Realisasi Fisik dan Keuangan (RFK)
1.01.2.19.0.00.03.0000 DINAS PENDIDIKAN, KEPEMUDAAN DAN OLAHRAGA
Bulan Desember Tahun 2025
|
Unit Organisasi : 1.01.2.19.0.00.03.0000 DINAS PENDIDIKAN, KEPEMUDAAN DAN OLAHRAGA Sub Unit Organisasi : 1.01.2.19.0.00.03.0000 DINAS PENDIDIKAN, KEPEMUDAAN DAN OLAHRAGA |
|||||||||||||||||||||||||||||
| Kode | Urusan/ Bidang Urusan Pemerintahan Daerah Dan Program/ Kegiatan | RKA SIPD (Rp.) | RKA SIPD (Rp.) | Realisasi Keuangan (Rp.) | Capaian ( % ) | RAK ( % ) | Deviasi ( % ) | Realisasi Fisik ( % ) | Nilai Realisasi Fisik ( Rp ) | Sumber Dana | Keterangan / Permasalahan | Catatan Verifikator | Anggaran Kas Bulan 1 |
Anggaran Kas Bulan 2 |
Anggaran Kas Bulan 3 |
Anggaran Kas Bulan 4 |
Anggaran Kas Bulan 5 |
Anggaran Kas Bulan 6 |
Anggaran Kas Bulan 7 |
Anggaran Kas Bulan 8 |
Anggaran Kas Bulan 9 |
Anggaran Kas Bulan 10 |
Anggaran Kas Bulan 11 |
Anggaran Kas Bulan 12 |
Anggaran Kas Total |
||||
| 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 = (9 / 8) * 100 | 11 | 12 = ((11-10)/11) * 100 | 13 = (14 / 8) * 100 | 14 = (8 * 13) / 100 | 15 | 16 | 17 | 18 | 19 | 20 | 21 | 22 | 23 | 24 | 25 | 26 | 27 | 28 | 29 | 30 |
| 1 | URUSAN PEMERINTAHAN WAJIB YANG BERKAITAN DENGAN PELAYANAN DASAR | ||||||||||||||||||||||||||||
| 1 | 01 | URUSAN PEMERINTAHAN BIDANG PENDIDIKAN | 595.104.792.682 | 595.104.792.682 | 588.160.825.835 | 98.83 | 100 | 1.17 | |||||||||||||||||||||
| 1 | 01 | 01 | PROGRAM PENUNJANG URUSAN PEMERINTAHAN DAERAH KABUPATEN/KOTA | 485.008.155.786 | 485.008.155.786 | 481.261.619.583 | 99.23 | 100 | 0.77 | ||||||||||||||||||||
| 1 | 01 | 01 | 2.01 | Perencanaan, Penganggaran, dan Evaluasi Kinerja Perangkat Daerah | 135.631.750 | 135.631.750 | 135.498.950 | 99.9 | 100 | 0.1 | |||||||||||||||||||
| 1 | 01 | 01 | 2.01 | 0001 | Penyusunan Dokumen Perencanaan Perangkat Daerah | 39.123.200 | 39.123.200 | 39.123.150 | 100 | 100 | 0 | 0 | 0 | 24.957.200 | 0 | 14.166.000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 39.123.200 | ||||
| 1 | 01 | 01 | 2.01 | 0007 | Evaluasi Kinerja Perangkat Daerah | 96.508.550 | 96.508.550 | 96.375.800 | 99.86 | 100 | 0.14 | 0 | 0 | 0 | 0 | 0 | 0 | 14.730.000 | 10.410.000 | 12.513.050 | 15.283.500 | 21.804.000 | 18.186.000 | 3.582.000 | 96.508.550 | ||||
| 1 | 01 | 01 | 2.02 | Administrasi Keuangan Perangkat Daerah | 481.514.237.953 | 481.514.237.953 | 477.907.575.841 | 99.25 | 100 | 0.75 | |||||||||||||||||||
| 1 | 01 | 01 | 2.02 | 0001 | Penyediaan Gaji dan Tunjangan ASN | 481.456.068.253 | 481.456.068.253 | 477.849.475.468 | 99.25 | 100 | 0.75 | 0 | 23.747.230.539 | 23.747.230.539 | 47.750.180.869 | 60.874.439.289 | 23.749.186.539 | 72.146.417.136 | 47.443.442.613 | 23.605.099.712 | 23.594.365.599 | 59.087.292.563 | 13.274.337.465 | 62.436.845.390 | 481.456.068.253 | ||||
| 1 | 01 | 01 | 2.02 | 0007 | Koordinasi dan Penyusunan Laporan Keuangan Bulanan/ Triwulanan/ Semesteran SKPD | 58.169.700 | 58.169.700 | 58.100.373 | 99.88 | 100 | 0.12 | 0 | 0 | 0 | 1.079.500 | 12.819.500 | 0 | 8.270.700 | 0 | 0 | 0 | 0 | 36.000.000 | 0 | 58.169.700 | ||||
| 1 | 01 | 01 | 2.03 | Administrasi Barang Milik Daerah pada Perangkat Daerah | 25.366.900 | 25.366.900 | 25.360.800 | 99.98 | 100 | 0.02 | |||||||||||||||||||
