Professional Documents
Culture Documents
JUMLAH JUMLAH
KODE
URAIAN ANGGARAN REALISASI
REKENING
(Rp) (Rp.)
1 2 3 4
1 PENDAPATAN 1,382,145,000 -
1 1 Pendapatan Asli Desa 255,900,000 -
1 1 1 Hasil Usaha - -
1 1 1 1 Hasil BUMDes - -
- Usaha ..
- Usaha "Simpan Pinjam" - -
1 1 1 2 Tanah Kas Desa 227,400,000 -
- Tanah Bengkok 197,400,000
- Tanah Eks. Bengkok Sekdes 30,000,000
- Tanah Kemakmuran / sawah Arisan
dusun Gedang - -
dusun Modopuro - -
dusun Bangsri - -
1 3 Pendapatan Lain-lain - -
1 3 1 Hibah dan Sumbangan dari pihak ke-3 yang tidak mengikat - -
1 3 1 1 Pihak ke-3 - -
2 1 6 Tambahan Tunjangan Kepala Desa, Perangkat Desa & Non Perangka 55,926,000 -
2 1 6 1 Belanja Pegawai : 55,926,000 -
- Tambahan Tunjangan Kepala Desa & Perangkat Desa 15,126,000
- Tambahan Tunjangan Jabatan Plt Sekdes 12,000,000
- Tambahan Tunjangan Bendahara Desa 12,000,000
- Honor Tukang Kebun/Penjaga Balai Desa 6,000,000
- Tambahan tunjangan motoulu 10,800,000
3 PEMBIAYAAN 152,199,450 -
3 1 Penerimaan Pembiayaan 152,199,450 -
3 1 1 SILPA, DD tahab 3, retribusi, ADD 2014,bagi hasil pajak thn 2015 152,199,450 -
3 1 2 1 Pencairan Dana Cadangan
3 1 3 2 Hasil Kekayaan Desa Yang Dipisahkan
JUMLAH ( RP ) 152,199,450 -
3 2 Pengeluaran Pembiyaan - -
3 2 1 Pembentukan Dana Cadangan
3 2 2 Penyertaan Modal Desa
JUMLAH ( RP )
JUMLAH TOTAL BELANJA 1,534,344,450 -
DISETUJUI OLEH
KEPALA DESA MODOPURO
MISTOLO WAHYUDI
LEBIH / 100% 1,119,620,000 JUMLAH
KURANG KET REALISAS
(Rp.) I (Rp.)
5 5 30% 335,886,000
1,382,145,000 4
255,900,000 70% 783,734,000.00
-
-
-
227,400,000
197,400,000 8 perangkat 47.500.000,-
30,000,000 sekdes 13.000.000,-
- kades 35.000.000,-
-
- boto 1.090
- boto 800
-
8,500,000
6,500,000
800,000
1,200,000
-
20,000,000
-
- sumbangan dri masyarakat yg diuangkan
20,000,000 kerja bakti dalam pembagunan desa
-
-
- biro jasa , bukan jasa administrasi
-
1,126,245,000
629,764,000
629,764,000
-
75,629,000
56,498,000
28,249,000
28,249,000
-
19,131,000
6,377,000
6,377,000
6,377,000
-
355,727,000
-
355,727,000
-
65,125,000
-
65,125,000
-
-
-
-
-
-
5 5 30% 335,886,000
-
-
-
1,382,145,000 -
1,534,344,450 30% 460,303,335.00
636,614,450 70% 1,074,041,115.00
347,936,200 30% 70%
347,936,200 335,886,000 783,734,000
213,436,200 455,324,050 1,534,344,450.00
115,500,000 8x1000x12= 96 juta
8,000,000 (119,438,050)
11,000,000 Sisa 30% 338,636,000.0
62,691,250 27% 455,324,050
62,691,250
2,750,000 414,273,002
13,500,000
1,000,000 455,324,050.00
6,400,000 460,303,335
500,000
9,500,000
13,500,000 467,324,050
6,000,000
6,000,000
500,000
750,000
2,291,250
0
1,000,000
1,000,000
300,000
