1 | LAPORAN REALISASI ANGGARAN | ||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2 | BULAN JULI 2021 | ||||||||||||||
3 | |||||||||||||||
4 | |||||||||||||||
5 | SATKER/KODE SATKER | : (099617) | PENGADILAN NEGERI MAKALE | ||||||||||||
6 | WILAYAH | : (1900) | SULAWESI SELATAN (PENGADILAN TINGGI MAKASSAR) | ||||||||||||
7 | UNIT ORGANISASI | : (01) | BADAN URUSAN ADMINISTRASI | ||||||||||||
8 | BAGIAN ANGGARAN | : (005) | MAHKAMAH AGUNG RI | ||||||||||||
9 | NO. DIPA/TGL. DIPA | : DIPA-005.01.2.099617/2021 / 23 November 2020 | |||||||||||||
10 | |||||||||||||||
11 | > REALISASI PENDAPATAN | ||||||||||||||
12 | NO. | KODE | URAIAN | ESTIMASI AWAL | ESTIMASI SETELAH REVISI | S.D. BULAN LALU | BULAN INI | JUMLAH REALISASI | |||||||
13 | Rp | % | Rp | % | Rp | % | |||||||||
14 | 425129 | Pendapatan dari Pemindahtanganan BMN Lainnya | 0 | 0 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | |||||
15 | 425131 | Pendapatan Sewa Tanah, Gedung dan Bangunan | 7,600,000 | 7,600,000 | 8,151,645 | 107.26 | 1,603,000 | 21.09 | 9,754,645 | 128.35 | |||||
16 | |||||||||||||||
17 | JUMLAH PENDAPATAN | 7,600,000 | 7,600,000 | 8,151,645 | 107.26 | 1,603,000 | 21.09 | 9,754,645 | 128.35 | ||||||
18 | |||||||||||||||
19 | > REALISASI BELANJA | ||||||||||||||
20 | NO. | KODE | URAIAN | PAGU AWAL | PAGU SETELAH REVISI | S.D. BULAN LALU | BULAN INI | JUMLAH | SISA | ||||||
21 | Rp | % | Rp | % | Rp | % | Rp | % | |||||||
22 | 1 | 005.01.01 | Program Dukungan Manajemen dan Pelaksanaan Tugas Teknis Lainnya Mahkamah Agung | 4,464,695,000 | 4,464,695,000 | 2,372,335,589 | 53.14 | 392,657,352 | 8.79 | 2,764,992,941 | 61.93 | 1,699,702,059 | 38.07 | ||
23 | 1066 | Pembinaan Administrasi dan Pengelolaan Keuangan | 4,427,195,000 | 4,427,195,000 | 2,372,335,589 | 53.59 | 392,657,352 | 8.87 | 2,767,285,641 | 62.51 | 1,659,909,359 | 37.49 | |||
24 | Badan Urusan Administrasi | ||||||||||||||
25 | 1066.EAA | Layanan Perkantoran | 4,422,195,000 | 4,422,195,000 | 2,371,176,589 | 53.62 | 389,871,352 | 8.82 | 174,050,630 | 3.94 | 4,248,144,370 | 96.06 | |||
26 | 1 | Gaji dan Tunjangan | |||||||||||||
27 | A | Pembayaran Gaji dan Tunjangan | 3,224,042,000 | 3,224,042,000 | 2,035,877,790 | 63.15 | 273,228,273 | 8.47 | 2,309,106,063 | 71.62 | 914,935,937 | 28.38 | |||
28 | 511111 | Belanja Gaji Pokok PNS | 1,345,036,000 | 1,345,036,000 | 946,073,520 | 70.34 | 122,126,260 | 9.08 | 1,068,199,780 | 79.42 | 276,836,220 | 20.58 | |||
29 | 511119 | Belanja Pembulatan Gaji PNS | 23,000 | 23,000 | 14,919 | 64.87 | 1,777 | 7.73 | 16,696 | 72.59 | 6,304 | 27.41 | |||
30 | 511121 | Belanja Tunj. Suami/Istri PNS | 134,505,000 | 134,505,000 | 65,644,630 | 48.80 | 8,610,310 | 6.40 | 74,254,940 | 55.21 | 60,250,060 | 44.79 | |||