| 1 | 01 | 01 | 2.03 | 0006 | Penatausahaan Barang Milik Daerah pada SKPD | 25.366.900 | 25.366.900 | 25.360.800 | 99.98 | 100 | 0.02 | 0 | 0 | 0 | 0 | 1.296.000 | 0 | 0 | 21.166.700 | 200 | 0 | 0 | 2.904.000 | 0 | 25.366.900 | ||||
| 1 | 01 | 01 | 2.04 | Administrasi Pendapatan Daerah Kewenangan Perangkat Daerah | 22.000.000 | 22.000.000 | 21.996.000 | 99.98 | 100 | 0.02 | |||||||||||||||||||
| 1 | 01 | 01 | 2.04 | 0001 | Perencanaan Pengelolaan Retribusi Daerah | 7.000.000 | 7.000.000 | 6.996.000 | 99.94 | 100 | 0.06 | 0 | 6.996.000 | 0 | 0 | 0 | 0 | 0 | 4.000 | 0 | 0 | 0 | 0 | 0 | 7.000.000 | ||||
| 1 | 01 | 01 | 2.04 | 0007 | Pelaporan Pengelolaan Retribusi Daerah | 15.000.000 | 15.000.000 | 15.000.000 | 100 | 100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.000.000 | 15.000.000 | ||||
| 1 | 01 | 01 | 2.05 | Administrasi Kepegawaian Perangkat Daerah | 197.784.800 | 197.784.800 | 195.103.150 | 98.64 | 100 | 1.36 | |||||||||||||||||||
| 1 | 01 | 01 | 2.05 | 0010 | Sosialisasi Peraturan Perundang-Undangan | 51.506.800 | 51.506.800 | 51.442.150 | 99.87 | 100 | 0.13 | 0 | 0 | 0 | 8.746.800 | 0 | 0 | 20.700.000 | 0 | 5.460.000 | 2.700.000 | 0 | 6.700.000 | 7.200.000 | 51.506.800 | ||||
| 1 | 01 | 01 | 2.05 | 0011 | Bimbingan Teknis Implementasi Peraturan Perundang-Undangan | 146.278.000 | 146.278.000 | 143.661.000 | 98.21 | 100 | 1.79 | 0 | 0 | 0 | 15.480.000 | 43.608.000 | 0 | 7.778.000 | 12.000 | 0 | 3.500.000 | 13.900.000 | 0 | 62.000.000 | 146.278.000 | ||||
| 1 | 01 | 01 | 2.06 | Administrasi Umum Perangkat Daerah | 622.390.267 | 622.390.267 | 611.572.452 | 98.26 | 100 | 1.74 | |||||||||||||||||||
| 1 | 01 | 01 | 2.06 | 0001 | Penyediaan Komponen Instalasi Listrik/Penerangan Bangunan Kantor | 50.000.000 | 50.000.000 | 49.962.895 | 99.93 | 100 | 0.07 | 0 | 0 | 0 | 12.492.561 | 0 | 0 | 12.492.561 | 0 | 0 | 12.522.316 | 0 | 0 | 12.492.562 | 50.000.000 | ||||
| 1 | 01 | 01 | 2.06 | 0002 | Penyediaan Peralatan dan Perlengkapan Kantor | 307.539.147 | 307.539.147 | 296.961.005 | 96.56 | 100 | 3.44 | 0 | 146.955.150 | 4.383.550 | 4.383.550 | 5.768.550 | 6.715.050 | 4.314.450 | 21.249.000 | 4.249.250 | 6.554.697 | 2.965.900 | 100.000.000 | 0 | 307.539.147 | ||||
| 1 | 01 | 01 | 2.06 | 0003 | Penyediaan Peralatan Rumah Tangga | 60.000.000 | 60.000.000 | 59.892.500 | 99.82 | 100 | 0.18 | 0 | 0 | 0 | 15.000.000 | 0 | 0 | 15.000.000 | 0 | 0 | 15.000.000 | 0 | 0 | 15.000.000 | 60.000.000 | ||||
| 1 | 01 | 01 | 2.06 | 0004 | Penyediaan Bahan Logistik Kantor | 32.002.970 | 32.002.970 | 32.002.950 | 100 | 100 | 0 | 0 | 0 | 0 | 8.246.250 | 0 | 0 | 8.246.250 | 0 | 20 | 7.755.225 | 0 | 0 | 7.755.225 | 32.002.970 | ||||
| 1 | 01 | 01 | 2.06 | 0005 | Penyediaan Barang Cetakan dan Penggandaan | 30.000.150 | 30.000.150 | 29.953.102 | 99.84 | 100 | 0.16 | 0 | 0 | 0 | 5.999.975 | 0 | 0 | 5.999.975 | 0 | 0 | 6.000.225 | 0 | 6.000.000 | 5.999.975 | 30.000.150 | ||||
| 1 | 01 | 01 | 2.06 | 0006 | Penyediaan Bahan Bacaan dan Peraturan Perundang-undangan | 17.848.000 | 17.848.000 | 17.800.000 | 99.73 | 100 | 0.27 | 0 | 0 | 0 | 4.450.000 | 24.000 | 0 | 4.450.000 | 0 | 0 | 4.450.000 | 24.000 | 0 | 4.450.000 | 17.848.000 | ||||
| 1 | 01 | 01 | 2.06 | 0009 | Penyelenggaraan Rapat Koordinasi dan Konsultasi SKPD | 125.000.000 | 125.000.000 | 125.000.000 | 100 | 100 | 0 | 0 | 0 | 0 | 35.000.000 | 0 | 0 | 27.500.000 | 0 | 0 | 35.000.000 | 0 | 0 | 27.500.000 | 125.000.000 | ||||
