4. PENDAPATAN |
|
|
|
|
4.1. |
Pendapatan Asli Desa |
48,040,000 |
69,307,256 |
-21,267,256 |
144.27 |
|
4.1.1. |
Hasil Usaha Desa |
45,750,000 |
66,747,256 |
-20,997,256 |
145.90 |
|
4.1.4. |
Lain-Lain Pendapatan Asli Desa |
2,290,000 |
2,560,000 |
-270,000 |
111.79 |
4.2. |
Pendapatan Transfer |
1,861,331,000 |
1,858,375,784 |
2,955,216 |
99.84 |
|
4.2.1. |
Dana Desa |
791,371,000 |
791,371,000 |
0 |
100.00 |
|
4.2.2. |
Bagi Hasil Pajak dan Retribusi |
45,901,000 |
45,901,000 |
0 |
100.00 |
|
4.2.3. |
Alokasi Dana Desa |
848,059,000 |
845,103,784 |
2,955,216 |
99.65 |
|
4.2.4. |
Bantuan Keuangan Provinsi |
125,000,000 |
125,000,000 |
0 |
100.00 |
|
4.2.5. |
Bantuan Keuangan Kabupaten/Kota |
51,000,000 |
51,000,000 |
0 |
100.00 |
4.3. |
Pendapatan Lain-lain |
7,800,000 |
7,589,548 |
210,452 |
97.30 |
|
4.3.1. |
Penerimaan dari Hasil Kerjasama Antar Desa |
1,200,000 |
1,237,636 |
-37,636 |
103.14 |
|
4.3.6. |
Bunga Bank |
6,000,000 |
5,751,912 |
248,088 |
95.87 |
|
4.3.9. |
Lain-lain Pendapatan Desa Yang Sah |
600,000 |
600,000 |
0 |
100.00 |
JUMLAH PENDAPATAN |
1,917,171,000 |
1,935,272,588 |
-18,101,588 |
100.94 |
5. BELANJA |
|
|
|
|
01 |
BIDANG PENYELENGGARAN PEMERINTAHAN DESA |
972,275,939 |
826,555,028 |
145,720,911 |
85.01 |
02 |
BIDANG PELAKSANAAN PEMBANGUNAN DESA |
513,111,000 |
442,004,877 |
71,106,123 |
86.14 |
03 |
BIDANG PEMBINAAN KEMASYARAKATAN |
369,632,222 |
325,410,500 |
44,221,722 |
88.04 |
04 |
BIDANG PEMBERDAYAAN MASYARAKAT |
11,341,000 |
3,577,500 |
7,763,500 |
31.54 |
05 |
BIDANG PENANGGULANGAN BENCANA, DARURAT DAN MENDESAK DESA |
292,640,998 |
251,971,500 |
40,669,498 |
86.10 |
JUMLAH BELANJA |
2,159,001,159 |
1,849,519,405 |
309,481,754 |
85.67 |
SURPLUS / (DEFISIT) |
-241,830,159 |
85,753,183 |
-327,583,342 |
-282.01 |
6. PEMBIAYAAN |
|
|
|
|
6.1. |
Penerimaan Pembiayaan |
313,449,208 |
313,449,208 |
0 |
|
|
6.1.1. |
SILPA Tahun Sebelumnya |
313,449,208 |
313,449,208 |
0 |
|
PEMBIAYAAN NETTO |
313,449,208 |
313,449,208 |
0 |
|
SILPA/SiLPA TAHUN BERJALAN |
71,619,049 |
399,202,391 |
-327,583,342 |
|