
292,500.00 292,500.00 292,500.00 292,500.00 - - - - (292,500)
Pelaksanaan Urusan
Pemerintahan yang terkait
7.01.02.2.04.02 54,825,000.00 54,825,000.00 51,470,000.00 51,470,000.00 - 3,355,000.00 - 3,355,000.00 (51,470,000)
dengan Pelayanan Non
Perizinan
Belanja Makanan dan minuman
5.1.02.01.01.0052 Rapat
6,045,000.00 6,045,000.00 4,650,000.00 4,650,000.00 - 1,395,000.00 - 1,395,000.00 (4,650,000)
PROGRAM PEMBERDAYAAN
7.01.03 MASYARAKAT DESA DAN 38,920,000.00 38,920,000.00 3,895,000.00 3,895,000.00 - 35,025,000.00 - 35,025,000.00 (3,895,000)
KELURAHAN
Koordinasi Kegiatan
7.01.03.2.02.01 38,920,000.00 38,920,000.00 3,895,000.00 3,895,000.00 - 35,025,000.00 - 35,025,000.00 (3,895,000)
Pemberdayaan Desa
Peningkatan Efiktif
KegiatanPemberdayaan
7.01.03.2.02.01.03 38,920,000.00 38,920,000.00 3,895,000.00 3,895,000.00 - 35,025,000.00 - 35,025,000.00 (3,895,000)
masyarakat di Wilayah
Kecamatan
Belanja Alat/Bahanuntuk
5.1.02.01.01.0026 Kegiatan kantor- Bahan Cetak
1,127,500.00 1,127,500.00 643,000.00 643,000.00 - 484,500.00 - 484,500.00 (643,000)
PROGRAM KOORDINASI
7.01.04 KETENTRAMAN DAN - 35,300,000.00 35,300,000.00 - 21,084,000.00 21,084,000.00 - 14,216,000.00 - 14,216,000.00 (21,084,000)
KETERTIBAN UMUM
Koordinasi Upaya
Penyelenggaraan
7.01.04.2.01 - 19,270,000.00 19,270,000.00 - 9,060,000.00 9,060,000.00 - 10,210,000.00 - 10,210,000.00 (9,060,000)
Ketentraman dan Ketertiban
Umum
Sinergitas dengan Kepolisian
Republik Indonesia Tentara
7.01.04.2.01.01 nasional Indonesia dan - 19,270,000.00 19,270,000.00 - 9,060,000.00 9,060,000.00 - 10,210,000.00 - 10,210,000.00 (9,060,000)
Instansi Vertikal di Wilayah
Kecamatan
Belanja Alat/Bahanuntuk
5.1.02.01.01.0026 Kegiatan kantor- Bahan Cetak
- 265,000.00 265,000.00 - 265,000.00 265,000.00 - - - - (265,000)
Koordinasi Penerapan
7.01.04.2.02 Penegakan Peraturan Daerah - 16,030,000.00 16,030,000.00 - 12,024,000.00 12,024,000.00 - 4,006,000.00 - 4,006,000.00 (12,024,000)
dan Peraturan Kepala daerah
Koordinasi/Sinergitas
Dengan Perangkat Daerah
yang Tugasnya dan Fungsi
nYa di Bidang Penegakan
7.01.04.2.02.01 - 16,030,000.00 16,030,000.00 - 12,024,000.00 12,024,000.00 - 4,006,000.00 - 4,006,000.00 (12,024,000)
Peraturan Perundang
undangan dan/Atau
Kepolisian Negara Republik
Indonesia
Belanja Alat/Bahanuntuk
5.1.02.01.01.0026 Kegiatan kantor- Bahan Cetak
- 160,000.00 160,000.00 - 160,000.00 160,000.00 - - - - (160,000)
JUMLAH 2,698,947,595.00 375,766,980.00 34,130,000.00 3,108,844,575.00 - 209,151,500.00 34,130,000.00 243,281,500.00 2,785,376,240.00 166,615,480.00 - 2,951,991,720.00 (156,852,855)
CAMAT PANGKUR
JOKO HASTOMO,SH,.MH
Pembina Tingkat I
NIP 196512201995031001
2,914,600,220.00
-
93,623,400.00
REKAPITULASI DATA REFOCUSING APBD 2021
KECAMATAN PANGKUR
- - - - - - -
Evaluasi kinerja Perangkat
7.01.01.2.01.07 3,000,000.00 3,000,000.00 1,420,000.00 1,420,000.00 - 1,580,000.00 - 1,580,000.00 (1,420,000)
daerah
Belanja Alat/Bahanuntuk
5.1.02.01.01.0026 Kegiatan kantor- Bahan Cetak
50,000.00 50,000.00 - - - 50,000.00 - 50,000.00 -
Administrasi Keuangan
7.01.01.2.02 2,667,027,595.00 5,000,000.00 - 2,672,027,595.00 - 2,900,000.00 - 2,900,000.00 2,753,456,240.00 2,100,000.00 - 2,755,556,240.00 83,528,645
Perangkat Daerah
5.1.01.01 Belanja Gaji dan tunjangan ASN 1,772,014,795.00 1,772,014,795.00 - - 1,858,443,440.00 - - 1,858,443,440.00 86,428,645
5.1.01.01.01 Belanja Gaji Pokok ASN 1,425,446,918.00 1,425,446,918.00 - - 1,407,813,925.00 - - 1,407,813,925.00 (17,632,993)
5.1.01.01.01.0001 Belanja Gaji Pokok PNS 1,425,446,918.00 1,425,446,918.00 - - 1,407,813,925.00 - - 1,407,813,925.00 (17,632,993)
5.1.01.01.02 Tunjangan Keluarga ASN 132,220,248.00 132,220,248.00 - - 130,491,926.00 - - 130,491,926.00 (1,728,322)
Belanja IuranSimpanan
5.1.01.01.12 Peserta Tabungan Perumahan - - 7,242,300.00 7,242,300.00 7,242,300
rakyat ASN
Tamabhan Penghasilan
5.1.01.02.01 Berdasarkan Beban Kerja ASN
83,400,000.00 83,400,000.00 - - 83,400,000.00 - - 83,400,000.00 -
Tamabahan Penghasilan
5.1.01.02.01.0001 Berdasarkan beban Kerja PNS
83,400,000.00 83,400,000.00 - - 83,400,000.00 - - 83,400,000.00 -
Tambahan Penghasilan
5.1.01.02.05.0001 Berdasarkan Prestasi kerja
811,612,800.00 811,612,800.00 - - 811,612,800.00 - - 811,612,800.00 -
- - - - - - -
Administrasi UmumPerangkat
7.01.01.2.06 50,336,000.00 50,336,000.00 13,777,000.00 13,777,000.00 - 36,559,000.00 - 36,559,000.00 (13,777,000)
Daerah
Penyediaaan Komponen
7.01.01.2.06.01 Instalasi Listrik /Penerangan 3,600,000.00 3,600,000.00 - - - 3,600,000.00 - 3,600,000.00 -
bangunan Kantor
Belanja Alat/Bahanuntuk
5.1.02.01.01.0031 Kegiatan kantor- Alat Listrik
3,600,000.00 3,600,000.00 - - - 3,600,000.00 - 3,600,000.00 -
5.1.02.01.01.0012 Belanja Bahan bahan Lainnya 3,420,000.00 3,420,000.00 3,420,000.00 3,420,000.00 - - - - (3,420,000)
Belanja Makan dan minum
5.1.02.01.01.0012 Rapat
13,236,000.00 13,236,000.00 3,147,000.00 3,147,000.00 - 10,089,000.00 - 10,089,000.00 (3,147,000)
Belanja Alat/Bahanuntuk
5.1.02.01.01.0026 Kegiatan kantor- Bahan Cetak
2,982,000.00 2,982,000.00 - - - 2,982,000.00 - 2,982,000.00 -
5.1.02.04.01.0001 Belanja Perjalanan Dinas Biasa 9,860,000.00 9,860,000.00 7,210,000.00 7,210,000.00 - 2,650,000.00 - 2,650,000.00 (7,210,000)
Penyediaan Jasa
7.01.01.2.08.02 komunikasi ,sumber daya air 13,199,980.00 13,199,980.00 - - - 13,199,980.00 - 13,199,980.00 -
dan listrik
Belanja
5.1.02.02.01.0063 Kawat/Faksimili/Internet/TV 4,200,000.00 4,200,000.00 - - - 4,200,000.00 - 4,200,000.00 -
Berlangganan
Belanja Alat/Bahanuntuk
5.1.02.01.01.0030 Kegiatan kantor- Alat/Bahan 500,000.00 500,000.00 500,000.00 500,000.00 - - - - (500,000)
untuk Kegiaatan Kantor lainnya
Pemeliharaan /rehabilitasi
Sarana dan Prasarana Gedung
7.01.01.2.09.10 2,062,000.00 2,062,000.00 2,062,000.00 2,062,000.00 - - - - (2,062,000)
kantorb atau Bangunan
Lainnya
PROGRAM
PENYELENGGARAAN
7.01.02 164,150,000.00 164,150,000.00 126,758,500.00 126,758,500.00 - 37,391,500.00 - 37,391,500.00 (126,758,500)
PEMERINTAHAN DAN
PELAYANAN PUBLIK
Koordinasi Penyelenggaraan
7.01.02.2.01 Kegiatan Pemerintahan di 16,000,000.00 16,000,000.00 1,263,500.00 1,263,500.00 - 14,736,500.00 - 14,736,500.00 (1,263,500)
tingkat kecamatan
Peningkatan Efiktif Kegiatan
7.021.02.2..0102 Pemeritahanan di 16,000,000.00 16,000,000.00 1,263,500.00 1,263,500.00 - 14,736,500.00 - 14,736,500.00 (1,263,500)
TingkatKecamatan
Belanja Alat/Bahanuntuk
5.1.02.01.01.0026 Kegiatan kantor- Bahan Cetak
502,500.00 502,500.00 63,500.00 63,500.00 - 439,000.00 - 439,000.00 (63,500)
Penyelenggaraan Urusan
Pemerintahan yang tisdak
7.01.02.2.02 dilaksanakan oleh unit Kerja 83,300,000.00 83,300,000.00 71,640,000.00 71,640,000.00 - 11,660,000.00 - 11,660,000.00 (71,640,000)
Perangkat daerah yang ada di
Kecamatan
Peningkatyan Efektifitas
7.01.02.2.02.03 Pelayanan kepada masyarakat 83,300,000.00 83,300,000.00 71,640,000.00 71,640,000.00 - 11,660,000.00 - 11,660,000.00 (71,640,000)
di wilayah Kecamatan
Belanja Alat/Bahanuntuk
5.1.02.01.01.0026 Kegiatan kantor- Bahan Cetak
2,737,500.00 2,737,500.00 100,000.00 100,000.00 - 2,637,500.00 - 2,637,500.00 (100,000)
5.1.02.02.01.0029 Belanja Jasa tenaga ahli 1,765,000.00 1,765,000.00 1,765,000.00 1,765,000.00 - - - - (1,765,000)
Belanja Perjalanan Dinas dalam
5.1.02.04.01.0003 kota
3,730,000.00 3,730,000.00 370,000.00 370,000.00 - 3,360,000.00 - 3,360,000.00 (370,000)
Pelaksanaan Urusan
7.01.02.2.04 Pemerintahan yang 64,850,000.00 64,850,000.00 53,855,000.00 53,855,000.00 - 10,995,000.00 - 10,995,000.00 (53,855,000)
dilimpahkan kepada camat
Pelaksanaan Urusan
Pemerintahan yang terkait
7.01.02.2.04.01 10,025,000.00 10,025,000.00 2,385,000.00 2,385,000.00 - 7,640,000.00 - 7,640,000.00 (2,385,000)
dengan Pelayanan Perizinan
Non Usaha
Belanja Alat/Bahanuntuk
5.1.02.01.01.0026 Kegiatan kantor- Bahan Cetak
292,500.00 292,500.00 292,500.00 292,500.00 - - - - (292,500)
Pelaksanaan Urusan
Pemerintahan yang terkait
7.01.02.2.04.02 54,825,000.00 54,825,000.00 51,470,000.00 51,470,000.00 - 3,355,000.00 - 3,355,000.00 (51,470,000)
dengan Pelayanan Non
Perizinan
Belanja Makanan dan minuman
5.1.02.01.01.0052 Rapat
6,045,000.00 6,045,000.00 4,650,000.00 4,650,000.00 - 1,395,000.00 - 1,395,000.00 (4,650,000)
PROGRAM PEMBERDAYAAN
7.01.03 MASYARAKAT DESA DAN 38,920,000.00 38,920,000.00 3,895,000.00 3,895,000.00 - 35,025,000.00 - 35,025,000.00 (3,895,000)
KELURAHAN
Koordinasi Kegiatan
7.01.03.2.02.01 38,920,000.00 38,920,000.00 3,895,000.00 3,895,000.00 - 35,025,000.00 - 35,025,000.00 (3,895,000)
Pemberdayaan Desa
Peningkatan Efiktif
KegiatanPemberdayaan
7.01.03.2.02.01.03 38,920,000.00 38,920,000.00 3,895,000.00 3,895,000.00 - 35,025,000.00 - 35,025,000.00 (3,895,000)
masyarakat di Wilayah
Kecamatan
Belanja Alat/Bahanuntuk
5.1.02.01.01.0026 Kegiatan kantor- Bahan Cetak
1,127,500.00 1,127,500.00 643,000.00 643,000.00 - 484,500.00 - 484,500.00 (643,000)
PROGRAM KOORDINASI
7.01.04 KETENTRAMAN DAN - 35,300,000.00 35,300,000.00 - 21,084,000.00 21,084,000.00 - 14,216,000.00 - 14,216,000.00 (21,084,000)
KETERTIBAN UMUM
Koordinasi Upaya
Penyelenggaraan
7.01.04.2.01 - 19,270,000.00 19,270,000.00 - 9,060,000.00 9,060,000.00 - 10,210,000.00 - 10,210,000.00 (9,060,000)
Ketentraman dan Ketertiban
Umum
Sinergitas dengan Kepolisian
Republik Indonesia Tentara
7.01.04.2.01.01 nasional Indonesia dan - 19,270,000.00 19,270,000.00 - 9,060,000.00 9,060,000.00 - 10,210,000.00 - 10,210,000.00 (9,060,000)
Instansi Vertikal di Wilayah
Kecamatan
Belanja Alat/Bahanuntuk
5.1.02.01.01.0026 Kegiatan kantor- Bahan Cetak
- 265,000.00 265,000.00 - 265,000.00 265,000.00 - - - - (265,000)
Koordinasi Penerapan
7.01.04.2.02 Penegakan Peraturan Daerah - 16,030,000.00 16,030,000.00 - 12,024,000.00 12,024,000.00 - 4,006,000.00 - 4,006,000.00 (12,024,000)
dan Peraturan Kepala daerah
Koordinasi/Sinergitas
Dengan Perangkat Daerah
yang Tugasnya dan Fungsi
nYa di Bidang Penegakan
7.01.04.2.02.01 - 16,030,000.00 16,030,000.00 - 12,024,000.00 12,024,000.00 - 4,006,000.00 - 4,006,000.00 (12,024,000)
Peraturan Perundang
undangan dan/Atau
Kepolisian Negara Republik
Indonesia
Belanja Alat/Bahanuntuk
5.1.02.01.01.0026 Kegiatan kantor- Bahan Cetak
- 160,000.00 160,000.00 - 160,000.00 160,000.00 - - - - (160,000)
JUMLAH 2,698,947,595.00 375,766,980.00 34,130,000.00 3,108,844,575.00 - 209,151,500.00 34,130,000.00 243,281,500.00 2,785,376,240.00 166,615,480.00 - 2,951,991,720.00 (156,852,855)
CAMAT PANGKUR
JOKO HASTOMO,SH,.MH
Pembina Tingkat I
NIP 196512201995031001
2,951,991,720.00
93,623,400.00
REKAPITULASI DATA REFOCUSING APBD 2021
KECAMATAN PANGKUR
- - - - - - -
Evaluasi kinerja Perangkat
7.01.01.2.01.07 3,000,000.00 3,000,000.00 1,420,000.00 1,420,000.00 - 1,580,000.00 - 1,580,000.00 (1,420,000)
daerah
Belanja Alat/Bahanuntuk
5.1.02.01.01.0026 Kegiatan kantor- Bahan Cetak
50,000.00 50,000.00 - - - 50,000.00 - 50,000.00 -
Administrasi Keuangan
7.01.01.2.02 2,667,027,595.00 5,000,000.00 - 2,672,027,595.00 - 2,900,000.00 - 2,900,000.00 2,760,650,995.00 2,100,000.00 - 2,762,750,995.00 90,723,400
Perangkat Daerah
5.1.01.01 Belanja Gaji dan tunjangan ASN 1,772,014,795.00 1,772,014,795.00 - - 1,865,638,195.00 - - 1,865,638,195.00 93,623,400
Belanja IuranSimpanan
5.1.01.01.12 Peserta Tabungan Perumahan - - 7,242,300.00 7,242,300.00 7,242,300
rakyat ASN
Tamabhan Penghasilan
5.1.01.02.01 Berdasarkan Beban Kerja ASN
83,400,000.00 83,400,000.00 - - 83,400,000.00 - - 83,400,000.00 -
Tamabahan Penghasilan
5.1.01.02.01.0001 Berdasarkan beban Kerja PNS
83,400,000.00 83,400,000.00 - - 83,400,000.00 - - 83,400,000.00 -
Tambahan Penghasilan
5.1.01.02.05.0001 Berdasarkan Prestasi kerja
811,612,800.00 811,612,800.00 - - 811,612,800.00 - - 811,612,800.00 -
- - - - - - -
Administrasi UmumPerangkat
7.01.01.2.06 50,336,000.00 50,336,000.00 13,777,000.00 13,777,000.00 - 36,559,000.00 - 36,559,000.00 (13,777,000)
Daerah
Penyediaaan Komponen
7.01.01.2.06.01 Instalasi Listrik /Penerangan 3,600,000.00 3,600,000.00 - - - 3,600,000.00 - 3,600,000.00 -
bangunan Kantor
Belanja Alat/Bahanuntuk
5.1.02.01.01.0031 Kegiatan kantor- Alat Listrik
