4. PENDAPATAN |
|
|
|
|
4.1. |
Pendapatan Asli Desa |
3,000,000 |
1,479,296 |
1,520,704 |
49.31 |
|
4.1.1. |
Hasil Usaha Desa |
3,000,000 |
1,479,296 |
1,520,704 |
49.31 |
4.2. |
Pendapatan Transfer |
1,857,862,000 |
1,854,783,640 |
3,078,360 |
99.83 |
|
4.2.1. |
Dana Desa |
810,768,000 |
810,768,000 |
0 |
100.00 |
|
4.2.2. |
Bagi Hasil Pajak dan Retribusi |
87,037,000 |
87,037,000 |
0 |
100.00 |
|
4.2.3. |
Alokasi Dana Desa |
844,057,000 |
840,978,640 |
3,078,360 |
99.64 |
|
4.2.4. |
Bantuan Keuangan Provinsi |
78,000,000 |
78,000,000 |
0 |
100.00 |
|
4.2.5. |
Bantuan Keuangan Kabupaten/Kota |
38,000,000 |
38,000,000 |
0 |
100.00 |
4.3. |
Pendapatan Lain-lain |
3,000,000 |
5,456,234 |
-2,456,234 |
181.87 |
|
4.3.6. |
Bunga Bank |
3,000,000 |
5,456,234 |
-2,456,234 |
181.87 |
JUMLAH PENDAPATAN |
1,863,862,000 |
1,861,719,170 |
2,142,830 |
99.89 |
5. BELANJA |
|
|
|
|
01 |
BIDANG PENYELENGGARAN PEMERINTAHAN DESA |
961,816,400 |
856,784,660 |
105,031,740 |
89.08 |
02 |
BIDANG PELAKSANAAN PEMBANGUNAN DESA |
472,937,247 |
392,591,950 |
80,345,297 |
83.01 |
03 |
BIDANG PEMBINAAN KEMASYARAKATAN |
196,957,546 |
175,422,000 |
21,535,546 |
89.07 |
04 |
BIDANG PEMBERDAYAAN MASYARAKAT |
165,188,500 |
158,758,000 |
6,430,500 |
96.11 |
05 |
BIDANG PENANGGULANGAN BENCANA, DARURAT DAN MENDESAK DESA |
404,470,000 |
369,385,000 |
35,085,000 |
91.33 |
JUMLAH BELANJA |
2,201,369,693 |
1,952,941,610 |
248,428,083 |
88.71 |
SURPLUS / (DEFISIT) |
-337,507,693 |
-91,222,440 |
-246,285,253 |
369.98 |
6. PEMBIAYAAN |
|
|
|
|
6.1. |
Penerimaan Pembiayaan |
337,507,694 |
337,507,694 |
0 |
|
|
6.1.1. |
SILPA Tahun Sebelumnya |
337,507,694 |
337,507,694 |
0 |
|
PEMBIAYAAN NETTO |
337,507,694 |
337,507,694 |
0 |
|
SILPA/SiLPA TAHUN BERJALAN |
1 |
246,285,254 |
-246,285,253 |
|