P e ra tu ra n d a e ra h ini m ulai b e rla k u p a d a tanggal d iu n d an g k a n . Agar setiap o ran g m en g etah u in y a, m em e rin tah k a n p e n g u n d a n g a n P e ra tu ra n D aerah K ab u p aten Nagekeo d en g an p e n e m p a ta n n y a d alam b e rita d a era h . D itetap k an di Mbay p a d ^ a n g g a l '9 < ?btober 3-02.3 ^ u p a W j i a g e k e o . £ K JO DON BOSCO DO D iu n d an g k an di Mbay p a d a tanggal \<J O cto b er S E K R E T A R IS DAERAH KABUPATEN NAGEKEO LUKAS MERE LEMBARAN DAERAH KABUPATEN NAGEKEO TAHUN 2 0 2 3 NOMOR 1 19 PEMERINTAH KABUPATEN NAGEKEO RINGKASAN PERUBAHAN APBD TAHUN ANGGARAN 2023 Kode Uraian Sebelum Perubahan Setelah Perubahan Bertambah/(Berkurang) 4 PENDAPATAN DAERAH 4.1 PENDAPATAN ASLI DAERAH (PAD) 41.351.885.000 48.349.982.880 6.998.097.880 4 .1 .0 1 P a ja k D a e ra h 7 .0 3 3 .6 4 7 .0 0 0 7 .0 3 3 .6 4 7 .0 0 0 0 4 .1 .0 2 R e tr ib u s i D a e r a h 6 .5 2 7 .6 6 1 .0 0 0 7 .9 8 1 .6 1 5 .5 8 8 1.453.954.588 4 .1 .0 3 H a s il P e n g e lo la a n K e k a y a a n D a e r a h y a n g D ip is a h k a n 4 .2 0 7 .1 7 5 .0 0 0 4 .2 0 7 .1 7 5 .0 0 0 0 4 .1 .0 4 L a in - la in P A D y a n g Sah 2 3 .5 8 3 .4 0 2 .0 0 0 2 9 .1 2 7 .5 4 5 .2 9 2 5.544.143.292 4.2 PENDAPATAN TRANSFER 670.171.431.334 679.861.622.434 9.690.191.100 4 .2 .0 1 P e n d a p a ta n T r a n s fe r P e m e r in ta h P u sa t 6 4 7 .6 7 3 .3 8 5 .0 9 8 6 5 3 .5 2 1 .5 8 5 .4 8 4 5.848.200.386 4 .2 .0 2 P e n d a p a ta n T r a n s fe r A n t a r D a e r a h 2 2 .4 9 8 .0 4 6 .2 3 6 2 6 .3 4 0 .0 3 6 .9 5 0 3.841.990.714 4.3 LAIN-LAIN PENDAPATAN DAERAH YANG SAH 6.972.000.000 7.438.153.761 466.153.761 4 .3 .0 1 P e n d a p a ta n H ib a h 0 1 1 .0 0 0 .0 0 0 11.000.000 4 .3 .0 3 L a in - la in P e n d a p a ta n S e s u a i d e n g a n K e te n tu a n P e r a tu r a n P e r u n d a n g - U n d a n g a n 6 .9 7 2 .0 0 0 .0 0 0 7 .4 2 7 .1 5 3 .7 6 1 455.153.761 Jumlah Pendapatan 718.495.316.334 735.649.759.075 17.154.442.741 5 BELANJA 5.1 BELANJA OPERASI 502.921.283.017 525.985.675.139 23.064.392.122 5.1 .01 B e la n ja P e g a w a i 3 0 2 .1 0 5 .6 2 5 .1 0 0 3 0 9 .0 6 7 .3 3 7 .4 2 4 6.961.712.324 5 .1 .0 2 B e la n ja B a ra n g d a n Jasa 1 8 2 .3 2 8 .5 7 3 .6 1 9 1 7 9 .9 3 7 .1 0 7 .8 1 5 (2.391.465.804) 5 .1 .0 5 B e la n ja H ib a