| 1 | 01 | 01 | 2.08 | Penyediaan Jasa Penunjang Urusan Pemerintahan Daerah | 1.804.890.436 | 1.804.890.436 | 1.699.642.017 | 94.17 | 100 | 5.83 | |||||||||||||||||||
| 1 | 01 | 01 | 2.08 | 0002 | Penyediaan Jasa Komunikasi, Sumber Daya Air dan Listrik | 349.999.936 | 349.999.936 | 296.759.917 | 84.79 | 100 | 15.21 | 0 | 33.333.307 | 33.333.307 | 33.333.307 | 33.333.307 | 33.333.307 | 33.333.307 | 33.333.307 | 33.333.307 | 33.333.307 | 26.135.643 | 11.932.105 | 11.932.425 | 349.999.936 | ||||
| 1 | 01 | 01 | 2.08 | 0003 | Penyediaan Jasa Peralatan dan Perlengkapan Kantor | 33.973.300 | 33.973.300 | 33.828.800 | 99.57 | 100 | 0.43 | 0 | 0 | 0 | 9.966.625 | 0 | 0 | 9.966.625 | 0 | 0 | 9.966.625 | 106.800 | 0 | 3.966.625 | 33.973.300 | ||||
| 1 | 01 | 01 | 2.08 | 0004 | Penyediaan Jasa Pelayanan Umum Kantor | 1.420.917.200 | 1.420.917.200 | 1.369.053.300 | 96.35 | 100 | 3.65 | 0 | 102.510.000 | 111.722.000 | 213.594.000 | 107.116.000 | 107.116.000 | 153.485.200 | 102.510.000 | 102.510.000 | 108.224.000 | 107.060.000 | 101.740.000 | 103.330.000 | 1.420.917.200 | ||||
| 1 | 01 | 01 | 2.09 | Pemeliharaan Barang Milik Daerah Penunjang Urusan Pemerintahan Daerah | 685.853.680 | 685.853.680 | 664.870.373 | 96.94 | 100 | 3.06 | |||||||||||||||||||
| 1 | 01 | 01 | 2.09 | 0001 | Penyediaan Jasa Pemeliharaan, Biaya Pemeliharaan, dan Pajak Kendaraan Perorangan Dinas atau Kendaraan Dinas Jabatan | 249.998.030 | 249.998.030 | 238.031.373 | 95.21 | 100 | 4.79 | 0 | 0 | 0 | 87.497.538 | 0 | 0 | 78.377.912 | 0 | 0 | 16.330.250 | 7.880 | 60.034.450 | 7.750.000 | 249.998.030 | ||||
| 1 | 01 | 01 | 2.09 | 0009 | Pemeliharaan/Rehabilitasi Gedung Kantor dan Bangunan Lainnya | 192.109.650 | 192.109.650 | 188.754.100 | 98.25 | 100 | 1.75 | 0 | 0 | 14.990.500 | 0 | 10.223.000 | 16.960.800 | 0 | 15.369.650 | 25.000.000 | 9.396.000 | 83.039.200 | 17.130.500 | 0 | 192.109.650 | ||||
| 1 | 01 | 01 | 2.09 | 0010 | Pemeliharaan/Rehabilitasi Sarana dan Prasarana Gedung Kantor atau Bangunan Lainnya | 243.746.000 | 243.746.000 | 238.084.900 | 97.68 | 100 | 2.32 | 0 | 5.446.000 | 0 | 22.000.000 | 0 | 0 | 100.800.000 | 0 | 115.500.000 | 0 | 0 | 0 | 0 | 243.746.000 | ||||
| 1 | 01 | 02 | PROGRAM PENGELOLAAN PENDIDIKAN | 102.823.251.646 | 102.823.251.646 | 101.056.839.602 | 98.28 | 100 | 1.72 | ||||||||||||||||||||
| 1 | 01 | 02 | 2.01 | Pengelolaan Pendidikan Sekolah Dasar | 48.196.911.281 | 48.196.911.281 | 47.005.205.102 | 97.53 | 100 | 2.47 | |||||||||||||||||||
| 1 | 01 | 02 | 2.01 | 0005 | Pembangunan Perpustakaan Sekolah | 217.405.400 | 217.405.400 | 214.489.825 | 98.66 | 100 | 1.34 | 0 | 0 | 610.350 | 13.767.500 | 92.520.000 | 1.344.000 | 0 | 106.344.550 | 0 | 2.819.000 | 0 | 0 | 0 | 217.405.400 | ||||
| 1 | 01 | 02 | 2.01 | 0006 | Pembangunan Sarana, Prasarana dan Utilitas Sekolah | 1.027.789.000 | 1.027.789.000 | 1.013.840.225 | 98.64 | 100 | 1.36 | 0 | 0 | 3.192.050 | 100.357.500 | 0 | 375.917.250 | 0 | 113.031.200 | 425.600.000 | 9.691.000 | 0 | 0 | 0 | 1.027.789.000 | ||||
| 1 | 01 | 02 | 2.01 | 0014 | Pengadaan Mebel Sekolah | 899.970.430 | 899.970.430 | 111.425 | 0.01 | 100 | 99.99 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 899.970.430 | 0 | 0 | 0 | 0 | 899.970.430 | ||||
| 1 | 01 | 02 | 2.01 | 0019 | Pemeliharaan Rutin Sarana, Prasarana dan Utilitas Sekolah | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||