31 | 511122 | Belanja Tunj. Anak PNS | 33,357,000 | 33,357,000 | 20,853,358 | 62.52 | 2,647,702 | 7.94 | 23,501,060 | 70.45 | 9,855,940 | 29.55 | |||
32 | 511123 | Belanja Tunj. Struktural PNS | 28,840,000 | 28,840,000 | 16,970,000 | 58.84 | 2,060,000 | 7.14 | 19,030,000 | 65.98 | 9,810,000 | 34.02 | |||
33 | 511124 | Belanja Tunj. Fungsional PNS | 1,155,262,000 | 1,055,262,000 | 671,840,000 | 63.67 | 88,055,000 | 8.34 | 759,895,000 | 72.01 | 295,367,000 | 27.99 | |||
34 | 511125 | Belanja Tunj. PPh PNS | 800,000 | 144,800,000 | 99,443,273 | 68.68 | 9,701,584 | 6.70 | 109,144,857 | 75.38 | 35,655,143 | 24.62 | |||
35 | 511126 | Belanja Tunj. Beras PNS | 78,217,000 | 78,217,000 | 51,225,090 | 65.49 | 6,662,640 | 8.52 | 57,887,730 | 74.01 | 20,329,270 | 25.99 | |||
36 | 511129 | Belanja Uang Makan PNS | 285,912,000 | 285,912,000 | 111,623,000 | 39.04 | 23,978,000 | 8.39 | 135,601,000 | 47.43 | 150,311,000 | 52.57 | |||
37 | 511151 | Belanja Tunjangan Umum PNS | 64,890,000 | 20,890,000 | 8,990,000 | 43.03 | 1,285,000 | 6.15 | 10,275,000 | 49.19 | 10,615,000 | 50.81 | |||
38 | 511157 | Belanja Tunjangan Kemahalan Hakim | 97,200,000 | 97,200,000 | 43,200,000 | 44.44 | 8,100,000 | 8.33 | 51,300,000 | 52.78 | 45,900,000 | 47.22 | |||
39 | Jumlah Belanja Pegawai (1066.994.001) | 3,224,042,000 | 3,224,042,000 | 2,035,877,790 | 63.15 | 273,228,273 | 8.47 | 2,309,106,063 | 71.62 | 914,935,937 | 28.38 | ||||
40 | 2 | Operasional dan Pemeliharaan Kantor | |||||||||||||
41 | A | Kebutuhan Sehari-hari Perkantoran | 306,183,000 | 321,923,000 | 146,335,630 | 45.46 | 23,770,000 | 7.38 | 170,105,630 | 52.84 | 151,817,370 | 47.16 | |||
42 | 521111 | Belanja Keperluan Perkantoran | 238,050,000 | 238,050,000 | 106,637,000 | 44.80 | 17,725,000 | 7.45 | 124,362,000 | 52.24 | 113,688,000 | 47.76 | |||
43 | 521119 | Belanja Barang Operasional Lainnya | 12,000,000 | 27,740,000 | 20,302,770 | 73.19 | 675,000 | 2.43 | 20,977,770 | 75.62 | 6,762,230 | 24.38 | |||
44 | 521811 | Belanja Barang Persediaan Barang Konsumsi | 56,133,000 | 56,133,000 | 19,395,860 | 34.55 | 5,370,000 | 9.57 | 24,765,860 | 44.12 | 31,367,140 | 55.88 | |||
45 | B | Langganan Daya dan Jasa | 307,200,000 | 303,600,000 | 115,944,667 | 38.19 | 21,323,358 | 7.02 | 137,268,025 | 45.21 | 166,331,975 | 54.79 | |||
46 | 521111 | Belanja Keperluan Perkantoran | 220,200,000 | 220,200,000 | 94,060,587 | 42.72 | 15,488,000 | 7.03 | 109,548,587 | 49.75 | 110,651,413 | 50.25 | |||
47 | 521114 | Belanja Pengiriman Surat Dinas Pos Pusat | 12,600,000 | 12,600,000 | 2,399,000 | 19.04 | 0 | 0.00 | 2,399,000 | 19.04 | 10,201,000 | 80.96 | |||
