Laporan Realisasi Anggaran Belanja Bulan Desember 2014
NO | KODE | JENIS BELANJA/MAK *) | PAGU DIPA | REALISASI S/D BULAN LALU | REALISASI BULAN INI | REALISASI S/D BULAN INI | SISA DANA | KETERANGAN | ||||
TOTAL | % | TOTAL | % | TOTAL | % | TOTAL | % | |||||
1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 |
005.01.01 | PROGRAM DUKUNGAN MANAJEMEN DAN | |||||||||||
PELAKSANAAN TUGAS TEKNIS LAINNYA MA. | 16,009,867,000 | |||||||||||
1066.994 | LAYANAN PERKANTORAN | |||||||||||
001 | Pembayaran Gaji Dan Tunjangan. | 14,469,534,000 | ||||||||||
511111 | Belanja Gaji Pokok PNS | 3,210,075,000 | 2,790,315,900 | 86.9 | 214,293,900 | 6.7 | 3,004,609,800 | 93.6 | 205,465,200 | 6.4 | ||
511119 | Belanja Pembulatan Gaji PNS | 52,000 | 44,132 | 84.9 | 2,823 | 5.4 | 46,955 | 90.3 | 5,045 | 9.7 | ||
511121 | Belanja Tunj. Suami/Istri PNS | 262,500,000 | 226,998,560 | 86.5 | 17,179,080 | 6.5 | 244,177,640 | 93.0 | 18,322,360 | 7.0 | ||
511122 | Belanja Tunj. Anak PNS | 67,562,000 | 58,619,632 | 86.8 | 4,550,268 | 6.7 | 63,169,900 | 93.5 | 4,392,100 | 6.5 | ||
511123 | Belanja Tunj. Struktural PNS | 40,400,000 | 34,020,000 | 84.2 | 2,880,000 | 7.1 | 36,900,000 | 91.3 | 3,500,000 | 8.7 | ||
511124 | Belanja Tunj. Fungsional PNS | 8,197,418,000 | 7,092,440,000 | 86.5 | 524,670,000 | 6.4 | 7,617,110,000 | 92.9 | 580,308,000 | 7.1 | ||
511125 | Belanja Tunj. PPh PNS | 1,741,423,000 | 1,516,417,223 | 87.1 | 89,968,280 | 5.2 | 1,606,385,503 | 92.2 | 135,037,497 | 7.8 | ||
511126 | Belanja Tunj. Beras PNS | 157,762,000 | 132,942,680 | 84.3 | 11,334,720 | 7.2 | 144,277,400 | 91.5 | 13,484,600 | 8.5 | ||
511129 | Belanja Uang Makan PNS | 343,407,000 | 281,963,000 | 82.1 | 60,023,000 | 17.5 | 341,986,000 | 99.6 | 1,421,000 | 0.4 | ||
511151 | Belanja Tunjangan Umum PNS | 55,360,000 | 47,130,000 | 85.1 | 3,500,000 | 6.3 | 50,630,000 | 91.5 | 4,730,000 | 8.5 | ||
511157 | Belanja Tunjangan Kemahalan Hakim | 322,650,000 | 276,750,000 | 85.8 | 21,600,000 | 6.7 | 298,350,000 | 92.5 | 24,300,000 | 7.5 | ||
512211 | Belanja Uang Lembur | 70,925,000 | 70,924,350 | 100.0 | - | 0.0 | 70,924,350 | 100.0 | 650 | 0.0 | ||
J U M L A H BELANJA PEGAWAI (001) | 14,469,534,000 | 12,528,565,477 | 86.6 | 950,002,071 | 6.6 | 13,478,567,548 | 93.2 | 990,966,452 | 6.8 | |||
002 | Penyelenggaraan Operasional dan Pemeliharaan | 971,320,000 | ||||||||||
Perkantoran | ||||||||||||
A | PERAWATAN GEDUNG KANTOR | |||||||||||
523111 | Belanja Biaya Pemeliharaan Gedung dan Bangunan | 22,000,000 | 22,000,000 | 100.0 | - | 0.0 | 22,000,000 | 100.0 | - | 0.0 | ||
B | PERAWATAN RUMAH NEGARA | |||||||||||
523119 | Belanja Biaya Pemeliharaan Gedung & Bgn Lainnya | 15,120,000 | 15,120,000 | 100.0 | - | 0.0 | 15,120,000 | 100.0 | - | 0.0 | ||
C | PERAWATAN KENDARAAN DINAS | |||||||||||
523121 | Belanja Biaya Pemeliharaan Peralatan & Mesin | 178,000,000 | 165,402,500 | 92.9 | 12,596,500 | 7.1 | 177,999,000 | 100.0 | 1,000 | 0.0 | ||
J U M L A H (002) | 215,120,000 | 202,522,500 | 94.1 | 12,596,500 | 5.9 | 215,119,000 | 100.0 | 1,000 | 0.0 | |||
1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 |
J U M L A H (002) Dipindahkan | 215,120,000 | 202,522,500 | 94.1 | 12,596,500 | 5.9 | 215,119,000 | 100.0 | 1,000 | 0.0 | |||
D | LANGGANAN DAYA DAN JASA | |||||||||||
522111 | Belanja Langganan Listrik | 198,000,000 | 159,529,545 | 80.6 | 32,499,673 | 16.4 | 192,029,218 | 97.0 | 5,970,782 | 3.0 | ||
522112 | Belanja Langganan Telepon | 33,600,000 | 24,484,544 | 72.9 | 4,874,279 | 14.5 | 29,358,823 | 87.4 | 4,241,177 | 12.6 | ||
522113 | Belanja Langganan Air | 9,000,000 | 5,861,105 | 65.1 | 701,965 | 7.8 | 6,563,070 | 72.9 | 2,436,930 | 27.1 | ||
E | PENGIRIMAN SURAT-SURAT DINAS | |||||||||||
521114 | Belanja Pengiriman Surat Dinas Pos Pusat | 13,800,000 | 9,845,110 | 71.3 | 3,171,900 | 23.0 | 13,017,010 | 94.3 | 782,990 | 5.7 | ||
F | OPERASIONAL PERKANTORAN | |||||||||||
521111 | Belanja Keperluan Perkantoran | 390,360,000 | 332,967,700 | 85.3 | 57,382,600 | 14.7 | 390,350,300 | 100.0 | 9,700 | 0.0 | ||
521115 | Honor Operasional Satuan kerja | 77,640,000 | 57,180,000 | 73.6 | 18,210,000 | 23.5 | 75,390,000 | 97.1 | 2,250,000 | 2.9 | ||
G | PERAWATAN INVENTARIS KANTOR | |||||||||||
523121 | Belanja Biaya Pemeliharaan Peralatan dan Mesin | 33,800,000 | 28,821,000 | 85.3 | 4,950,000 | 14.6 | 33,771,000 | 99.9 | 29,000 | 0.1 | ||
JUMLAH BELANJA BARANG OPERASIONAL (002) | 971,320,000 | 821,211,504 | 84.5 | 134,386,917 | 13.8 | 955,598,421 | 98.4 | 15,721,579 | 1.6 | |||
011 | RAPAT KOORD. & EVALUASI (NON OPERASIONAL) | 541,640,000 | ||||||||||
A | JAMUAN / DELEGASI / TAMU | |||||||||||
521219 | Belanja Barang Operasional Lainnya | 20,000,000 | 13,358,500 | 66.8 | 6,632,000 | 33.2 | 19,990,500 | 100.0 | 9,500 | 0.0 | ||
C | PEMBAHASAN DAN VALIDASI RKAKL | |||||||||||
524119 | Belanja Perjalanan Dinas Paket Meeting Luar Kota | 107,250,000 | 107,180,100 | 99.9 | - | 0.0 | 107,180,100 | 99.9 | 69,900 | 0.1 | ||
D | PEMBINAAN, PENGAWASAN DAN SUPERVISI | |||||||||||
524113 | Belanja Perjalanan Dinas Dalam Kota | 4,400,000 | 660,000 | 15.0 | - | 0.0 | 660,000 | 15.0 | 3,740,000 | 85.0 | ||
524111 | Belanja Perjalanan Biasa | 186,390,000 | 186,386,400 | 100.0 | - | 0.0 | 186,386,400 | 100.0 | 3,600 | 0.0 | ||
E | RAPAT, KOORD DAN KONSULTASI PIMPINAN | |||||||||||
524111 | Belanja Perjalanan Biasa | 223,600,000 | 223,600,000 | 100.0 | - | 0.0 | 223,600,000 | 100.0 | - | 0.0 | ralat realisasi | |
J U M L A H (011) | 541,640,000 | 531,185,000 | 98.1 | 6,632,000 | 1.2 | 537,817,000 | 99.3 | 3,823,000 | 0.7 | |||
012 | FOTOCOPY/PENGGANDAAN | |||||||||||
A | FOTOCOPY/PENGGANDAAN | 27,373,000 | ||||||||||
521219 | Belanja Barang Operasional Lainnya | 27,373,000 | 22,269,650 | 81.4 | 5,103,000 | 18.6 | 27,372,650 | 100.0 | 350 | 0.0 | ||
J U M L A H (012) | 27,373,000 | 22,269,650 | 81.4 | 5,103,000 | 18.6 | 27,372,650 | 100.0 | 350 | 0.0 | |||
