Daftar Realisasi Sumberdana

Uang Masuk+Silpa Tahun Lalu | Realisasi | SILPA Tahun Berjalan
ADD
Rp. 844,118,497 | Rp. 756,367,652 | Rp. 87,750,845
89.6 %
PBH
Rp. 286,779,992 | Rp. 303,937,273 | Rp. -17,157,281
105.98 %
PAD
Rp. 214,710,079 | Rp. 196,411,710 | Rp. 18,298,369
91.48 %
DDS
Rp. 1,154,699,977 | Rp. 670,204,743 | Rp. 484,495,234
58.04 %
DLL
Rp. 11,207,680 | Rp. 820,000 | Rp. 10,387,680
7.32 %
PBP
Rp. 1,015,250,553 | Rp. 799,326,859 | Rp. 215,923,694
78.73 %
PBK
Rp. 95,138,456 | Rp. 9,340,000 | Rp. 85,798,456
9.82 %
JUMLAH
Rp. 3,621,905,234 | Rp. 2,736,408,237 | Rp. 885,496,997
75.55 %

No Sumberdana Pagu Murni SILPA Tahun Lalu Anggaran + SILPA A. Perubahan + SILPA Uang Masuk Uang Keluar Masuk - Keluar Prensentase
1 ADD Rp. 1.364.694.992,00 Rp. 117.722.515,00 Rp. 1.482.417.507,00 Rp. 1.482.417.507,00 Rp. 844.118.497,00 Rp. 756.367.652,00 Rp. 87.750.845,00 51.02
2 PBH Rp. 430.998.188,00 Rp. 63.785.417,00 Rp. 494.783.605,00 Rp. 494.783.605,00 Rp. 286.779.992,00 Rp. 303.937.273,00 (17.157.281,00) 61.43
3 PAD Rp. 455.795.700,00 Rp. 4.315.100,00 Rp. 460.110.800,00 Rp. 460.110.800,00 Rp. 214.710.079,00 Rp. 196.411.710,00 Rp. 18.298.369,00 42.69
4 DDS Rp. 1.597.233.000,00 Rp. 196.360.177,00 Rp. 1.793.593.177,00 Rp. 1.793.593.177,00 Rp. 1.154.699.977,00 Rp. 670.204.743,00 Rp. 484.495.234,00 37.37
5 DLL Rp. 18.536.000,00 Rp. 3.299.441,00 Rp. 21.835.441,00 Rp. 21.835.441,00 Rp. 11.207.680,00 Rp. 820.000,00 Rp. 10.387.680,00 3.76
6 PBP Rp. 1.070.000.000,00 Rp. 250.553,00 Rp. 1.070.250.553,00 Rp. 1.070.250.553,00 Rp. 1.015.250.553,00 Rp. 799.326.859,00 Rp. 215.923.694,00 74.69
7 PBK Rp. 1.228.506.076,00 Rp. 95.138.456,00 Rp. 1.323.644.532,00 Rp. 1.323.644.532,00 Rp. 95.138.456,00 Rp. 9.340.000,00 Rp. 85.798.456,00 0.71
8 JUMLAH Rp. 6.165.763.956,00 Rp. 480.871.659,00 Rp. 6.646.635.615,00 Rp. 6.646.635.615,00 Rp. 3.621.905.234,00 Rp. 2.736.408.237,00 Rp. 885.496.997,00 41.17
No Uraian Jumlah
1 Total pajak di data SPP SISKEUDES Rp. 106.771.407,00
2 Total pajak di data Panjar SISKEUDES Rp. 6.289.775,00
3 Pajak di mutasi rekening Rp. 354.381.673,00
KURANG SETOR (.253.900.041,00)
DPA
BULAN
Januari Februari Maret April Mei Juni Juli Agustus September Oktober November Desember
PENCAIRAN
BULAN
Januari Februari Maret April Mei Juni Juli Agustus September Oktober November Desember
REALISASI PER PK
No Pelaksana Kegiatan Anggaran Realiasi Sisa Persentase(%)
1 TATA LAKSANA Rp. 2.231.822.665,00 Rp. 1.140.706.381,00 Rp. 1.091.116.284,00 51.11
2 PANGRIPTA Rp. 313.969.832,00 Rp. 129.061.519,00 Rp. 184.908.313,00 41.11
