1.Z Diundangkan di Siak Sri Indrapura pada tanggal 28 ol-toler 2025 SEKRETARIS DAERAH KABUPATEN SIAK, MAHADAR BERITA DAERAH KABUPATEN SIAK TAHUN 2025 NOMOR Lampiran I : Peraturan Bupati Siak Nomor :\0° Tahun 2025 Tanggal :28 o¥bobe 2025 PENETAPAN RINCIAN PERUBAHAN DANA BAGI HASIL PAJA KEPADA KAMPUNG SE - KABUPATEN SIAK TAHUN ANGGARAN 2025 BAGI HAIL PAJK DAERAH KEPADA KAMPUNG No. |KECAMATAN/ KAMNG SEMULA (Rp) SESUDAH (Rp.) ERKURANG KET. 1 2 4 5 (3-4) 6 1 ‘Siak 1 |angkai 192,718,000] 185,299,000] 7,419,000] 2 | Tumang — ___179,736,000[ 172,817,000| 6,919,000,| 3 |Merempan Hulu 178,896,000} ——-:172,009,000] 6,887,000 | 7 | 4 | Rawang Air Putih: [| __ 179,830,000] 172,907,000 6,923,000| 5 | Suak Lanjut — 185,917,000] 178,760,000] 7,187,000)| 6 |Buantan Besar |——«178,330,000] —171,468,000] 6,865,000| _ 2 |SungaiApit | 1 |TelukLanus _ 170,918,000 6,843,000| 2 |Tanjungkuras =| 171,101,000] 6,850,000}| 3 |Pariti/l ~ 179,090,000 “172,196,000] 6,894,000 | 4 |TelukMasiid § | 183,264,000 176,209,000] 7,085,000] 5 |SungaiKayuAra ss |_———«i178,411,000| —_—171,543,000| —6,868,000] 6 | Lalang 178,326,000] 171,461,000] 6,865,000] 7 |Mengkapan — 190,288,000 _ 182,963,000] 7,325,000 | 8 |SungaiRawa ss |_—s«i192,285,000] 184,883,000] 7,402,000, 9 |Penyengat ||-—s«*187,763,000] —180,535,000] 7,228,000, 10 |TelukBatl _178,235,000| __—‘171,374,000| 6,861,000] “11 ]}Bunsur 178,916,000] 172,029,000] 6,887,000 |12|Harapan 178,473,000]171,603,000] 6,870,000f 13 KayuAra Permai_ 178,442,000 171,573, 000 6, 869, 000 (14 |RawaMekarJaya -—s«||_——_—«177,833,000] —_—170,987,000] _—_6,846,000 | “3 |Minas | 1 | Minas Timur — | _215,083,000{ 206,803,000] 280,000 2. | Minas Barat | 180,396,000] 173,482,000] 6,944,000} 3. | Mandi Angin __178,162,000] 171,304,000] —_6,858,000 | 4 | Rantau Bertuah 177,989,000] 171,137,000] 6,852,000 si 4 |[Tualang 1 |Tualang” 186,497,000] 179,318,000 7,179,000] 2 | Pinang Sebatang 389,541,000] 374,546,000] 14,995,000] 3 | Maredan | ___179,653,000| _—-172,737,000| 6,916,000 7 4 |PinangSebatangTimur | 258,837,000] 248,873,000] 9,964,000} 177,761,000 177.951.000 2 3 4 5 (3-4) | Pinang SebatangBarat Maredan Barat 292,377, 000 182,074, 000 281122,000 175,05, 000, 11,255,0 7,009,000 | [Peawang Bara |~—S«83:10,776,000] 298,813,000] —_11963,000 ‘Tualang Timur _178,951,000] _—_—172,062,000| 6,889,000] ‘SungaiManda {| (itis MuaraKelantansd __ 179,660,000 172,744,000 | ___-6,916,000 | ‘TelukLancang = |—s«1:79,427,000] 172,520,000] 6,907,000} ‘| SungaiSelodang | 173,280,000[ 6,937,000 