Halaman 17 dari 17
TAHUN ANGGARAN 2010
| Estimasi PENDAPATAN | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Estimasi Pendapatan Sewa Rumah Dinas/Rumah Negeri Rp - | Estimasi Pendapatan Uang Meja (Leges) dan Upah pada Panitera Badan Peradilan Rp - | Estimasi Penerimaan Kembali Belanja Pegawai Pusat TAYL Rp - | Estimasi Penerimaan Kembali Persekot/Uang Muka Gaji Rp - | Estimasi Pendapatan Anggaran Lain-lain Rp - | Jumlah Estimasi Rp - | |||||||
| REALISASI PENDAPATAN | ||||||||||||
| Bln | Pendapatan Sewa Rumah Dinas/Rumah Negeri | Pendapatan Uang Meja (Leges) dan Upah pada Panitera Badan Peradilan | Penerimaan Kembali Belanja Pegawai Pusat TAYL | Penerimaan Kembali Persekot/Uang Muka Gaji | Pendapatan Anggaran Lain-lain | Jumlah Realisasi Pendapatan | ||||||
| Rp | % | Rp | % | Rp | % | Rp | % | Rp | % | Jumlah | % | |
| Jan | 419.634 | - | 995.900 | - | 0 | - | 389.680 | - | 0 | - | 1.805.214 | - |
| Feb | 419.634 | - | 878.400 | - | 0 | - | 389.680 | - | 0 | - | 1.687.714 | - |
| Mar | 419.634 | - | 1.243.200 | - | 0 | - | 389.680 | - | 0 | - | 2.052.514 | - |
| Apr | 362.927 | - | 1.325.600 | - | 0 | - | 389.680 | - | 0 | - | 2.078.207 | - |
| Mei | 310.000 | - | 437.400 | - | 0 | - | 389.680 | - | 0 | - | 1.137.080 | - |
| Jun | 310.000 | - | 691.600 | - | 0 | - | 389.680 | - | 0 | - | 1.391.280 | - |
| Jul | 257.073 | - | 2.247.900 | - | 0 | - | 389.680 | - | 0 | - | 2.894.653 | - |
| Agt | 366.707 | - | 996.400 | - | 0 | - | 653.700 | - | 0 | - | 2.016.807 | - |
| Sep | 366.707 | - | 301.800 | - | 0 | - | 1.054.160 | - | 0 | - | 1.722.667 | - |
| Okt | 366.707 | - | 728.100 | - | 1.331.750 | - | 853.930 | - | 130.870 | - | 3.411.357 | - |
| Nov | 366.707 | - | 184.100 | - | 10 | - | 464.250 | - | 0 | - | 1.015.067 | - |
| Des | 419.634 | - | 1.720.100 | - | 0 | - | 811.430 | - | 0 | - | 2.951.164 | - |
| Jml | 4.385.364 | - | 11.750.500 | - | 1.331.760 | - | 6.565.230 | - | 130.870 | - | 24.163.724 | - |
| PAGU BELANJA | ||||||||
|---|---|---|---|---|---|---|---|---|
| Pagu Belanja Pegawai Rp 1.764.594.000 | Belanja Barang Rp 1.025.090.000 | Belanja Modal Rp 5.366.750.000 | Jumlah Pagu Rp 9.156.434.000 | |||||
| REALISASI BELANJA | ||||||||
| Bln | Belanja Pegawai | Belanja Barang | Belanja Modal | Jumlah Realisasi Belanja | ||||
| Rp | % | Rp | % | Rp | % | Jumlah | % | |
| Jan | 119.365.308 | 6,76 | 0 | - | 0 | - | 119.365.308 | 1,46 |
| Feb | 129.793.509 | 7,36 | 42.534.576 | 4,15 | 0 | - | 172.328.085 | 2,11 |
| Mar | 143.852.242 | 8,15 | 42.088.828 | 4,11 | 0 | - | 185.941.070 | 2,28 |
| Apr | 131.942.658 | 7,48 | 120.687.040 | 11,77 | 0 | - | 252.629.698 | 3,10 |
| Mei | 149.306.713 | 8,46 | 98.207.768 | 9,58 | 0 | - | 247.514.481 | 3,03 |
| Jun | 290.829.709 | 16,48 | 47.311.532 | 4,62 | 0 | - | 338.141.241 | 4,15 |
| Jul | 170.775.508 | 9,68 | 38.112.980 | 3,72 | 0 | - | 208.888.488 | 2,56 |
| Agt | 155.794.651 | 8,83 | 122.597.042 | 11,96 | 178.005.000 | 3,32 | 456.396.693 | 5,60 |
| Sep | 155.047.397 | 8,79 | 66.031.508 | 6,44 | 443.780.700 | 8,27 | 664.859.605 | 8,15 |
| Okt | 151.266.478 | 8,57 | 63.250.653 | 6,17 | 1.688.950 | 0,03 | 216.206.081 | 2,65 |
| Nov | 154.996.218 | 8,78 | 87.496.636 | 8,54 | 461.126.200 | 8,59 | 703.619.054 | 8,63 |
| Des | 207.111.338 | 11,74 | 118.491.021 | 11,56 | 1.504.433.100 | 28,03 | 1.830.035.459 | 22,44 |
| Jml | 1.960.081.729 | 111,08 | 846.809.584 | 82,61 | 2.589.033.950 | 48,24 | 5.395.925.256 | 66,16 |
Selengkapnya:









