KODE
Realisasi Target
Kinerja Hasil
Program dan
Keluaran Kegiatan
s/d Tahun (2012)
1.20 . 1.20.05 . 01
1.20 . 1.20.05 . 01 . 01
1.20 . 1.20.05 . 01 . 02
1.20 . 1.20.05 . 01 . 07
1.20 . 1.20.05 . 01 . 08
1.20 . 1.20.05 . 01 . 10
1.20 . 1.20.05 . 01 . 11
1.20 . 1.20.05 . 01 . 12
1.20 . 1.20.05 . 01 . 15
1.20 . 1.20.05 . 01 . 16
1.20 . 1.20.05 . 01 . 18
1.20 . 1.20.05 . 01 . 19
1.20 . 1.20.05 . 01 . 20
1.20 . 1.20.05 . 02
1.20 . 1.20.05 . 02 . 07
1.20 . 1.20.05 . 02 . 09
1.20 . 1.20.05 . 02 . 19
1.20 . 1.20.05 . 02 . 21
1.20 . 1.20.05 . 02 . 22
1.20 . 1.20.05 . 02 . 23
1.20 . 1.20.05 . 02 . 24
1.20 . 1.20.05 . 02 . 28
1.20 . 1.20.05 . 03
1.20 . 1.20.05 . 03 . 02
55,060,000.00
1.20 . 1.20.05 . 05
1.20 . 1.20.05 . 05 . 03
1.20 . 1.20.05 . 05 . 04
27,330,000.00
51,260,000.00
1.20 . 1.20.05 . 06
1.20 . 1.20.05 . 06 . 01
1.20 . 1.20.05 . 06 . 02
1.20 . 1.20.05 . 06 . 04
1.20 . 1.20.05 . 17
1.20 . 1.20.05 . 17 . 19
46,020,000.00
1.20 . 1.20.05 . 17 . 22
33,975,000.00
1.20 .
1.20 .
1.20 .
1.20 .
1.20 .
1.20 .
1. 20.
1.20.05 .
1.20.05 .
1.20.05 .
1.20.05 .
1.20.05 .
1.20.05 .
1. 20. 05
17 . 27
17 . 28
17 . 30
17 . 31
17 . 45
17 . 53
.17 .62
1.20 . 1.20.05 . 17 . 63
9,132,500.00
44,976,476.00
12,000,000.00
94,239,180.00
182,145,000.00
8,000,000.00
19,185,000.00
203,570,000.00
104,773,700.00
52,665,000.00
96,375,000.00
56,400,000.00
24,900,000.00
80,022,000.00
182,145,000.00
8,500,000.00
6,500,000.00
6,500,000.00
62,612,400.00
63,132,200.00
6,200,000.00
91,420,000.00
202,503,500.00
65,231,000.00
43,595,000.00
KODE
Realisasi Target
Kinerja Hasil
Program dan
Keluaran Kegiatan
s/d Tahun (2012)
1.20 . 1.20.05 . 17 . 64
Tercapainya ekstensifikasi sumber-sumber pendapatan daerah bagi hasil pajak dan lainlain pendapatan daerah yang sah.
1.20 .
1.20 .
1, 20.
1, 20.
1.20.05 . 17 . 65
1.20.05 . 17 . 70
1 . 20. 05. 17. 72
1 . 20. 05. 17. 73
1.20 . 1.20.05 . 17 . 74
1.20 .
1. 20,
1.20 .
1.20 .
1.20.05 . 17 .
1. 20. 05. 17.
1.20.05 . 17 .
1.20.05 . 17 .
75
76
77
78
1.20 . 1.20.05 . 17 . 79
1.20 . 1.20.05 . 17 . 80
1.20 . 1.20.05 . 17 . 81
Tercapainya intensifikasi dan ekstensifikasi PBB dan PPh OPDN/PPh Pasal 21.
Tersedianya data pemutakhiran dan verivikasi data BPHT
0.00
28,985,000.00
22,220,000.00
5,000,000.00
254,908,650.00
5,000,000.00
247,500,000.00
Target Kinerja
RKPD Tahun 2013
Lembar : .