48 | 522111 | Belanja Langganan Listrik | 42,000,000 | 42,000,000 | 18,035,047 | 42.94 | 2,631,358 | 6.27 | 20,666,405 | 49.21 | 21,333,595 | 50.79 | |||
49 | 522112 | Belanja Langganan Telepon | 30,000,000 | 10,800,000 | 618,533 | 5.73 | 0 | 0.00 | 618,533 | 5.73 | 10,181,467 | 94.27 | |||
50 | 522113 | Belanja Langganan Air | 2,400,000 | 18,000,000 | 831,500 | 4.62 | 3,204,000 | 17.80 | 4,035,500 | 22.42 | 13,964,500 | 77.58 | |||
51 | C | Pemeliharaan Kantor | 323,916,000 | 352,376,000 | 0.00 | 59,196,241 | 16.80 | 59,196,241 | 16.80 | 293,179,759 | 83.20 | ||||
52 | 523111 | Belanja Pemeliharaan Gedung dan Bangunan | 95,000,000 | 209,000,000 | 114488000 | 54.78 | 42,815,000 | 20.49 | 157,303,000 | 75.26 | 51,697,000 | 24.74 | |||
53 | 523119 | Belanja Pemeliharaan Gedung dan Bangunan Lainnya | 56,000,000 | 56,000,000 | 766000 | 1.37 | 13,800,000 | 24.64 | 14,566,000 | 26.01 | 41,434,000 | 73.99 | |||
54 | 523121 | Belanja Pemeliharaan Peralatan dan Mesin | 172,916,000 | 87,376,000 | 40,284,192 | 46.10 | 2,581,241 | 2.95 | 42,865,433 | 49.06 | 44,510,567 | 50.94 | |||
55 | D | Pembayaran Terkait Pelaksanaan Operasional Kantor | 63,034,000 | 55,234,000 | 15,250,000 | 27.61 | 3,050,000 | 5.52 | 18,300,000 | 33.13 | 36,934,000 | 66.87 | |||
56 | 521115 | Honor Operasional Satuan Kerja | 44,400,000 | 36,600,000 | 15250000 | 41.67 | 3,050,000 | 8.33 | 18,300,000 | 50.00 | 18,300,000 | 50.00 | |||
57 | 521119 | Belanja Barang Operasional Lainnya | 18,634,000 | 18,634,000 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 18,634,000 | 100.00 | |||
58 | E | Rapat Koordinasi Internal | 18,860,000 | 22,800,000 | 19,135,000 | 83.93 | 1,290,000 | 5.66 | 20,425,000 | 89.58 | 2,375,000 | 10.42 | |||
59 | 521119 | Belanja Barang Operasional Lainnya | 18,860,000 | 22,800,000 | 19,135,000 | 83.93 | 1,290,000 | 5.66 | 20,425,000 | 89.58 | 2,375,000 | 10.42 | |||
60 | F | Konsultasi ke Tingkat Banding | 116,820,000 | 80,080,000 | 24,013,502 | 29.99 | 1,890,000 | 2.36 | 25,903,502 | 32.35 | 54,176,498 | 67.65 | |||
61 | 524111 | Belanja Perjalanan Dinas Biasa | 116,820,000 | 80,080,000 | 24,013,502 | 29.99 | 1,890,000 | 2.36 | 25,903,502 | 32.35 | 54,176,498 | 67.65 | |||
62 | G | Konsultasi ke KPPN/KANWIL/KPKNL | 51,520,000 | 51,520,000 | 14,620,000 | 28.38 | 2,150,000 | 4.17 | 16,770,000 | 32.55 | 34,750,000 | 67.45 | |||
63 | 524111 | Belanja Perjalanan Dinas Biasa | 51,520,000 | 51,520,000 | 14620000 | 28.38 | 2,150,000 | 4.17 | 16,770,000 | 32.55 | 34,750,000 | 67.45 | |||
64 | 524113 | Belanja Perjalanan Dinas Dalam Kota | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | |||||
65 | H | Penanggulangan COVID-19 | 10,620,000 | 10,620,000 | 2,292,700 | 0.00 | 3,973,480.00 | 37.42 | 6,266,180 | 59.00 | 4,353,820 | 41.00 | |||
