Uraian |
Anggaran (Rp) |
Realisasi (Rp) |
Lebih/(Kurang)(Rp) |
Persentase (%) |
4. PENDAPATAN |
|
|
|
|
4.1. |
Pendapatan Asli Desa |
61,177,229 |
50,261,000 |
10,916,229 |
82.16 |
|
4.1.3. |
Swadaya, Partisipasi dan Gotong Royong |
50,388,000 |
47,743,000 |
2,645,000 |
94.75 |
|
4.1.4. |
Lain-Lain Pendapatan Asli Desa |
10,789,229 |
2,518,000 |
8,271,229 |
23.34 |
4.2. |
Pendapatan Transfer |
3,262,414,212 |
2,900,484,426 |
361,929,786 |
88.91 |
|
4.2.1. |
Dana Desa |
1,004,750,660 |
855,111,500 |
149,639,160 |
85.11 |
|
4.2.2. |
Bagi Hasil Pajak dan Retribusi |
89,296,059 |
67,517,000 |
21,779,059 |
75.61 |
|
4.2.3. |
Alokasi Dana Desa |
1,420,019,111 |
1,258,488,326 |
161,530,785 |
88.62 |
|
4.2.4. |
Bantuan Keuangan Provinsi |
11,312,682 |
0 |
11,312,682 |
0.00 |
|
4.2.5. |
Bantuan Keuangan Kabupaten/Kota |
737,035,700 |
719,367,600 |
17,668,100 |
97.60 |
4.3. |
Pendapatan Lain-lain |
42,024,966 |
36,478,155 |
5,546,811 |
86.80 |
|
4.3.9. |
Lain-lain Pendapatan Desa Yang Sah |
42,024,966 |
36,478,155 |
5,546,811 |
86.80 |
JUMLAH PENDAPATAN |
3,365,616,407 |
2,987,223,581 |
378,392,826 |
88.76 |
5. BELANJA |
|
|
|
|
01 |
BIDANG PENYELENGGARAN PEMERINTAHAN DESA |
1,363,142,967 |
1,236,029,181 |
127,113,786 |
90.67 |
02 |
BIDANG PELAKSANAAN PEMBANGUNAN DESA |
1,357,451,700 |
1,255,460,600 |
101,991,100 |
92.49 |
03 |
BIDANG PEMBINAAN KEMASYARAKATAN |
455,488,741 |
338,726,000 |
116,762,741 |
74.37 |
04 |
BIDANG PEMBERDAYAAN MASYARAKAT |
0 |
0 |
0 |
0 |
05 |
BIDANG PENANGGULANGAN BENCANA, DARURAT DAN MENDESAK DESA |
189,533,000 |
153,497,000 |
36,036,000 |
80.99 |
JUMLAH BELANJA |
3,365,616,408 |
2,983,712,781 |
381,903,627 |
88.65 |
SURPLUS / (DEFISIT) |
-1 |
3,510,800 |
-3,510,801 |
0.00 |
6. PEMBIAYAAN |
|
|
|
|
6.1. |
Penerimaan Pembiayaan |
264,589,128 |
264,589,128 |
0 |
|
|
6.1.1. |
SILPA Tahun Sebelumnya |
264,589,128 |
264,589,128 |
0 |
|
6.2. |
Pengeluaran Pembiayaan |
0 |
0 |
0 |
|
PEMBIAYAAN NETTO |
264,589,128 |
264,589,128 |
0 |
|
SILPA/SiLPA TAHUN BERJALAN |
264,589,127 |
268,099,928 |
-3,510,801 |
|