3,600,000.00 3,600,000.00 - - - 3,600,000.00 - 3,600,000.00 -
5.1.02.01.01.0012 Belanja Bahan bahan Lainnya 3,420,000.00 3,420,000.00 3,420,000.00 3,420,000.00 - - - - (3,420,000)
Belanja Makan dan minum
5.1.02.01.01.0012 Rapat
13,236,000.00 13,236,000.00 3,147,000.00 3,147,000.00 - 10,089,000.00 - 10,089,000.00 (3,147,000)
Belanja Alat/Bahanuntuk
5.1.02.01.01.0026 Kegiatan kantor- Bahan Cetak
2,982,000.00 2,982,000.00 - - - 2,982,000.00 - 2,982,000.00 -
5.1.02.04.01.0001 Belanja Perjalanan Dinas Biasa 9,860,000.00 9,860,000.00 7,210,000.00 7,210,000.00 - 2,650,000.00 - 2,650,000.00 (7,210,000)
Penyediaan Jasa
7.01.01.2.08.02 komunikasi ,sumber daya air 13,199,980.00 13,199,980.00 - - - 13,199,980.00 - 13,199,980.00 -
dan listrik
Belanja
5.1.02.02.01.0063 Kawat/Faksimili/Internet/TV 4,200,000.00 4,200,000.00 - - - 4,200,000.00 - 4,200,000.00 -
Berlangganan
Belanja Alat/Bahanuntuk
5.1.02.01.01.0030 Kegiatan kantor- Alat/Bahan 500,000.00 500,000.00 500,000.00 500,000.00 - - - - (500,000)
untuk Kegiaatan Kantor lainnya
Pemeliharaan /rehabilitasi
Sarana dan Prasarana Gedung
7.01.01.2.09.10 2,062,000.00 2,062,000.00 2,062,000.00 2,062,000.00 - - - - (2,062,000)
kantorb atau Bangunan
Lainnya
PROGRAM
PENYELENGGARAAN
7.01.02 164,150,000.00 164,150,000.00 126,758,500.00 126,758,500.00 - 37,391,500.00 - 37,391,500.00 (126,758,500)
PEMERINTAHAN DAN
PELAYANAN PUBLIK
Koordinasi Penyelenggaraan
7.01.02.2.01 Kegiatan Pemerintahan di 16,000,000.00 16,000,000.00 1,263,500.00 1,263,500.00 - 14,736,500.00 - 14,736,500.00 (1,263,500)
tingkat kecamatan
Peningkatan Efiktif Kegiatan
7.021.02.2..0102 Pemeritahanan di 16,000,000.00 16,000,000.00 1,263,500.00 1,263,500.00 - 14,736,500.00 - 14,736,500.00 (1,263,500)
TingkatKecamatan
Belanja Alat/Bahanuntuk
5.1.02.01.01.0026 Kegiatan kantor- Bahan Cetak
502,500.00 502,500.00 63,500.00 63,500.00 - 439,000.00 - 439,000.00 (63,500)
Penyelenggaraan Urusan
Pemerintahan yang tisdak
7.01.02.2.02 dilaksanakan oleh unit Kerja 83,300,000.00 83,300,000.00 71,640,000.00 71,640,000.00 - 11,660,000.00 - 11,660,000.00 (71,640,000)
Perangkat daerah yang ada di
Kecamatan
Peningkatyan Efektifitas
7.01.02.2.02.03 Pelayanan kepada masyarakat 83,300,000.00 83,300,000.00 71,640,000.00 71,640,000.00 - 11,660,000.00 - 11,660,000.00 (71,640,000)
di wilayah Kecamatan
Belanja Alat/Bahanuntuk
5.1.02.01.01.0026 Kegiatan kantor- Bahan Cetak
2,737,500.00 2,737,500.00 100,000.00 100,000.00 - 2,637,500.00 - 2,637,500.00 (100,000)
5.1.02.02.01.0029 Belanja Jasa tenaga ahli 1,765,000.00 1,765,000.00 1,765,000.00 1,765,000.00 - - - - (1,765,000)
Belanja Perjalanan Dinas dalam
5.1.02.04.01.0003 kota
3,730,000.00 3,730,000.00 370,000.00 370,000.00 - 3,360,000.00 - 3,360,000.00 (370,000)
Pelaksanaan Urusan
7.01.02.2.04 Pemerintahan yang 64,850,000.00 64,850,000.00 53,855,000.00 53,855,000.00 - 10,995,000.00 - 10,995,000.00 (53,855,000)
dilimpahkan kepada camat
Pelaksanaan Urusan
Pemerintahan yang terkait
7.01.02.2.04.01 10,025,000.00 10,025,000.00 2,385,000.00 2,385,000.00 - 7,640,000.00 - 7,640,000.00 (2,385,000)
dengan Pelayanan Perizinan
Non Usaha
Belanja Alat/Bahanuntuk
5.1.02.01.01.0026 Kegiatan kantor- Bahan Cetak
292,500.00 292,500.00 292,500.00 292,500.00 - - - - (292,500)
Pelaksanaan Urusan
Pemerintahan yang terkait
7.01.02.2.04.02 54,825,000.00 54,825,000.00 51,470,000.00 51,470,000.00 - 3,355,000.00 - 3,355,000.00 (51,470,000)
dengan Pelayanan Non
Perizinan
Belanja Makanan dan minuman
5.1.02.01.01.0052 Rapat
6,045,000.00 6,045,000.00 4,650,000.00 4,650,000.00 - 1,395,000.00 - 1,395,000.00 (4,650,000)
PROGRAM PEMBERDAYAAN
7.01.03 MASYARAKAT DESA DAN 38,920,000.00 38,920,000.00 3,895,000.00 3,895,000.00 - 35,025,000.00 - 35,025,000.00 (3,895,000)
KELURAHAN
Koordinasi Kegiatan
7.01.03.2.02.01 38,920,000.00 38,920,000.00 3,895,000.00 3,895,000.00 - 35,025,000.00 - 35,025,000.00 (3,895,000)
Pemberdayaan Desa
Peningkatan Efiktif
KegiatanPemberdayaan
7.01.03.2.02.01.03 38,920,000.00 38,920,000.00 3,895,000.00 3,895,000.00 - 35,025,000.00 - 35,025,000.00 (3,895,000)
masyarakat di Wilayah
Kecamatan
Belanja Alat/Bahanuntuk
5.1.02.01.01.0026 Kegiatan kantor- Bahan Cetak
1,127,500.00 1,127,500.00 643,000.00 643,000.00 - 484,500.00 - 484,500.00 (643,000)
PROGRAM KOORDINASI
7.01.04 KETENTRAMAN DAN - 35,300,000.00 35,300,000.00 - 21,084,000.00 21,084,000.00 - 14,216,000.00 - 14,216,000.00 (21,084,000)
KETERTIBAN UMUM
Koordinasi Upaya
Penyelenggaraan
7.01.04.2.01 - 19,270,000.00 19,270,000.00 - 9,060,000.00 9,060,000.00 - 10,210,000.00 - 10,210,000.00 (9,060,000)
Ketentraman dan Ketertiban
Umum
Sinergitas dengan Kepolisian
Republik Indonesia Tentara
7.01.04.2.01.01 nasional Indonesia dan - 19,270,000.00 19,270,000.00 - 9,060,000.00 9,060,000.00 - 10,210,000.00 - 10,210,000.00 (9,060,000)
Instansi Vertikal di Wilayah
Kecamatan
Belanja Alat/Bahanuntuk
5.1.02.01.01.0026 Kegiatan kantor- Bahan Cetak
- 265,000.00 265,000.00 - 265,000.00 265,000.00 - - - - (265,000)
Koordinasi Penerapan
7.01.04.2.02 Penegakan Peraturan Daerah - 16,030,000.00 16,030,000.00 - 12,024,000.00 12,024,000.00 - 4,006,000.00 - 4,006,000.00 (12,024,000)
dan Peraturan Kepala daerah
Koordinasi/Sinergitas
Dengan Perangkat Daerah
yang Tugasnya dan Fungsi
nYa di Bidang Penegakan
7.01.04.2.02.01 - 16,030,000.00 16,030,000.00 - 12,024,000.00 12,024,000.00 - 4,006,000.00 - 4,006,000.00 (12,024,000)
Peraturan Perundang
undangan dan/Atau
Kepolisian Negara Republik
Indonesia
Belanja Alat/Bahanuntuk
5.1.02.01.01.0026 Kegiatan kantor- Bahan Cetak
- 160,000.00 160,000.00 - 160,000.00 160,000.00 - - - - (160,000)
JUMLAH 2,698,947,595.00 375,766,980.00 34,130,000.00 3,108,844,575.00 - 209,151,500.00 34,130,000.00 243,281,500.00 2,792,570,995.00 166,615,480.00 - 2,959,186,475.00 (149,658,100)
CAMAT PANGKUR
JOKO HASTOMO,SH,.MH
Pembina Tingkat I
NIP 196512201995031001
Evaluasi Kinerja #VALUE!
Mamin #VALUE!
I.1 Rapat Koordinasi Evaluasi Kinerja kec pangkur
snek 10 13,500 135,000
Nasi 10 33,000 330,000
(* Kasi Sub sie dan Bendahara) 465,000 465,000
Perjadin 2,020,000
Maret
Gol 2 2 120,000 240,000
Ess IV 2 130,000 260,000
Transport 6 35,000 210,000
( Bappelitbang )
710,000
Desember
Gol 2 4 120,000 480,000
Ess IV 4 130,000 520,000
Transport 8 35,000 280,000
1 30,000 30,000
1,310,000 -
-
700000
1760000 1,760,000
Perencanaaan 5,680,000
(MANMIN ( 12 Januari 2021 jam 9 1,860,000
I.1 Zoom mmeting Rancangan Awal RKPD
snek 10 13,500 135,000
Nasi 10 33,000 330,000
465,000 465,000
( 20 Januari )
2 Rapat koordinasi Penyusunan Perencanaan tahun 2022
snek 10 13,500 135,000
Nasi 10 33,000 330,000
465,000 465,000
930,000
Perjadin 2,460,000
Maret
Gol 2 2 120,000 240,000
Ess IV 2 130,000 260,000
Transport 4 35,000 140,000
2 30,000 60,000
700,000
Desember
Gol 2 3 120,000 360,000
Ess IV 6 130,000 780,000
Transport 16 35,000 560,000
2 30,000 60,000
1,760,000 -
20
700000
1760000 1,760,000
KANTOR CAMAT PANGKUR
ANGGARAN KAS
TAHUN ANGGARAN 2021
Anggaran Thn ini Tri wulan I ( Rp ) Triwulan II ( Rp ) Triwulan III (Rp ) Triwulan IV ( Rp )
Kode rekening Uraian
( Rp )
Januari Pebruari Maret April Mei Juni Juli Agustus September Oktober Nopember Desember
Belanja Langsung 2,850,474,575 - 288,000
7.01 KECAMATAN PANGKUR #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! - 900,000
PROGRAM PENUNJANG URUSAN
7.01.01 PEMERINTAHAN DAERAH #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
KABUPATEN /KOTA
7.01.01.2.02 Administrasi Keuangan Perangkat #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
Daerah
7.01.01.2.02.01 Penyediaan Giji dan tunjangan ASN 2,667,027,595.00 127,766,657.00 202,351,057.00 202,351,057.00 202,351,057.00 325,119,594.00 325,119,594.00 202,351,057.00 202,351,057.00 202,351,057.00 201,979,757.00 200,894,557.00 272,041,094.00
2,667,027,595.00 127,766,657.00 202,351,057.00 202,351,057.00 202,351,057.00 325,119,594.00 325,119,594.00 202,351,057.00 202,351,057.00 202,351,057.00 201,979,757.00 200,894,557.00 272,041,094.00
5.1.01 Belanja Pegawai 2,667,027,595.00 127,766,657.00 202,351,057.00 202,351,057.00 202,351,057.00 325,119,594.00 325,119,594.00 202,351,057.00 202,351,057.00 202,351,057.00 201,979,757.00 200,894,557.00 272,041,094.00
5.1.01.01 Belanja Gaji dan tunjangan ASN 1,772,014,795.00 127,766,657.00 127,766,657.00 127,766,657.00 127,766,657.00 250,535,194.00 250,535,194.00 127,766,657.00 127,766,657.00 127,766,657.00 127,395,357.00 126,310,157.00 122,872,294.00
5.1.01.01.01 Belanja Gaji Pokok ASN 1,425,446,918.00 101,817,637.00 101,817,637.00 101,817,637.00 101,817,637.00 203,635,274.00 203,635,274.00 101,817,637.00 101,817,637.00 101,817,637.00 101,817,637.00 101,817,637.00 101,817,637.00
5.1.01.01.01.0001 Belanja Gaji Pokok PNS 1,425,446,918.00 101,817,637.00 101,817,637.00 101,817,637.00 101,817,637.00 203,635,274.00 203,635,274.00 101,817,637.00 101,817,637.00 101,817,637.00 101,817,637.00 101,817,637.00 101,817,637.00
5.1.01.01.02 Tunjangan Keluarga ASN 132,220,248.00 9,444,400.00 9,444,400.00 9,444,400.00 9,444,400.00 18,888,800.00 18,888,800.00 9,444,400.00 9,444,400.00 9,444,400.00 9,444,400.00 9,444,400.00 9,443,048.00
5.1.01.01.02.0001 Tunjangan Keluarga PNS 132,220,248.00 9,444,400.00 9,444,400.00 9,444,400.00 9,444,400.00 18,888,800.00 18,888,800.00 9,444,400.00 9,444,400.00 9,444,400.00 9,444,400.00 9,444,400.00 9,443,048.00
5.1.01.01.03 Tunjangan Jabatan ASN 82,880,000.00 5,920,000.00 5,920,000.00 5,920,000.00 5,920,000.00 11,840,000.00 11,840,000.00 5,920,000.00 5,920,000.00 5,920,000.00 5,920,000.00 5,920,000.00 5,920,000.00
5.1.01.01.03.0001 Tunjangan Jabatan PNS 82,880,000.00 5,920,000.00 5,920,000.00 5,920,000.00 5,920,000.00 11,840,000.00 11,840,000.00 5,920,000.00 5,920,000.00 5,920,000.00 5,920,000.00 5,920,000.00 5,920,000.00
5.1.01.01.05 Tunjangan Fungsional Umum ASN 52,990,000.00 4,155,000.00 4,155,000.00 4,155,000.00 4,155,000.00 8,210,000.00 8,210,000.00 4,155,000.00 4,155,000.00 4,155,000.00 3,785,000.00 2,700,000.00 1,000,000.00
5.1.01.01.05.0001 Tunjanan Fungsional Umum PNS 52,990,000.00 4,155,000.00 4,155,000.00 4,155,000.00 4,155,000.00 8,210,000.00 8,210,000.00 4,155,000.00 4,155,000.00 4,155,000.00 3,785,000.00 2,700,000.00 1,000,000.00
5.1.01.01.06 Tunjangan Beras ASN 72,999,360.00 6,228,120.00 6,228,120.00 6,228,120.00 6,228,120.00 6,228,120.00 6,228,120.00 6,228,120.00 6,228,120.00 6,228,120.00 6,228,120.00 6,228,120.00 4,490,040.00
5.1.01.01.06.0001 Tunjangan Beras PNS 72,999,360.00 6,228,120.00 6,228,120.00 6,228,120.00 6,228,120.00 6,228,120.00 6,228,120.00 6,228,120.00 6,228,120.00 6,228,120.00 6,228,120.00 6,228,120.00 4,490,040.00
5.1.01.01.07 Tunjangan PPh/Tunjangan Khusus A 5,461,569.00 200,000.00 200,000.00 200,000.00 200,000.00 1,730,000.00 1,730,000.00 200,000.00 200,000.00 200,000.00 200,000.00 200,000.00 201,569.00
5.1.01.01.07.0001 Tunjangan PPH/Khusus PNS 5,461,569.00 200,000.00 200,000.00 200,000.00 200,000.00 1,730,000.00 1,730,000.00 200,000.00 200,000.00 200,000.00 200,000.00 200,000.00 201,569.00
5.1.01.01.08 Pembulatan Gaji ASN 16,700.00 1,500.00 1,500.00 1,500.00 1,500.00 3,000.00 3,000.00 1,500.00 1,500.00 1,500.00 200.00 - -
5.1.01.01.08.0001 Pembulatan Gaji PNS 16,700.00 1,500.00 1,500.00 1,500.00 1,500.00 3,000.00 3,000.00 1,500.00 1,500.00 1,500.00 200.00 - -
5.1.01.02 Belanja Tambahan Penghasilan ASN 895,012,800.00 - 74,584,400.00 74,584,400.00 74,584,400.00 74,584,400.00 74,584,400.00 74,584,400.00 74,584,400.00 74,584,400.00 74,584,400.00 74,584,400.00 149,168,800.00
Tamabahan Penghasilan
5.1.01.02.01.0001 Berdasarkan beban Kerja PNS
83,400,000.00 - 6,950,000.00 6,950,000.00 6,950,000.00 6,950,000.00 6,950,000.00 6,950,000.00 6,950,000.00 6,950,000.00 6,950,000.00 6,950,000.00 13,900,000.00
5.1.01.02.05 811,612,800.00 - 67,634,400.00 67,634,400.00 67,634,400.00 67,634,400.00 67,634,400.00 67,634,400.00 67,634,400.00 67,634,400.00 67,634,400.00 67,634,400.00 135,268,800.00
7.01.01.2.08.04 Penyediaan Jasa Pelayanan Umum 31,920,000.00 - - - 7,980,000.00 - - 7,980,000.00 - - 7,980,000.00 - 7,980,000.00
kantor
Belanja Penaggungjawab Pengelola
5.1.01.03.07.0001 Keuangan