66 | 521131 | Belanja Barang Operasional-Penanggulangan Pandemi COVI-19 | 10,620,000 | 10,620,000 | 2,292,700 | 0.00 | 3,973,480 | 0.00 | 6,266,180 | 59.00 | 4,353,820 | 41.00 | |||
67 | |||||||||||||||
68 | Jumlah Belanja Barang | 1,198,153,000 | 1,198,153,000 | 335,298,799 | 27.98 | 116,643,079 | 9.74 | 454,234,578 | 37.91 | 743,918,422 | 62.09 | ||||
69 | 1066.EAC.003 | Layanan Dukungan Manajemen Pengadilan | |||||||||||||
70 | 52 | Non Operasional Satker Daerah | 5,000,000 | 5,000,000 | 1,159,000 | 23.18 | 2,786,000 | 55.72 | 3,945,000 | 78.90 | 1,055,000 | 21.10 | |||
71 | 521241 | Belanja Barang Non Operasional - Penanganan Pandemi COVID-19 | 5,000,000 | 5,000,000 | 1,159,000 | 23.18 | 2,786,000 | 0.00 | 3,945,000 | 78.90 | 1,055,000 | 21.10 | |||
72 | Jumlah Belanja Barang | 5,000,000 | 5,000,000 | 1,159,000 | 23.18 | 2,786,000 | 55.72 | 3,945,000 | 78.90 | 1,055,000 | 21.10 | ||||
73 | Jumlah Kegiatan 1066 | 4,427,195,000 | 3,229,042,000 | 2,037,036,790 | 63.08 | 276014273 | 8.55 | 2313051063 | 71.63 | 915990937 | 28.37 | ||||
74 | 2 | 005.01.02 | Program Peningkatan Sarana dan Prasarana Aparatur Mahkamah Agung | 37,500,000 | 37,500,000 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 37,500,000 | 100.00 | ||
75 | 1071 | Pengadaan Sarana dan Prasarana di Lingkungan | |||||||||||||
76 | Mahkamah Agung | ||||||||||||||
77 | 1071.EAD | Layanan Sarana Internal | |||||||||||||
78 | 52 | Pengadaan Perangkat Pengolah Data dan Komunikasi | |||||||||||||
79 | A | PC Kepaniteraan | 37,500,000 | 37,500,000 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 37,500,000 | 100.00 | |||
80 | 532111 | Belanja Modal Peralatan dan Mesin | 37,500,000 | 37,500,000 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 37,500,000 | 100.00 | |||
81 | Jumlah Belanja Modal | 37,500,000 | 37,500,000 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 37,500,000 | 100.00 | ||||
82 | Jumlah Kegiatan 1071 | 37,500,000 | 37,500,000 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 37,500,000 | 100.00 | ||||
83 | JUMLAH BELANJA | 4,958,401,000 | 4,958,401,000 | 259,206,018 | 5.23 | 350,643,848 | 7.07 | 609,849,866 | 12.30 | 4,348,551,134 | 87.70 | ||||
84 | |||||||||||||||
85 | |||||||||||||||
86 | |||||||||||||||
87 | |||||||||||||||
88 | |||||||||||||||
89 | |||||||||||||||
90 | SATKER/KODE SATKER | : (099618) | PENGADILAN NEGERI MAKALE | ||||||||||||
91 | WILAYAH | : (1900) | SULAWESI SELATAN (PENGADILAN NEGERI MAKASSAR) | ||||||||||||
92 | ESELON 1 | : (03) | BADAN URUSAN ADMINISTRASI | ||||||||||||
93 | BAGIAN ANGGARAN | : (005) | MAHKAMAH AGUNG RI | ||||||||||||
