4. PENDAPATAN |
|
|
|
|
4.1. |
Pendapatan Asli Desa |
16,000,000 |
20,156,584 |
-4,156,584 |
125.98 |
|
4.1.4. |
Lain-Lain Pendapatan Asli Desa |
16,000,000 |
20,156,584 |
-4,156,584 |
125.98 |
4.2. |
Pendapatan Transfer |
2,281,208,000 |
2,276,057,355 |
5,150,645 |
99.77 |
|
4.2.1. |
Dana Desa |
937,412,000 |
937,412,000 |
0 |
100.00 |
|
4.2.2. |
Bagi Hasil Pajak dan Retribusi |
54,693,000 |
54,693,000 |
0 |
100.00 |
|
4.2.3. |
Alokasi Dana Desa |
1,157,103,000 |
1,151,952,355 |
5,150,645 |
99.55 |
|
4.2.4. |
Bantuan Keuangan Provinsi |
75,000,000 |
75,000,000 |
0 |
100.00 |
|
4.2.5. |
Bantuan Keuangan Kabupaten/Kota |
57,000,000 |
57,000,000 |
0 |
100.00 |
4.3. |
Pendapatan Lain-lain |
2,000,000 |
3,990,951 |
-1,990,951 |
199.55 |
|
4.3.9. |
Lain-lain Pendapatan Desa Yang Sah |
2,000,000 |
3,990,951 |
-1,990,951 |
199.55 |
JUMLAH PENDAPATAN |
2,299,208,000 |
2,300,204,890 |
-996,890 |
100.04 |
5. BELANJA |
|
|
|
|
01 |
BIDANG PENYELENGGARAN PEMERINTAHAN DESA |
1,274,696,649 |
1,218,937,133 |
55,759,516 |
95.63 |
02 |
BIDANG PELAKSANAAN PEMBANGUNAN DESA |
596,638,958 |
565,482,500 |
31,156,458 |
94.78 |
03 |
BIDANG PEMBINAAN KEMASYARAKATAN |
204,164,320 |
172,564,000 |
31,600,320 |
84.52 |
04 |
BIDANG PEMBERDAYAAN MASYARAKAT |
11,330,000 |
10,400,000 |
930,000 |
91.79 |
05 |
BIDANG PENANGGULANGAN BENCANA, DARURAT DAN MENDESAK DESA |
141,721,100 |
92,659,000 |
49,062,100 |
65.38 |
JUMLAH BELANJA |
2,228,551,027 |
2,060,042,633 |
168,508,394 |
92.44 |
SURPLUS / (DEFISIT) |
70,656,973 |
240,162,257 |
-169,505,284 |
29.42 |
6. PEMBIAYAAN |
|
|
|
|
6.1. |
Penerimaan Pembiayaan |
154,343,027 |
0 |
154,343,027 |
|
|
6.1.9. |
Penerimaan Pembiayaan Lainnya |
154,343,027 |
0 |
154,343,027 |
|
6.2. |
Pengeluaran Pembiayaan |
225,000,000 |
225,000,000 |
0 |
|
|
6.2.9. |
Pengeluaran Pembiayaan Lainnya |
225,000,000 |
225,000,000 |
0 |
|
PEMBIAYAAN NETTO |
-70,656,973 |
-225,000,000 |
154,343,027 |
|
SILPA/SiLPA TAHUN BERJALAN |
0 |
15,162,257 |
-15,162,257 |
|