31,920,000.00 - - - 7,980,000.00 - 7,980,000.00 - - 7,980,000.00 - 7,980,000.00
2,698,947,595 127,766,657 202,351,057 202,351,057 210,331,057 325,119,594 325,119,594 210,331,057 202,351,057 202,351,057 209,959,757 200,894,557 280,021,094
Pangkur, - - 2021
CAMAT PANGKUR
Anggaran Thn ini Tri wulan I ( Rp ) Triwulan II ( Rp ) Triwulan III (Rp ) Triwulan IV ( Rp )
Kode rekening Uraian
( Rp )
Januari Pebruari Maret April Mei Juni Juli Agustus September Oktober Nopember Desember
Belanja Langsung
7.01 KECAMATAN PANGKUR #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
PROGRAM PENUNJANG URUSAN
7.01.01 PEMERINTAHAN DAERAH #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
KABUPATEN /KOTA
7.01.01.2.02 Administrasi Keuangan Perangkat #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
Daerah
7.01.01.2.02.01 Penyediaan Giji dan tunjangan ASN 2,760,650,995.00 127,766,657.00 202,351,057.00 202,351,057.00 214,053,981.00 336,822,518.00 336,822,518.00 214,053,981.00 214,053,981.00 214,053,981.00 213,682,681.00 212,597,489.00 272,041,094.00
5.1 BELANJA OPERASIONAL 2,760,650,995.00 127,766,657.00 202,351,057.00 202,351,057.00 214,053,981.00 336,822,518.00 336,822,518.00 214,053,981.00 214,053,981.00 214,053,981.00 213,682,681.00 212,597,489.00 272,041,094.00
5.1.01 Belanja Pegawai 2,760,650,995.00 127,766,657.00 202,351,057.00 202,351,057.00 214,053,981.00 336,822,518.00 336,822,518.00 214,053,981.00 214,053,981.00 214,053,981.00 213,682,681.00 212,597,489.00 272,041,094.00
5.1.01.01 Belanja Gaji dan tunjangan ASN 1,865,638,195.00 127,766,657.00 127,766,657.00 127,766,657.00 139,469,581.00 262,238,118.00 262,238,118.00 139,469,581.00 139,469,581.00 139,469,581.00 139,098,281.00 138,013,089.00 122,872,294.00
5.1.01.01.01 Belanja Gaji Pokok ASN 1,425,446,918.00 101,817,637.00 101,817,637.00 101,817,637.00 101,817,637.00 203,635,274.00 203,635,274.00 101,817,637.00 101,817,637.00 101,817,637.00 101,817,637.00 101,817,637.00 101,817,637.00
5.1.01.01.01.0001 Belanja Gaji Pokok PNS 1,425,446,918.00 101,817,637.00 101,817,637.00 101,817,637.00 101,817,637.00 203,635,274.00 203,635,274.00 101,817,637.00 101,817,637.00 101,817,637.00 101,817,637.00 101,817,637.00 101,817,637.00
5.1.01.01.02 Tunjangan Keluarga ASN 132,220,248.00 9,444,400.00 9,444,400.00 9,444,400.00 9,444,400.00 18,888,800.00 18,888,800.00 9,444,400.00 9,444,400.00 9,444,400.00 9,444,400.00 9,444,400.00 9,443,048.00
5.1.01.01.02.0001 Tunjangan Keluarga PNS 132,220,248.00 9,444,400.00 9,444,400.00 9,444,400.00 9,444,400.00 18,888,800.00 18,888,800.00 9,444,400.00 9,444,400.00 9,444,400.00 9,444,400.00 9,444,400.00 9,443,048.00
5.1.01.01.03 Tunjangan Jabatan ASN 82,880,000.00 5,920,000.00 5,920,000.00 5,920,000.00 5,920,000.00 11,840,000.00 11,840,000.00 5,920,000.00 5,920,000.00 5,920,000.00 5,920,000.00 5,920,000.00 5,920,000.00
5.1.01.01.03.0001 Tunjangan Jabatan PNS 82,880,000.00 5,920,000.00 5,920,000.00 5,920,000.00 5,920,000.00 11,840,000.00 11,840,000.00 5,920,000.00 5,920,000.00 5,920,000.00 5,920,000.00 5,920,000.00 5,920,000.00
5.1.01.01.05 Tunjangan Fungsional Umum ASN 52,990,000.00 4,155,000.00 4,155,000.00 4,155,000.00 4,155,000.00 8,210,000.00 8,210,000.00 4,155,000.00 4,155,000.00 4,155,000.00 3,785,000.00 2,700,000.00 1,000,000.00
5.1.01.01.05.0001 Tunjanan Fungsional Umum PNS 52,990,000.00 4,155,000.00 4,155,000.00 4,155,000.00 4,155,000.00 8,210,000.00 8,210,000.00 4,155,000.00 4,155,000.00 4,155,000.00 3,785,000.00 2,700,000.00 1,000,000.00
5.1.01.01.06 Tunjangan Beras ASN 72,999,360.00 6,228,120.00 6,228,120.00 6,228,120.00 6,228,120.00 6,228,120.00 6,228,120.00 6,228,120.00 6,228,120.00 6,228,120.00 6,228,120.00 6,228,120.00 4,490,040.00
5.1.01.01.06.0001 Tunjangan Beras PNS 72,999,360.00 6,228,120.00 6,228,120.00 6,228,120.00 6,228,120.00 6,228,120.00 6,228,120.00 6,228,120.00 6,228,120.00 6,228,120.00 6,228,120.00 6,228,120.00 4,490,040.00
5.1.01.01.07 Tunjangan PPh/Tunjangan Khusus A 5,461,569.00 200,000.00 200,000.00 200,000.00 200,000.00 1,730,000.00 1,730,000.00 200,000.00 200,000.00 200,000.00 200,000.00 200,000.00 201,569.00
5.1.01.01.07.0001 Tunjangan PPH/Khusus PNS 5,461,569.00 200,000.00 200,000.00 200,000.00 200,000.00 1,730,000.00 1,730,000.00 200,000.00 200,000.00 200,000.00 200,000.00 200,000.00 201,569.00
5.1.01.01.08 Pembulatan Gaji ASN 16,700.00 1,500.00 1,500.00 1,500.00 1,500.00 3,000.00 3,000.00 1,500.00 1,500.00 1,500.00 200.00 - -
5.1.01.01.08.0001 Pembulatan Gaji PNS 16,700.00 1,500.00 1,500.00 1,500.00 1,500.00 3,000.00 3,000.00 1,500.00 1,500.00 1,500.00 200.00 - -
Belanja Iuran Jaminan Kesehatan
5.1.01.01.09 ASN
76,722,000.00 - - - 9,590,250.00 9,590,250.00 9,590,250.00 9,590,250.00 9,590,250.00 9,590,250.00 9,590,250.00 9,590,250.00 -
Belanja Iuran Jaminan Kesehatan
5.1.01.01.09.0001 PNS 76,722,000.00 - - - 9,590,250.00 9,590,250.00 9,590,250.00 9,590,250.00 9,590,250.00 9,590,250.00 9,590,250.00 9,590,250.00 -
Belanja Iuran Jaminan Kecelakaan
5.1.01.01.10. Kerja ASN
2,124,500.00 - - - 265,562.00 265,562.00 265,562.00 265,562.00 265,562.00 265,562.00 265,562.00 265,566.00 -
Belanja Iuran Jaminan Kecelakaan
5.1.01.01.10.0001 PNS
2,124,500.00 - - - 265,562.00 265,562.00 265,562.00 265,562.00 265,562.00 265,562.00 265,562.00 265,566.00 -
5.1.01.01.11 Belanja Iuran Jaminan Kematian ASN 7,534,600.00 - - - 941,825.00 941,825.00 941,825.00 941,825.00 941,825.00 941,825.00 941,825.00 941,825.00 -
5.1.01.01.11.0001 Belanja Iuran Jaminan Kematian PNS 7,534,600.00 - - - 941,825.00 941,825.00 941,825.00 941,825.00 941,825.00 941,825.00 941,825.00 941,825.00 -
Belanja IuranSimpanan Peserta
5.1.01.01.12 Tabungan Perumahan rakyat ASN 7,242,300.00 - - - 905,287.00 905,287.00 905,287.00 905,287.00 905,287.00 905,287.00 905,287.00 905,291.00 -
Belanja IuranSimpanan Peserta
5.1.01.01.12.0001 Tabungan Perumahan rakyat PNS
7,242,300.00 - - - 905,287.00 905,287.00 905,287.00 905,287.00 905,287.00 905,287.00 905,287.00 905,291.00 -
5.1.01.02 Belanja Tambahan Penghasilan ASN 895,012,800.00 - 74,584,400.00 74,584,400.00 74,584,400.00 74,584,400.00 74,584,400.00 74,584,400.00 74,584,400.00 74,584,400.00 74,584,400.00 74,584,400.00 149,168,800.00
Tamabhan Penghasilan Berdasarkan
5.1.01.02.01 Beban Kerja ASN
83,400,000.00 - 6,950,000.00 6,950,000.00 6,950,000.00 6,950,000.00 6,950,000.00 6,950,000.00 6,950,000.00 6,950,000.00 6,950,000.00 6,950,000.00 13,900,000.00
Tamabahan Penghasilan
5.1.01.02.01.0001 Berdasarkan beban Kerja PNS
83,400,000.00 - 6,950,000.00 6,950,000.00 6,950,000.00 6,950,000.00 6,950,000.00 6,950,000.00 6,950,000.00 6,950,000.00 6,950,000.00 6,950,000.00 13,900,000.00
5.1.01.02.05 811,612,800.00 - 67,634,400.00 67,634,400.00 67,634,400.00 67,634,400.00 67,634,400.00 67,634,400.00 67,634,400.00 67,634,400.00 67,634,400.00 67,634,400.00 135,268,800.00
Tambahan Penghasilan Berdasarkan
5.1.01.02.05.0001 Prestasi kerja
811,612,800.00 - 67,634,400.00 67,634,400.00 67,634,400.00 67,634,400.00 67,634,400.00 67,634,400.00 67,634,400.00 67,634,400.00 67,634,400.00 67,634,400.00 135,268,800.00
2,760,650,995 127,766,657 202,351,057 202,351,057 214,053,981 336,822,518 336,822,518 214,053,981 214,053,981 214,053,981 213,682,681 212,597,489 272,041,094
Pangkur, - - 2021
93,623,400 CAMAT PANGKUR
JOKO HASTOMO,SH MH
Pembina Tingkat I
NIP 19651220 199503 1 001
KANTOR CAMAT PANGKUR
ANGGARAN KAS
TAHUN ANGGARAN 2021
Hal 01
Anggaran Thn ini Tri wulan I ( Rp ) Triwulan II ( Rp ) Triwulan III (Rp ) Triwulan IV ( Rp )
Kode rekening Uraian
( Rp )
Januari Pebruari Maret April Mei Juni Juli Agustus September Oktober Nopember Desember
Belanja Langsung 2,850,474,575 - 288,000
Belanja Alat/Bahanuntuk
5.1.02.01.01.0026 Kegiatan kantor- Bahan Cetak
1,360,000.00 - 445,000.00 - - - - - - - - - 915,000.00
Belanja Makanan dan minuman
5.1.02.01.01.0052 Rapat
1,860,000.00 - 930,000.00 - - - - - - - - - 930,000.00
-
Belanja Alat/Bahanuntuk
5.1.02.01.01.0026 Kegiatan kantor- Bahan Cetak
50,000.00 - - 50,000.00 - - - - - - - - -
-
Belanja Alat/Bahanuntuk
5.1.02.01.01.0031 Kegiatan kantor- Alat Listrik 3,600,000.00 - - 1,785,000.00 - - - - 1,815,000.00 - - - -
Belanja Alat/Bahanuntuk
5.1.02.01.01.0031 Kegiatan kantor- Alat Tulis 17,238,000.00 - 5,514,000.00 - - 4,550,000.00 - - 4,595,000.00 - 2,579,000.00 - -
kantor
5.1.02.01.01.0012 Belanja Bahan bahan Lainnya 3,420,000.00 - - 855,000.00 - - 855,000.00 - - 855,000.00 - - 855,000.00
5.1.02.01.01.0012 Belanja Makan dan minum Rapat 13,236,000.00 - - 3,325,500.00 - - 3,325,500.00 - - 3,325,500.00 - - 3,259,500.00
Belanja Alat/Bahanuntuk
5.1.02.01.01.0026 Kegiatan kantor- Bahan Cetak
2,982,000.00 - - 785,000.00 - - - - - - 2,197,000.00 -
Belanja Alat/Bahanuntuk
5.1.02.01.01.0030 Kegiatan kantor- Perabot Kantor
5,730,000.00 - 2,198,000.00 - - 1,696,000.00 - - - - 1,836,000.00 -
Belanja Alat/Bahanuntuk
Kegiatan kantor- Alat/Bahan 500,000.00 - 500,000.00 - - - - - - - - -
untuk Kegiaatan Kantor lainnya
Belanja Alat/Bahan untuk
5.1.02.01.01.0027 Kegiatan Kantor -Benda Pos
1,800,000.00 - - - 900,000.00 - - 900,000.00 - - - - -
Jumlah 199,397,500.00 - 22,476,000.00 18,060,500.00 6,800,000.00 10,602,500.00 8,706,500.00 12,732,500.00 16,572,500.00 15,209,500.00 61,676,500.00 15,361,500.00 11,199,500.00 199,397,500.00
Jumlah Per Triwulan 40,536,500.00 26,109,000.00 44,514,500.00 88,237,500.00 199,397,500.00 2,810,000 - 2,000,000 810,000 2,810,000
Pangkur, - - 2021
CAMAT PANGKUR
JOKO HASTOMO,SH,.MH
Pembina Tingkat I
NIP 19651220 199503 1 001
Tabel 3.1
RENCANA KEGIATAN TAHUNAN
TAHUN 2021
KECAMATAN PANGKUR
1 2 3 4 5 - 900,000
PROGRAM PENUNJANG Persentase pemenuhan urusan
URUSAN PEMERINTAHAN pemerintahan daerah dalam 100.00% Sekcam
DAERAH KABUPATEN /KOTA setahun
Persentase Dokumen
Perencanaan ,Penganggaran
Perencanaan dan Evaluasi Sub Bagian Perencanaan dan
Dan Evaluasi Kinerja Perangkat 100.00%
kinerja yang disususn tepat Keuangan
sdaerah
waktu
Penyusunan Dokumen Jumlah Dokumen Pengangaran 6 dokumen
Perencanaan Perangkat daerah OPD yang disusun
Jumlah Dokumen Perencanaan 4 dokumen
OPD yang disusun
Jumlah Laporan Kinerja OPD yang
Evaluasi kinerja Perangkat daerah disusun 10 dokumen
Penyediaan Bahan logistik Kantor Jumlah Makanan yang disediakan 602 kotak
Koordinasi/Sinergitas Dengan
Perangkat Daerah yang Tugasnya
Jumlah rakar tentang ketertiban
dan Fungsi nYa di Bidang
dan keamanan wilayahkecamatan 9 kali
Penegakan Peraturan Perundang
yang dilaksanakan
undangan dan/Atau Kepolisian
Negara Republik Indonesia
Pajak Daerah - - - - - - - - - - - - -
Retribusi Daearah - - - - - - - - - - - - -
Pembiayaan Penerimaan - - - - - - - - - - - - -
Jml Pendapatan & Pembiayaan Penerimaan - - - - - - - - - - - - -
Jml Alokasi kas yg tersedia untuk Pengeluaran 2,884,509,619.68 136,273,731.00 168,369,981.00 691,561,231.00 173,559,981.00 171,698,731.00 454,178,693.00 166,194,981.00 156,348,731.00 181,529,827.00 235,060,206.00 194,526,459.63 155,207,067.05
Alokasi BTL & Pembiayaan Pengeluaran 1,861,209,619.68 135,648,731.00 135,648,731.00 135,648,731.00 135,648,731.00 135,648,731.00 406,946,193.00 135,648,731.00 135,648,731.00 135,647,327.00 133,403,956.00 131,581,459.63 104,089,567.05
1.20.1.20.18.5.1 Belanja Tidak langsung 1,861,209,619.68 135,648,731.00 135,648,731.00 135,648,731.00 135,648,731.00 135,648,731.00 406,946,193.00 135,648,731.00 135,648,731.00 135,647,327.00 133,403,956.00 131,581,459.63 104,089,567.05
1.20.1.20.18.5.1.1 Belanja Pegawai 1,861,209,619.68 135,648,731.00 135,648,731.00 135,648,731.00 135,648,731.00 135,648,731.00 406,946,193.00 135,648,731.00 135,648,731.00 135,647,327.00 133,403,956.00 131,581,459.63 104,089,567.05
1.20.1.20.18.5.1.1.01 Gaji dan Tunjangan 1,861,209,619.68 135,648,731.00 135,648,731.00 135,648,731.00 135,648,731.00 135,648,731.00 406,946,193.00 135,648,731.00 135,648,731.00 135,647,327.00 133,403,956.00 131,581,459.63 104,089,567.05
1.20.1.20.18.5.1.1.01.01 Gaji Pokok PNS/Representase 1,469,799,654.65 106,920,000.00 106,920,000.00 106,920,000.00 106,920,000.00 106,920,000.00 320,760,000.00 106,920,000.00 106,920,000.00 106,920,000.00 106,920,000.00 106,920,000.00 79,839,654.65