94 | NO. DIPA/TGL. DIPA | : DIPA-005.03.2.099618/2021 / 23 November 2021 | |||||||||||||
95 | > REALISASI PENDAPATAN | ||||||||||||||
96 | NO. | KODE | URAIAN | ESTIMASI AWAL | ESTIMASI SETELAH REVISI | S.D. BULAN LALU | BULAN INI | JUMLAH REALISASI | |||||||
97 | Rp | % | Rp | % | Rp | % | |||||||||
98 | 425231 | Pendapatan Pengesahan Surat di Bawah Tangan | 0 | 0 | 0 | 0.00 | 180,000 | 0.00 | 180,000 | 0.00 | |||||
99 | 425232 | Pendapatan Uang Meja (Leges) dan Upah pada Panitera | 1,345,000 | 1,345,000 | 200,000 | 14.87 | 40,000 | 2.97 | 240,000 | 17.84 | |||||
100 | Badan Peradilan | 0.00 | 0 | 0.00 | |||||||||||
101 | 425233 | Pendapatan Ongkos Perkara | 13,200,000 | 13,200,000 | 5,660,000 | 42.88 | 970,000 | 7.35 | 6,630,000 | 50.23 | |||||
102 | 425239 | Pendapatan Kejaksaan dan Peradilan Lainnya | 10,600,000 | 10,600,000 | 10,310,000 | 97.26 | 1,960,000 | 18.49 | 12,270,000 | 115.75 | |||||
103 | JUMLAH PENDAPATAN | 25,145,000 | 25,145,000 | 16,170,000 | 64.31 | 3,150,000 | 12.53 | 19,320,000 | 76.83 | ||||||
104 | |||||||||||||||
105 | > REALISASI BELANJA | ||||||||||||||
106 | NO. | KODE | URAIAN | PAGU AWAL | PAGU SETELAH REVISI | S.D. BULAN LALU | BULAN INI | JUMLAH | SISA | ||||||
107 | Rp | % | Rp | % | Rp | % | Rp | % | |||||||
108 | 1 | 2005.03.07 | Program Penegakan dan Pelayanan Hukum | 75,955,000 | 75,955,000 | 0 | 0.00 | 4,405,500 | 5.80 | 4,405,500 | 5.80 | 71,549,500 | 94.20 | ||
109 | 1049 | Peningkatan Manajemen Peradilan Umum | 75,955,000 | 75,955,000 | 0 | 0.00 | 4,405,500 | 5.80 | 4,405,500 | 5.80 | 71,549,500 | 94.20 | |||
110 | 1049.BCA | Perkara Hukum Perseorangan | 23,655,000 | 23,655,000 | 10,280,986 | 43.46 | 0 | 0.00 | 10,280,986 | 43.46 | 13,374,014 | 56.54 | |||
111 | 1049.BCA.113 | Perkara Pidana yang Diselesaikan di Tingkat Pertama di | |||||||||||||
112 | Wilayah Sulawesi Selatan | ||||||||||||||
113 | 51 | Pendaftaran Berkas Perkara | 16,500,000 | 16,500,000 | 8,398,986 | 50.90 | 0 | 0.00 | 8,398,986 | 50.90 | 8,101,014 | 49.10 | |||
114 | 521811 | Belanja Persediaan Barang Konsumsi | 16,500,000 | 16,500,000 | 8,398,986 | 50.90 | 0 | 0.00 | 8,398,986 | 50.90 | 8,101,014 | 49.10 | |||
115 | 52 | Penetapan Hari Sidang | 500,000 | 500,000 | 500,000 | 100.00 | 0 | 0.00 | 500,000 | 100.00 | 0 | 0.00 | |||
116 | 524113 | Belanja Perjalanan Dinas Dalam Kota | 500,000 | 500,000 | 500,000 | 100.00 | 0 | 0.00 | 500,000 | 100.00 | 0 | 0.00 | |||
117 | 53 | Pemeriksaan di Sidang Pengadilan | 1,400,000 | 1,400,000 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 1,400,000 | 100.00 | |||
118 | 521211 | Belanja Bahan | 1,200,000 | 1,200,000 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 1,200,000 | 100.00 | |||
