4. PENDAPATAN |
|
|
|
|
4.1. |
Pendapatan Asli Desa |
18,000,000 |
35,356,000 |
-17,356,000 |
196.42 |
|
4.1.4. |
Lain-Lain Pendapatan Asli Desa |
18,000,000 |
35,356,000 |
-17,356,000 |
196.42 |
4.2. |
Pendapatan Transfer |
2,938,840,000 |
2,913,769,696 |
25,070,304 |
99.15 |
|
4.2.1. |
Dana Desa |
983,758,000 |
983,758,000 |
0 |
100.00 |
|
4.2.2. |
Bagi Hasil Pajak dan Retribusi |
194,980,000 |
194,980,000 |
0 |
100.00 |
|
4.2.3. |
Alokasi Dana Desa |
1,595,102,000 |
1,589,531,696 |
5,570,304 |
99.65 |
|
4.2.4. |
Bantuan Keuangan Provinsi |
108,000,000 |
88,500,000 |
19,500,000 |
81.94 |
|
4.2.5. |
Bantuan Keuangan Kabupaten/Kota |
57,000,000 |
57,000,000 |
0 |
100.00 |
4.3. |
Pendapatan Lain-lain |
2,500,000 |
6,818,663 |
-4,318,663 |
272.75 |
|
4.3.9. |
Lain-lain Pendapatan Desa Yang Sah |
2,500,000 |
6,818,663 |
-4,318,663 |
272.75 |
JUMLAH PENDAPATAN |
2,959,340,000 |
2,955,944,359 |
3,395,641 |
99.89 |
5. BELANJA |
|
|
|
|
01 |
BIDANG PENYELENGGARAN PEMERINTAHAN DESA |
1,479,906,310 |
1,371,701,222 |
108,205,088 |
92.69 |
02 |
BIDANG PELAKSANAAN PEMBANGUNAN DESA |
1,159,988,258 |
1,061,712,000 |
98,276,258 |
91.53 |
03 |
BIDANG PEMBINAAN KEMASYARAKATAN |
346,146,500 |
253,494,500 |
92,652,000 |
73.23 |
04 |
BIDANG PEMBERDAYAAN MASYARAKAT |
113,335,000 |
103,253,000 |
10,082,000 |
91.10 |
05 |
BIDANG PENANGGULANGAN BENCANA, DARURAT DAN MENDESAK DESA |
130,680,251 |
103,621,000 |
27,059,251 |
79.29 |
JUMLAH BELANJA |
3,230,056,319 |
2,893,781,722 |
336,274,597 |
89.59 |
SURPLUS / (DEFISIT) |
-270,716,319 |
62,162,637 |
-332,878,956 |
-435.50 |
6. PEMBIAYAAN |
|
|
|
|
6.1. |
Penerimaan Pembiayaan |
270,716,319 |
270,716,319 |
0 |
|
|
6.1.9. |
Penerimaan Pembiayaan Lainnya |
270,716,319 |
270,716,319 |
0 |
|
PEMBIAYAAN NETTO |
270,716,319 |
270,716,319 |
0 |
|
SILPA/SiLPA TAHUN BERJALAN |
0 |
332,878,956 |
-332,878,956 |
|