1.20.1.20.18.5.1.1.01.02 Tunjangan keuarga 141,676,303.70 10,227,056.00 10,227,056.00 10,227,056.00 10,227,056.00 10,227,056.00 30,681,168.00 10,227,056.00 10,227,056.00 10,227,056.00 10,227,056.00 9,002,272.30 9,949,359.40
1.20.1.20.18.5.1.1.01.03 Tunjangan jabatan 82,880,000.00 5,920,000.00 5,920,000.00 5,920,000.00 5,920,000.00 5,920,000.00 17,760,000.00 5,920,000.00 5,920,000.00 5,920,000.00 5,920,000.00 5,920,000.00 5,920,000.00
1.20.1.20.18.5.1.1.01.05 Tunjangan Fungsional Umum 63,075,000.00 4,515,000.00 4,515,000.00 4,515,000.00 4,515,000.00 4,515,000.00 13,545,000.00 4,515,000.00 4,515,000.00 4,515,000.00 4,515,000.00 4,515,000.00 4,380,000.00
1.20.1.20.18.5.1.1.01.06 Tunjangan Baras 85,528,020.00 7,314,420.00 7,314,420.00 7,314,420.00 7,314,420.00 7,314,420.00 21,943,260.00 7,314,420.00 7,314,420.00 7,314,420.00 5,069,400.00 - -
1.20.1.20.18.5.1.1.01.07 Tunjangan PPh/Tunj Khusus 18,221,561.33 750,000.00 750,000.00 750,000.00 750,000.00 750,000.00 2,250,000.00 750,000.00 750,000.00 750,000.00 750,000.00 5,221,561.33 4,000,000.00
1.20.1.20.18.5.1.1.01.08 Pembulatan Gaji 29,080.00 2,255.00 2,255.00 2,255.00 2,255.00 2,255.00 6,765.00 2,255.00 2,255.00 851.00 2,500.00 2,626.00 553.00
Hal 02
Anggaran Thn ini Tri wulan I ( Rp ) Triwulan II ( Rp ) Triwulan III (Rp ) Triwulan IV ( Rp )
Kode rekening Uraian
( Rp )
Januari Pebruari Maret April Mei Juni Juli Agustus September Oktober Nopember Desember
Belanja Langsung
1.20.1.20.18.5.2 Belanja Langsung 1,023,300,000.00 625,000.00 32,721,250.00 555,912,500.00 37,911,250.00 36,050,000.00 47,232,500.00 30,546,250.00 20,700,000.00 45,882,500.00 101,656,250.00 62,945,000.00 51,117,500.00
PROGRAM PENINGKATAN
PERAN SERTA DAN
1.11.1.20.18.18. 10,000,000.00 - - 10,000,000.00 - - - - - - - - -
KESETARAAN JENDER DALAM
MEMBANGUN
PROGRAM PENINGKATAN
1.18.1.20.18.16. 10,000,000.00 - - - - - - - 10,000,000.00 - - - -
PERAN SERTA KEPEMUDAAN
Penyed.jasa Komunikasi
1.20.1.20.18.01.02 7,500,000.00 625,000.00 625,000.00 625,000.00 625,000.00 625,000.00 625,000.00 625,000.00 625,000.00 625,000.00 625,000.00 625,000.00 625,000.00
Sumber daya Air & Listrik
1.20.1.20.18.01.02.5.2.2.03.01 -Belanja Telepon 1,200,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00
1.20.1.20.18.01.02.5.2.2.03.03 -Belanja Listrik 2,700,000.00 225,000.00 225,000.00 225,000.00 225,000.00 225,000.00 225,000.00 225,000.00 225,000.00 225,000.00 225,000.00 225,000.00 225,000.00
1.20.1.20.18.01.02.5.2.2.03.07 -Belanja Kawat/Faksimili/internet 3,600,000.00 300,000.00 300,000.00 300,000.00 300,000.00 300,000.00 300,000.00 300,000.00 300,000.00 300,000.00 300,000.00 300,000.00 300,000.00
Hal 03
1.20.1.20.18.01.07 Penyediaan Jasa adm Keuangan 44,600,000.00 - - - 8,150,000.00 - - 7,950,000.00 - - 7,950,000.00 - 20,550,000.00
-Honorarium Pengelola Keuangan
1.20.1.20.18.01.07.5.2.1.01.05 37,200,000.00 - - - 6,750,000.00 - - 6,750,000.00 - - 6,750,000.00 - 16,950,000.00
SKPD
-Honorarium Pengelola barang
1.20.1.20.18.01.07.5.2.1.01.06 7,200,000.00 - - - 1,200,000.00 - - 1,200,000.00 - - 1,200,000.00 - 3,600,000.00
milik daerah
1.20.1.20.18.01.07.5.2.1.03.01 - Uang Lembur PNS 200,000.00 - - - 200,000.00 - - - - - - - -
1.20.1.20.18.01.10 Penyediaan Alat Tulis Kantor 18,000,000.00 - 3,750,000.00 - 3,750,000.00 - - 3,750,000.00 - - 3,750,000.00 3,000,000.00 -
1.20.1.20.18.01.10.5.2.2.01.01 - Belaja Alat Tulis Kantor 18,000,000.00 - 3,750,000.00 - 3,750,000.00 - - 3,750,000.00 - - 3,750,000.00 3,000,000.00 -
1.20.1.20.18.01.17 Penyed.Makanan & minuman 21,600,000.00 - - 3,420,000.00 - - 4,740,000.00 - - 3,420,000.00 6,600,000.00 3,420,000.00 -
-Belanja makanan dan Minuman
1.20.1.20.18.01.17.5.2.2.11.02 21,600,000.00 - - 3,420,000.00 - - 4,740,000.00 - - 3,420,000.00 6,600,000.00 3,420,000.00 -
rapat
Hal 04
Pemeliharaan rutin//berkala
1.20.1.20.18.02.18 - 1,975,000.00 - - 5,325,000.00 - - 1,875,000.00 - (9,175,000.00) - -
Mobil Jabatan
-Belanja Pemeliharaan Mobil
1.20.1.20.18.02.18.5.2.2.20.09 - - 1,975,000.00 - - 5,325,000.00 - - 1,875,000.00 - (9,175,000.00) - -
Jabatan
Pemeliharaan Rutin/berkala
1.20.1.20.18.02.19 10,000,000.00 - - - - - - - - 10,000,000.00 - -
Kendaraan Dinas/OPS
-Belanja Pemeliharaan Kendaraan
1.20.1.20.18.02.18.5.2.2.20.06 10,000,000.00 - - - - - - - - - 10,000,000.00 - -
Dinas /OPS
Rehabilitasi sedang/berat
1.20.1.20.18.02.32. 500,000,000.00 - - 500,000,000.00 - - - - - - - - -
Gedung kantor
Belanja Modal Rehabiitasi Gedung
1.20.1.20.18.02.32.5.2.3.41.03 500,000,000.00 - - 500,000,000.00 - - - - - - - - -
kantior
Pemeliharaan Kebersihan
1.20.1.20.10.02.38 7,000,000.00 - 1,750,000.00 - - 3,500,000.00 - - 1,750,000.00 - - - -
Gedung Kantor
1.20.1.20.18.02.18.5.2.2.20.27 -Belanja Pemeliharaan kebersihan 7,000,000.00 1,750,000.00 - 3,500,000.00 - 1,750,000.00 - -
PRAGRAM PENINGKATAN
1.20.1.20.18.03 7,000,000.00 - - - - 7,000,000.00 - - - - - - -
DISIPLIN APARATUR
Pengadaan Pakaian Dinas
1.20.1.20.18.03.02 7,000,000.00 - - - - 7,000,000.00 - - - - - - -
beserta Perlengkapannya
-Belanja Pakaian Dinas Harian
1.20.1.20.18.03.02..2.2.12.04 - - - - 7,000,000.00 - - - - - - -
( PDH )
-
PROGRAM PENINGKATAN
PENGEMBANGAN SISTEM
1.20.1.20.18.06 61,800,000.00 - 7,900,000.00 - 14,700,000.00 19,600,000.00 - - - - 19,600,000.00 - -
PELAPORAN CAPAIAN
KINERJA DAN KEUANGAN
Penyusunan Rencana Anggaran
1.20.1.20..18.06.21 42,400,000.00 - 3,200,000.00 - - 19,600,000.00 - - - - 19,600,000.00 - -
SKPD
1.20.1.20.18.06.21.5.2.1.01.09 -Honorarium Pelaksana Kegiatan 39,200,000.00 - - - - 19,600,000.00 - - - - 19,600,000.00 -
1.20.1.20.18.06.21.5.2.1.03.01 -Uang Lembur PNS 520,000.00 - 520,000.00 - - - - - - - - - -
1.20.1.20.18.06.21.5.2.2.01.01 -Belanja Alat tulis kantor 550,000.00 - 550,000.00 - - - - - - - - - -
Hal 05
1.20.1.20.18.06.21.5.2.2.06.01 -Belanja Cetak 250,000.00 - 250,000.00 - - - - - - - - - -
1.20.1.20.18.06.21.5.2.2.06.02 -Belanja Penggandaan 600,000.00 - 600,000.00 - - - - - - - - - -
1.20.1.20.18.06.21.5.2.2.11.02 -Belanja Mamin Rapat 800,000.00 - 800,000.00 - - - - - - - - - -
1.20.1.20.18.06.21.5.2.2.11.04 -Belanja Mamin Lembur 480,000.00 - 480,000.00 - - - - - - - - - -
1.20.1.20..18.06.23 Penyusunan Laporan SKPD 19,400,000.00 - 4,700,000.00 14,700,000.00 - - - - - - - -
1.20.1.20.18.06.23.5.2.1.01.09 -Honorarium Pelaksana Kegiatan 14,700,000.00 - - - 14,700,000.00 - - - - - - -
1.20.1.20.18.06.23.5.2.1.03.01 -Uang Lembur PNS 1,420,000.00 - 1,420,000.00 - - - - - - - - - -
1.20.1.20.18.06.23.5.2.2.01.01 -Belanja Alat tulis kantor 580,000.00 - 580,000.00 - - - - - - - - - -
1.20.1.20.18.06.23.5.2.2.06.01 -Belanja Cetak 220,000.00 - 220,000.00 - - - - - - - - - -
1.20.1.20.18.06.23.5.2.2.06.02 -Belanja Penggandaan 600,000.00 - 600,000.00 - - - - - - - - - -
1.20.1.20.18.06.23.5.2.2.11.02 -Belanja Mamin Rapat 800,000.00 - 800,000.00 - - - - - - - - - -
1.20.1.20.18.06.23.5.2.2.11.04 -Belanja Mamin Lembur 1,080,000.00 - 1,080,000.00 - - - - - - - - - -
PROGRAM PENINGKATAN
1.20.1.20.18.45 KAPASITAS KELEMBAGAAN 269,800,000.00 - 12,000,000.00 35,617,500.00 5,850,000.00 - 35,617,500.00 - 6,450,000.00 35,587,500.00 59,085,000.00 49,650,000.00 29,942,500.00
KECAMATAN
Pengembangan Partisipasi
1.20.1.20.18.45.01 Masy. Dlm Perumusan Program 12,000,000.00 - 12,000,000.00 - - - - - - - - - -
dan Kebijakan Layanan Publik
1.20.1.20.18.4.01.5.2.2..01.01 -Belanja Alat tulis kantor 1,105,000.00 - 1,105,000.00 - - - - - - - - - -
-Belanja Jasa
1.20.1.20.18.4.01.5.2.2..03.05 Dokumentasi,Publikasi dan 250,000.00 - 250,000.00 - - - - - - - - - -
Dokorasi
1.20.1.20.18.4.01.5.2.2..06.02 -Belanja Penggandaan 1,500,000.00 - 1,500,000.00 - - - - - - - - - -
-B.Sewa sound
1.20.1.20.18.4.01.5.2.2..10.03 325,000.00 - 325,000.00 - - - - - - - - - -
Sistem,generator,tenda, dan Ac
1.20.1.20.18.4.01.5.2.2..11.02 -Belanja Mamin rapat 3,600,000.00 - 3,600,000.00 - - - - - - - - - -
-Belanja Perjalanan Dinas dalam
1.20.1.20.18.4.01.5.2.2..15.01 5,220,000.00 - 5,220,000.00 - - - - - - - - - -
daerah
Hal 06
Pembinaan dan fasilitasi
1.20.1.20.18.45.02 Pembangunan di Wilayah 62,400,000.00 - - 9,015,000.00 - - 9,015,000.00 - - 8,985,000.00 35,385,000.00 - -
kecamatan
-Belanja Makanan dan Minumaan
1.20.1.20.18.45.02.5.2.2.11.02 15,780,000.00 - - 3,960,000.00 - - 3,960,000.00 - - 3,930,000.00 3,930,000.00 - -
rapat
-Belanja Perjalanan Dinas dalam
1.20.1.20.18.45.02.5.2.2.15.01 46,620,000.00 - - 5,055,000.00 - - 5,055,000.00 - - 5,055,000.00 31,455,000.00 - -
daerah
Hal 07
Fasilitasi Penetapan APBDes
1.20.1.20.18.45.09. 36,000,000.00 - - - 5,850,000.00 - - - 6,450,000.00 - 23,700,000.00 - -
dan PAPBDes
1.20.1.20.18.45.09.5.2.1.01.09 Honorarium pelaksana Kegiatan 18,750,000.00 - - - - - - - - - 18,750,000.00 - -
1.20.1.20.18.45.09.5.2.2.01.01 Belanja Alat Tulis kantor 900,000.00 - - - 900,000.00 - - - - - - - -
Belanja Makanan dan minuman
1.20.1.20.18.45.09.5.2.2.11.02 6,000,000.00 - - - 1,500,000.00 - - - 3,000,000.00 - 1,500,000.00 - -
rapat
Belanja Perjlanan Dinas dalam
1.20.1.20.18.45.09.5.2.2.15.01 10,350,000.00 - - - 3,450,000.00 - - - 3,450,000.00 - 3,450,000.00 - -
daerah
Jml Alokasi Belanja Langsung per bulan 1,023,300,000.00 625,000.00 32,721,250.00 555,912,500.00 37,911,250.00 36,050,000.00 47,232,500.00 30,546,250.00 20,700,000.00 45,882,500.00 101,656,250.00 62,945,000.00 51,117,500.00
Jlm Alokasi Belanja Langsung per Triwulan 1,023,300,000.00 589,258,750.00 121,193,750.00 97,128,750.00 215,718,750.00
Sisa kas setelah dikurangi BL per Triwulan 1,861,209,619.68 406,946,193.00 678,243,655.00 406,944,789.00 369,074,982.68
Alokasi BTL dan BL serta Pembiayaan Pengeluaran 2,884,509,619.68 136,273,731.00 168,369,981.00 691,561,231.00 173,559,981.00 171,698,731.00 454,178,693.00 166,194,981.00 156,348,731.00 181,529,827.00 235,060,206.00 194,526,459.63 155,207,067.05
Pangkur, - - 2016
CAMAT PANGKUR
7,950,000
6,750,000
944,000 544,000 400,000 -
900,000 - 900,000 -
1,721,250
- - - -
- - - - - - -
Evaluasi kinerja Perangkat
7.01.01.2.01.07 3,000,000.00 3,000,000.00 1,420,000.00 1,420,000.00 - 1,580,000.00 - 1,580,000.00 (1,420,000)
daerah
Belanja Alat/Bahanuntuk
5.1.02.01.01.0026 Kegiatan kantor- Bahan Cetak
50,000.00 50,000.00 - - - 50,000.00 - 50,000.00 -
Administrasi Keuangan
7.01.01.2.02 2,667,027,595.00 5,000,000.00 - 2,672,027,595.00 - 2,900,000.00 - 2,900,000.00 2,760,650,995.00 2,100,000.00 - 2,762,750,995.00 90,723,400
Perangkat Daerah
5.1.01.01 Belanja Gaji dan tunjangan ASN 1,772,014,795.00 1,772,014,795.00 - - 1,865,638,195.00 - - 1,865,638,195.00 93,623,400
Belanja IuranSimpanan
5.1.01.01.12 Peserta Tabungan Perumahan - - 7,242,300.00 7,242,300.00 7,242,300
rakyat ASN
Tamabhan Penghasilan
5.1.01.02.01 Berdasarkan Beban Kerja ASN
83,400,000.00 83,400,000.00 - - 83,400,000.00 - - 83,400,000.00 -
Tamabahan Penghasilan
5.1.01.02.01.0001 Berdasarkan beban Kerja PNS
83,400,000.00 83,400,000.00 - - 83,400,000.00 - - 83,400,000.00 -
Tambahan Penghasilan
5.1.01.02.05.0001 Berdasarkan Prestasi kerja
811,612,800.00 811,612,800.00 - - 811,612,800.00 - - 811,612,800.00 -
- - - - - - -
Administrasi UmumPerangkat
7.01.01.2.06 50,336,000.00 50,336,000.00 13,777,000.00 13,777,000.00 - 36,559,000.00 - 36,559,000.00 (13,777,000)
Daerah
Penyediaaan Komponen
7.01.01.2.06.01 Instalasi Listrik /Penerangan 3,600,000.00 3,600,000.00 - - - 3,600,000.00 - 3,600,000.00 -
bangunan Kantor
Belanja Alat/Bahanuntuk
5.1.02.01.01.0031 Kegiatan kantor- Alat Listrik
3,600,000.00 3,600,000.00 - - - 3,600,000.00 - 3,600,000.00 -
5.1.02.01.01.0012 Belanja Bahan bahan Lainnya 3,420,000.00 3,420,000.00 3,420,000.00 3,420,000.00 - - - - (3,420,000)
Belanja Alat/Bahanuntuk
5.1.02.01.01.0026 Kegiatan kantor- Bahan Cetak
2,982,000.00 2,982,000.00 - - - 2,982,000.00 - 2,982,000.00 -
5.1.02.04.01.0001 Belanja Perjalanan Dinas Biasa 9,860,000.00 9,860,000.00 7,210,000.00 7,210,000.00 - 2,650,000.00 - 2,650,000.00 (7,210,000)
Penyediaan Jasa
7.01.01.2.08.02 komunikasi ,sumber daya air 13,199,980.00 13,199,980.00 - - - 13,199,980.00 - 13,199,980.00 -
dan listrik
Belanja
5.1.02.02.01.0063 Kawat/Faksimili/Internet/TV 4,200,000.00 4,200,000.00 - - - 4,200,000.00 - 4,200,000.00 -
