LAPORAN REALISASI PELAKSANAANANGGARAN PENDAPATAN DAN BELANJA DESAPEMERINTAH DESA KALIJAGA TIMURTAHUN ANGGARAN 2020 |
Uraian | Anggaran (Rp) | Realisasi (Rp) | Lebih/(Kurang)(Rp) | Persentase (%) | |||
---|---|---|---|---|---|---|---|
4. PENDAPATAN | |||||||
4.1. | Pendapatan Asli Desa | 41,672,500 | 23,000,000 | 18,672,500 | 55.19 | ||
4.1.2. | Hasil Aset Desa | 18,000,000 | 18,000,000 | 0 | 100.00 | ||
4.1.4. | Lain-Lain Pendapatan Asli Desa | 23,672,500 | 5,000,000 | 18,672,500 | 21.12 | ||
4.2. | Pendapatan Transfer | 2,163,384,493 | 2,140,439,509 | 22,944,984 | 98.94 | ||
4.2.1. | Dana Desa | 1,070,380,000 | 1,070,380,000 | 0 | 100.00 | ||
4.2.2. | Bagi Hasil Pajak dan Retribusi | 45,647,857 | 22,823,929 | 22,823,928 | 50.00 | ||
4.2.3. | Alokasi Dana Desa | 1,047,356,636 | 1,047,235,580 | 121,056 | 99.99 | ||
4.3. | Pendapatan Lain-lain | 2,200,000 | 653,023 | 1,546,977 | 29.68 | ||
4.3.6. | Bunga Bank | 2,200,000 | 653,023 | 1,546,977 | 29.68 | ||
JUMLAH PENDAPATAN | 2,207,256,993 | 2,164,092,532 | 43,164,461 | 98.04 | |||
5. BELANJA | |||||||
01 | BIDANG PENYELENGGARAN PEMERINTAHAN DESA | 591,342,687 | 563,930,630 | 27,412,057 | 95.36 | ||
02 | BIDANG PELAKSANAAN PEMBANGUNAN DESA | 500,646,884 | 486,937,750 | 13,709,134 | 97.26 | ||
03 | BIDANG PEMBINAAN KEMASYARAKATAN | 14,368,114 | 7,018,000 | 7,350,114 | 48.84 | ||
04 | BIDANG PEMBERDAYAAN MASYARAKAT | 5,661,000 | 450,000 | 5,211,000 | 7.95 | ||
05 | BIDANG PENANGGULANGAN BENCANA, DARURAT DAN MENDESAK DESA | 576,368,650 | 576,368,650 | 0 | 100.00 | ||
JUMLAH BELANJA | 1,688,387,335 | 1,634,705,030 | 53,682,305 | 96.82 | |||
SURPLUS / (DEFISIT) | 518,869,658 | 529,387,502 | -10,517,844 | 98.01 | |||
6. PEMBIAYAAN | |||||||
6.1. | Penerimaan Pembiayaan | 4,408,660 | 4,408,660 | 0 | |||
6.1.1. | SILPA Tahun Sebelumnya | 4,408,660 | 4,408,660 | 0 | |||
PEMBIAYAAN NETTO | 4,408,660 | 4,408,660 | 0 | ||||
SILPA/SiLPA TAHUN BERJALAN | 523,278,318 | 533,796,162 | -10,517,844 |