foak _ 185,074,000 _177,950,000] 7,124,000 [uubukvering ——s178,447,000] 171,578,000 —_6,869,000 | ‘MuaraBungkal ss |_——=i177,985,000}171,133,000] 6,852,000) [uubuk Umbut s18:1,778,000] "174,780,000 | 6,998,000] i _178,475,000| 171,605,000} 6,870,000, 7 180,204,000 _-173,267,000 6,937,000, |payun 7 fp | Dayun | ~247,929,000| 238,385,000} —-9,544,000| ‘|BanjarSeminai |_——«184,068,000| ——_176,982,000 "7,086,000 | ‘[TetukMerbau «178,353,000 171,487,000] 6,866,000, ‘Merangkai 80,600,000] 173,648,000] 6,952,000] LubukTilan | 179,577,000] —«*172,664,000| —~6,913,000. /BerumbungBaru ss |_—S———«i177,926,000] 171,077,000 6,849,000; |Pangkalan Makmur 177,942,000 171,092,000} 6,850,000 [Buana Makmur ___177,847,000] ___171,001,000| —_6,846,000 |SukaMulya SSs«i178,581,000] 171,678,000] 6,873,000} fSawitPermai —s|~——s«179,773,000| 172,853,000] 6,920,000) Sialang Sakti ss |_~—Ss«178,013,000] ——s171,160,000] + — 6,853,000] “Kerinci(Kanan 7 | KerinciKanan _203,729,000| 195,886,000 7,843,000] |Kerinci Kiri 178,390,000| —«-171,523,000| «6,867,000; its |BuanaBhakti _178,627,000| 171,751,000] 6,876,000] si | Bukit Harapan ~ 178,520,000 | 71,648,000! 6,872,000 | Kumbara Utama __-177,778,000| 170,934,000] 6,844,000, |BukitAgung | 181,121,000 174,149,000 6,972,000| Simpang Perak Jaya | ~———=—180,061,000] 173,130,000} ~—6,931,000[ Buatan Baru _178,779,000| ——-171,897,000] 6,882,000) /GabungMakmur |———«178,572,000| __171,698,000 6,874,000}| Jati Mulya 182,349,000—«175,329,000} ——~7,020,000 Seminai | ___178,921,000] 172,033,000] 6,888,000| | Delima jaya _ | 177,831,000 170,985,000} 6,846,000] }Bungaraya Bunga Raya 197,934,000| ___190,315,000| _7,619,000 | fyatiBaru = —si«iTsSSs«éd177,775,000] ———170,932,000| 6,843,000} 5 7 5 1 2 3 4 180.217.000 5 6 7 Bencah Umbai8 Tasik Betung9 6 3 4 6 7 © | 00 | 10 7 1 2 3 104 6 7 8 10 12 8 1 2 2 3 4 5 (3-4) 6 Jaya Pura 179,229,000 172,33,000 6,899,000| Kmuning Mda 178,761,0 171,880,000 6,881,0005 | uantan Lestari 177,930,000] 71,081,000] 6,849,000}6 | Tuah Iapura _ 18,041,00} _—-11,187,000| __6,854,000 _7 |Langsat Permai ‘ 177,756,000| —_—-170,913,000| 6,843,000” 8 [Temusai 179,894,000] 172,969,000] 6,925,000]| 9 |Dayangsuri ss | Ssi77,779,000] —170,935,000| —6,844,000] 10 |Suak Merambai |_———_—=*178,448,000| 171,579,000] 6,869,000, 9 | Koto GGasib- 7 (1 |Pangkalan Pisang Ss | —=—«*193,098, 000] 185,665,000] 7,433,000 2 |KualaGasib |—=i248,095,000| 238,545,000 9,550,000. 