Berlangganan
Belanja Alat/Bahanuntuk
5.1.02.01.01.0030 Kegiatan kantor- Alat/Bahan 500,000.00 500,000.00 500,000.00 500,000.00 - - - - (500,000)
untuk Kegiaatan Kantor lainnya
Pemeliharaan /rehabilitasi
Sarana dan Prasarana Gedung
7.01.01.2.09.10 2,062,000.00 2,062,000.00 2,062,000.00 2,062,000.00 - - - - (2,062,000)
kantorb atau Bangunan
Lainnya
PROGRAM
PENYELENGGARAAN
7.01.02 164,150,000.00 164,150,000.00 126,758,500.00 126,758,500.00 - 37,391,500.00 - 37,391,500.00 (126,758,500)
PEMERINTAHAN DAN
PELAYANAN PUBLIK
Koordinasi Penyelenggaraan
7.01.02.2.01 Kegiatan Pemerintahan di 16,000,000.00 16,000,000.00 1,263,500.00 1,263,500.00 - 14,736,500.00 - 14,736,500.00 (1,263,500)
tingkat kecamatan
Peningkatan Efiktif Kegiatan
7.021.02.2..0102 Pemeritahanan di 16,000,000.00 16,000,000.00 1,263,500.00 1,263,500.00 - 14,736,500.00 - 14,736,500.00 (1,263,500)
TingkatKecamatan
Belanja Alat/Bahanuntuk
5.1.02.01.01.0026 Kegiatan kantor- Bahan Cetak
502,500.00 502,500.00 63,500.00 63,500.00 - 439,000.00 - 439,000.00 (63,500)
Penyelenggaraan Urusan
Pemerintahan yang tisdak
7.01.02.2.02 dilaksanakan oleh unit Kerja 83,300,000.00 83,300,000.00 71,640,000.00 71,640,000.00 - 11,660,000.00 - 11,660,000.00 (71,640,000)
Perangkat daerah yang ada di
Kecamatan
Peningkatyan Efektifitas
7.01.02.2.02.03 Pelayanan kepada masyarakat 83,300,000.00 83,300,000.00 71,640,000.00 71,640,000.00 - 11,660,000.00 - 11,660,000.00 (71,640,000)
di wilayah Kecamatan
Belanja Alat/Bahanuntuk
5.1.02.01.01.0026 Kegiatan kantor- Bahan Cetak
2,737,500.00 2,737,500.00 87,500.00 87,500.00 - 2,650,000.00 - 2,650,000.00 (87,500)
5.1.02.02.01.0029 Belanja Jasa tenaga ahli 1,765,000.00 1,765,000.00 1,765,000.00 1,765,000.00 - - - - (1,765,000)
Belanja Perjalanan Dinas dalam
5.1.02.04.01.0003 kota
3,730,000.00 3,730,000.00 370,000.00 370,000.00 - 3,360,000.00 - 3,360,000.00 (370,000)
Pelaksanaan Urusan
7.01.02.2.04 Pemerintahan yang 64,850,000.00 64,850,000.00 53,855,000.00 53,855,000.00 - 10,995,000.00 - 10,995,000.00 (53,855,000)
dilimpahkan kepada camat
Pelaksanaan Urusan
Pemerintahan yang terkait
7.01.02.2.04.01 10,025,000.00 10,025,000.00 2,385,000.00 2,385,000.00 - 7,640,000.00 - 7,640,000.00 (2,385,000)
dengan Pelayanan Perizinan
Non Usaha
Belanja Alat/Bahanuntuk
5.1.02.01.01.0026 Kegiatan kantor- Bahan Cetak
292,500.00 292,500.00 292,500.00 292,500.00 - - - - (292,500)
Pelaksanaan Urusan
Pemerintahan yang terkait
7.01.02.2.04.02 54,825,000.00 54,825,000.00 51,470,000.00 51,470,000.00 - 3,355,000.00 - 3,355,000.00 (51,470,000)
dengan Pelayanan Non
Perizinan
Belanja Makanan dan minuman
5.1.02.01.01.0052 Rapat
6,045,000.00 6,045,000.00 4,650,000.00 4,650,000.00 - 1,395,000.00 - 1,395,000.00 (4,650,000)
PROGRAM KOORDINASI
7.01.04 KETENTRAMAN DAN - 35,300,000.00 35,300,000.00 - 21,084,000.00 21,084,000.00 - 14,216,000.00 - 14,216,000.00 (21,084,000)
KETERTIBAN UMUM
Koordinasi Upaya
Penyelenggaraan
7.01.04.2.01 - 19,270,000.00 19,270,000.00 - 9,060,000.00 9,060,000.00 - 10,210,000.00 - 10,210,000.00 (9,060,000)
Ketentraman dan Ketertiban
Umum
Sinergitas dengan Kepolisian
Republik Indonesia Tentara
7.01.04.2.01.01 nasional Indonesia dan - 19,270,000.00 19,270,000.00 - 9,060,000.00 9,060,000.00 - 10,210,000.00 - 10,210,000.00 (9,060,000)
Instansi Vertikal di Wilayah
Kecamatan
Belanja Alat/Bahanuntuk
5.1.02.01.01.0026 Kegiatan kantor- Bahan Cetak
- 265,000.00 265,000.00 - 265,000.00 265,000.00 - - - - (265,000)
Koordinasi Penerapan
7.01.04.2.02 Penegakan Peraturan Daerah - 16,030,000.00 16,030,000.00 - 12,024,000.00 12,024,000.00 - 4,006,000.00 - 4,006,000.00 (12,024,000)
dan Peraturan Kepala daerah
Koordinasi/Sinergitas
Dengan Perangkat Daerah
yang Tugasnya dan Fungsi
nYa di Bidang Penegakan
7.01.04.2.02.01 - 16,030,000.00 16,030,000.00 - 12,024,000.00 12,024,000.00 - 4,006,000.00 - 4,006,000.00 (12,024,000)
Peraturan Perundang
undangan dan/Atau
Kepolisian Negara Republik
Indonesia
Belanja Alat/Bahanuntuk
5.1.02.01.01.0026 Kegiatan kantor- Bahan Cetak
- 160,000.00 160,000.00 - 160,000.00 160,000.00 - - - - (160,000)
JUMLAH 2,698,947,595.00 375,766,980.00 34,130,000.00 3,108,844,575.00 - 209,151,500.00 34,130,000.00 243,281,500.00 2,792,570,995.00 166,615,480.00 - 2,959,186,475.00 (149,658,100)
CAMAT PANGKUR
JOKO HASTOMO,SH,.MH
Pembina Tingkat I
NIP 196512201995031001
DOKOMEN PELAKSANAAN ANGGARAN
SATUAN KERJA PERANGKAT DAERAH
PEMERINTAH KABUPATEN NGAWI
TAHUN ANGGARAN 2021
Urusan Pemerintahan : 7 UNSUR KEWILAYAHAN
Bidang urusan : 7.01 KECAMATAN
Organisasi : 7.01.0.00.00.08.0000 KECMATAN PANGKUR
Unit : 7.01.0.00.00.08.0000 KECMATAN PANGKUR
Program : 7.01.01 PROGRAM PENUNJANG URUSAN POEMERINTAHAN DAERAH KABUPATEN/KOTA
Kegiatan : 7.01.01.2.02 ADMINISTRASI KEUANGAN PERANGKAT DAERAH
Sub Kegiatan : 7.01.01.2.02.01PENYEDIAAN GAJI DAN TUNJANGAN ASN
PENYERAPAN DANA
KODE REKENING URAIAN TRIBULAN I TRIBULAN II TRIBULAN III TRIBULAN IV
Januari Pebruari Maret April Mei Juni Juli Agustus September Oktober Nopember Desember
1 2 3 4 5 6 7 8 9 10 11 12 13 14
5.1 BELANJA OPERASIONAL 127,766,657.00 202,351,057.00 202,351,057.00 202,351,057.00 ### 325,119,594.00 202,351,057.00 202,351,057.00 202,351,057.00 201,979,757.00 200,894,557.00 272,041,094.00
5.1.01 Belanja Pegawai 127,766,657.00 202,351,057.00 202,351,057.00 202,351,057.00 ### 325,119,594.00 202,351,057.00 202,351,057.00 202,351,057.00 201,979,757.00 200,894,557.00 272,041,094.00
5.1.01.01 Belanja Gaji dan tunjangan ASN 127,766,657.00 127,766,657.00 127,766,657.00 127,766,657.00 ### 250,535,194.00 127,766,657.00 127,766,657.00 127,766,657.00 127,395,357.00 126,310,157.00 122,872,294.00
5.1.01.01.01 Belanja Gaji Pokok ASN 101,817,637.00 101,817,637.00 101,817,637.00 101,817,637.00 ### 203,635,274.00 101,817,637.00 101,817,637.00 101,817,637.00 101,817,637.00 101,817,637.00 101,817,637.00
5.1.01.01.01.0001 Belanja Gaji Pokok PNS 101,817,637.00 101,817,637.00 101,817,637.00 101,817,637.00 ### 203,635,274.00 101,817,637.00 101,817,637.00 101,817,637.00 101,817,637.00 101,817,637.00 101,817,637.00
5.1.01.01.02 Tunjangan Keluarga ASN 9,444,400.00 9,444,400.00 9,444,400.00 9,444,400.00 ### 18,888,800.00 9,444,400.00 9,444,400.00 9,444,400.00 9,444,400.00 9,444,400.00 9,443,048.00
5.1.01.01.02.0001 Tunjangan Keluarga PNS 9,444,400.00 9,444,400.00 9,444,400.00 9,444,400.00 ### 18,888,800.00 9,444,400.00 9,444,400.00 9,444,400.00 9,444,400.00 9,444,400.00 9,443,048.00
5.1.01.01.03 Tunjangan Jabatan ASN 5,920,000.00 5,920,000.00 5,920,000.00 5,920,000.00 ### 11,840,000.00 5,920,000.00 5,920,000.00 5,920,000.00 5,920,000.00 5,920,000.00 5,920,000.00
5.1.01.01.03.0001 Tunjangan Jabatan PNS 5,920,000.00 5,920,000.00 5,920,000.00 5,920,000.00 ### 11,840,000.00 5,920,000.00 5,920,000.00 5,920,000.00 5,920,000.00 5,920,000.00 5,920,000.00
5.1.01.01.05 Tunjangan Fungsional Umum ASN 4,155,000.00 4,155,000.00 4,155,000.00 4,155,000.00 ### 8,210,000.00 4,155,000.00 4,155,000.00 4,155,000.00 3,785,000.00 2,700,000.00 1,000,000.00
5.1.01.01.05.0001 Tunjanan Fungsional Umum PNS 4,155,000.00 4,155,000.00 4,155,000.00 4,155,000.00 ### 8,210,000.00 4,155,000.00 4,155,000.00 4,155,000.00 3,785,000.00 2,700,000.00 1,000,000.00
5.1.01.01.06 Tunjangan Beras ASN 6,228,120.00 6,228,120.00 6,228,120.00 6,228,120.00 ### 6,228,120.00 6,228,120.00 6,228,120.00 6,228,120.00 6,228,120.00 6,228,120.00 4,490,040.00
5.1.01.01.06.0001 Tunjangan Beras PNS 6,228,120.00 6,228,120.00 6,228,120.00 6,228,120.00 ### 6,228,120.00 6,228,120.00 6,228,120.00 6,228,120.00 6,228,120.00 6,228,120.00 4,490,040.00
5.1.01.01.07 Tunjangan PPh/Tunjangan Khusus ASN 200,000.00 200,000.00 200,000.00 200,000.00 ### 1,730,000.00 200,000.00 200,000.00 200,000.00 200,000.00 200,000.00 201,569.00
5.1.01.01.07.0001 Tunjangan PPH/Khusus PNS 200,000.00 200,000.00 200,000.00 200,000.00 ### 1,730,000.00 200,000.00 200,000.00 200,000.00 200,000.00 200,000.00 201,569.00
5.1.01.01.08 Pembulatan Gaji ASN 1,500.00 1,500.00 1,500.00 1,500.00 3,000.00 3,000.00 1,500.00 1,500.00 1,500.00 200.00 - -
5.1.01.01.08.0001 Pembulatan Gaji PNS 1,500.00 1,500.00 1,500.00 1,500.00 3,000.00 3,000.00 1,500.00 1,500.00 1,500.00 200.00 - -
5.1.01.02 Belanja Tambahan Penghasilan ASN - 74,584,400.00 74,584,400.00 74,584,400.00 ### 74,584,400.00 74,584,400.00 74,584,400.00 74,584,400.00 74,584,400.00 74,584,400.00 149,168,800.00
Tamabhan Penghasilan Berdasarkan
5.1.01.02.01 Beban Kerja ASN
- 6,950,000.00 6,950,000.00 6,950,000.00 ### 6,950,000.00 6,950,000.00 6,950,000.00 6,950,000.00 6,950,000.00 6,950,000.00 13,900,000.00
Tamabahan Penghasilan Berdasarkan
5.1.01.02.01.0001 beban Kerja PNS
- 6,950,000.00 6,950,000.00 6,950,000.00 ### 6,950,000.00 6,950,000.00 6,950,000.00 6,950,000.00 6,950,000.00 6,950,000.00 13,900,000.00
5.1.01.02.05 - 67,634,400.00 67,634,400.00 67,634,400.00 ### 67,634,400.00 67,634,400.00 67,634,400.00 67,634,400.00 67,634,400.00 67,634,400.00 135,268,800.00
Tambahan Penghasilan Berdasarkan
5.1.01.02.05.0001 Prestasi kerja
- 67,634,400.00 67,634,400.00 67,634,400.00 ### 67,634,400.00 67,634,400.00 67,634,400.00 67,634,400.00 67,634,400.00 67,634,400.00 135,268,800.00
JUMLAH per bulan 127,766,657.00 202,351,057.00 202,351,057.00 202,351,057.00 ### 325,119,594.00 202,351,057.00 202,351,057.00 202,351,057.00 201,979,757.00 200,894,557.00 272,041,094.00
Jumlah per triwulan 532,468,771.00 852,590,245.00 607,053,171.00 674,915,408.00
Keerangan : Penyerapan per triwulan Pangkur, 2021
Triwulan I 532,468,771.00 CAMAT PANGKUR
Triwulan II 852,590,245.00
Triwulan III 607,053,171.00
Triwulan IV 674,915,408.00 JOKO HASTOMO ,SH.,MH
JUMLAH 2,667,027,595.00 Pembina Tingkat I
NIP 19651220 199503 1 001
DOKOMEN PELAKSANAAN ANGGARAN
SATUAN KERJA PERANGKAT DAERAH
PEMERINTAH KABUPATEN NGAWI
TAHUN ANGGARAN 2021
Urusan Pemerintahan : 7 UNSUR KEWILAYAHAN
Bidang urusan : 7.01 KECAMATAN
Organisasi : 7.01.0.00.00.08.0000 KECMATAN PANGKUR
Unit : 7.01.0.00.00.08.0000 KECMATAN PANGKUR
Program : 7.01.01 PROGRAM PENUNJANG URUSAN POEMERINTAHAN DAERAH KABUPATEN/KOTA
Kegiatan : 7.01.01.2.02 ADMINISTRASI KEUANGAN PERANGKAT DAERAH
Sub Kegiatan : 7.01.01.2.02.05 KOORDINASI DAN PENYUSUNAN LAPKEUANGAN AKHIR TAHUN SKPD
PENYERAPAN DANA
KODE REKENING URAIAN TRIBULAN I TRIBULAN II TRIBULAN III TRIBULAN IV
Januari Pebruari Maret April Mei Juni Juli Agustus September Oktober Nopember Desember
1 2 3 4 5 6 7 8 9 10 11 12 13 14
5.1 BELANJA OPERASIONAL - - 2,500,000.00 - - - - - - - - -
5.1.02 Belanja Barang dan jasa - - 2,500,000.00 - - - - - - - - -
5.1.02.01 Belanja Barang - - 1,300,000.00 - - - - - - - - -
5.1.02.01.01 Belanja Barang Pakai Habis - - 1,300,000.00 - - - - - - - - -
Belanja Alat/Bahanuntuk Kegiatan
5.1.02.01.01.0026 kantor- Bahan Cetak
- 835,000.00 - - - - - - - - -
- - - - - - - - - - - -
JUMLAH per bulan - - - - ### - - - - - - -
Jumlah per triwulan - 23,000,000.00 - -
Keerangan : Penyerapan per triwulan Pangkur, 2021
Triwulan I 0.00 CAMAT PANGKUR
Triwulan II 23,000,000.00
Triwulan III 0.00
Triwulan IV 0.00 JOKO HASTOMO ,SH.,MH
JUMLAH 23,000,000.00 Pembina Tingkat I
NIP 19651220 199503 1 001
15
2,667,027,595.00 1,408,860,040 100,632,860 106,920,000 962,280,000.00 320,760,000.00 1,408,860,040.00 (16,586,878.00)
2,667,027,595.00 131,726,944 9,409,067 10,227,056 92,043,504.00 30,681,168.00 131,726,944.30 (493,303.70)
1,772,014,795.00 82,880,000 5,920,000 4,515,000 40,635,000.00 13,545,000.00 82,880,000.00 -
1,425,446,918.00 44,352,736.65 60,620,000 4,330,000 5,920,000 53,280,000.00 17,760,000.00 60,620,000.00 7,630,000.00
1,425,446,918.00
132,220,248.00 9,456,055.70 82,558,800 5,897,057 7,314,420 65,829,780.00 21,943,260.00 82,558,800.00 9,559,440.00
132,220,248.00
82,880,000.00 9,467,097 676,221 750,000 6,750,000.00 2,250,000.00 9,467,096.80 4,005,527.80
82,880,000.00
52,990,000.00 10,085,000.00 23,954 1,711 2,255 20,295.00 6,765.00 23,954.00 7,254.00
52,990,000.00
72,999,360.00 12,528,660.00 1,776,136,835 126,866,917 135,648,731 1,220,838,579.00 406,946,193.00 1,776,136,835.10
72,999,360.00
5,461,569.00 12,759,992.33
5,461,569.00
16,700.00 #REF!
