4. PENDAPATAN |
|
|
|
|
4.1. |
Pendapatan Asli Desa |
25,603,655 |
24,703,655 |
900,000 |
96.48 |
|
4.1.1. |
Hasil Usaha Desa |
25,603,655 |
24,703,655 |
900,000 |
96.48 |
4.2. |
Pendapatan Transfer |
2,872,463,000 |
2,869,774,856 |
2,688,144 |
99.91 |
|
4.2.1. |
Dana Desa |
967,571,000 |
970,571,000 |
-3,000,000 |
100.31 |
|
4.2.2. |
Bagi Hasil Pajak dan Retribusi |
58,613,000 |
58,613,000 |
0 |
100.00 |
|
4.2.3. |
Alokasi Dana Desa |
1,223,279,000 |
1,217,590,856 |
5,688,144 |
99.54 |
|
4.2.4. |
Bantuan Keuangan Provinsi |
325,000,000 |
325,000,000 |
0 |
100.00 |
|
4.2.5. |
Bantuan Keuangan Kabupaten/Kota |
298,000,000 |
298,000,000 |
0 |
100.00 |
4.3. |
Pendapatan Lain-lain |
12,313,000 |
11,036,803 |
1,276,197 |
89.64 |
|
4.3.1. |
Penerimaan dari Hasil Kerjasama Antar Desa |
4,313,000 |
4,157,000 |
156,000 |
96.38 |
|
4.3.6. |
Bunga Bank |
8,000,000 |
6,879,803 |
1,120,197 |
86.00 |
JUMLAH PENDAPATAN |
2,910,379,655 |
2,905,515,314 |
4,864,341 |
99.83 |
5. BELANJA |
|
|
|
|
01 |
BIDANG PENYELENGGARAN PEMERINTAHAN DESA |
1,365,469,131 |
1,324,049,931 |
41,419,200 |
96.97 |
02 |
BIDANG PELAKSANAAN PEMBANGUNAN DESA |
675,956,050 |
620,804,500 |
55,151,550 |
91.84 |
03 |
BIDANG PEMBINAAN KEMASYARAKATAN |
725,069,000 |
697,392,250 |
27,676,750 |
96.18 |
05 |
BIDANG PENANGGULANGAN BENCANA, DARURAT DAN MENDESAK DESA |
296,783,000 |
273,649,500 |
23,133,500 |
92.21 |
JUMLAH BELANJA |
3,063,277,181 |
2,915,896,181 |
147,381,000 |
95.19 |
SURPLUS / (DEFISIT) |
-152,897,526 |
-10,380,867 |
-142,516,659 |
1,472.88 |
6. PEMBIAYAAN |
|
|
|
|
6.1. |
Penerimaan Pembiayaan |
152,897,526 |
152,897,526 |
0 |
|
|
6.1.1. |
SILPA Tahun Sebelumnya |
152,897,526 |
152,897,526 |
0 |
|
PEMBIAYAAN NETTO |
152,897,526 |
152,897,526 |
0 |
|
SILPA/SiLPA TAHUN BERJALAN |
0 |
142,516,659 |
-142,516,659 |
|