4. PENDAPATAN |
|
|
|
|
4.1. |
Pendapatan Asli Desa |
18,000,000 |
35,471,212 |
-17,471,212 |
197.06 |
|
4.1.4. |
Lain-Lain Pendapatan Asli Desa |
18,000,000 |
35,471,212 |
-17,471,212 |
197.06 |
4.2. |
Pendapatan Transfer |
3,397,347,000 |
3,361,584,696 |
35,762,304 |
98.95 |
|
4.2.1. |
Dana Desa |
1,387,456,000 |
1,387,456,000 |
0 |
100.00 |
|
4.2.2. |
Bagi Hasil Pajak dan Retribusi |
214,202,000 |
214,202,000 |
0 |
100.00 |
|
4.2.3. |
Alokasi Dana Desa |
1,611,189,000 |
1,605,426,696 |
5,762,304 |
99.64 |
|
4.2.4. |
Bantuan Keuangan Provinsi |
127,500,000 |
127,500,000 |
0 |
100.00 |
|
4.2.5. |
Bantuan Keuangan Kabupaten/Kota |
57,000,000 |
27,000,000 |
30,000,000 |
47.37 |
4.3. |
Pendapatan Lain-lain |
2,500,000 |
5,984,718 |
-3,484,718 |
239.39 |
|
4.3.9. |
Lain-lain Pendapatan Desa Yang Sah |
2,500,000 |
5,984,718 |
-3,484,718 |
239.39 |
JUMLAH PENDAPATAN |
3,417,847,000 |
3,403,040,626 |
14,806,374 |
99.57 |
5. BELANJA |
|
|
|
|
01 |
BIDANG PENYELENGGARAN PEMERINTAHAN DESA |
1,655,135,410 |
1,519,887,650 |
135,247,760 |
91.83 |
02 |
BIDANG PELAKSANAAN PEMBANGUNAN DESA |
1,486,001,758 |
1,381,314,000 |
104,687,758 |
92.96 |
03 |
BIDANG PEMBINAAN KEMASYARAKATAN |
288,530,178 |
184,595,000 |
103,935,178 |
63.98 |
04 |
BIDANG PEMBERDAYAAN MASYARAKAT |
98,522,000 |
85,486,500 |
13,035,500 |
86.77 |
05 |
BIDANG PENANGGULANGAN BENCANA, DARURAT DAN MENDESAK DESA |
22,536,610 |
14,538,000 |
7,998,610 |
64.51 |
JUMLAH BELANJA |
3,550,725,956 |
3,185,821,150 |
364,904,806 |
89.72 |
SURPLUS / (DEFISIT) |
-132,878,956 |
217,219,476 |
-350,098,432 |
-61.17 |
6. PEMBIAYAAN |
|
|
|
|
6.1. |
Penerimaan Pembiayaan |
332,878,956 |
332,878,956 |
0 |
|
|
6.1.9. |
Penerimaan Pembiayaan Lainnya |
332,878,956 |
332,878,956 |
0 |
|
6.2. |
Pengeluaran Pembiayaan |
200,000,000 |
200,000,000 |
0 |
|
|
6.2.9. |
Pengeluaran Pembiayaan Lainnya |
200,000,000 |
200,000,000 |
0 |
|
PEMBIAYAAN NETTO |
132,878,956 |
132,878,956 |
0 |
|
SILPA/SiLPA TAHUN BERJALAN |
0 |
350,098,432 |
-350,098,432 |
|