16,700.00
895,012,800.00
83,400,000.00
83,400,000.00
811,612,800.00
811,612,800.00
17760000
12465000
JUMLAH
15
2,500,000.00
2,500,000.00
1,300,000.00
1,300,000.00
835,000.00
465,000.00
1,200,000.00
1,200,000.00
1,200,000.00
2,500,000.00
2,500,000.00
JUMLAH
15
2,500,000.00
2,500,000.00
860,000.00
860,000.00
860,000.00
-
1,640,000.00
1,640,000.00
1,640,000.00
2,500,000.00
2,500,000.00
JUMLAH
15
5,680,000.00
5,680,000.00
3,220,000.00
3,220,000.00
1,360,000.00
1,860,000.00
2,460,000.00
2,460,000.00
2,460,000.00
5,680,000.00
5,680,000.00
JUMLAH
15
3,000,000.00
3,000,000.00
980,000.00
980,000.00
50,000.00
930,000.00
2,020,000.00
2,020,000.00
2,020,000.00
3,000,000.00
3,000,000.00
JUMLAH
15
17,238,000.00
17,238,000.00
17,238,000.00
17,238,000.00
17,238,000.00
17,238,000.00
17,238,000.00
JUMLAH
15
3,600,000.00
3,600,000.00
3,600,000.00
3,600,000.00
3,600,000.00
3,600,000.00
3,600,000.00
JUMLAH
15
2,982,000.00
2,982,000.00
2,982,000.00
2,982,000.00
2,982,000.00
2,982,000.00
2,982,000.00
JUMLAH
15
16,656,000.00
16,656,000.00
16,656,000.00
16,656,000.00
3,420,000.00
13,236,000.00
16,656,000.00
16,656,000.00
JUMLAH
15
9,860,000.00
9,860,000.00
9,860,000.00
9,860,000.00
9,860,000.00
9,860,000.00
9,860,000.00
JUMLAH
15
23,000,000.00
23,000,000.00
23,000,000.00
23,000,000.00
23,000,000.00
23,000,000.00
23,000,000.00
JUMLAH
15
11,130,000.00
11,130,000.00
11,130,000.00
11,130,000.00
11,130,000.00
11,130,000.00
11,130,000.00
JUMLAH
15
1,800,000.00
1,800,000.00
1,800,000.00
1,800,000.00
1,800,000.00
1,800,000.00
1,800,000.00
JUMLAH
15
13,199,980.00
13,199,980.00
13,199,980.00
13,199,980.00
600,500.00
5,399,480.00
4,200,000.00
3,000,000.00
13,199,980.00
13,199,980.00
17
JUMLAH
15
6,230,000.00
6,230,000.00
6,230,000.00
6,230,000.00
5,730,000.00
6,230,000.00
6,230,000.00
17
JUMLAH
15
33,720,000.00
31,920,000.00
31,920,000.00
31,920,000.00
31,920,000.00
9,240,000.00
11,340,000.00
11,340,000.00
1,800,000.00
1,800,000.00
1,800,000.00
300,000.00
1,500,000.00
33,720,000.00
33,720,000.00
17
JUMLAH
15
9,709,000.00
9,709,000.00
6,409,000.00
6,409,000.00
1,295,000.00
9,709,000.00
9,709,000.00
17
JUMLAH
15
8,580,000.00
8,580,000.00
8,580,000.00
8,580,000.00
4,380,000.00
1,200,000.00
3,000,000.00
8,580,000.00
8,580,000.00
17
JUMLAH
15
10,000,000.00
10,000,000.00
10,000,000.00
10,000,000.00
10,000,000.00
10,000,000.00
10,000,000.00
17
JUMLAH
15
2,062,000.00
2,062,000.00
2,062,000.00
2,062,000.00
2,062,000.00
2,062,000.00
2,062,000.00
17
Alat Listrik
Pagu TRIW I
1 Baterai 6 25,000 150,000 3 25,000
2 Kabel 40 15,000 600,000 20 15,000
3 Lampu 23 w 10 92,000 920,000 5 92,000
4 Lampu14w 10 75,000 750,000 5 75,000
5 Lampu 5 w 10 57,000 570,000 5 57,000
6 Saklar 7 30,000 210,000 3 30,000
7 Sekreng 2 200,000 400,000 1 200,000
3,600,000
Pagu TRIW I
1 Ball point 84 6,000 504,000 21 6,000
2 Pentel 5 47,000 235,000 2 47,000
3 Binder Clip 30 14,000 420,000 10 14,000
4 Buku Exspedisi 3 15,000 45,000 3 15,000
5 Buku Folio 3 29,000 87,000 3 29,000
6 Flash disk 7 132,000 924,000 4 132,000
7 Isi staples 10 10 4,000 40,000 5 4,000
8 Isi staples 24/6 10 5,000 50,000 5 5,000
9 Kertas HVS 70 120 61,000 7,320,000 35 61,000
10 Peper clip 10 12,000 120,000 3 12,000
11 Snelhecter map 500 4,000 2,000,000 200 4,000
12 Staples 7 19,000 133,000 4 19,000
13 Stop map 350 500 175,000 150 500
14 Tinta hitam 16 200,000 3,200,000 4 200,000
15 Tinta warna 15 130,000 1,950,000 4 130,000
16 Tinta stempel 5 7,000 35,000 1 7,000
17,238,000
Kebersihan
Pagu TRIW I
5.1.02.01.01.0030
1 Alat pel 2 120,000 240,000 1 120,000
2 Ember 4 13,000 52,000 2 13,000
3 Gayung air 6 11,000 66,000 2 11,000
4 gelas 1 200,000 200,000 1 200,000
5 Kemoceng 6 23,000 138,000 2 23,000
6 keset 6 33,000 198,000 6 33,000
7 Pembersih closet 24 21,000 504,000 8 21,000
8 Pembersih Kaca 12 17,000 204,000 4 17,000
9 Pembersih lantai 36 24,000 864,000 12 24,000
10 Penyegar udara 13 36,000 468,000 4 36,000
11 Sabun mandi 36 31,000 1,116,000 12 31,000
12 Sapu 12 42,000 504,000 4 42,000
13 Sapu lidi 6 29,000 174,000 2 29,000
14 Skrop sampah 2 42,000 84,000 1 42,000
15 Sikat WC 6 31,000 186,000 2 31,000
16 Tempat Sampah 2 42,000 84,000 - 42,000
17 Tissue Kotak 36 18,000 648,000 12 18,000
5.1.02.01.01.0030 5,730,000
5.1.02.01.01.0036 2 250,000 500,000
Tempat cuci tahun 2 250,000 500,000
6,230,000
Barang Cetak
Pagu TRIW I
2,982,000
Manmin
Pagu TRIW I
16,656,000
Pagu TRIW I
9,860,000
Kendaraan Dinas
Pagu TRIW I
23,000,000
Pengadaan Mebel
Pagu TRIW I
11,130,000
Pagu TRIW I
B. Bahan bakar dan Pelumas 1,295,000
1 Olie power Stearing 1 100,000 100,000 - 100,000
2 Oli rem 3 25,000 75,000 2 25,000
3 Oli Mesin 20 56,000 1,120,000 5 56,000
Suku cadang 5,114,000
Ban 4 806,000 3,224,000 2 806,000
Filter Oli 1 615,000 615,000 1 615,000
Kampas 1 900,000 900,000 - 900,000
Seal gardan 1 125,000 125,000 1 125,000
Selang radiator 1 250,000 250,000 1 250,000
Pajak 3,300,000
Roda 2 6 300,000 1,800,000 - 300,000
Roda 4 1 1,500,000 1,500,000 - 1,500,000
9,709,000
Pagu TRIW I
8,580,000
1 Pemel Personal Komputer 6 730,000 4,380,000 1 730,000
2 Service Laptop 4 300,000 1,200,000 1 300,000
3 Servis printer 6 500,000 3,000,000 2 500,000
8,580,000
Pemeliharaan GEDUNG
Pagu TRIW I
10,000,000
1 Pemel Gedung 1 10,000,000 10,000,000
10,000,000
Pagu TRIW I
Pemel sarana prasana 2,062,000
1 isi Freon Ac 2 406,000 812,000
Pemel AC 1 750,000 750,000
Pemel Kulkas 1 500,000 500,000
2,062,000
TRIW I II III IV
75,000 - - 3 25,000 75,000 -
300,000 - - 20 15,000 300,000 -
460,000 - - 5 92,000 460,000 -
375,000 - - 5 75,000 375,000 -
285,000 - - 5 57,000 285,000 -
90,000 - - 4 30,000 120,000 -
200,000 - - 1 200,000 200,000 -
1,785,000 - 1,815,000
TRIW I II III IV
126,000 21 6,000 126,000 21 6,000 126,000 21
94,000 - 47,000 - 2 47,000 94,000 1
140,000 5 14,000 70,000 10 14,000 140,000 5
45,000 - 15,000 - - 15,000 - -
87,000 - 29,000 - - 29,000 - -
528,000 3 132,000 396,000 - 132,000 - -
20,000 - 4,000 - 5 4,000 20,000 -
25,000 2 5,000 10,000 3 5,000 15,000 -
2,135,000 35 61,000 2,135,000 35 61,000 2,135,000 15
36,000 3 12,000 36,000 2 12,000 24,000 2
800,000 100 4,000 400,000 150 4,000 600,000 50
76,000 - 19,000 - 3 19,000 57,000 -
75,000 100 500 50,000 100 500 50,000 -
800,000 4 200,000 800,000 4 200,000 800,000 4
520,000 4 130,000 520,000 4 130,000 520,000 3
7,000 1 7,000 7,000 2 7,000 14,000 1
5,514,000 4,550,000 4,595,000
TRIW I II III IV
500,000
TRIW I II III IV
- - 49,000 - - 49,000 - 24
- 5 7,000 35,000 - 7,000 - 5
- 500 1,000 500,000 - 1,000 - 256
- 500 500 250,000 - 500 - 1,460
- 785,000 -
TRIW I II III IV
TRIW I II III IV
- 1 400,000 400,000 - - 3
- 1 1,800,000 1,800,000 - - 1
- 2 260,000 520,000 - - 1
- 4 300,000 1,200,000 - - 1
- 3,920,000 -
TRIW I II III IV
- 1 23,000,000 23,000,000 - - -
- - - - - - -
- - - - - - -
- - - - - - -
- 23,000,000 -
TRIW I II III IV
- 15 742,000 11,130,000 - - -
- - - - - - -
- - - - - - -
- - - - - - -
- 11,130,000 -
TRIW I II III IV
330,000 - 685,000
- - 100,000 - 1 100,000 100,000 -
50,000 - 25,000 - 1 25,000 25,000 -
280,000 - 56,000 - 10 56,000 560,000 5
2,602,000 - 2,512,000
1,612,000 - 806,000 - 2 806,000 1,612,000 -
615,000 - 615,000 - - 615,000 - -
- - 900,000 - 1 900,000 900,000 -
125,000 - 125,000 - - 125,000 - -
250,000 - 250,000 - - 250,000 - -
- - -
- - 300,000 - - 300,000 - 6
- - 1,500,000 - - 1,500,000 - 1
2,932,000 - 3,197,000
TRIW I II III IV
2,030,000 2,030,000 2,260,000
730,000 1 730,000 730,000 2 730,000 1,460,000 2
300,000 1 300,000 300,000 1 300,000 300,000 1
1,000,000 2 500,000 1,000,000 1 500,000 500,000 1
2,030,000 2,030,000 2,260,000
TRIW I II III IV
- - 10,000,000
- - 1 10,000,000 10,000,000 -
- - 10,000,000
TRIW I II III IV
- 906,000 -
- 1 406,000 406,000 - - 1
- 750,000 - 1
1 500,000 500,000 -
- 906,000 -
IV Realisasi Sisa
- 6 25,000 150,000 -
- 40 15,000 600,000 -
- 10 92,000 920,000 -
- 10 75,000 750,000 -
- 10 57,000 570,000 -
- 7 30,000 210,000 -
- 2 200,000 400,000 -
- 3,600,000 -
IV Realisasi Sisa
6,000 126,000 84 6,000 504,000 -
47,000 47,000 5 47,000 235,000 -
14,000 70,000 30 14,000 420,000 -
15,000 - 3 15,000 45,000 -
29,000 - 3 29,000 87,000 -
132,000 - 7 132,000 924,000 -
4,000 - 10 4,000 40,000 -
5,000 - 10 5,000 50,000
61,000 915,000 120 61,000 7,320,000
12,000 24,000 10 12,000 120,000
4,000 200,000 500 4,000 2,000,000
19,000 - 7 19,000 133,000
500 - 350 500 175,000
200,000 800,000 16 200,000 3,200,000
130,000 390,000 15 130,000 1,950,000
7,000 7,000 5 7,000 35,000
2,579,000 17,238,000 -
IV Realisasi Sisa
2 120,000 240,000 -
4 13,000 52,000 -
6 11,000 66,000 -
1 200,000 200,000 -
6 23,000 138,000 -
6 33,000 198,000 -
24 21,000 504,000 -
12 17,000 204,000 -
36 24,000 864,000 -
13 36,000 468,000 -
36 31,000 1,116,000 -
12 42,000 504,000 -
6 29,000 174,000 -
2 42,000 84,000 -
6 31,000 186,000 -
2 42,000 84,000 -
36 18,000 648,000 -
- - 5,730,000 -
2 250,000 500,000 -
2 250,000 500,000 -
- - -
- - -
- - 6,230,000 -
IV Realisasi Sisa
IV Realisasi Sisa
IV Realisasi Sisa
- - 1 23,000,000 23,000,000 -
- - - - - -
- - - - - -
- - - - -
- - -
- - 23,000,000 -
IV Realisasi Sisa
- - 15 23,000,000 11,130,000 -
- - - - - -
- - - - - -
- - - - -
- - -
- - 11,130,000 -
IV Realisasi Sisa
280,000 24 1,295,000
100,000 - 1 100,000 100,000 -
25,000 - 3 25,000 75,000 -
56,000 280,000 20 56,000 1,120,000 -
- 8 5,114,000
806,000 - 4 806,000 3,224,000
615,000 - 1 615,000 615,000
900,000 - 1 900,000 900,000
125,000 - 1 125,000 125,000
250,000 - 1 250,000 250,000
3,300,000 3,300,000
300,000 1,800,000 6 300,000 1,800,000
1,500,000 1,500,000 1 1,500,000 1,500,000 -
3,580,000 - 9,709,000 -
IV Realisasi Sisa
2,260,000 16 8,580,000
730,000 1,460,000 6 100,000 4,380,000 -
300,000 300,000 4 25,000 1,200,000 -
500,000 500,000 6 56,000 3,000,000 -
2,260,000 - 8,580,000 -
IV Realisasi Sisa
- 1 10,000,000
- 1 100,000 10,000,000 -
- 25,000 - -
- 56,000 - -
- - 10,000,000 -
IV Realisasi Sisa
1,156,000 4 2,062,000
406,000 406,000 2 100,000 812,000 -
750,000 750,000 1 25,000 750,000 -
500,000 - 1 56,000 500,000 -
1,156,000 - 2,062,000 -
Hal 02
Anggaran Thn ini Tri wulan I ( Rp ) Triwulan II ( Rp ) Triwulan III (Rp ) Triwulan IV ( Rp )
Kode rekening Uraian
( Rp )
Januari Pebruari Maret April Mei Juni Juli Agustus September Oktober Nopember Desember
Belanja Langsung 2,850,474,575 - 288,000
7.01 KECAMATAN PANGKUR #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! - 900,000
PROGRAM PENUNJANG
7.01.01 URUSAN PEMERINTAHAN #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
DAERAH KABUPATEN /KOTA
7.01.01.2.02 Administrasi Keuangan Perangkat #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Daerah
#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
5.1.01 Belanja Pegawai #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
5.1.01.01 Belanja Gaji dan tunjangan ASN 1,772,014,795.00 127,766,657.00 127,766,657.00 127,766,657.00 127,766,657.00 250,535,194.00 250,535,194.00 127,766,657.00 127,766,657.00 127,766,657.00 127,395,357.00 126,310,157.00 122,872,294.00
5.1.01.01.01 Belanja Gaji Pokok ASN 1,425,446,918.00 101,817,637.00 101,817,637.00 101,817,637.00 101,817,637.00 203,635,274.00 203,635,274.00 101,817,637.00 101,817,637.00 101,817,637.00 101,817,637.00 101,817,637.00 101,817,637.00
5.1.01.01.01.0001 Belanja Gaji Pokok PNS 1,425,446,918.00 101,817,637.00 101,817,637.00 101,817,637.00 101,817,637.00 203,635,274.00 203,635,274.00 101,817,637.00 101,817,637.00 101,817,637.00 101,817,637.00 101,817,637.00 101,817,637.00
5.1.01.01.02 Tunjangan Keluarga ASN 132,220,248.00 9,444,400.00 9,444,400.00 9,444,400.00 9,444,400.00 18,888,800.00 18,888,800.00 9,444,400.00 9,444,400.00 9,444,400.00 9,444,400.00 9,444,400.00 9,443,048.00
5.1.01.01.02.0001 Tunjangan Keluarga PNS 132,220,248.00 9,444,400.00 9,444,400.00 9,444,400.00 9,444,400.00 18,888,800.00 18,888,800.00 9,444,400.00 9,444,400.00 9,444,400.00 9,444,400.00 9,444,400.00 9,443,048.00
5.1.01.01.03 Tunjangan Jabatan ASN 82,880,000.00 5,920,000.00 5,920,000.00 5,920,000.00 5,920,000.00 11,840,000.00 11,840,000.00 5,920,000.00 5,920,000.00 5,920,000.00 5,920,000.00 5,920,000.00 5,920,000.00
5.1.01.01.03.0001 Tunjangan Jabatan PNS 82,880,000.00 5,920,000.00 5,920,000.00 5,920,000.00 5,920,000.00 11,840,000.00 11,840,000.00 5,920,000.00 5,920,000.00 5,920,000.00 5,920,000.00 5,920,000.00 5,920,000.00
5.1.01.01.05 Tunjangan Fungsional Umum AS 52,990,000.00 4,155,000.00 4,155,000.00 4,155,000.00 4,155,000.00 8,210,000.00 8,210,000.00 4,155,000.00 4,155,000.00 4,155,000.00 3,785,000.00 2,700,000.00 1,000,000.00
5.1.01.01.05.0001 Tunjanan Fungsional Umum PNS 52,990,000.00 4,155,000.00 4,155,000.00 4,155,000.00 4,155,000.00 8,210,000.00 8,210,000.00 4,155,000.00 4,155,000.00 4,155,000.00 3,785,000.00 2,700,000.00 1,000,000.00
5.1.01.01.06 Tunjangan Beras ASN 72,999,360.00 6,228,120.00 6,228,120.00 6,228,120.00 6,228,120.00 6,228,120.00 6,228,120.00 6,228,120.00 6,228,120.00 6,228,120.00 6,228,120.00 6,228,120.00 4,490,040.00
5.1.01.01.06.0001 Tunjangan Beras PNS 72,999,360.00 6,228,120.00 6,228,120.00 6,228,120.00 6,228,120.00 6,228,120.00 6,228,120.00 6,228,120.00 6,228,120.00 6,228,120.00 6,228,120.00 6,228,120.00 4,490,040.00
5.1.01.01.07 Tunjangan PPh/Tunjangan Khus 5,461,569.00 200,000.00 200,000.00 200,000.00 200,000.00 1,730,000.00 1,730,000.00 200,000.00 200,000.00 200,000.00 200,000.00 200,000.00 201,569.00
5.1.01.01.07.0001 Tunjangan PPH/Khusus PNS 5,461,569.00 200,000.00 200,000.00 200,000.00 200,000.00 1,730,000.00 1,730,000.00 200,000.00 200,000.00 200,000.00 200,000.00 200,000.00 201,569.00
5.1.01.01.08 Pembulatan Gaji ASN 16,700.00 1,500.00 1,500.00 1,500.00 1,500.00 3,000.00 3,000.00 1,500.00 1,500.00 1,500.00 200.00 - -
5.1.01.01.08.0001 Pembulatan Gaji PNS 16,700.00 1,500.00 1,500.00 1,500.00 1,500.00 3,000.00 3,000.00 1,500.00 1,500.00 1,500.00 200.00 - -
5.1.01.02 Belanja Tambahan Penghasilan A #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Tamabhan Penghasilan
5.1.01.02.01 Berdasarkan Beban Kerja ASN
83,400,000.00 - 6,950,000.00 6,950,000.00 6,950,000.00 6,950,000.00 6,950,000.00 6,950,000.00 6,950,000.00 6,950,000.00 6,950,000.00 6,950,000.00 13,900,000.00
Tamabahan Penghasilan
5.1.01.02.01.0001 Berdasarkan beban Kerja PNS
83,400,000.00 - 6,950,000.00 6,950,000.00 6,950,000.00 6,950,000.00 6,950,000.00 6,950,000.00 6,950,000.00 6,950,000.00 6,950,000.00 6,950,000.00 13,900,000.00
5.1.01.02.05 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
BL + BTL #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! 240,000 80,000 80,000 80,000
Jlm Alokasi Belanja per Triwulan #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! 200,000 - 200,000 -
BL #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
Sisa kas setelah dikurangi BL per Triwulan #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! 2,810,000 - 2,000,000 810,000 2,810,000
BTL #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
- - - -
Pangkur, - - 2021
CAMAT PANGKUR
1 2 3 4 5 - 900,000
PROGRAM PENUNJANG Persentase pemenuhan urusan
URUSAN PEMERINTAHAN pemerintahan daerah dalam 100.00% Sekcam
DAERAH KABUPATEN /KOTA setahun
Persentase Dokumen
Perencanaan ,Penganggaran
Perencanaan dan Evaluasi Sub Bagian Perencanaan dan
Dan Evaluasi Kinerja Perangkat 100.00%
kinerja yang disususn tepat Keuangan
sdaerah
waktu
Penyusunan Dokumen Jumlah Dokumen Pengangaran 6 dokumen
Perencanaan Perangkat daerah OPD yang disusun