JUMLAH BELANJA BARANG NON OPERASIONAL (011-012) | 569,013,000 | 553,454,650 | 97.3 | 11,735,000 | 2.1 | 565,189,650 | 99.3 | 3,823,350 | 0.7 | |||
BELANJA BARANG (OPS & NON OPS) | 1,540,333,000 | 1,374,666,154 | 89.2 | 146,121,917 | 9.5 | 1,520,788,071 | 98.7 | 19,544,929 | 1.3 | |||
PROG. DUKUNGAN MANAJEMEN DAN PELAKSANAAN TEKNIS | 16,009,867,000 | 13,903,231,631 | 86.8 | 1,096,123,988 | 6.8 | 14,999,355,619 | 93.7 | 1,010,511,381 | 6.3 | |||
1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 |
005.04.08 | PROG. PENINGKATAN MANJ.PERDL.AGAMA | |||||||||||
1053.001.001 | PENYELESAIAN ADMINISTRASI PERKARA | |||||||||||
011 | PENYELESAIAN ADMINISTRASI PERKARA | |||||||||||
A | PENYELESAIAN ADMINISTRASI PERKARA | |||||||||||
521219 | Belanja Barang Non Operasional Lainnya | 25,000 | 25,000 | 100.0 | - | 0.0 | 25,000 | 100.0 | - | 0.0 | ||
J U M L A H (011) | 25,000 | 25,000 | 100.0 | - | 0.0 | 25,000 | 100.0 | - | 0.0 | |||
012 | BIMBINGAN PENANGANAN & PENY. PERKARA | 207,284,000 | ||||||||||
A | BIMTEK EKONOMI SYARI'AH | |||||||||||
521211 | Belanja Bahan | 2,800,000 | 2,800,000 | 100.0 | - | 0.0 | 2,800,000 | 100.0 | - | 0.0 | ||
522151 | Belanja Jasa Profesi | 17,000,000 | 17,000,000 | 100.0 | - | 0.0 | 17,000,000 | 100.0 | - | 0.0 | ||
524114 | Belanja Perjalanan Dinas Paket Meeting Dalam Kota | 3,300,000 | 3,300,000 | 100.0 | - | 0.0 | 3,300,000 | 100.0 | - | 0.0 | ||
524119 | Belanja Perjalanan Dinas Paket Meeting Luar Kota | 38,520,000 | 38,520,000 | 100.0 | - | 0.0 | 38,520,000 | 100.0 | - | 0.0 | ||
521219 | Belanja Barang Non Operasional Lainnya | 48,000,000 | 48,000,000 | 100.0 | - | 0.0 | 48,000,000 | 100.0 | - | 0.0 | ||
B | BIMTEK POLA BINDALMIN BAGI PP | |||||||||||
521211 | Belanja Bahan | 2,794,000 | 2,794,000 | 100.0 | - | 0.0 | 2,794,000 | 100.0 | - | 0.0 | ||
522151 | Belanja Jasa Profesi | 13,600,000 | 13,600,000 | 100.0 | - | 0.0 | 13,600,000 | 100.0 | - | 0.0 | ||
524114 | Belanja Perjalanan Dinas Paket Meeting Dalam Kota | 2,970,000 | 2,970,000 | 100.0 | - | 0.0 | 2,970,000 | 100.0 | - | 0.0 | ||
524119 | Belanja Perjalanan Dinas Paket Meeting Luar Kota | 31,300,000 | 31,300,000 | 100.0 | - | 0.0 | 31,300,000 | 100.0 | - | 0.0 | ||
521219 | Belanja Barang Non Operasional Lainnya | 47,000,000 | 47,000,000 | 100.0 | - | 0.0 | 47,000,000 | 100.0 | - | 0.0 | ||
J U M L A H (012) | 207,284,000 | 207,284,000 | 100.0 | - | 0.0 | 207,284,000 | 100.0 | - | 0.0 | |||
1053.001.003 | JUMLAH PENYELESAIAN PKR KURANG 6 BLN | |||||||||||
011 | PENYELESAIAN PUTUSAN | |||||||||||
A | PENYELESAIAN PUTUSAN | |||||||||||
521211 | Belanja Bahan | 25,000 | 25,000 | 100.0 | - | 0.0 | 25,000 | 100.0 | - | 0.0 | ||
J U M L A H (011) | 25,000 | 25,000 | 100.0 | - | 0.0 | 25,000 | 100.0 | - | 0.0 | |||
PROG. PENINGKATAN MANJ.PERDL.AGAMA (005.04) | 207,334,000 | 207,334,000 | 100.0 | - | 0.0 | 207,334,000 | 100.0 | - | 0.0 | |||
JUMLAH KESELURUHAN (005.01) + (005.04) | 16,217,201,000 | 14,110,565,631 | 87.0 | 1,096,123,988 | 6.8 | 15,206,689,619 | 93.8 | 1,010,511,381 | 6.2 |