3 [TeukRimba ||_—_—s178,907,000| 172,020,000] 6,887,000] 4 |[Buatant 78,342,000] —-171,477,000| 6,865,000}| 5 |Buatant |——_—s78,520,000{171,648,000} 6,872,000,| 6 |Sengkemang § | 179,222,000] —-172,323,000{ 6,899,000{ si 7 |Rantau Panjang § | ‘182,372,000 —«'175,352,000] 7,020,000]8 |EmpangPandan —S—'«||-—~S—=«*178,837,000| —~—~«2171,953,000] 6,884,000; tS 9 |KeranjiGuguh ss |———s«179,444,000] ‘172,536,000 6,908,000| 10 |SriGemilang = 78,046,000 —*171,192,000| 6,854,000} |TasikSeminai —s179,453,000]172,545,000} 6,908,000] 10 | Kandis _ 1 [Beutu ~—«<|~—_:178,282,000] ——«*'171,419,000] 6,863,000] 2 |Kandis —s|~Ss195,574,000] 188,045,000] 7,529,000} SS” (3 [Samsam | 99,076,000| 191,413,000] 7,663,000] 4 |[Bekalar 178,182,000] 171,323,000] 6,859,000 5 |JambaiMakmur = | 178,‘071,000 | | =~ 171,216,000] ~—«6,855,000 |SungaiGondang || ——_—_—s178,840,000| | 171,956,000] 6,884,000 7 Pencing Bekulo| 177, 894,000 171 ,046, 000 6,848,000 8 |LiboJaya Ss179,787,000] 172,866,000} 6,921,000} 11 |Lubuk Dalam = 1 |LubukDalam = |——s81,518,000] 174,530,000| 6,988,000| | 2 |RawangKao — | __183,082,000[ 176,034,000 _7,048,000{ | 3 |SriGading | — 181,058,000] __ 174,088,000} 6,970,000} |) 4 |SialangBaru = |_——180,836,000| _—173,875, 000} 6,961,000 | 5 |SialangPalas ss ||_——=—«180,565,000| ___—‘173,614,000} 6,981,000;| 6 |EmpangBaru = | ‘178,454,000 | _ 171,584,000| 6,870,000 | _ 7 |RawangKaoBarat | _ _181,649,000] 174,656,000] 6,993,000} | 12 |SabakAuh | 1 [Bandar Sungai | _179,309,000]_—-172,407,000| «6,902,oof 2 |Rempak §==——~—S|s—S—S—=«w1'78,498,000] —«*171,627,000| «6,871,000)| 3 [Belding = |_si178,035,000| 171,182,000} 6,853,000, 4 6 Langsat ‘K 8 fF 0 6 4 Sungai‘Tengah | 178,738,000 171,857,000 ‘SG, 881,900 | 0 of 1 BPPATI siak, 4 Cc NI. Z 1 2 3 4 5 (34) 6 5 | aksamana 177,9,000 1 1,088,000 6,850,000| 6 | Sabak Permai 478,332,000 171,467,00 6,65,000 7 |BandarPedaa | 181,417,00 174,433,000 | 6,984,000 8 |SelatGuntung | _—_—178,320,000| _—=171,456,000| —_—_—6,864,000 13 | Mempura 1 ‘| Kota Ringin 189,410,000 182,119,000] 7,291,000, 2 |Paluh ~ f"178,085,000 171,230,000] 6,855,000] 3. | Benteng Hilir 180,452,000 173,506,000| 6,946,000 || 4 | Benteng Hulu 186,531,000 179,350,000 7,181,000 | 5 |KampungTengah § | — 178,393,000} ‘171,526,000! ~—-6,867,000] 6 |Merempan Hilir | 181,238,000 174,261,000 6,977,000} 7 ‘| Teluk Merempan 177,868,000. 171,021,000| «6,847,000 (14 /Pusako |. ‘1 |SungaiBerbari 178,974,000 172,084,000 6,890,000 | | 2 |SungaiLimau 179,204,000 172,306,000 | —-6,898,000 |pDosan ~+|.