Jumlah Dokumen Perencanaan 4 dokumen
OPD yang disusun
Jumlah Laporan Kinerja OPD yang
Evaluasi kinerja Perangkat daerah disusun 10 dokumen
Penyediaan Bahan logistik Kantor Jumlah Makanan yang disediakan 602 kotak
Koordinasi/Sinergitas Dengan
Perangkat Daerah yang Tugasnya
Jumlah rakar tentang ketertiban
dan Fungsi nYa di Bidang
dan keamanan wilayahkecamatan 9 kali
Penegakan Peraturan Perundang
yang dilaksanakan
undangan dan/Atau Kepolisian
Negara Republik Indonesia
Pajak Daerah - - - - - - - - - - - - -
Retribusi Daearah - - - - - - - - - - - - -
Pembiayaan Penerimaan - - - - - - - - - - - - -
Jml Pendapatan & Pembiayaan Penerimaan - - - - - - - - - - - - -
Jml Alokasi kas yg tersedia untuk Pengeluaran 2,884,509,619.68 136,273,731.00 168,369,981.00 691,561,231.00 173,559,981.00 171,698,731.00 454,178,693.00 166,194,981.00 156,348,731.00 181,529,827.00 235,060,206.00 194,526,459.63 155,207,067.05
Alokasi BTL & Pembiayaan Pengeluaran 1,861,209,619.68 135,648,731.00 135,648,731.00 135,648,731.00 135,648,731.00 135,648,731.00 406,946,193.00 135,648,731.00 135,648,731.00 135,647,327.00 133,403,956.00 131,581,459.63 104,089,567.05
1.20.1.20.18.5.1 Belanja Tidak langsung 1,861,209,619.68 135,648,731.00 135,648,731.00 135,648,731.00 135,648,731.00 135,648,731.00 406,946,193.00 135,648,731.00 135,648,731.00 135,647,327.00 133,403,956.00 131,581,459.63 104,089,567.05
1.20.1.20.18.5.1.1 Belanja Pegawai 1,861,209,619.68 135,648,731.00 135,648,731.00 135,648,731.00 135,648,731.00 135,648,731.00 406,946,193.00 135,648,731.00 135,648,731.00 135,647,327.00 133,403,956.00 131,581,459.63 104,089,567.05
1.20.1.20.18.5.1.1.01 Gaji dan Tunjangan 1,861,209,619.68 135,648,731.00 135,648,731.00 135,648,731.00 135,648,731.00 135,648,731.00 406,946,193.00 135,648,731.00 135,648,731.00 135,647,327.00 133,403,956.00 131,581,459.63 104,089,567.05
1.20.1.20.18.5.1.1.01.01 Gaji Pokok PNS/Representase 1,469,799,654.65 106,920,000.00 106,920,000.00 106,920,000.00 106,920,000.00 106,920,000.00 320,760,000.00 106,920,000.00 106,920,000.00 106,920,000.00 106,920,000.00 106,920,000.00 79,839,654.65
1.20.1.20.18.5.1.1.01.02 Tunjangan keuarga 141,676,303.70 10,227,056.00 10,227,056.00 10,227,056.00 10,227,056.00 10,227,056.00 30,681,168.00 10,227,056.00 10,227,056.00 10,227,056.00 10,227,056.00 9,002,272.30 9,949,359.40
1.20.1.20.18.5.1.1.01.03 Tunjangan jabatan 82,880,000.00 5,920,000.00 5,920,000.00 5,920,000.00 5,920,000.00 5,920,000.00 17,760,000.00 5,920,000.00 5,920,000.00 5,920,000.00 5,920,000.00 5,920,000.00 5,920,000.00
1.20.1.20.18.5.1.1.01.05 Tunjangan Fungsional Umum 63,075,000.00 4,515,000.00 4,515,000.00 4,515,000.00 4,515,000.00 4,515,000.00 13,545,000.00 4,515,000.00 4,515,000.00 4,515,000.00 4,515,000.00 4,515,000.00 4,380,000.00
1.20.1.20.18.5.1.1.01.06 Tunjangan Baras 85,528,020.00 7,314,420.00 7,314,420.00 7,314,420.00 7,314,420.00 7,314,420.00 21,943,260.00 7,314,420.00 7,314,420.00 7,314,420.00 5,069,400.00 - -
1.20.1.20.18.5.1.1.01.07 Tunjangan PPh/Tunj Khusus 18,221,561.33 750,000.00 750,000.00 750,000.00 750,000.00 750,000.00 2,250,000.00 750,000.00 750,000.00 750,000.00 750,000.00 5,221,561.33 4,000,000.00
1.20.1.20.18.5.1.1.01.08 Pembulatan Gaji 29,080.00 2,255.00 2,255.00 2,255.00 2,255.00 2,255.00 6,765.00 2,255.00 2,255.00 851.00 2,500.00 2,626.00 553.00
Hal 02
Anggaran Thn ini Tri wulan I ( Rp ) Triwulan II ( Rp ) Triwulan III (Rp ) Triwulan IV ( Rp )
Kode rekening Uraian
( Rp )
Januari Pebruari Maret April Mei Juni Juli Agustus September Oktober Nopember Desember
Belanja Langsung
1.20.1.20.18.5.2 Belanja Langsung 1,023,300,000.00 625,000.00 32,721,250.00 555,912,500.00 37,911,250.00 36,050,000.00 47,232,500.00 30,546,250.00 20,700,000.00 45,882,500.00 101,656,250.00 62,945,000.00 51,117,500.00
PROGRAM PENINGKATAN
PERAN SERTA DAN
1.11.1.20.18.18. 10,000,000.00 - - 10,000,000.00 - - - - - - - - -
KESETARAAN JENDER DALAM
MEMBANGUN
PROGRAM PENINGKATAN
1.18.1.20.18.16. 10,000,000.00 - - - - - - - 10,000,000.00 - - - -
PERAN SERTA KEPEMUDAAN
Penyed.jasa Komunikasi
1.20.1.20.18.01.02 7,500,000.00 625,000.00 625,000.00 625,000.00 625,000.00 625,000.00 625,000.00 625,000.00 625,000.00 625,000.00 625,000.00 625,000.00 625,000.00
Sumber daya Air & Listrik
1.20.1.20.18.01.02.5.2.2.03.01 -Belanja Telepon 1,200,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00
1.20.1.20.18.01.02.5.2.2.03.03 -Belanja Listrik 2,700,000.00 225,000.00 225,000.00 225,000.00 225,000.00 225,000.00 225,000.00 225,000.00 225,000.00 225,000.00 225,000.00 225,000.00 225,000.00
1.20.1.20.18.01.02.5.2.2.03.07 -Belanja Kawat/Faksimili/internet 3,600,000.00 300,000.00 300,000.00 300,000.00 300,000.00 300,000.00 300,000.00 300,000.00 300,000.00 300,000.00 300,000.00 300,000.00 300,000.00
Hal 03
1.20.1.20.18.01.07 Penyediaan Jasa adm Keuangan 44,600,000.00 - - - 8,150,000.00 - - 7,950,000.00 - - 7,950,000.00 - 20,550,000.00
-Honorarium Pengelola Keuangan
1.20.1.20.18.01.07.5.2.1.01.05 37,200,000.00 - - - 6,750,000.00 - - 6,750,000.00 - - 6,750,000.00 - 16,950,000.00
SKPD
-Honorarium Pengelola barang
1.20.1.20.18.01.07.5.2.1.01.06 7,200,000.00 - - - 1,200,000.00 - - 1,200,000.00 - - 1,200,000.00 - 3,600,000.00
milik daerah
1.20.1.20.18.01.07.5.2.1.03.01 - Uang Lembur PNS 200,000.00 - - - 200,000.00 - - - - - - - -
1.20.1.20.18.01.10 Penyediaan Alat Tulis Kantor 18,000,000.00 - 3,750,000.00 - 3,750,000.00 - - 3,750,000.00 - - 3,750,000.00 3,000,000.00 -
1.20.1.20.18.01.10.5.2.2.01.01 - Belaja Alat Tulis Kantor 18,000,000.00 - 3,750,000.00 - 3,750,000.00 - - 3,750,000.00 - - 3,750,000.00 3,000,000.00 -
1.20.1.20.18.01.17 Penyed.Makanan & minuman 21,600,000.00 - - 3,420,000.00 - - 4,740,000.00 - - 3,420,000.00 6,600,000.00 3,420,000.00 -
-Belanja makanan dan Minuman
1.20.1.20.18.01.17.5.2.2.11.02 21,600,000.00 - - 3,420,000.00 - - 4,740,000.00 - - 3,420,000.00 6,600,000.00 3,420,000.00 -
rapat
Hal 04
Pemeliharaan rutin//berkala
1.20.1.20.18.02.18 - 1,975,000.00 - - 5,325,000.00 - - 1,875,000.00 - (9,175,000.00) - -
Mobil Jabatan
-Belanja Pemeliharaan Mobil
1.20.1.20.18.02.18.5.2.2.20.09 - - 1,975,000.00 - - 5,325,000.00 - - 1,875,000.00 - (9,175,000.00) - -
Jabatan
Pemeliharaan Rutin/berkala
1.20.1.20.18.02.19 10,000,000.00 - - - - - - - - 10,000,000.00 - -
Kendaraan Dinas/OPS
-Belanja Pemeliharaan Kendaraan
1.20.1.20.18.02.18.5.2.2.20.06 10,000,000.00 - - - - - - - - - 10,000,000.00 - -
Dinas /OPS
Rehabilitasi sedang/berat
1.20.1.20.18.02.32. 500,000,000.00 - - 500,000,000.00 - - - - - - - - -
Gedung kantor
Belanja Modal Rehabiitasi Gedung
1.20.1.20.18.02.32.5.2.3.41.03 500,000,000.00 - - 500,000,000.00 - - - - - - - - -
kantior
Pemeliharaan Kebersihan
1.20.1.20.10.02.38 7,000,000.00 - 1,750,000.00 - - 3,500,000.00 - - 1,750,000.00 - - - -
Gedung Kantor
1.20.1.20.18.02.18.5.2.2.20.27 -Belanja Pemeliharaan kebersihan 7,000,000.00 1,750,000.00 - 3,500,000.00 - 1,750,000.00 - -
PRAGRAM PENINGKATAN
1.20.1.20.18.03 7,000,000.00 - - - - 7,000,000.00 - - - - - - -
DISIPLIN APARATUR
Pengadaan Pakaian Dinas
1.20.1.20.18.03.02 7,000,000.00 - - - - 7,000,000.00 - - - - - - -
beserta Perlengkapannya
-Belanja Pakaian Dinas Harian
1.20.1.20.18.03.02..2.2.12.04 - - - - 7,000,000.00 - - - - - - -
( PDH )
-
PROGRAM PENINGKATAN
PENGEMBANGAN SISTEM
1.20.1.20.18.06 61,800,000.00 - 7,900,000.00 - 14,700,000.00 19,600,000.00 - - - - 19,600,000.00 - -
PELAPORAN CAPAIAN
KINERJA DAN KEUANGAN
Penyusunan Rencana Anggaran
1.20.1.20..18.06.21 42,400,000.00 - 3,200,000.00 - - 19,600,000.00 - - - - 19,600,000.00 - -
SKPD
1.20.1.20.18.06.21.5.2.1.01.09 -Honorarium Pelaksana Kegiatan 39,200,000.00 - - - - 19,600,000.00 - - - - 19,600,000.00 -
1.20.1.20.18.06.21.5.2.1.03.01 -Uang Lembur PNS 520,000.00 - 520,000.00 - - - - - - - - - -
1.20.1.20.18.06.21.5.2.2.01.01 -Belanja Alat tulis kantor 550,000.00 - 550,000.00 - - - - - - - - - -
Hal 05
1.20.1.20.18.06.21.5.2.2.06.01 -Belanja Cetak 250,000.00 - 250,000.00 - - - - - - - - - -
1.20.1.20.18.06.21.5.2.2.06.02 -Belanja Penggandaan 600,000.00 - 600,000.00 - - - - - - - - - -
1.20.1.20.18.06.21.5.2.2.11.02 -Belanja Mamin Rapat 800,000.00 - 800,000.00 - - - - - - - - - -
1.20.1.20.18.06.21.5.2.2.11.04 -Belanja Mamin Lembur 480,000.00 - 480,000.00 - - - - - - - - - -
1.20.1.20..18.06.23 Penyusunan Laporan SKPD 19,400,000.00 - 4,700,000.00 14,700,000.00 - - - - - - - -
1.20.1.20.18.06.23.5.2.1.01.09 -Honorarium Pelaksana Kegiatan 14,700,000.00 - - - 14,700,000.00 - - - - - - -
1.20.1.20.18.06.23.5.2.1.03.01 -Uang Lembur PNS 1,420,000.00 - 1,420,000.00 - - - - - - - - - -
1.20.1.20.18.06.23.5.2.2.01.01 -Belanja Alat tulis kantor 580,000.00 - 580,000.00 - - - - - - - - - -
1.20.1.20.18.06.23.5.2.2.06.01 -Belanja Cetak 220,000.00 - 220,000.00 - - - - - - - - - -
1.20.1.20.18.06.23.5.2.2.06.02 -Belanja Penggandaan 600,000.00 - 600,000.00 - - - - - - - - - -
1.20.1.20.18.06.23.5.2.2.11.02 -Belanja Mamin Rapat 800,000.00 - 800,000.00 - - - - - - - - - -
1.20.1.20.18.06.23.5.2.2.11.04 -Belanja Mamin Lembur 1,080,000.00 - 1,080,000.00 - - - - - - - - - -
PROGRAM PENINGKATAN
1.20.1.20.18.45 KAPASITAS KELEMBAGAAN 269,800,000.00 - 12,000,000.00 35,617,500.00 5,850,000.00 - 35,617,500.00 - 6,450,000.00 35,587,500.00 59,085,000.00 49,650,000.00 29,942,500.00
KECAMATAN
Pengembangan Partisipasi
1.20.1.20.18.45.01 Masy. Dlm Perumusan Program 12,000,000.00 - 12,000,000.00 - - - - - - - - - -
dan Kebijakan Layanan Publik
1.20.1.20.18.4.01.5.2.2..01.01 -Belanja Alat tulis kantor 1,105,000.00 - 1,105,000.00 - - - - - - - - - -
-Belanja Jasa
1.20.1.20.18.4.01.5.2.2..03.05 Dokumentasi,Publikasi dan 250,000.00 - 250,000.00 - - - - - - - - - -
Dokorasi
1.20.1.20.18.4.01.5.2.2..06.02 -Belanja Penggandaan 1,500,000.00 - 1,500,000.00 - - - - - - - - - -
-B.Sewa sound
1.20.1.20.18.4.01.5.2.2..10.03 325,000.00 - 325,000.00 - - - - - - - - - -
Sistem,generator,tenda, dan Ac
1.20.1.20.18.4.01.5.2.2..11.02 -Belanja Mamin rapat 3,600,000.00 - 3,600,000.00 - - - - - - - - - -
-Belanja Perjalanan Dinas dalam
1.20.1.20.18.4.01.5.2.2..15.01 5,220,000.00 - 5,220,000.00 - - - - - - - - - -
daerah
Hal 06
Pembinaan dan fasilitasi
1.20.1.20.18.45.02 Pembangunan di Wilayah 62,400,000.00 - - 9,015,000.00 - - 9,015,000.00 - - 8,985,000.00 35,385,000.00 - -
kecamatan
-Belanja Makanan dan Minumaan
1.20.1.20.18.45.02.5.2.2.11.02 15,780,000.00 - - 3,960,000.00 - - 3,960,000.00 - - 3,930,000.00 3,930,000.00 - -
rapat
-Belanja Perjalanan Dinas dalam
1.20.1.20.18.45.02.5.2.2.15.01 46,620,000.00 - - 5,055,000.00 - - 5,055,000.00 - - 5,055,000.00 31,455,000.00 - -
daerah
Hal 07
Fasilitasi Penetapan APBDes
1.20.1.20.18.45.09. 36,000,000.00 - - - 5,850,000.00 - - - 6,450,000.00 - 23,700,000.00 - -
dan PAPBDes
1.20.1.20.18.45.09.5.2.1.01.09 Honorarium pelaksana Kegiatan 18,750,000.00 - - - - - - - - - 18,750,000.00 - -
1.20.1.20.18.45.09.5.2.2.01.01 Belanja Alat Tulis kantor 900,000.00 - - - 900,000.00 - - - - - - - -
Belanja Makanan dan minuman
1.20.1.20.18.45.09.5.2.2.11.02 6,000,000.00 - - - 1,500,000.00 - - - 3,000,000.00 - 1,500,000.00 - -
rapat
Belanja Perjlanan Dinas dalam
1.20.1.20.18.45.09.5.2.2.15.01 10,350,000.00 - - - 3,450,000.00 - - - 3,450,000.00 - 3,450,000.00 - -
daerah
Jml Alokasi Belanja Langsung per bulan 1,023,300,000.00 625,000.00 32,721,250.00 555,912,500.00 37,911,250.00 36,050,000.00 47,232,500.00 30,546,250.00 20,700,000.00 45,882,500.00 101,656,250.00 62,945,000.00 51,117,500.00
Jlm Alokasi Belanja Langsung per Triwulan 1,023,300,000.00 589,258,750.00 121,193,750.00 97,128,750.00 215,718,750.00
Sisa kas setelah dikurangi BL per Triwulan 1,861,209,619.68 406,946,193.00 678,243,655.00 406,944,789.00 369,074,982.68
Alokasi BTL dan BL serta Pembiayaan Pengeluaran 2,884,509,619.68 136,273,731.00 168,369,981.00 691,561,231.00 173,559,981.00 171,698,731.00 454,178,693.00 166,194,981.00 156,348,731.00 181,529,827.00 235,060,206.00 194,526,459.63 155,207,067.05
Pangkur, - - 2016
CAMAT PANGKUR
7,950,000
6,750,000
944,000 544,000 400,000 -
900,000 - 900,000 -
1,721,250
- - - -
5.1.01.02.05 - 67,634,400.00 67,634,400.00 67,634,400.00 ### 67,634,400.00 67,634,400.00 67,634,400.00 67,634,400.00 67,634,400.00 67,634,400.00 135,268,800.00
Tambahan Penghasilan Berdasarkan
5.1.01.02.05.0001 Prestasi kerja
- 67,634,400.00 67,634,400.00 67,634,400.00 ### 67,634,400.00 67,634,400.00 67,634,400.00 67,634,400.00 67,634,400.00 67,634,400.00 135,268,800.00
JUMLAH per bulan 127,766,657.00 202,351,057.00 202,351,057.00 202,351,057.00 ### 325,119,594.00 202,351,057.00 202,351,057.00 202,351,057.00 201,979,757.00 200,894,557.00 272,041,094.00
Jumlah per triwulan 532,468,771.00 852,590,245.00 607,053,171.00 674,915,408.00
Keerangan : Penyerapan per triwulan Pangkur, 2021
Triwulan I 532,468,771.00 CAMAT PANGKUR
Triwulan II 852,590,245.00
Triwulan III 607,053,171.00
Triwulan IV 674,915,408.00 JOKO HASTOMO ,SH.,MH
JUMLAH 2,667,027,595.00 Pembina Tingkat I
NIP 19651220 199503 1 001
DOKOMEN PELAKSANAAN ANGGARAN
SATUAN KERJA PERANGKAT DAERAH
PEMERINTAH KABUPATEN NGAWI
TAHUN ANGGARAN 2021
Urusan Pemerintahan : 7 UNSUR KEWILAYAHAN
Bidang urusan : 7.01 KECAMATAN
Organisasi : 7.01.0.00.00.08.0000 KECMATAN PANGKUR
Unit : 7.01.0.00.00.08.0000 KECMATAN PANGKUR
Program : 7.01.01 PROGRAM PENUNJANG URUSAN POEMERINTAHAN DAERAH KABUPATEN/KOTA
Kegiatan : 7.01.01.2.02 ADMINISTRASI KEUANGAN PERANGKAT DAERAH
Sub Kegiatan : 7.01.01.2.02.05 KOORDINASI DAN PENYUSUNAN LAPKEUANGAN AKHIR TAHUN SKPD
PENYERAPAN DANA
KODE REKENING URAIAN TRIBULAN I TRIBULAN II TRIBULAN III TRIBULAN IV
Januari Pebruari Maret April Mei Juni Juli Agustus September Oktober Nopember Desember
1 2 3 4 5 6 7 8 9 10 11 12 13 14
5.1 BELANJA OPERASIONAL - - 2,500,000.00 - - - - - - - - -
5.1.02 Belanja Barang dan jasa - - 2,500,000.00 - - - - - - - - -
5.1.02.01 Belanja Barang - - 1,300,000.00 - - - - - - - - -
5.1.02.01.01 Belanja Barang Pakai Habis - - 1,300,000.00 - - - - - - - - -
Belanja Alat/Bahanuntuk Kegiatan
5.1.02.01.01.0026 kantor- Bahan Cetak
- 835,000.00 - - - - - - - - -
- - - - - - - - - - - -
JUMLAH per bulan - - - - ### - - - - - - -
Jumlah per triwulan - 23,000,000.00 - -
Keerangan : Penyerapan per triwulan Pangkur, 2021
Triwulan I 0.00 CAMAT PANGKUR
Triwulan II 23,000,000.00
Triwulan III 0.00
Triwulan IV 0.00 JOKO HASTOMO ,SH.,MH
JUMLAH 23,000,000.00 Pembina Tingkat I
NIP 19651220 199503 1 001
15
2,667,027,595.00 1,408,860,040 100,632,860 106,920,000 962,280,000.00 320,760,000.00 1,408,860,040.00 (16,586,878.00)
2,667,027,595.00 131,726,944 9,409,067 10,227,056 92,043,504.00 30,681,168.00 131,726,944.30 (493,303.70)
1,772,014,795.00 82,880,000 5,920,000 4,515,000 40,635,000.00 13,545,000.00 82,880,000.00 -
1,425,446,918.00 44,352,736.65 60,620,000 4,330,000 5,920,000 53,280,000.00 17,760,000.00 60,620,000.00 7,630,000.00
1,425,446,918.00
132,220,248.00 9,456,055.70 82,558,800 5,897,057 7,314,420 65,829,780.00 21,943,260.00 82,558,800.00 9,559,440.00
132,220,248.00
82,880,000.00 9,467,097 676,221 750,000 6,750,000.00 2,250,000.00 9,467,096.80 4,005,527.80
82,880,000.00
52,990,000.00 10,085,000.00 23,954 1,711 2,255 20,295.00 6,765.00 23,954.00 7,254.00
52,990,000.00
72,999,360.00 12,528,660.00 1,776,136,835 126,866,917 135,648,731 1,220,838,579.00 406,946,193.00 1,776,136,835.10
72,999,360.00
5,461,569.00 12,759,992.33
5,461,569.00
16,700.00 #REF!
