Halaman 16 dari 17
TAHUN ANGGARAN 2011
DIPA No. 0600/005-01.2.01/23/2011
| ESTIMASI PENDAPATAN | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Estimasi Pendapatan Sewa Rumah Dinas/Rumah Negeri Rp 4.326.000 | Estimasi Penerimaan Kembali Persekot/Uang Muka Gaji Rp 31.682.000 | Jumlah Estimasi Rp 36.008.000 | ||||||||
| REALISASI PENDAPATAN | ||||||||||
| Bln | Pendapatan Sewa Rumah Dinas/Rumah Negeri | Penerimaan Kembali Persekot/Uang Muka Gaji | Jumlah Realisasi Pendapatan | |||||||
| Rp | % | Rp | % | Rp | % | Jumlah | % | |||
| Jan | 366.707 | 8,48 | 811.430 | 2,56 | 0 | - | 1.178.137 | 3,27 | ||
| Feb | 366.707 | 8,48 | 264.020 | 0,83 | 0 | - | 630.727 | 1,75 | ||
| Mar | 366.707 | 8,48 | 264.020 | 0,83 | 0 | - | 630.727 | 1,75 | ||
| Apr | 366.707 | 8,48 | 264.020 | 0,83 | 0 | - | 630.727 | 1,75 | ||
| Mei | 366.707 | 8,48 | 264.020 | 0,83 | 0 | - | 630.727 | 1,75 | ||
| Jun | 258.018 | 5,96 | 264.020 | 0,83 | 0 | - | 522.038 | 1,45 | ||
| Jul | 310.000 | 7,17 | 264.020 | 0,83 | 0 | - | 574.020 | 1,59 | ||
| Agt | 674.725 | 15,60 | 528.040 | 1,67 | 0 | - | 1.202.765 | 3,34 | ||
| Sep | 0 | - | 0 | - | 0 | - | 0 | - | ||
| Okt | 362.927 | 8,39 | 264.020 | 0,83 | 0 | - | 626.947 | 1,74 | ||
| Nov | 362.927 | 8,39 | 547.880 | 1,73 | 0 | - | 910.807 | 2,53 | ||
| Des | 362.927 | 8,39 | 547.880 | 1,73 | 0 | - | 910.807 | 2,53 | ||
| Jml | 4.165.059 | 96,28 | 4.283.370 | 13,52 | 0 | - | 8.448.429 | 23,46 | ||
| PAGU BELANJA | ||||||||
|---|---|---|---|---|---|---|---|---|
| Pagu Belanja Pegawai Rp 1.575.979.000 | Belanja Barang Rp 475.106.000 | Belanja Modal Rp 375.900.000 | Jumlah Pagu Rp 2.426.985.000 | |||||
| REALISASI BELANJA | ||||||||
| Bln | Belanja Pegawai | Belanja Barang | Belanja Modal | Jumlah Realisasi Belanja | ||||
| Rp | % | Rp | % | Rp | % | Jumlah | % | |
| Jan | 146.998.581 | 9,33 | 0 | - | 0 | - | 146.998.581 | 6,06 |
| Feb | 126.569.112 | 8,03 | 38.740.552 | 8,15 | 0 | - | 165.309.664 | 6,81 |
| Mar | 115.999.676 | 7,36 | 72.852.670 | 15,33 | 109.200.000 | 29,05 | 298.052.346 | 12,28 |
| Apr | 147.268.656 | 9,34 | 33.292.324 | 7,01 | 0 | - | 180.560.980 | 7,44 |
| Mei | 123.236.568 | 7,82 | 33.600.047 | 7,07 | 49.200.000 | 13,09 | 206.036.615 | 8,49 |
| Jun | 105.587.158 | 6,70 | 32.662.838 | 6,87 | 0 | - | 138.249.996 | 5,70 |
| Jul | 210.323.885 | 13,35 | 33.561.042 | 7,06 | 0 | - | 243.884.927 | 10,05 |
| Agt | 253.277.052 | 16,07 | 32.695.084 | 6,88 | 0 | - | 285.972.136 | 11,78 |
| Sep | 16.697.200 | 1,06 | 34.002.156 | 7,16 | 0 | - | 50.699.356 | 2,09 |
| Okt | 121.613.630 | 7,72 | 38.401.885 | 8,08 | 0 | - | 160.015.515 | 6,59 |
| Nov | 121.853.590 | 7,73 | 34.591.179 | 7,28 | 0 | - | 156.444.769 | 6,45 |
| Des | 167.700.813 | 10,64 | 73.441.589 | 15,46 | 215.000.000 | 57,20 | 456.142.402 | 18,79 |
| Jml | 1.657.125.921 | 105,15 | 457.841.366 | 96,37 | 373.400.000 | 99,33 | 2.488.367.287 | 102,53 |
DIPA No. 0600/005-03.2.01/23/2011
| ESTIMASI PENDAPATAN | ||||||||
|---|---|---|---|---|---|---|---|---|
| Estimasi Pendapatan Uang Meja (Leges) dan Upah Pada Panitera Badan Peradilan Rp 109.422.000 | ||||||||
| REALISASI PENDAPATAN | ||||||||
| Pendapatan Uang Meja (Leges) dan Upah Pada Panitera Badan Peradilan | ||||||||
| Bln | Rp | % | ||||||
| Jan | 0 | - | ||||||
| Feb | 548.300 | 0,50 | ||||||
| Mar | 646.500 | 0,59 | ||||||
| Apr | 710.600 | 0,65 | ||||||
| Mei | 647.900 | 0,59 | ||||||
| Jun | 755.000 | 0,69 | ||||||
| Jul | 0 | - | ||||||
| Agt | 787.000 | 0,72 | ||||||
| Sep | 1.262.400 | 1,15 | ||||||
| Okt | 0 | - | ||||||
| Nov | 1.676.700 | 1,53 | ||||||
| Des | 936.100 | 0,86 | ||||||
| Jml | 7.970.500 | 7,28 | ||||||
| PAGU BELANJA | ||||||||
|---|---|---|---|---|---|---|---|---|
| Pagu Belanja Barang Rp 126.750.000 | ||||||||
| REALISASI BELANJA | ||||||||
| Belanja Barang | ||||||||
| Bln | Rp | % | ||||||
| Jan | 0 | - | ||||||
| Feb | 0 | - | ||||||
| Mar | 8.000.000 | 6,31 | ||||||
| Apr | 9.831.350 | 7,76 | ||||||
| Mei | 59.925.000 | 47,28 | ||||||
| Jun | 0 | - | ||||||
| Jul | 6.000.000 | 4,73 | ||||||
| Agt | 8.518.900 | 6,72 | ||||||
| Sep | 8.300.750 | 6,55 | ||||||
| Okt | 9.000.000 | 7,10 | ||||||
| Nov | 0 | - | ||||||
| Des | 16.416.000 | 12,95 | ||||||
| Jml | 125.992.000 | 99,40 | ||||||