3 JAGABAYA Rp. 330.011.138,00 Rp. 134.209.771,00 Rp. 195.801.367,00 40.67
4 KAMITUWA Rp. 1.191.515.500,00 Rp. 262.380.066,00 Rp. 929.135.434,00 22.02
5 ULU ULU Rp. 2.528.316.480,00 Rp. 1.015.450.500,00 Rp. 1.512.865.980,00 40.16
JUMLAH Rp. 6.595.635.615,00 Rp. 2.681.808.237,00 Rp. 3.913.827.378,00 40.66
REALISASI PER PK PER SUMBERDANA
No Pelaksana Kegiatan Sumber Dana Anggaran Realiasi Sisa Persentase(%)
1 DDS Rp. 51.000.000,00 Rp. 0,00 Rp. 0,00
2 JAGABAYA ADD Rp. 44.300.000,00 Rp. 39.500.000,00 Rp. 4.800.000,00 89.16
3 JAGABAYA DDS Rp. 173.234.250,00 Rp. 53.219.400,00 Rp. 120.014.850,00 30.72
4 JAGABAYA PAD Rp. 1.400.000,00 Rp. 0,00 Rp. 0,00
5 JAGABAYA PBH Rp. 98.076.888,00 Rp. 38.490.371,00 Rp. 59.586.517,00 39.25
6 JAGABAYA PBP Rp. 13.000.000,00 Rp. 3.000.000,00 Rp. 10.000.000,00 23.08
7 KAMITUWA ADD Rp. 3.500.000,00 Rp. 0,00 Rp. 0,00
8 KAMITUWA DDS Rp. 824.130.500,00 Rp. 260.616.066,00 Rp. 563.514.434,00 31.62
9 KAMITUWA PAD Rp. 15.185.000,00 Rp. 0,00 Rp. 0,00
10 KAMITUWA PBH Rp. 18.000.000,00 Rp. 1.764.000,00 Rp. 16.236.000,00 9.8
11 KAMITUWA PBK Rp. 300.200.000,00 Rp. 0,00 Rp. 0,00
12 KAMITUWA PBP Rp. 30.500.000,00 Rp. 0,00 Rp. 0,00
13 PANGRIPTA ADD Rp. 178.730.000,00 Rp. 79.919.200,00 Rp. 98.810.800,00 44.72
14 PANGRIPTA DDS Rp. 66.662.500,00 Rp. 24.430.866,00 Rp. 42.231.634,00 36.65
15 PANGRIPTA DLL Rp. 7.200.000,00 Rp. 0,00 Rp. 0,00
16 PANGRIPTA PAD Rp. 14.596.800,00 Rp. 5.019.840,00 Rp. 9.576.960,00 34.39
17 PANGRIPTA PBH Rp. 33.976.000,00 Rp. 19.691.613,00 Rp. 14.284.387,00 57.96
18 PANGRIPTA PBK Rp. 2.804.532,00 Rp. 0,00 Rp. 0,00
19 PANGRIPTA PBP Rp. 10.000.000,00 Rp. 0,00 Rp. 0,00
20 TATA LAKSANA ADD Rp. 1.247.887.507,00 Rp. 636.948.452,00 Rp. 610.939.055,00 51.04
21 TATA LAKSANA DDS Rp. 171.100.000,00 Rp. 53.214.770,00 Rp. 117.885.230,00 31.1
22 TATA LAKSANA DLL Rp. 14.635.441,00 Rp. 820.000,00 Rp. 13.815.441,00 5.6
23 TATA LAKSANA PAD Rp. 419.629.000,00 Rp. 191.391.870,00 Rp. 228.237.130,00 45.61
24 TATA LAKSANA PBH Rp. 344.730.717,00 Rp. 243.991.289,00 Rp. 100.739.428,00 70.78
25 TATA LAKSANA PBK Rp. 9.840.000,00 Rp. 9.340.000,00 Rp. 500.000,00 94.92
26 TATA LAKSANA PBP Rp. 24.000.000,00 Rp. 5.000.000,00 Rp. 19.000.000,00 20.83
27 ULU ULU ADD Rp. 8.000.000,00 Rp. 0,00 Rp. 0,00
28 ULU ULU DDS Rp. 507.465.927,00 Rp. 224.123.641,00 Rp. 283.342.286,00 44.17
29 ULU ULU PAD Rp. 9.300.000,00 Rp. 0,00 Rp. 0,00
30 ULU ULU PBK Rp. 1.010.800.000,00 Rp. 0,00 Rp. 0,00
31 ULU ULU PBP Rp. 992.750.553,00 Rp. 791.326.859,00 Rp. 201.423.694,00 79.71
JUMLAH Rp. 6.646.635.615,00 Rp. 2.681.808.237,00 Rp. 2.514.937.846,00 40.35
DDS
Rp. 51,000,000 | Rp. 0 | Rp. 0
%