16,700.00
895,012,800.00
83,400,000.00
83,400,000.00
811,612,800.00
811,612,800.00
17760000
12465000
JUMLAH
15
2,500,000.00
2,500,000.00
1,300,000.00
1,300,000.00
835,000.00
465,000.00
1,200,000.00
1,200,000.00
1,200,000.00
2,500,000.00
2,500,000.00
JUMLAH
15
2,500,000.00
2,500,000.00
860,000.00
860,000.00
860,000.00
-
1,640,000.00
1,640,000.00
1,640,000.00
2,500,000.00
2,500,000.00
JUMLAH
15
5,680,000.00
5,680,000.00
3,220,000.00
3,220,000.00
1,360,000.00
1,860,000.00
2,460,000.00
2,460,000.00
2,460,000.00
5,680,000.00
5,680,000.00
JUMLAH
15
3,000,000.00
3,000,000.00
980,000.00
980,000.00
50,000.00
930,000.00
2,020,000.00
2,020,000.00
2,020,000.00
3,000,000.00
3,000,000.00
JUMLAH
15
17,238,000.00
17,238,000.00
17,238,000.00
17,238,000.00
17,238,000.00
17,238,000.00
17,238,000.00
JUMLAH
15
3,600,000.00
3,600,000.00
3,600,000.00
3,600,000.00
3,600,000.00
3,600,000.00
3,600,000.00
JUMLAH
15
2,982,000.00
2,982,000.00
2,982,000.00
2,982,000.00
2,982,000.00
2,982,000.00
2,982,000.00
JUMLAH
15
16,656,000.00
16,656,000.00
16,656,000.00
16,656,000.00
3,420,000.00
13,236,000.00
16,656,000.00
16,656,000.00
JUMLAH
15
9,860,000.00
9,860,000.00
9,860,000.00
9,860,000.00
9,860,000.00
9,860,000.00
9,860,000.00
JUMLAH
15
23,000,000.00
23,000,000.00
23,000,000.00
23,000,000.00
23,000,000.00
23,000,000.00
23,000,000.00
JUMLAH
15
11,130,000.00
11,130,000.00
11,130,000.00
11,130,000.00
11,130,000.00
11,130,000.00
11,130,000.00
JUMLAH
15
1,800,000.00
1,800,000.00
1,800,000.00
1,800,000.00
1,800,000.00
1,800,000.00
1,800,000.00
JUMLAH
15
13,199,980.00
13,199,980.00
13,199,980.00
13,199,980.00
600,500.00
5,399,480.00
4,200,000.00
3,000,000.00
13,199,980.00
13,199,980.00
17
JUMLAH
15
6,230,000.00
6,230,000.00
6,230,000.00
6,230,000.00
5,730,000.00
6,230,000.00
6,230,000.00
17
JUMLAH
15
33,720,000.00
31,920,000.00
31,920,000.00
31,920,000.00
31,920,000.00
9,240,000.00
11,340,000.00
11,340,000.00
1,800,000.00
1,800,000.00
1,800,000.00
300,000.00
1,500,000.00
33,720,000.00
33,720,000.00
17
JUMLAH
15
9,709,000.00
9,709,000.00
6,409,000.00
6,409,000.00
1,295,000.00
9,709,000.00
9,709,000.00
17
JUMLAH
15
8,580,000.00
8,580,000.00
8,580,000.00
8,580,000.00
4,380,000.00
1,200,000.00
3,000,000.00
8,580,000.00
8,580,000.00
17
JUMLAH
15
10,000,000.00
10,000,000.00
10,000,000.00
10,000,000.00
10,000,000.00
10,000,000.00
10,000,000.00
17
JUMLAH
15
2,062,000.00
2,062,000.00
2,062,000.00
2,062,000.00
2,062,000.00
2,062,000.00
2,062,000.00
17
Alat Listrik
Pagu TRIW I
1 Baterai 6 25,000 150,000 3 25,000
2 Kabel 40 15,000 600,000 20 15,000
3 Lampu 23 w 10 92,000 920,000 5 92,000
4 Lampu14w 10 75,000 750,000 5 75,000
5 Lampu 5 w 10 57,000 570,000 5 57,000
6 Saklar 7 30,000 210,000 3 30,000
7 Sekreng 2 200,000 400,000 1 200,000
3,600,000
Pagu TRIW I
1 Ball point 84 6,000 504,000 21 6,000
2 Pentel 5 47,000 235,000 2 47,000
3 Binder Clip 30 14,000 420,000 10 14,000
4 Buku Exspedisi 3 15,000 45,000 3 15,000
5 Buku Folio 3 29,000 87,000 3 29,000
6 Flash disk 7 132,000 924,000 4 132,000
7 Isi staples 10 10 4,000 40,000 5 4,000
8 Isi staples 24/6 10 5,000 50,000 5 5,000
9 Kertas HVS 70 120 61,000 7,320,000 35 61,000
10 Peper clip 10 12,000 120,000 3 12,000
11 Snelhecter map 500 4,000 2,000,000 200 4,000
12 Staples 7 19,000 133,000 4 19,000
13 Stop map 350 500 175,000 150 500
14 Tinta hitam 16 200,000 3,200,000 4 200,000
15 Tinta warna 15 130,000 1,950,000 4 130,000
16 Tinta stempel 5 7,000 35,000 1 7,000
17,238,000
Kebersihan
Pagu TRIW I
5.1.02.01.01.0030
1 Alat pel 2 120,000 240,000 1 120,000
2 Ember 4 13,000 52,000 2 13,000
3 Gayung air 6 11,000 66,000 2 11,000
4 gelas 1 200,000 200,000 1 200,000
5 Kemoceng 6 23,000 138,000 2 23,000
6 keset 6 33,000 198,000 6 33,000
7 Pembersih closet 24 21,000 504,000 8 21,000
8 Pembersih Kaca 12 17,000 204,000 4 17,000
9 Pembersih lantai 36 24,000 864,000 12 24,000
10 Penyegar udara 13 36,000 468,000 4 36,000
11 Sabun mandi 36 31,000 1,116,000 12 31,000
12 Sapu 12 42,000 504,000 4 42,000
13 Sapu lidi 6 29,000 174,000 2 29,000
14 Skrop sampah 2 42,000 84,000 1 42,000
15 Sikat WC 6 31,000 186,000 2 31,000
16 Tempat Sampah 2 42,000 84,000 - 42,000
17 Tissue Kotak 36 18,000 648,000 12 18,000
5.1.02.01.01.0030 5,730,000
5.1.02.01.01.0036 2 250,000 500,000
Tempat cuci tahun 2 250,000 500,000
6,230,000
Barang Cetak
Pagu TRIW I
2,982,000
Manmin
Pagu TRIW I
16,656,000
Pagu TRIW I
9,860,000
Kendaraan Dinas
Pagu TRIW I
23,000,000
Pengadaan Mebel
Pagu TRIW I
11,130,000
Pagu TRIW I
B. Bahan bakar dan Pelumas 1,295,000
1 Olie power Stearing 1 100,000 100,000 - 100,000
2 Oli rem 3 25,000 75,000 2 25,000
3 Oli Mesin 20 56,000 1,120,000 5 56,000
Suku cadang 5,114,000
Ban 4 806,000 3,224,000 2 806,000
Filter Oli 1 615,000 615,000 1 615,000
Kampas 1 900,000 900,000 - 900,000
Seal gardan 1 125,000 125,000 1 125,000
Selang radiator 1 250,000 250,000 1 250,000
Pajak 3,300,000
Roda 2 6 300,000 1,800,000 - 300,000
Roda 4 1 1,500,000 1,500,000 - 1,500,000
9,709,000
Pagu TRIW I
8,580,000
1 Pemel Personal Komputer 6 730,000 4,380,000 1 730,000
2 Service Laptop 4 300,000 1,200,000 1 300,000
3 Servis printer 6 500,000 3,000,000 2 500,000
8,580,000
Pemeliharaan GEDUNG
Pagu TRIW I
10,000,000
1 Pemel Gedung 1 10,000,000 10,000,000
10,000,000
Pagu TRIW I
Pemel sarana prasana 2,062,000
1 isi Freon Ac 2 406,000 812,000
Pemel AC 1 750,000 750,000
Pemel Kulkas 1 500,000 500,000
2,062,000
TRIW I II III IV
75,000 - - 3 25,000 75,000 -
300,000 - - 20 15,000 300,000 -
460,000 - - 5 92,000 460,000 -
375,000 - - 5 75,000 375,000 -
285,000 - - 5 57,000 285,000 -
90,000 - - 4 30,000 120,000 -
200,000 - - 1 200,000 200,000 -
1,785,000 - 1,815,000
TRIW I II III IV
126,000 21 6,000 126,000 21 6,000 126,000 21
94,000 - 47,000 - 2 47,000 94,000 1
140,000 5 14,000 70,000 10 14,000 140,000 5
45,000 - 15,000 - - 15,000 - -
87,000 - 29,000 - - 29,000 - -
528,000 3 132,000 396,000 - 132,000 - -
20,000 - 4,000 - 5 4,000 20,000 -
25,000 2 5,000 10,000 3 5,000 15,000 -
2,135,000 35 61,000 2,135,000 35 61,000 2,135,000 15
36,000 3 12,000 36,000 2 12,000 24,000 2
800,000 100 4,000 400,000 150 4,000 600,000 50
76,000 - 19,000 - 3 19,000 57,000 -
75,000 100 500 50,000 100 500 50,000 -
800,000 4 200,000 800,000 4 200,000 800,000 4
520,000 4 130,000 520,000 4 130,000 520,000 3
7,000 1 7,000 7,000 2 7,000 14,000 1
5,514,000 4,550,000 4,595,000
TRIW I II III IV
500,000
TRIW I II III IV
- - 49,000 - - 49,000 - 24
- 5 7,000 35,000 - 7,000 - 5
- 500 1,000 500,000 - 1,000 - 256
- 500 500 250,000 - 500 - 1,460
- 785,000 -
TRIW I II III IV
TRIW I II III IV
- 1 400,000 400,000 - - 3
- 1 1,800,000 1,800,000 - - 1
- 2 260,000 520,000 - - 1
- 4 300,000 1,200,000 - - 1
- 3,920,000 -
TRIW I II III IV
- 1 23,000,000 23,000,000 - - -
- - - - - - -
- - - - - - -
- - - - - - -
- 23,000,000 -
TRIW I II III IV
- 15 742,000 11,130,000 - - -
- - - - - - -
- - - - - - -
- - - - - - -
- 11,130,000 -
TRIW I II III IV
330,000 - 685,000
- - 100,000 - 1 100,000 100,000 -
50,000 - 25,000 - 1 25,000 25,000 -
280,000 - 56,000 - 10 56,000 560,000 5
2,602,000 - 2,512,000
1,612,000 - 806,000 - 2 806,000 1,612,000 -
615,000 - 615,000 - - 615,000 - -
- - 900,000 - 1 900,000 900,000 -
125,000 - 125,000 - - 125,000 - -
250,000 - 250,000 - - 250,000 - -
- - -
- - 300,000 - - 300,000 - 6
- - 1,500,000 - - 1,500,000 - 1
2,932,000 - 3,197,000
TRIW I II III IV
2,030,000 2,030,000 2,260,000
730,000 1 730,000 730,000 2 730,000 1,460,000 2
300,000 1 300,000 300,000 1 300,000 300,000 1
1,000,000 2 500,000 1,000,000 1 500,000 500,000 1
2,030,000 2,030,000 2,260,000
TRIW I II III IV
- - 10,000,000
- - 1 10,000,000 10,000,000 -
- - 10,000,000
TRIW I II III IV
- 906,000 -
- 1 406,000 406,000 - - 1
- 750,000 - 1
1 500,000 500,000 -
- 906,000 -
IV Realisasi Sisa
- 6 25,000 150,000 -
- 40 15,000 600,000 -
- 10 92,000 920,000 -
- 10 75,000 750,000 -
- 10 57,000 570,000 -
- 7 30,000 210,000 -
- 2 200,000 400,000 -
- 3,600,000 -
IV Realisasi Sisa
6,000 126,000 84 6,000 504,000 -
47,000 47,000 5 47,000 235,000 -
14,000 70,000 30 14,000 420,000 -
15,000 - 3 15,000 45,000 -
29,000 - 3 29,000 87,000 -
132,000 - 7 132,000 924,000 -
4,000 - 10 4,000 40,000 -
5,000 - 10 5,000 50,000
61,000 915,000 120 61,000 7,320,000
12,000 24,000 10 12,000 120,000
4,000 200,000 500 4,000 2,000,000
19,000 - 7 19,000 133,000
500 - 350 500 175,000
200,000 800,000 16 200,000 3,200,000
130,000 390,000 15 130,000 1,950,000
7,000 7,000 5 7,000 35,000
2,579,000 17,238,000 -
IV Realisasi Sisa
2 120,000 240,000 -
4 13,000 52,000 -
6 11,000 66,000 -
1 200,000 200,000 -
6 23,000 138,000 -
6 33,000 198,000 -
24 21,000 504,000 -
12 17,000 204,000 -
36 24,000 864,000 -
13 36,000 468,000 -
36 31,000 1,116,000 -
12 42,000 504,000 -
6 29,000 174,000 -
2 42,000 84,000 -
6 31,000 186,000 -
2 42,000 84,000 -
36 18,000 648,000 -
- - 5,730,000 -
2 250,000 500,000 -
2 250,000 500,000 -
- - -
- - -
- - 6,230,000 -
IV Realisasi Sisa
IV Realisasi Sisa
IV Realisasi Sisa
- - 1 23,000,000 23,000,000 -
- - - - - -
- - - - - -
- - - - -
- - -
- - 23,000,000 -
IV Realisasi Sisa
- - 15 23,000,000 11,130,000 -
- - - - - -
- - - - - -
- - - - -
- - -
- - 11,130,000 -
IV Realisasi Sisa
280,000 24 1,295,000
100,000 - 1 100,000 100,000 -
25,000 - 3 25,000 75,000 -
56,000 280,000 20 56,000 1,120,000 -
- 8 5,114,000
806,000 - 4 806,000 3,224,000
615,000 - 1 615,000 615,000
900,000 - 1 900,000 900,000
125,000 - 1 125,000 125,000
250,000 - 1 250,000 250,000
3,300,000 3,300,000
300,000 1,800,000 6 300,000 1,800,000
1,500,000 1,500,000 1 1,500,000 1,500,000 -
3,580,000 - 9,709,000 -
IV Realisasi Sisa
2,260,000 16 8,580,000
730,000 1,460,000 6 100,000 4,380,000 -
300,000 300,000 4 25,000 1,200,000 -
500,000 500,000 6 56,000 3,000,000 -
2,260,000 - 8,580,000 -
IV Realisasi Sisa
- 1 10,000,000
- 1 100,000 10,000,000 -
- 25,000 - -
- 56,000 - -
- - 10,000,000 -
IV Realisasi Sisa
1,156,000 4 2,062,000
406,000 406,000 2 100,000 812,000 -
750,000 750,000 1 25,000 750,000 -
500,000 - 1 56,000 500,000 -
1,156,000 - 2,062,000 -
Manmin PMD ( Triw I )
9,082,500 37,500
Jumlah
3,795,000
38
2
0
38
78
9,120,000