| 1 | 01 | 02 | 2.01 | 0025 | Pembinaan Minat, Bakat dan Kreativitas Siswa | 371.131.370 | 371.131.370 | 369.626.552 | 99.59 | 100 | 0.41 | 0 | 0 | 0 | 0 | 71.309.920 | 12.350.000 | 207.414.550 | 31.356.900 | 0 | 0 | 48.700.000 | 0 | 0 | 371.131.370 | ||||
| 1 | 01 | 02 | 2.01 | 0028 | Pembinaan Kelembagaan dan Manajemen Sekolah | 261.765.150 | 261.765.150 | 259.611.355 | 99.18 | 100 | 0.82 | 0 | 0 | 0 | 0 | 0 | 26.150.000 | 30.883.350 | 131.831.800 | 0 | 35.000.000 | 37.900.000 | 0 | 0 | 261.765.150 | ||||
| 1 | 01 | 02 | 2.01 | 0029 | Pengelolaan Dana BOS Sekolah Dasar | 35.396.500.000 | 35.396.500.000 | 35.396.500.000 | 100 | 100 | 0 | 0 | 2.843.776.850 | 2.831.000.000 | 2.811.000.000 | 2.811.000.000 | 2.831.000.000 | 2.831.000.000 | 2.868.760.050 | 2.881.000.000 | 2.861.000.000 | 6.847.068.000 | 1.509.744.650 | 1.470.150.450 | 35.396.500.000 | ||||
| 1 | 01 | 02 | 2.01 | 0030 | Peningkatan Kapasitas Pengelolaan Dana BOS Sekolah Dasar | 128.960.000 | 128.960.000 | 128.960.000 | 100 | 100 | 0 | 0 | 0 | 17.767.000 | 0 | 10.038.000 | 0 | 15.155.000 | 0 | 0 | 0 | 14.000.000 | 65.000.000 | 7.000.000 | 128.960.000 | ||||
| 1 | 01 | 02 | 2.01 | 0047 | Pembangunan Ruang Kelas Baru | 217.379.000 | 217.379.000 | 214.450.100 | 98.65 | 100 | 1.35 | 0 | 0 | 645.900 | 0 | 105.600.000 | 1.914.100 | 0 | 0 | 0 | 109.219.000 | 0 | 0 | 0 | 217.379.000 | ||||
| 1 | 01 | 02 | 2.01 | 0048 | Rehabilitasi Sedang/Berat Sarana, Prasarana dan Utilitas Sekolah | 2.212.951.200 | 2.212.951.200 | 2.145.183.631 | 96.94 | 100 | 3.06 | 0 | 0 | 3.738.200 | 167.050.000 | 278.160.000 | 137.650.000 | 102.968.050 | 12.595.780 | 301.043.000 | 352.317.500 | 76.153.670 | 781.275.000 | 0 | 2.212.951.200 | ||||
| 1 | 01 | 02 | 2.01 | 0050 | Penyelenggaraan Proses Belajar Bagi Peserta Didik | 143.337.000 | 143.337.000 | 142.651.500 | 99.52 | 100 | 0.48 | 0 | 0 | 35.391.050 | 23.356.500 | 0 | 6.400.000 | 29.181.950 | 27.507.500 | 0 | 0 | 21.500.000 | 0 | 0 | 143.337.000 | ||||
| 1 | 01 | 02 | 2.01 | 0051 | Rehabilitasi Sedang/Berat Ruang Kelas Sekolah | 6.178.301.916 | 6.178.301.916 | 6.034.463.789 | 97.67 | 100 | 2.33 | 0 | 0 | 5.795.600 | 230.800.000 | 419.070.000 | 487.733.866 | 104.976.958 | 776.457.650 | 1.169.928.783 | 311.792.650 | 808.898.283 | 1.861.978.126 | 870.000 | 6.178.301.916 | ||||
| 1 | 01 | 02 | 2.01 | 0055 | Pengadaan Alat Praktik dan Peraga Peserta Didik | 1.141.420.815 | 1.141.420.815 | 1.085.316.700 | 95.08 | 100 | 4.92 | 0 | 0 | 589.500 | 145.000.000 | 353.054 | 0 | 0 | 0 | 0 | 0 | 995.478.261 | 0 | 0 | 1.141.420.815 | ||||
| 1 | 01 | 02 | 2.02 | Pengelolaan Pendidikan Sekolah Menengah Pertama | 29.239.535.565 | 29.239.535.565 | 28.750.196.331 | 98.33 | 100 | 1.67 | |||||||||||||||||||
| 1 | 01 | 02 | 2.02 | 0012 | Pembangunan Sarana, Prasarana dan Utilitas Sekolah | 217.405.400 | 217.405.400 | 214.610.850 | 98.71 | 100 | 1.29 | 0 | 0 | 567.300 | 13.600.000 | 92.000.000 | 2.019.100 | 0 | 86.200.000 | 23.019.000 | 0 | 0 | 0 | 0 | 217.405.400 | ||||
| 1 | 01 | 02 | 2.02 | 0014 | Rehabilitasi Sedang/Berat Ruang Kelas Sekolah | 1.432.399.200 | 1.432.399.200 | 1.163.515.107 | 81.23 | 100 | 18.77 | 0 | 0 | 1.363.650 | 37.600.000 | 1.271.900 | 270.000.000 | 2.854.650 | 208.297.675 | 186.000.000 | 1.453.325 | 720.608.000 | 2.950.000 | 0 | 1.432.399.200 | ||||