700,000
-
17,750,000
17,750,000
17,750,000
0
55,000,000
55,000,000
18,000,000
8,000,000
7,500,000
2,500,000
5,000,000
6,000,000
8,000,000
0
55,926,000
55,926,000
15,126,000
12,000,000
12,000,000
6,000,000
10,800,000
-
5,000,000
5,000,000
5,000,000
-
1,500,000
1,500,000
750,000
100,000
500,000
150,000
9,250,000
9,250,000
5 5 30% 335,886,000
3,500,000
4,250,000
1,000,000
500,000
-
6,000,000
6,000,000
2,000,000
1,500,000
750,000
1,000,000
450,000
300,000
-
44,991,000
44,991,000
10,958,000
34,033,000
-
29,570,000 25 juta
29,570,000
11,570,000
12,000,000
6,000,000
610,800,000
-
53,000,000
53,000,000
16,781,000
1,530,000
100,000
100,000
34,489,000
-
67,500,000
67,500,000
20,991,500
1,995,000
100,000
100,000
44,313,500
-
64,500,000
64,500,000
18,709,500
1,935,000
100,000
100,000
43,655,500
-
113,000,000
113,000,000
34,241,000
3,330,000
100,000
100,000
75,229,000
-
82,000,000
82,000,000
25,220,000
2,400,000
100,000
100,000
54,180,000
0
5 5 30% 335,886,000
55,000,000
55,000,000
12,361,000
1,560,000
100,000
100,000
40,879,000
0
21,000,000
21,000,000
8,391,000
570,000
100,000
100,000
11,839,000
-
11,700,000
11,700,000
5,223,000
291,000
100,000
100,000
5,986,000
-
23,000,000
23,000,000
9,059,500
630,000
100,000
100,000
13,110,500
-
11,000,000
11,000,000
4,985,500
270,000
100,000
100,000
5,544,500
-
21,500,000
21,500,000
8,550,000
585,000
100,000
100,000
12,165,000
0
52,600,000
52,600,000
18,410,000
1,440,000
100,000
100,000
32,550,000
-
35,000,000
35,000,000
35,000,000
0
219,180,000
-
65,125,000
-
65,125,000
10,000,000
5 5 30% 335,886,000
52,500,000
2,625,000
-
10,000,000
10,000,000
3,000,000 5,000,000 5,000,000 10,000,000
6,900,000
100,000
-
27,575,000
27,575,000
22,575,000
5,000,000
-
12,600,000
12,600,000
8,400,000
4,200,000
-
-
11,000,000
11,000,000
-
11,000,000
-
27,250,000
27,250,000
-
27,250,000
65,630,000
65,630,000
1,950,000
7,380,000
37,500,000
1,800,000
17,000,000
-
67,750,000 -
17,000,000
17,000,000
14,000,000 5,250
1,500,000 1,700
1,500,000 1,000
-
40,000,000
40,000,000
3,960,000 3,750,000 3,750,000 7,500,000
6,000,000 1,200,000 2,100,000 3,300,000
7,500,000 3,750,000 3,750,000 7,500,000
8,500,000 650,000 650,000 1,300,000
4,000,000 141,339 141,339 282,677
1,750,000
3,150,000
540,000
2,500,000
2,100,000
-
7,750,000
7,750,000
7,750,000
-
3,000,000
3,000,000
3,000,000 (16,014,350)
-
-
5 5 30% 335,886,000
- (16,014,350)
-
-
-
-
0
1,534,344,450 Rp 114,000,000.00
152,199,450 jmh harus 114000000 (sama dgn silpa)
-
152,199,450
152,199,450 Rp 38,199,450.00
152,199,450
-
-
152,199,450
-
-
-
-
-
1,534,344,450
LEBIH /
KURANG
KET.
(Rp.)
5 6