4.Kasubag .,.\'.\\ o . - ..,f, .. - ·- Ditetapkan di Palopo pada tanggal 1 4 Ok to b e r 2 0 2 0 WALIKOTA PALOPO, Diundangkan di Palopo PadaTanggal 1 4 O k t o b e r 2 0 2 0 SEKRETARIS DAERAH KOTA PALOPO, � FIRMANZADP LEMBARAN DAERAH KOTA PALO PO TAHUN 2020 NOMOR 02 Nomor Register B.HK.002.105.20 Lampiran I Peraturan Daerah Nomor 02 Tahun 2020 Tanggal : 14 Oktober 2020 (I PEMERINTAH KOTA PALOPO RINGKASAN PERUBAHAN APBD TAHUN ANGGARAN 2020 NO MOR JUMLAH (Rp) BERTAMBAH / (BERKURANG) URAJAN URUT SEBELUM PERUBAHAN SETELAH PERUBAHAN (Rp) 0/o 1 2 3 4 5 6 1 PENDAPATAN l.006.012.489.608,00 924.382.439.654,00 (81.630.049.954,00) (8,11) 1 . 1 PENDAPATAN ASU DAERAH 189.592.384.308,00 173.393.617 .952,00 (16.198.766.356,00) (8,54) ............... .................. . ... ....... ........ . ············· ................. ··········· ..................... ····················· .................. 1 . 1 . 1 Pendapatan Pajak Daerah 35.647.700.000,00 33.028.000.000,00 (2.619.700.000,00) (7,35) 1 . 1 . 2 Hasll Retribusl Daerah 10.443.967.200,00 8.883.482.000,00 (1.560.485.200,00) (14,94) 1 . 1 . 3 Hasil Pengelolaan Kekayaan Daerah yang Dlplsahkan 7.500.000.000,00 6.801.973.147,00 (698.026.853,00) (9,31) 1 . 1 . 4 Lain-lain Pendapatan Asll Daerah yang Sah 136.000.717 .108,00 124.680.162.805,00 ................. (11.320.554.303,00)_ (8,32) .......... ... ..................... ........ ............ ..................... ... ..... .. ················· ······················ 1 . 2 DANA PERIMBANGAN 734.654.757.000,00 669.756.718.109,00 (64.898.038.891,00) (8,83) ··············· ················ ...... ........... ············ ... . . . . . . . . . . . . . . ....................... -- .......... . . . 1 . 2 . 1 Bagi Hasll Pajak/ Bagi Hasll Bukan Pajak 15.320.569.000,00 16.073.016.000,00 752.447.000,00 4,91 1 . 2 . 2 Dana Alokasi Umum 549.105.917.000,00 498.865.870.000,00 (50.240.047 .000,00) (9,15) 1 . 2 . 3 Dana Alokasl Khusus 170.228.271.000,00 154.817 .832.109,00 (15 .410.438.891,00) (9,05) ......... .... .................. .... . ............ ········ ............. ...... ......... ............... ............................. ····························· ··············-···· 1 . 3 LAIN-LAIN PENDAPATAN DAERAH YANG SAH 81.765.348.300,00 81.232.103.593,00 (533.244.707,00) (0,65) .... ········-······ ................... ... ............. ... .................. ... ...... ························· ...... - ··-· ················· .. 1 . 3 . 1 Pendapatan Hlbah 19.177.800.000,00 21.390.800.000,00 2.213.000.000,00 11,54 1 . 3 . 3 Dana Bagi Hasll Pajak darl Provlnsl dan Pemerlntah Daerah Lalnnya 48.475.555.100,00 46.715.623.393,00 ( 1.759. 931. 707 ,00) (3,63) 1 . 3 . 4 Dana Penyesualan dan Otonoml Khusus 7.970.110.000,00 6.983.797.000,00 (986.313.000,00) (12,38) 1 . 3 . 5 Bantuan Keuangan dari Provinsi atau Pemerintah Daerah Lainnya 6.141.883.200,00 6.141.883.200,00 0,00 0,00 2 BELANJA l.106.452.239.608,00 l.049.060.305.933,00 (57.391.933.675,00) (5,19) 2 . 1 BELANJA TIDAK LANGSUNG 442.871. 703.376,00 435.873. 