| 1 | 01 | 02 | 2.02 | 0024 | Rehabilitasi Sedang/Berat Sarana, Prasarana dan Utilitas Sekolah | 1.308.716.000 | 1.308.716.000 | 1.287.265.150 | 98.36 | 100 | 1.64 | 0 | 0 | 3.616.600 | 64.464.000 | 280.166.250 | 114.000.000 | 6.587.400 | 89.950.355 | 381.366.250 | 467.140 | 355.623.005 | 12.475.000 | 0 | 1.308.716.000 | ||||
| 1 | 01 | 02 | 2.02 | 0025 | Pengadaan Mebel Sekolah | 479.838.400 | 479.838.400 | 302.556.675 | 63.05 | 100 | 36.95 | 0 | 0 | 331.250 | 140.000 | 175.150 | 0 | 0 | 0 | 0 | 0 | 479.192.000 | 0 | 0 | 479.838.400 | ||||
| 1 | 01 | 02 | 2.02 | 0030 | Pemeliharaan Rutin Sarana, Prasarana dan Utilitas Sekolah | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||
| 1 | 01 | 02 | 2.02 | 0038 | Pembinaan Minat, Bakat dan Kreativitas Siswa | 418.057.910 | 418.057.910 | 416.393.430 | 99.6 | 100 | 0.4 | 0 | 0 | 0 | 0 | 51.866.710 | 75.250.000 | 177.400.200 | 34.579.500 | 0 | 0 | 78.961.500 | 0 | 0 | 418.057.910 | ||||
| 1 | 01 | 02 | 2.02 | 0041 | Pembinaan Kelembagaan dan Manajemen Sekolah | 314.980.620 | 314.980.620 | 312.368.172 | 99.17 | 100 | 0.83 | 0 | 0 | 0 | 13.081.850 | 0 | 0 | 19.953.420 | 199.945.350 | 35.000.000 | 0 | 0 | 12.000.000 | 35.000.000 | 314.980.620 | ||||
| 1 | 01 | 02 | 2.02 | 0042 | Pengelolaan Dana BOS Sekolah Menengah Pertama | 24.340.840.000 | 24.340.840.000 | 24.340.840.000 | 100 | 100 | 0 | 0 | 2.007.881.500 | 2.014.330.000 | 2.014.330.000 | 2.009.404.300 | 2.014.330.000 | 2.014.330.000 | 2.024.584.200 | 1.964.330.000 | 1.964.330.000 | 3.260.124.100 | 2.853.535.900 | 199.330.000 | 24.340.840.000 | ||||
| 1 | 01 | 02 | 2.02 | 0043 | Peningkatan Kapasitas Pengelolaan Dana BOS Sekolah Menengah Pertama | 47.311.100 | 47.311.100 | 46.676.971 | 98.66 | 100 | 1.34 | 0 | 0 | 0 | 0 | 2.000.000 | 0 | 5.600.000 | 22.611.100 | 0 | 0 | 0 | 11.500.000 | 5.600.000 | 47.311.100 | ||||
| 1 | 01 | 02 | 2.02 | 0058 | Penyelenggaraan Proses Belajar bagi Peserta Didik | 112.151.500 | 112.151.500 | 111.687.650 | 99.59 | 100 | 0.41 | 0 | 0 | 11.650.500 | 45.900.000 | 0 | 9.333.500 | 0 | 6.067.500 | 0 | 0 | 28.200.000 | 11.000.000 | 0 | 112.151.500 | ||||
| 1 | 01 | 02 | 2.02 | 0067 | Pengadaan Alat Praktik dan Peraga Peserta Didik | 567.835.435 | 567.835.435 | 554.282.326 | 97.61 | 100 | 2.39 | 0 | 0 | 1.555.900 | 350.000.000 | 369.359 | 0 | 0 | 0 | 0 | 733.000 | 215.177.176 | 0 | 0 | 567.835.435 | ||||
| 1 | 01 | 02 | 2.03 | Pengelolaan Pendidikan Anak Usia Dini (PAUD) | 16.862.624.800 | 16.862.624.800 | 16.809.342.258 | 99.68 | 100 | 0.32 | |||||||||||||||||||
| 1 | 01 | 02 | 2.03 | 0002 | Pembangunan Sarana, Prasarana dan Utilitas PAUD | 548.098.200 | 548.098.200 | 533.343.507 | 97.31 | 100 | 2.69 | 0 | 0 | 798.100 | 0 | 0 | 13.500.000 | 126.326.100 | 0 | 272.275.000 | 0 | 135.199.000 | 0 | 0 | 548.098.200 | ||||
| 1 | 01 | 02 | 2.03 | 0007 | Pengadaan Mebel PAUD | 217.060.000 | 217.060.000 | 213.366.144 | 98.3 | 100 | 1.7 | 0 | 0 | 760.900 | 0 | 0 | 0 | 0 | 3.167.300 | 213.131.800 | 0 | 0 | 0 | 0 | 217.060.000 | ||||
| 1 | 01 | 02 | 2.03 | 0016 | Pengembangan Karir Pendidik dan Tenaga Kependidikan pada Satuan Pendidikan PAUD | 3.491.528.000 | 3.491.528.000 | 3.491.239.087 | 99.99 | 100 | 0.01 | 0 | 0 | 577.963.050 | 287.250.000 | 287.250.000 | 287.250.000 | 293.770.000 | 310.082.100 | 292.442.850 | 287.250.000 | 287.250.000 | 287.250.000 | 293.770.000 | 3.491.528.000 | ||||
