LAPORAN REALISASI PELAKSANAANANGGARAN PENDAPATAN DAN BELANJA DESAPEMERINTAH DESA BANJARAN WETANTAHUN ANGGARAN 2021 |
Uraian | Anggaran (Rp) | Realisasi (Rp) | Lebih/(Kurang)(Rp) | Persentase (%) | |||
---|---|---|---|---|---|---|---|
4. PENDAPATAN | |||||||
4.1. | Pendapatan Asli Desa | 5,000,000 | 5,000,000 | 0 | 100.00 | ||
4.1.1. | Hasil Usaha Desa | 5,000,000 | 5,000,000 | 0 | 100.00 | ||
4.2. | Pendapatan Transfer | 3,738,177,500 | 3,738,177,500 | 0 | 100.00 | ||
4.2.1. | Dana Desa | 1,351,267,000 | 1,351,267,000 | 0 | 100.00 | ||
4.2.2. | Bagi Hasil Pajak dan Retribusi | 198,237,000 | 198,237,000 | 0 | 100.00 | ||
4.2.3. | Alokasi Dana Desa | 1,993,858,700 | 1,993,858,700 | 0 | 100.00 | ||
4.2.4. | Bantuan Keuangan Provinsi | 130,000,000 | 130,000,000 | 0 | 100.00 | ||
4.2.5. | Bantuan Keuangan Kabupaten/Kota | 64,814,800 | 64,814,800 | 0 | 100.00 | ||
JUMLAH PENDAPATAN | 3,743,177,500 | 3,743,177,500 | 0 | 100.00 | |||
5. BELANJA | |||||||
01 | BIDANG PENYELENGGARAN PEMERINTAHAN DESA | 1,290,411,640 | 1,287,411,640 | 3,000,000 | 99.77 | ||
02 | BIDANG PELAKSANAAN PEMBANGUNAN DESA | 1,076,714,800 | 1,076,714,800 | 0 | 100.00 | ||
03 | BIDANG PEMBINAAN KEMASYARAKATAN | 90,200,000 | 90,200,000 | 0 | 100.00 | ||
04 | BIDANG PEMBERDAYAAN MASYARAKAT | 9,000,000 | 9,000,000 | 0 | 100.00 | ||
05 | BIDANG PENANGGULANGAN BENCANA, DARURAT DAN MENDESAK DESA | 252,101,360 | 252,101,360 | 0 | 100.00 | ||
JUMLAH BELANJA | 2,718,427,800 | 2,715,427,800 | 3,000,000 | 99.89 | |||
SURPLUS / (DEFISIT) | 1,024,749,700 | 1,027,749,700 | -3,000,000 | 99.71 | |||
6. PEMBIAYAAN | |||||||
6.2. | Pengeluaran Pembiayaan | 60,000,000 | 60,000,000 | 0 | |||
6.2.2. | Penyertaan Modal Desa | 60,000,000 | 60,000,000 | 0 | |||
PEMBIAYAAN NETTO | -60,000,000 | -60,000,000 | 0 | ||||
SILPA/SiLPA TAHUN BERJALAN | 964,749,700 | 967,749,700 | -3,000,000 |