Realisasi Kinerja
RKPD
Realisasi Tingkat
Capaian Kinerja
(%)
Realisasi Target
Realisasi Tingkat
Capaian Target (%)
8 = (7/6)
9 = (5+7*)
10 = (9/4)*
11
9,000,000.00
140,600,000.00
1,000,000.00
13,195,900.00
115,825,880.00
189,500,000.00
8,000,000.00
9,980,000.00
32,792,000.00
180,000,000.00
178,543,200.00
124,100,000.00
6,750,000.00
42,838,536.00
70,000.00
6,600,000.00
57,802,000.00
146,010,000.00
4,002,000.00
6,577,500.00
17,592,000.00
115,875,000.00
69,861,000.00
47,235,000.00
75%
30,46%
7%
50%
49,90%
77,05%
50%
65,90%
53,36%
64,37%
39,12%
38,06%
15,882,500.00
87,815,012.00
70,000.00
18,600,000.00
152,041,180.00
480,196,180.00
12,002,000.00
25,762,500.00
17,592,000.00
345,207,500.00
174,634,700.00
99,900,000.00
DISPENDA
125,590,000.00
94,350,000.00
17,000,000.00
30,000,000.00
182,500,000.00
7,812,000.00
65,000,000.00
59,250,000.00
122,000,000.00
86,300,000.00
17,000,000.00
27,500,000.00
0.00
8,365,000.00
22,909,000.00
9,810,000.00
97,14%
9,43%
100%
91,16%
0%
26,77%
35,24%
16,55%
218,375,000.00
142,700,000.00
17,000,000.00
275,000,000.00
DISPENDA
33,265,000.00
102,931,000.00
191,955,000.00
DISPENDA
42,276,000.00
38,387,200.00
90,80%
93,387,200.00
DISPENDA
81,000,000.00
80.000.000
61,545,000.00
10,370,000.00
75,98%
12,96%
88,875,000.00
61,630,000.00
DISPENDA
12,061,750.00
10,642,900.00
10,392,800.00
0.00
5,333,200.00
0.00
0%
50,11%
0%
8,500,000.00
11,833,200.00
6,500,000.00
DISPENDA
DISPENDA
DISPENDA
DISPENDA
DISPENDA
DISPENDA
DISPENDA
DISPENDA
DISPENDA
DISPENDA
DISPENDA
DISPENDA
DISPENDA
DISPENDA
DISPENDA
DISPENDA
DISPENDA
DISPENDA
DISPENDA
DISPENDA
9,417,100.00
5,600,000.00
10,40%
62,853,200.00
DISPENDA
53,800,000.00
6,000,000.00
12,17%
39,975,000.00
DISPENDA
49,300,000.00
124,618,800.00
172,712,400.00
28,900,000.00
75,000,000.00
96,700,000.00
7,635,000.00
128,427,400.00
28,943,400.00
0.00
32,810,000.00
320,095,000.00
26,41%
74,35%
38,59%
0%
33,92%
66.09%
7,635,000.00
191,039,800.00
92,075,600.00
6,200,000.00
124,230,000.00
522,598,500.00
DISPENDA
484,307,000.00
28,530,000.00
47,55%
72,125,000.00
DISPENDA
DISPENDA
DISPENDA
DISPENDA
DISPENDA
DISPENDA
Target Kinerja
RKPD Tahun 2013
Lembar : .
Realisasi Kinerja
RKPD
Realisasi Tingkat
Capaian Kinerja
(%)
Realisasi Target
Realisasi Tingkat
Capaian Target (%)
8 = (7/6)
9 = (5+7*)
10 = (9/4)*
11
60,000,000.00
5,250,000.00
19,81%
5,250,000.00
DISPENDA
26,500,000.00
28,900,000.00
3,510,000.00
0.00
12,14%
0%
32,495,000.00
22,220,000.00
5,000,000.00
DISPENDA
DISPENDA
DISPENDA
40,500,000.00
0.00
0%
254,908,650.00
DISPENDA
10,460,300.00
0.00
0%
DISPENDA
10,460,300.00
890,000,000.00
259,590,000.00
53,960,000.00
29,16%
40,29%
5,000,000.00
247,500,000.00
259,590,000.00
53,960,000.00
133,900,000.00
13,665,000.00
34,77%
13,665,000.00
DISPENDA
39,300,000.00
20,400,000.00
51,488,800.00
11,950,000.00
41,31%
58,57%
51,488,800.00
11,950,000.00
DISPENDA
DISPENDA
DISPENDA
DISPENDA
DISPENDA