| 1 | 01 | 02 | 2.03 | 0017 | Pembinaan Kelembagaan dan Manajemen PAUD | 296.881.600 | 296.881.600 | 296.310.304 | 99.81 | 100 | 0.19 | 0 | 0 | 2.226.000 | 32.560.000 | 0 | 15.640.000 | 0 | 2.361.900 | 173.895.300 | 0 | 0 | 70.198.400 | 0 | 296.881.600 | ||||
| 1 | 01 | 02 | 2.03 | 0018 | Pengelolaan Dana BOP PAUD | 10.163.520.000 | 10.163.520.000 | 10.155.438.000 | 99.92 | 100 | 0.08 | 0 | 0 | 0 | 0 | 5.081.760.000 | 0 | 0 | 5.081.760.000 | 0 | 0 | 0 | 0 | 0 | 10.163.520.000 | ||||
| 1 | 01 | 02 | 2.03 | 0019 | Peningkatan Kapasitas Pengelolaan Dana BOP PAUD | 28.292.550 | 28.292.550 | 28.286.748 | 99.98 | 100 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 5.628.850 | 11.101.700 | 3.000.000 | 0 | 8.562.000 | 0 | 0 | 28.292.550 | ||||
| 1 | 01 | 02 | 2.03 | 0042 | Pemeliharaan Rutin Sarana, Prasarana dan Utilitas Sekolah | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||
| 1 | 01 | 02 | 2.03 | 0045 | Rehabilitasi Sedang/Berat Sarana, Prasarana dan Utilitas PAUD | 706.586.500 | 706.586.500 | 697.991.824 | 98.78 | 100 | 1.22 | 0 | 0 | 0 | 668.950 | 0 | 0 | 259.586.250 | 106.000.000 | 118.481.300 | 0 | 221.850.000 | 0 | 0 | 706.586.500 | ||||
| 1 | 01 | 02 | 2.03 | 0046 | Pengadaan Alat Praktik dan Peraga Peserta Didik PAUD | 1.356.713.000 | 1.356.713.000 | 1.339.434.034 | 98.73 | 100 | 1.27 | 0 | 0 | 330.873.700 | 0 | 0 | 0 | 572.542.750 | 452.307.000 | 989.550 | 0 | 0 | 0 | 0 | 1.356.713.000 | ||||
| 1 | 01 | 02 | 2.03 | 0047 | Penyelenggaraan Proses Belajar PAUD | 53.944.950 | 53.944.950 | 53.932.610 | 99.98 | 100 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 53.944.950 | 0 | 0 | 0 | 0 | 0 | 53.944.950 | ||||
| 1 | 01 | 02 | 2.04 | Pengelolaan Pendidikan Nonformal/Kesetaraan | 8.524.180.000 | 8.524.180.000 | 8.492.095.911 | 99.62 | 100 | 0.38 | |||||||||||||||||||
| 1 | 01 | 02 | 2.04 | 0010 | Penyediaan Biaya Personil Peserta Didik Nonformal/Kesetaraan | 6.402.928.000 | 6.402.928.000 | 6.402.650.195 | 100 | 100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.691.200 | 40.436.800 | 6.355.800.000 | 0 | 0 | 0 | 6.402.928.000 | ||||
| 1 | 01 | 02 | 2.04 | 0015 | Pengembangan Karir Pendidik dan Tenaga Kependidikan pada Satuan Pendidikan Nonformal/Kesetaraan | 128.660.800 | 128.660.800 | 127.960.800 | 99.46 | 100 | 0.54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 128.660.800 | 0 | 128.660.800 | ||||
| 1 | 01 | 02 | 2.04 | 0016 | Pembinaan Kelembagaan dan Manajemen Sekolah Nonformal/Kesetaraan | 29.914.550 | 29.914.550 | 29.914.550 | 100 | 100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29.914.550 | 0 | 0 | 29.914.550 | ||||
| 1 | 01 | 02 | 2.04 | 0017 | Pengelolaan Dana BOP Sekolah Nonformal/Kesetaraan | 1.292.140.000 | 1.292.140.000 | 1.271.020.000 | 98.37 | 100 | 1.63 | 0 | 0 | 0 | 0 | 646.070.000 | 0 | 0 | 646.070.000 | 0 | 0 | 0 | 0 | 0 | 1.292.140.000 | ||||
| 1 | 01 | 02 | 2.04 | 0027 | Koordinasi, Perencanaan, Supervisi dan Evaluasi Layanan di Bidang Pendidikan | 79.156.200 | 79.156.200 | 79.057.295 | 99.88 | 100 | 0.12 | 0 | 0 | 342.750 | 6.645.750 | 0 | 5.764.020 | 6.625.700 | 5.018.000 | 4.759.980 | 0 | 0 | 50.000.000 | 0 | 79.156.200 | ||||
| 1 | 01 | 02 | 2.04 | 0041 | Rehabilitasi Sedang/Berat Sarana, Prasarana dan Utilitas Sekolah | 118.213.600 | 118.213.600 | 115.198.550 | 97.45 | 100 | 2.55 | 0 | 0 | 0 | 1.635.100 | 0 | 0 | 5.318.500 | 56.010.000 | 0 | 55.250.000 | 0 | 0 | 0 | 118.213.600 | ||||