~~~_‘:177,972,000 "171,121,000 6,851,000] ‘4 |Benavah 180,316,000 173,375,000] 6,941,000,” 5 | Pebadaran 177,970,000 ~—«*171,119,000] ~—~6,851,000| | 6 |DusunPusaka ——«-171,289,000| ——-6,858,000] 7 | Perincit -177,777,000| —«*170,923,000| —~6,854,000 | 122 JUMLAH 22,743,000,000 | 21,867,500,000| 875,500,000 oO 3 178.147.000 Lampiran II : Peraturan Bupati Siak Nomor : \cs Tahun 2025 Tanggal:26 O¢kobker 2025 PENETAPAN RINCIAN PERUBAHAN DANA BAGI HASIL RETRIBUSI DAERAH KEPADA KMPUNG SE - KABUATN SIAK AHUN ANGGARAN 2025 BAGI HASIL RETRIBUSI DAERAH KEPAA KAMPUNG No. | KAMATAN/ KMPUNG URAN KET./ SEMULA R.) SESUDAH (Rp.) RP) @ 1 2 3 4 5 (3-4) 6 1 ‘Llangkai 7,434,000 2,718,000 Tumang_ 18,795,000} 16,260,000] 2,535,000] 18,707,000 16,184,000| 2,523,000 1 2 3 Merempan_ Hulu 4 |RawangAir Putih — 18,804,000 __ 16,268,000 2,536,000 Suak Lanjut 19,441,000 _ 16,819,000 | 22,622,000 |5 6 | Buantan Besar 18, 648,000 16,133,000} 2,515,000] | 2 | Sungai Apt eee — ‘Teluk Lanus 183,588,000 16081,000 | 2,507,000. )Tanjung Kuras 18,608,000 16,099,000| 2,509,000 Parit I/I 18,727,000 16,202,000} 2,525,000} “4 |TelukMasjid —Ssi9,164,000] 16,580,000] 2,584,000| 5 |SungaiKayuAra ss |———s«18,656,000| 16,140,000]2,516,000] “6 {talang | 18,647,000 | 16,132,000] 2,515,000, 7 |Mengkapan 9,898,000] 17,215,000 2,683,000; 8 |SungaiRawa —s|——S—=i0,107,000| 17,395,000] + =——2,712,000] 9 |Penyengat = ~—_—_19,634,000 16,986,000! 2,648,000; 10 /[TeukBatt ————«18,638,000] 16,125,000] —=2,513,000] 11 |Bunsurt—<‘isésS*YS 18,709,000] 16,186,000} 2,523,000, 12{Harapan 83,000] 16,146,000] = 2,517,000] 13 [KayuAraPermai «| ~————«'18,659,000] 16,143,000] 2,516,000, 14 | RawaMekarJaya ss |_————«18,596,000] 16,088,000] 2,508,000 | 3 | Minas” 1 |MinasTimur ——s|—SSs«22,491,000] 19,458,000] > 3,033,000] 2 |MinasBarat |_———Ss«i18,864,000{ 16,320,000] 2,544,000] 3 [MandiAngin = |_——_——18,630,000| | 16,118,000{ 2,512,000. 4 |RantauBerwah = || 18,612,000] 16,102,000] 2,510,000, 4 | Tualang ‘Tualang 19,502,000] 16,872,000] 2,630,000] | Pinang Sebatang _ 40,734,000 ; _ 35, 241 ,000 OS,493, 000 Maredan 18,786,000 16,253,000] —_2, 533,000! 4 |PinangSebatangTimur |27,066,000] ——_23,416,000 3,650,000 | BER] 20,152,000 10 0 2 3 4 1 2 P 3 2 3 4 5 (3-4) 61 is) | Pinang Sebatang Barat 30,573, 000 26,45000 | 4232000 | 19,039,000 16,471 ,000 | 2568, 000 erwang Barat Ss|| 497,000 28,15,000 ,382,0| _ 8 | Tualang Timur 18,71,000] 16,189,000] 2,524,000] 5 | /SungaiMandau Muara Kelantan 16,23,000 2,534,00,| Muara_ 1,253000] 2,534,000 | | Teluk Lancang 16,232,000 __2,530,0000 | Sungai Seodang 18, 45, ,00 | 16 304 000 | 2, 541, 000 | Olak 19,353, ,000 _ 16,743,000 _ 2,610, 000 | | Lubuk dering | 18,660, 000° 16,144, 000° 2,516, 000 Muara Bungkal 18,612,000 16,102,000, _ 2,510,000 Lubuk Umbut 19,008,000. 