119 | 524113 | Belanja Perjalanan Dinas Dalam Kota (KIMWASMAT) | 200,000 | 200,000 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 200,000 | 100.00 | |||
120 | 54 | Minutasi/Upaya Hukum | 1,875,000 | 1,875,000 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 1,875,000 | 100.00 | |||
121 | 521211 | Belanja Bahan | 1,875,000 | 1,875,000 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 1,875,000 | 100.00 | |||
122 | 55 | Pengiriman Petikan/Salinan Putusan kepada JPU dan Terdakwa | 500,000 | 500,000 | 300,000 | 60.00 | 0 | 0.00 | 300,000 | 60.00 | 200,000 | 40.00 | |||
123 | 524113 | Belanja Perjalanan Dinas Dalam Kota | 500,000 | 500,000 | 300,000 | 60.00 | 0 | 0.00 | 300,000 | 60.00 | 200,000 | 40.00 | |||
124 | 56 | Pengiriman Surat Penahanan & Perpanjangan Penahanan | 1,500,000 | 1,500,000 | 700,000 | 46.67 | 0 | 0.00 | 700,000 | 46.67 | 800,000 | 53.33 | |||
125 | 524113 | Belanja Perjalanan Dinas Dalam Kota | 1,500,000 | 1,500,000 | 700,000 | 46.67 | 0 | 0.00 | 700,000 | 46.67 | 800,000 | 53.33 | |||
126 | 57 | Penanganan Perkara Banding di Pengadilan Tk. I | 630,000 | 630,000 | 76,500 | 12.14 | 0 | 0.00 | 76,500 | 12.14 | 553,500 | 87.86 | |||
127 | 521114 | Belanja Pengiriman Surat Dinas Pos Pusat | 630,000 | 630,000 | 76,500 | 12.14 | 0 | 0.00 | 76,500 | 12.14 | 553,500 | 87.86 | |||
128 | 58 | Penanganan Perkara Kasasi & PK di Pengadilan Tk. I | 750,000 | 750,000 | 305,500 | 40.73 | 0 | 0.00 | 305,500 | 40.73 | 444,500 | 59.27 | |||
129 | 521114 | Belanja Pengiriman Surat Dinas Pos Pusat | 750,000 | 750,000 | 305,500 | 40.73 | 0 | 0.00 | 305,500 | 40.73 | 444,500 | 59.27 | |||
130 | 1049.QBA.031 | Perkara Peradilan Umum yang Diselesaikan Melalui | 21,100,000 | 21,100,000 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 21,100,000 | 100.00 | |||
131 | Sidang Diluar Gedung Pengadilan | ||||||||||||||
132 | Sidang diluar Gedung Pengadilan | ||||||||||||||
133 | 524111 | Belanja Perjalanan Dinas Biasa | 21,100,000 | 21,100,000 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 21,100,000 | 100.00 | |||
134 | 1049.QBA.032 | Pos Bantuan Hukum | 31,200,000 | 31,200,000 | 13,000,000 | 41.67 | 2,600,000 | 8.33 | 15,600,000 | 50.00 | 15,600,000 | 50.00 | |||
135 | 51 | Pos Bantuan Hukum | |||||||||||||
136 | Belanja Jasa Konsultan | 31,200,000 | 31,200,000 | 13,000,000 | 41.67 | 2,600,000 | 8.33 | 15,600,000 | 50.00 | 15,600,000 | 50.00 | ||||
137 | |||||||||||||||
138 | Jumlah Kegiatan 1049 | 75,955,000 | 75,955,000 | 23,280,986 | 30.65 | 2,600,000 | 3.42 | 25,880,986 | 34.07 | 50,074,014 | 65.93 | ||||
139 | JUMLAH BELANJA | 75,955,000 | 75,955,000 | 23,280,986 | 30.65 | 2,600,000 | 3.42 | 25,880,986 | 34.07 | 50,074,014 | 65.93 |