| 1 | 01 | 02 | 2.04 | 0046 | Penyelenggaraan Proses Belajar bagi Peserta Didik | 112.404.450 | 112.404.450 | 111.676.796 | 99.35 | 100 | 0.65 | 0 | 0 | 0 | 382.500 | 0 | 18.368.650 | 4.163.300 | 29.490.000 | 60.000.000 | 0 | 0 | 0 | 0 | 112.404.450 | ||||
| 1 | 01 | 02 | 2.04 | 0055 | Pengadaan Alat Praktik dan Peraga Peserta Didik Nonformal / Kesetaraan | 360.762.400 | 360.762.400 | 354.617.725 | 98.3 | 100 | 1.7 | 0 | 0 | 0 | 155.013.500 | 0 | 0 | 0 | 400.000 | 205.348.900 | 0 | 0 | 0 | 0 | 360.762.400 | ||||
| 1 | 01 | 04 | PROGRAM PENDIDIK DAN TENAGA KEPENDIDIKAN | 7.273.385.250 | 7.273.385.250 | 5.842.366.650 | 80.33 | 100 | 19.67 | ||||||||||||||||||||
| 1 | 01 | 04 | 2.01 | Pemerataan Kuantitas dan Kualitas Pendidik dan Tenaga Kependidikan bagi Satuan Pendidikan Dasar, PAUD, dan Pendidikan Nonformal/Kesetaraan | 7.273.385.250 | 7.273.385.250 | 5.842.366.650 | 80.33 | 100 | 19.67 | |||||||||||||||||||
| 1 | 01 | 04 | 2.01 | 0001 | Perhitungan dan Pemetaan Pendidik dan Tenaga Kependidikan Satuan Pendidikan Dasar, PAUD, dan Pendidikan Nonformal/Kesetaraan | 6.931.435.250 | 6.931.435.250 | 5.501.204.550 | 79.37 | 100 | 20.63 | 0 | 0 | 0 | 106.542.150 | 2.035.135.100 | 200.000.000 | 1.404.400.000 | 1.567.458.000 | 0 | 0 | 21.750.000 | 181.500.000 | 1.414.650.000 | 6.931.435.250 | ||||
| 1 | 01 | 04 | 2.01 | 0002 | Penataan Pendistribusian Pendidik dan Tenaga Kependidikan bagi Satuan Pendidikan Dasar, PAUD, dan Pendidikan Nonformal/Kesetaraan | 341.950.000 | 341.950.000 | 341.162.100 | 99.77 | 100 | 0.23 | 0 | 0 | 0 | 44.330.150 | 0 | 0 | 140.619.850 | 5.000.000 | 0 | 0 | 0 | 151.999.800 | 200 | 341.950.000 | ||||
| 2 | URUSAN PEMERINTAHAN WAJIB YANG TIDAK BERKAITAN DENGAN PELAYANAN DASAR | ||||||||||||||||||||||||||||
| 2 | 19 | URUSAN PEMERINTAHAN BIDANG KEPEMUDAAN DAN OLAHRAGA | 14.643.072.420 | 14.643.072.420 | 14.047.239.277 | 95.93 | 100 | 4.07 | |||||||||||||||||||||
| 2 | 19 | 02 | PROGRAM PENGEMBANGAN KAPASITAS DAYA SAING KEPEMUDAAN | 2.268.571.250 | 2.268.571.250 | 2.223.303.819 | 98 | 100 | 2 | ||||||||||||||||||||
| 2 | 19 | 02 | 2.01 | Penyadaran, Pemberdayaan, dan Pengembangan Pemuda dan Kepemudaan Terhadap Pemuda Pelopor Kabupaten/Kota, Wirausaha Muda Pemula, dan Pemuda Kader Kabupaten/Kota | 2.059.032.650 | 2.059.032.650 | 2.013.771.900 | 97.8 | 100 | 2.2 | |||||||||||||||||||
| 2 | 19 | 02 | 2.01 | 0014 | Pelaksanaan koordinasi dan sinkronisasi Pemenuhan Hak Pemuda di tingkat kabupaten/kota | 2.021.560.000 | 2.021.560.000 | 1.987.560.000 | 98.32 | 100 | 1.68 | 0 | 0 | 0 | 0 | 3.560.000 | 0 | 506.000.000 | 12.000.000 | 0 | 0 | 500.000.000 | 1.000.000.000 | 0 | 2.021.560.000 | ||||
| 2 | 19 | 02 | 2.01 | 0015 | Koordinasi, Sinkronisasi dan Penyelenggaraan Pengembangan Kepeloporan Pemuda bagi Pemuda Pelopor Tingkat Kabupaten/kota | 37.472.650 | 37.472.650 | 26.211.900 | 69.95 | 100 | 30.05 | 0 | 0 | 13.714.400 | 2.558.250 | 7.500.000 | 0 | 0 | 2.500.000 | 0 | 0 | 11.200.000 | 0 | 0 | 37.472.650 | ||||
| 2 | 19 | 02 | 2.02 | Pemberdayaan dan Pengembangan Organisasi Kepemudaan Tingkat Daerah Kabupaten/Kota | 209.538.600 | 209.538.600 | 209.531.919 | 100 | 100 | 0 | |||||||||||||||||||
