Realisasi APBKal 2024 per Bidang
23 Januari 2024
Administrator
Dibaca 158 Kali
Update Per agustus 2024
LAPORAN REALISASI PELAKSANAANANGGARAN PENDAPATAN DAN BELANJA DESAPEMERINTAH KALURAHAN GUWOSARISEMESTER 2TAHUN ANGGARAN 2024 |
Uraian | Anggaran (Rp) | Realisasi (Rp) | Lebih/(Kurang)(Rp) | Persentase (%) | |||
---|---|---|---|---|---|---|---|
4. PENDAPATAN | |||||||
4.1. | Pendapatan Asli Desa | 365,447,354 | 137,972,740 | 227,474,614 | 37.75 | ||
4.1.1. | Hasil Usaha Desa | 186,007,740 | 36,843,740 | 149,164,000 | 19.81 | ||
4.1.2. | Hasil Aset Desa | 179,439,614 | 101,129,000 | 78,310,614 | 56.36 | ||
4.2. | Pendapatan Transfer | 6,856,704,919 | 6,599,349,595 | 257,355,324 | 96.25 | ||
4.2.1. | Dana Desa | 1,927,249,000 | 1,927,249,000 | 0 | 100.00 | ||
4.2.2. | Bagi Hasil Pajak dan Retribusi | 318,451,041 | 318,451,041 | 0 | 100.00 | ||
4.2.3. | Alokasi Dana Desa | 1,506,004,878 | 1,248,649,554 | 257,355,324 | 82.91 | ||
4.2.4. | Bantuan Keuangan Provinsi | 1,375,000,000 | 1,375,000,000 | 0 | 100.00 | ||
4.2.5. | Bantuan Keuangan Kabupaten/Kota | 1,730,000,000 | 1,730,000,000 | 0 | 100.00 | ||
4.3. | Pendapatan Lain-lain | 27,213,269 | 19,872,446 | 7,340,823 | 73.02 | ||
4.3.6. | Bunga Bank | 12,629,269 | 14,299,046 | -1,669,777 | 113.22 | ||
4.3.9. | Lain-lain pendapatan Desa yang sah | 14,584,000 | 5,573,400 | 9,010,600 | 38.22 | ||
JUMLAH PENDAPATAN | 7,249,365,542 | 6,757,194,781 | 492,170,761 | 93.21 | |||
5. BELANJA | |||||||
5.1. | Belanja Pegawai | 1,768,736,965 | 1,325,021,206 | 443,715,759 | 74.91 | ||
5.1.1. | Penghasilan Tetap dan Tunjangan Kepala Desa | 82,669,986 | 54,883,160 | 27,786,826 | 66.39 | ||
5.1.2. | Penghasilan Tetap dan Tunjangan Perangkat Desa | 1,126,801,016 | 812,842,256 | 313,958,760 | 72.14 | ||
5.1.3. | Jaminan Sosial Kepala Desa dan Perangkat Desa | 5,060,000 | 3,058,764 | 2,001,236 | 60.45 | ||
5.1.4. | Tunjangan BPD | 181,145,000 | 157,220,000 | 23,925,000 | 86.79 | ||
5.1.5. | Jaminan Sosial Lembaga Kemasyarakatan Kalurahan | 7,245,000 | 5,103,000 | 2,142,000 | 70.43 | ||
5.1.6. | Penghasilan tetap dan tunjangan staf Kalurahan | 152,393,803 | 112,689,433 | 39,704,370 | 73.95 | ||
5.1.7. | Penghasilan Staf Honorer | 198,722,160 | 168,149,520 | 30,572,640 | 84.62 | ||
5.1.8. | Jaminan Sosial Staf Kalurahan dan Staf Honorer Kalurahan | 14,700,000 | 11,075,073 | 3,624,927 | 75.34 | ||
5.2. | Belanja Barang dan Jasa | 5,208,233,789 | 4,015,677,730 | 1,192,556,059 | 77.10 | ||
5.2.1. | Belanja Barang Perlengkapan | 588,618,789 | 380,552,350 | 208,066,439 | 64.65 | ||
5.2.2. | Belanja Jasa Honorarium | 751,180,000 | 328,805,000 | 422,375,000 | 43.77 | ||
5.2.3. | Belanja Perjalanan Dinas | 45,625,000 | 28,625,000 | 17,000,000 | 62.74 | ||
5.2.4. | Belanja Jasa Sewa | 35,300,000 | 21,900,000 | 13,400,000 | 62.04 | ||
5.2.5. | Belanja Operasional Perkantoran | 142,660,000 | 105,694,630 | 36,965,370 | 74.09 | ||
5.2.6. | Belanja Pemeliharaan | 67,250,000 | 58,496,000 | 8,754,000 | 86.98 | ||
5.2.7. | Belanja Barang dan Jasa yang Diserahkan kepada Masyarakat | 3,577,600,000 | 3,091,604,750 | 485,995,250 | 86.42 | ||
5.3. | Belanja Modal | 383,167,900 | 259,285,900 | 123,882,000 | 67.67 | ||
5.3.2. | Belanja Modal Pengadaan Peralatan, Mesin dan Alat Berat | 97,950,000 | 94,000,000 | 3,950,000 | 95.97 | ||
5.3.4. | Belanja Modal Gedung, Bangunan dan Taman | 249,487,900 | 134,571,900 | 114,916,000 | 53.94 | ||
5.3.8. | Belanja Modal Jaringan/Instalasi | 730,000 | 730,000 | 0 | 100.00 | ||
5.3.9. | Belanja Modal Lainnya | 35,000,000 | 29,984,000 | 5,016,000 | 85.67 | ||
5.4. | Belanja Tidak Terduga | 128,000,000 | 90,000,000 | 38,000,000 | 70.31 | ||
5.4.1. | Belanja Tidak Terduga | 128,000,000 | 90,000,000 | 38,000,000 | 70.31 | ||
JUMLAH BELANJA | 7,488,138,654 | 5,689,984,836 | 1,798,153,818 | 75.99 | |||
SURPLUS / (DEFISIT) | -238,773,112 | 1,067,209,945 | -1,305,983,057 | -22.16 | |||
6. PEMBIAYAAN | |||||||
6.1. | Penerimaan Pembiayaan | 338,473,112 | 338,473,112 | 0 | |||
6.1.1. | SILPA Tahun Sebelumnya | 338,473,112 | 338,473,112 | 0 | |||
6.2. | Pengeluaran Pembiayaan | 99,700,000 | 99,700,000 | 0 | |||
6.2.2. | Penyertaan Modal Desa | 99,700,000 | 99,700,000 | 0 | |||
PEMBIAYAAN NETTO | 238,773,112 | 238,773,112 | 0 | ||||
SILPA/SiLPA TAHUN BERJALAN | 0 | 1,305,983,057 | -1,305,983,057 |
Kirim Komentar
Komentar baru terbit setelah disetujui Admin