16,445,000 2,563,000| Bencah Umbai | 18,663,000 16,146,000} 2,517,000) Tasik Betung __18,844,000| 16,803,000] 2,541,000 | 6 |Dayun 1 {Daun 919,000] 22,424,000 3,495,000] 2 |BanjarSeminai = |_——S—«i19,248,000]16,652,000] 2,596,000] 3 |TelukMerbau || ———s18,680,000f 16,135,000] 2,515,000 4 |Merangkai = | 18,885,000 _ 16,338,000] 2,547,000}7 5 |LubukTilan | ———s18,778,000| 16,246,000] 2,532,000| 6 |BerumbungBaru ———Ss«18,605,000] 16,096,000] 2,509,000, | 7 |PangkalanMakmur = | ~———«18,607,000| 16,098,000] 2,509,000] 8 | Buana Makmur- | 18,597,000] 16,089,000] 2,508,000 [sukaMulya |16,153,000] 2,518,000} | Sawit Permai 18,799,000 16,264,000] 2,535,000| 11 | Sialang Sakti _ 18,614,000 16,104,000| _ 2,510,000 | Kerinei Kanan KerinciKanan || 21,304,000] ———18,431,000| 2,873,000 Kerinci Kiri 18,6654, 000 16, 138, 000 16,138,000} 2,516,000| _ Buana Bhakti 18,679,000 16, 160,000 2,519,000 ‘BukitHarapan 18,667,000 16,150,000 2,517,000| Kumbara Utama |_—«18,590,000] 16,083,000] —2,507,000| {BukitAgung 18,939,000] 16,385,000] 2,554,000, Simpang Perak Jaya 18, 829,000 | _ _ 16, 290,000 7 2,539, 000 Buatan Baru 18,695,000 16,174,000 2,921,000 Gabung Makmur 18,673,000 16, 155, 000 2, 518, 000 ; 10 | vatit Mulya | 19,068,000. 16,497,000 — 257 571,1,000 | 11 | Seminai 18,709,000] 16,186,000 2,523,000 | 12 |Delimajaya || 18,598,000] 16,087,000 2,508,000[ | 8 | Bungaraya _ 7 | 1 |BungaRaya =| 20,698,000] 17,907,000| 2,791,000, 2 |vatiBau 18,590,000] 16,083,000 | 2,507,000 | P Maredan Barat Oo6 32Pe7 5 18.787.0001 18.762.000 02 oO 2, O4 Li5 6 7 8 9 25 18.671.0009 10 2, K7 1 2 3 4 6 7 8 9 oO B 2 3 4 5 (3-4) 6 | Jaya Pura 18,742, 000 16,214,000 2, 52800 KemunigMuda = ||—18,693,000|16172,000| -2,21,000[ Buantan Lstari 8,6060] 16,097,000] 2,509,000| Sengkemang | _ 18,741000 6,214,000{ 2,527,000 | Rantau Panjng. 19,070,000 16,498,000} ——_2,57,000 ‘Tuah Indrapura 18,617000. 2511,000} rmai ss ||—s«i18588,000] ——_—s16,081,000{ —2,507,000|8 [Temusai == 18,811,000] 16,274,000] 2,537,000. ‘|DayangSuri s18,590,000] 16,083,000] 2,507,000] )|SuakMerambai = || —s18,660,000] 16,144,000]—=_—2,516,oof | 9 | k Koto Gasib 77 1 |Pangkalan Pisang = | 20,192,000] 17,469,000] 2,723,000] 2 |KualaGasib = 25,943,000| 22,444,000] —_3, 499,000| 3 ([TelukRimba == || ———s18,708,000] 16,185,000] ——=2,523,000] 4 | Buatan! 