| 2 | 19 | 02 | 2.02 | 0004 | Koordinasi, Sinkronisasi, dan penyelenggaraan Pemberdayaan organisasi kepemudaan melalui kemitraan berbasis peneguhan kemandirian ekonomi pemuda tingkat Kabupaten/Kota | 209.538.600 | 209.538.600 | 209.531.919 | 100 | 100 | 0 | 0 | 0 | 0 | 7.038.600 | 100.000.000 | 0 | 100.000.000 | 2.500.000 | 0 | 0 | 0 | 0 | 0 | 209.538.600 | ||||
| 2 | 19 | 03 | PROGRAM PENGEMBANGAN KAPASITAS DAYA SAING KEOLAHRAGAAN | 11.655.151.870 | 11.655.151.870 | 11.104.612.408 | 95.28 | 100 | 4.72 | ||||||||||||||||||||
| 2 | 19 | 03 | 2.01 | Pembinaan dan Pengembangan Olahraga Pendidikan pada Jenjang Pendidikan yang Menjadi Kewenangan Daerah Kabupaten/Kota | 5.433.514.820 | 5.433.514.820 | 5.177.996.327 | 95.3 | 100 | 4.7 | |||||||||||||||||||
| 2 | 19 | 03 | 2.01 | 0005 | Koordinasi dan sinkronisasi penyediaan prasarana olahraga melalui perencanaan, pengadaan, pemanfaatan, pemeliharaan, dan pengawasan Prasarana Olahraga di tingkat kabupaten/kota | 5.433.514.820 | 5.433.514.820 | 5.177.996.327 | 95.3 | 100 | 4.7 | 0 | 0 | 8.518.220 | 85.835.000 | 1.630.833.600 | 0 | 90.534.000 | 162.650.000 | 0 | 3.417.435.000 | 1.500.000 | 25.274.000 | 10.935.000 | 5.433.514.820 | ||||
| 2 | 19 | 03 | 2.02 | Penyelenggaraan Kejuaraan Olahraga Tingkat Daerah Kabupaten/Kota | 789.072.050 | 789.072.050 | 785.463.110 | 99.54 | 100 | 0.46 | |||||||||||||||||||
| 2 | 19 | 03 | 2.02 | 0004 | Penyelenggaraan Kejuaraan Olahraga Multi Event dan Single Event Tingkat Kabupaten/Kota | 789.072.050 | 789.072.050 | 785.463.110 | 99.54 | 100 | 0.46 | 0 | 0 | 0 | 0 | 7.321.100 | 0 | 628.750.950 | 5.000.000 | 0 | 0 | 0 | 148.000.000 | 0 | 789.072.050 | ||||
| 2 | 19 | 03 | 2.03 | Pembinaan dan Pengembangan Olahraga Prestasi Tingkat Daerah Provinsi | 436.154.500 | 436.154.500 | 434.993.591 | 99.73 | 100 | 0.27 | |||||||||||||||||||
| 2 | 19 | 03 | 2.03 | 0009 | Pembinaan dan Pengembangan Olahragawan Berprestasi kabupaten/kota | 436.154.500 | 436.154.500 | 434.993.591 | 99.73 | 100 | 0.27 | 0 | 0 | 0 | 128.804.500 | 2.000.000 | 0 | 41.250.000 | 164.000.000 | 0 | 0 | 50.100.000 | 50.000.000 | 0 | 436.154.500 | ||||
| 2 | 19 | 03 | 2.04 | Pembinaan dan Pengembangan Organisasi Olahraga | 4.996.410.500 | 4.996.410.500 | 4.706.159.380 | 94.19 | 100 | 5.81 | |||||||||||||||||||
| 2 | 19 | 03 | 2.04 | 0005 | Pelaksanaan Standar nasional pengelolaan Organisasi Keolahragaan di kabupaten/kota | 4.996.410.500 | 4.996.410.500 | 4.706.159.380 | 94.19 | 100 | 5.81 | 0 | 0 | 1.410.500 | 0 | 0 | 4.500.000.000 | 0 | 495.000.000 | 0 | 0 | 0 | 0 | 0 | 4.996.410.500 | ||||
| 2 | 19 | 04 | PROGRAM PENGEMBANGAN KAPASITAS KEPRAMUKAAN | 719.349.300 | 719.349.300 | 719.323.050 | 100 | 100 | 0 | ||||||||||||||||||||
| 2 | 19 | 04 | 2.01 | Pembinaan dan Pengembangan Organisasi Kepramukaan | 719.349.300 | 719.349.300 | 719.323.050 | 100 | 100 | 0 | |||||||||||||||||||
| 2 | 19 | 04 | 2.01 | 0008 | Partisipasi dan Keikutsertaan dalam Kegiatan Kepramukaan | 719.349.300 | 719.349.300 | 719.323.050 | 100 | 100 | 0 | 0 | 0 | 348.830.000 | 0 | 0 | 0 | 0 | 351.170.000 | 0 | 4.349.300 | 15.000.000 | 0 | 0 | 719.349.300 | ||||
| TOTAL dan CATATAN KESIMPULAN KABAG ADBANG | 609.747.865.102 | 609.747.865.102 | 602.208.065.112 | 98.76 | 100 | 1.24 | 28.894.129.346 | 30.154.199.566 | 55.117.162.775 | 77.129.528.089 | 35.319.226.182 | 82.385.683.894 | 63.919.300.530 | 33.555.684.482 | 39.649.288.659 | 74.612.245.531 | 22.849.306.196 | 66.162.109.852 | 609.747.865.102 | ||||||||||