h 1 8 .4 8 7 .0 8 4 .2 9 8 3 6 .9 8 1 .2 2 9 .9 0 0 18.494.145.602 5.2 BELANJA MODAL 75.177.959.953 86.741.952.410 11.563.992.457 5 .2 .0 2 B e la n ja M o d a l P e ra la ta n d a n M e s in 1 5 .9 0 2 .9 4 7 .1 1 5 2 1 .2 4 3 ,2 9 4 .6 7 8 5.340.347.563 5 .2 .0 3 B e la n ja M o d a l G e d u n g d a n B a n g u n a n 1 3 .9 5 7 .6 1 7 .0 4 3 1 7 .1 5 0 .4 0 8 .7 7 5 3.192.791.732 5 .2 .0 4 B e la n ja M o d a l J a la n , J a r in g a n , d a n Irig a s i 4 4 .0 0 1 .0 2 3 .1 4 5 4 6 .0 7 5 .2 5 9 .8 9 1 2.074.236.746 5 .2 .0 5 B e la n ja M o d a l A s e t T e ta p L a in n y a 1 .2 7 1 .3 7 2 .6 5 0 2 .2 7 2 .9 8 9 .0 6 6 1.001.616.416 5 .2 .0 6 B e la n ja M o d a l A s e t L a in n y a 4 5 .0 0 0 .0 0 0 0 (45.000.000) 5.3 BELANJA TIDAK TERDUGA 25.217.106.064 6.899.407.795 (18.317.698.269) 5.3.01 B e la n ja T id a k T e rd u g a 2 5 .2 1 7 .1 0 6 .0 6 4 6 .8 9 9 .4 0 7 .7 9 5 (18.317.698.269) 5.4 BELANJA TRANSFER 123.678.967.300 126.367.072.300 2.688.105.000 20 PEMERINTAH KABUPATEN NAGEKEO RINGKASAN PERUBAHAN APBD TAHUN ANGGARAN 2023 Kode Uraian Sebelum Perubahan Setelah Perubahan Bertambah/(Berkurang) 5.4.01 B e la n ja B a g i H a s il 1 .3 4 2 .4 6 2 .0 0 0 1 .3 4 2 .4 6 2 .0 0 0 0 5 4 .0 2 B e la n ja B a n tu a n K e u a n g a n 1 2 2 .3 3 6 .5 0 5 .3 0 0 1 2 5 .0 2 4 .6 1 0 .3 0 0 2.688.105.000 Jumlah Belanja 726.995.316.334 745.994.107.644 18.998.791.310 Total Surplus/fDefisit) (8.500.000.000) (10.344.348.569) (1.844.348.569) 6 PEMBIAYAAN 6.1 PENERIMAAN PEMBIAYAAN 13.500.000.000 15.344.348.569 1.844.348.569 6.1 .01 Sisa L e b ih P e r h it u n g a n A n g g a r a n T a h u n S e b e lu m n y a 1 2 .5 0 0 .0 0 0 .0 0 0 1 4 .3 4 4 .3 4 8 .5 6 9 1.844.348.569 6 .1 .0 5 P e n e rim a a n K e m b a li P e m b e r ia n P in ja m a n D a e r a h 1 .0 0 0 .0 0 0 .0 0 0 1 .0 0 0 .0 0 0 .0 0 0 0 Jumlah Penerimaan Pembiayaan 13.500.000.000 15.344.348.569 1.844.348.569 6.2 PENGELUARAN PEMBIAYAAN 5.000.000.000 5.000.000.000 0 6 .2 .0 2 P e n y e rta a n M o d a l D a e r a h 5 .0 0 0 .0 0 0 .0 0 0 5 .0 0 0 .0 0 0 .0 0 0 0 Jumlah Pengeluaran Pembiayaan 5.000.000.000 5.000.000.000 0 Pembiayaan Netto 8.500.000.000 10.344.348.569 1.844.348.569 Sisa Lebih Pembiayaan Anggaran Daerah Tahun Berkenaan 0 0 0 TOTAL APBD 731.995.316.334 750.994.107.644 18.998.791.310 21