18,649,000] 16,134,000] 2,515,000] 5 |Buatant == |_——s*18,668,000] 16,150,000 _—_—_2,518,000 | | 18668 7 8_| Empang Pandan era | 16,179,000 | 2,522,000] | KeranjiGuguh _ _ 18,764,000 16,234,000| 2,530,000 Sri Gemilang 18,618,000 16,107,000{ ——-2,511,000[ | Tasik Seminai ; 18, 765 000 _16,234, 000 a 2, 531 000° Kandis| 1 [Beutu 18,643,000] 16,129,000 2,514,000 Kands (20,451,000] 17,693,000] 2,758,000 | -[Sam-sam —s20,817,000] 18,010,000] 2,807,000,| ‘Bekalar 18,6 632, 000 119, ,000 | 513,0005 |JambaiMakmur ss ||_———s‘18,621,000] 16,110,000] —=2,511,000] si |SungaiGondang——|_———s18,701,000| _——16,179,000] 2,522,.000] [PencingBekulo ss || ~——S—«18,602,000| 16,093,000] .2,509,000] |LiboJaya s«18,800,000] 16,265,000] 2,535,000] : ‘Lubuk Dalam 7 — | 7 | Lubuk Dalam _ 18,9831, 000; 16, 421 ,000° 2 ,560,000. 2 |Rawangkao s19,145,000| 16,563,000] —=2,582,000] | Sri Gading 18,933,000 16,380,000 2,553,000| Sialang Baru. 18,910,000] 16,360,000} —=——-2,850,000] [SialangPalas s«18,881,000] 16,335,000} 2,546,000] |EmpangBaru 8,661,000] —_—«i16,144,000| —-2,517,000| SCS | RawangKaoBarat |_———s-18,995,000|__—-16,433,000} ~—2,562,000| |Sabak Auh |BandarSungai | 18,750,000] 16,221,000 ~=—S«2,529,000/ SS” [Rempak —s18,665,000] 16,148,000] 2,517,000 _ Belading _ |{____.18,617,000| 16,106,000] 2,511,000} 3 4 16.106.0006 Langsat I7 8 10 9 10 10 1 2, 0.4 5 6 7 8 11 1 2 3 4 2, 6 7 12 A 1 2 |Sungai Tengah _ 18,690,000] 16,170,000 | _ 2,520,000|2, 4 1 2 3 4 5 (3-4) 6 5 | Laksamana 18,607,000 16,098,000 2,09,000 6 _| Sabak Perma 7 18,648,000 16,133,000| 2,515,000 | 7 | dar Pedada — 48970,000 1,412,00] 2,558,000 | | | 8 |SelatGuntung _ 18,647,000] 16,132,000] 2,515,000 13 | Mempura 1 |KotaRingin 19,806,000 17,135,000] 2,671,000 2 |Paluh {48,622,000} ~=——16,111,000] ~——«2,511,000 | 3 | Benteng Hilir ~ 18,870,000 16,325,000} ~—»-2,545,000; 4 | Benteng Hulu ~ | 19,505,000 16,875,000 2,630,000; 5 |KampungTengah 18,654,000 | 16,138,000! —«-2,516,000/ sd 6 | Merempan Hilir ~ 18,952,000 | “16,396,0002,886,000 7 |Teluk Merempan 18,599,000 16,091,000 | 2,508,000} 14 | Pusako | | 1 | SungaiBerbari 18,715,000 ~ 16,191,000 2,524,000 2 | Sungai Limau “18,739,000 | 16,212,000} 2,527,000]~ 3. | Dosan 18,610,000. ~-46,100,000| 2,510,000; 4 | |Benayah 18,855,000; —»«-:16,312,000] ~—2,543,000| 5 |Pebadaran 18,610,000 16,100,000 2,510,000} 6 |Dusun Pusaka 18,628,000 16,116,000] 2,512,000 | 7 | Perincit 7 18,590,000 16,081,200 2,508,800 122 JUMLAH 2,378,193,000 2,057,474,200 320,718,800 6 8 oO 0 M Me ATI SIAK ¥ Ca Zz