745.049,00 (6.997 .958.327,00) (1,58) ..... ............ ............... ................. . .................. .................. .. ........ .... ··············--· ................. ···-· ····················· 2 . 1 . 1 Belanja Pegawal 424.207 .003.323,00 412.153.601.459,00 (12.053.401.864,00) (2,84) 2 . 1 . 2 Belanja Bunga 5.464.307.563,00 3.626.200.100,00 (1.838.107.463,00) (33,64) 2 . 1 . 4 Belanja Hlbah 10.845.800.000,00 7.622.100.000,00 (3.223.700.000,00) (29,72) 2 . 1 . 5 Belanja Bantuan Soslal 500.000.000,00 2.680.000.000,00 2.180.000.000,00 436,00 2 . 1 . 7 Belanja Bantuan Keuangan Kepada Provlnsl / Kabupaten / Kata dan Pemerlntahan Desa dan 854.592.490,00 854.592.490,00 0,00 0,00 Partal Polltlk 2 . 1 . 8 Belanja Tldak Terduga 1.000.000.000,00 8.937.251.000,00 7 .937 .251.000,00 793,73 ..... " .... ··········· . ............ . . . . . ················ ···········-- . ..... ······················ ·········-· ······ · · · - - 2 . 2 BELANJA LANGSUNG 663.580.536.232,00 613.186.560.884,00 (50.393.975.348,00) .. ......... (7,59)....... . ·····--· ·········--·-·· ················ .............. ............. ·········- ........ ············- . ..... ·································- 2 . 2 . 1 Belanja Pegawal 56.667.651.600,00 65 .841. 767 .300,00 9.174.115.700,00 16,19 2 . 2 . 2 Belanja Barang dan Jasa 273.469.106.927,00 266.554.426.895,00 (6.914.680.032,00) (2,53) - Halaman 1RINGKASAN PERUBAHAN AP80 . ; Ir.I NO MOR JUMLAH (Rp) BERTAMBAH / (BERKURANG) URUT URAIAN SEBELUM PERUBAHAN SETELAH PERUBAHAN (Rp) % 1 2 3 4 5 6 2 . 2 . 3 BelanJa Modal 333.443.777.705,00 280.790.366.689,00 (52.653.411.016,00) (15, 79) SURPLUS/ (DEFISIT) (100.439.750.000,00) (124.677 .866.279,00) (24.238.116.279,00) 24,13 3 PEMBIAYAAN DAERAH 3 . 1 PENERJMAAN PEMBIAYAAN DAERAH 103.381.125.000,00 191.519.241.279,00 88.138.116.279,00 85,26 . ........ ........ ............... .. ············· ........ .............. .......................... ............ .............. . ............. . ........ ·········-····· ...................... 3 . 1 . 1 sise Leblh Perhltungan Anggaran Tahun Anggaran Sebelumnya 0,00 34.049.876.279,00 34.049.876.279,00 0,00 3 . 1 . 4 Penerlmaan Pinjaman Daerah dan Obllgasl Daerah 103.381.125.000,00 157.469.365.000,00 54.088.240.000,00 52,32 .. ....... .... ... ................ ........ ............ ..... ················ . .................... . ..... ·············································· ................... 3 . 2 PENGELUARAN PEMBIAYAAN DAERAH 2.941.375.000,00 66.841.375.000,00 63.900.000.000,00 2.172,45 .... ····· . .... . ............ .. ···················· ··············· ················ ............................. ··········· 3 . 2 . 3 Pembayaran Pokok Utang 2.941.375.000,00 66.841.375.000,00 63.900.000.000,00 2.172,45 PEMBIAYAAN NETTO 100.439.750.000,00 124.677 .866.279,00 24.238.116.279,00 24,13 SISA LEBIH PEMBIAYAAN ANGGARAN TAHUN BERKENAAN 0,00 0,00 0,00 0,00 Palopo, 14 Oktober 2020 .. WAUKOTA�ALOPO ..\ ..,1riSA DAN PENANGGUNG JAWAB I O A R H ,d'.retaris Oaerah t\ ' -, . \ t Asisten 1 i M. JUDAS AMIR