4. PENDAPATAN |
|
|
|
|
4.1. |
Pendapatan Asli Desa |
229,060,000 |
228,697,636 |
362,364 |
99.84 |
|
4.1.1. |
Hasil Usaha Desa |
1,600,000 |
1,237,636 |
362,364 |
77.35 |
|
4.1.3. |
Swadaya, Partisipasi dan Gotong Royong |
227,460,000 |
227,460,000 |
0 |
100.00 |
4.2. |
Pendapatan Transfer |
2,395,882,000 |
2,392,826,990 |
3,055,010 |
99.87 |
|
4.2.1. |
Dana Desa |
1,331,652,000 |
1,331,652,000 |
0 |
100.00 |
|
4.2.2. |
Bagi Hasil Pajak dan Retribusi |
44,589,000 |
44,589,000 |
0 |
100.00 |
|
4.2.3. |
Alokasi Dana Desa |
831,641,000 |
828,585,990 |
3,055,010 |
99.63 |
|
4.2.4. |
Bantuan Keuangan Provinsi |
100,000,000 |
100,000,000 |
0 |
100.00 |
|
4.2.5. |
Bantuan Keuangan Kabupaten/Kota |
88,000,000 |
88,000,000 |
0 |
100.00 |
4.3. |
Pendapatan Lain-lain |
2,000,000 |
6,442,582 |
-4,442,582 |
322.13 |
|
4.3.6. |
Bunga Bank |
2,000,000 |
6,442,582 |
-4,442,582 |
322.13 |
JUMLAH PENDAPATAN |
2,626,942,000 |
2,627,967,208 |
-1,025,208 |
100.04 |
5. BELANJA |
|
|
|
|
01 |
BIDANG PENYELENGGARAN PEMERINTAHAN DESA |
920,370,105 |
834,056,001 |
86,314,104 |
90.62 |
02 |
BIDANG PELAKSANAAN PEMBANGUNAN DESA |
1,123,620,907 |
995,816,083 |
127,804,824 |
88.63 |
03 |
BIDANG PEMBINAAN KEMASYARAKATAN |
359,993,557 |
324,795,000 |
35,198,557 |
90.22 |
04 |
BIDANG PEMBERDAYAAN MASYARAKAT |
25,550,000 |
25,550,000 |
0 |
100.00 |
05 |
BIDANG PENANGGULANGAN BENCANA, DARURAT DAN MENDESAK DESA |
525,621,000 |
438,456,000 |
87,165,000 |
83.42 |
JUMLAH BELANJA |
2,955,155,569 |
2,618,673,084 |
336,482,485 |
88.61 |
SURPLUS / (DEFISIT) |
-328,213,569 |
9,294,124 |
-337,507,693 |
-3,531.41 |
6. PEMBIAYAAN |
|
|
|
|
6.1. |
Penerimaan Pembiayaan |
328,213,570 |
328,213,570 |
0 |
|
|
6.1.1. |
SILPA Tahun Sebelumnya |
328,213,570 |
328,213,570 |
0 |
|
PEMBIAYAAN NETTO |
328,213,570 |
328,213,570 |
0 |
|
SILPA/SiLPA TAHUN BERJALAN |
1 |
337,507,694 |
-337,507,693 |
|