JAGABAYA

Anggaran | Realisasi | Sisa
ADD
Rp. 44,300,000 | Rp. 39,500,000 | Rp. 4,800,000
89.16 %
DDS
Rp. 173,234,250 | Rp. 53,219,400 | Rp. 120,014,850
30.72 %
PAD
Rp. 1,400,000 | Rp. 0 | Rp. 0
%
PBH
Rp. 98,076,888 | Rp. 38,490,371 | Rp. 59,586,517
39.25 %
PBP
Rp. 13,000,000 | Rp. 3,000,000 | Rp. 10,000,000
23.08 %

KAMITUWA

Anggaran | Realisasi | Sisa
ADD
Rp. 3,500,000 | Rp. 0 | Rp. 0
%
DDS
Rp. 824,130,500 | Rp. 260,616,066 | Rp. 563,514,434
31.62 %
PAD
Rp. 15,185,000 | Rp. 0 | Rp. 0
%
PBH
Rp. 18,000,000 | Rp. 1,764,000 | Rp. 16,236,000
9.8 %
PBK
Rp. 300,200,000 | Rp. 0 | Rp. 0
%
PBP
Rp. 30,500,000 | Rp. 0 | Rp. 0
%

PANGRIPTA

Anggaran | Realisasi | Sisa
ADD
Rp. 178,730,000 | Rp. 79,919,200 | Rp. 98,810,800
44.72 %
DDS
Rp. 66,662,500 | Rp. 24,430,866 | Rp. 42,231,634
36.65 %
DLL
Rp. 7,200,000 | Rp. 0 | Rp. 0
%
PAD
Rp. 14,596,800 | Rp. 5,019,840 | Rp. 9,576,960
34.39 %
PBH
Rp. 33,976,000 | Rp. 19,691,613 | Rp. 14,284,387
57.96 %
PBK
Rp. 2,804,532 | Rp. 0 | Rp. 0
%
PBP
Rp. 10,000,000 | Rp. 0 | Rp. 0
%

TATA LAKSANA

Anggaran | Realisasi | Sisa
ADD
Rp. 1,247,887,507 | Rp. 636,948,452 | Rp. 610,939,055
51.04 %
DDS
Rp. 171,100,000 | Rp. 53,214,770 | Rp. 117,885,230
31.1 %
DLL
Rp. 14,635,441 | Rp. 820,000 | Rp. 13,815,441
5.6 %
PAD
Rp. 419,629,000 | Rp. 191,391,870 | Rp. 228,237,130
45.61 %
PBH
Rp. 344,730,717 | Rp. 243,991,289 | Rp. 100,739,428
70.78 %
PBK
Rp. 9,840,000 | Rp. 9,340,000 | Rp. 500,000
94.92 %
PBP
Rp. 24,000,000 | Rp. 5,000,000 | Rp. 19,000,000
20.83 %

ULU ULU

Anggaran | Realisasi | Sisa
ADD
Rp. 8,000,000 | Rp. 0 | Rp. 0
%
DDS
Rp. 507,465,927 | Rp. 224,123,641 | Rp. 283,342,286
44.17 %
PAD
Rp. 9,300,000 | Rp. 0 | Rp. 0
%
PBK
Rp. 1,010,800,000 | Rp. 0 | Rp. 0
%
PBP
Rp. 992,750,553 | Rp. 791,326,859 | Rp. 201,423,694
79.71 %