You are on page 1of 1

2016 2016 2016 2016 2017 2017

RAPBN APBN RAPBNP APBNP RAPBN ABPN


PENDAPATAN NEGARA DAN HIBAH
1.848.107, 1.822.545, 1.734.500, 1.786.225, 1.737.629, 1.750.283,
25 86 90 03 38 40
I. PENERIMAAN DALAM NEGERI
1.846.075, 1.820.514, 1.732.525, 1.784.249, 1.736.256, 1.748.910,
45 05 70 85 72 74
1. PENERIMAAN PERPAJAKAN
1.565.784, 1.546.664, 1.527.113, 1.539.166, 1.495.893, 1.498.871,
08 65 80 24 81 64
2. PENERIMAAN NEGARA
BUKAN PAJAK 280.291,3 273.849,4 205.411,9 245.083,6 240.362,9 250.039,1
7 0 0 1 1 0
II. PENERIMAAN HIBAH
2.031,79 2.031,79 1.975,20 1.975,17 1.372,66 1.372,66
BELANJA
NEGARA 2.121.286, 2.095.724, 2.047.841, 2.082.948, 2.070.466, 2.080.451,
14 74 45 89 07 14
I. BELANJA PEMERINTAH PUSAT
1.339.084, 1.325.551, 1.289.537, 1.306.695, 1.310.439, 1.315.526,
39 37 59 98 40 06
- Belanja K/L
780.377,9 784.125,7 743.548,1 767.809,9 758.378,0 763.575,1
0 0 4 0 0 0
- Belanja Non K/L
558.706,5 541.425,7 545.989,4 538.886,1 552.061,3 551.951,0
0 0 0 0 0 0
II. TRANSFER KE DAERAH DAN DANA DESA
782.201,7 770.173,3 758.303,8 776.252,9 760.026,6 764.925,0
6 8 6 0 7 8
1. Transfer ke Daerah
735.219,6 723.191,2 711.321,7 729.270,8 700.026,6 704.925,0
8 8 6 2 7 8
2. Dana Desa
46.982,08 46.982,10 46.982,10 46.982,08 60.000,00 60.000,00
III. SUSPE
ND - - - - - -
KESEIMBANGAN PRIMER
(89.749,96 (88.238,28 (121.608,9 (105.505,5 (111.431,5 (108.973,1
) ) 6) 7) 9) 4)
SURPLUS/ (DEFISIT) ANGGARAN (A - B)
(273.178,9 (273.178,9 (313.340,6 (296.723,8 (332.836,5 (330.167,7
0) 9) 5) 6) 9) 4)
PEMBIAYAAN (I
+ II) 273.178,8 273.179,0 313.340,5 296.723,8 332.836,6 330.167,8
7 0 6 6 0 0
I. PEMBIAYAAN UTANG
336.641,7 336.794,5 391.679,3 371.562,6 389.009,3 384.690,5
3 0 2 2 0 0
II. PEMBIAYAAN INVESTASI
(62.442,66 (62.611,20 (97.484,83 (93.984,83 (49.138,90 (47.488,90
) ) ) ) ) )
III. PEMBERIAN PINJAMAN
(459,00) (411,30) 461,68 461,68 (6.409,70) (6.409,70)
IV. KEWAJIBAN PENJAMINAN
(886,20) (918,00) (651,67) (651,67) (924,10) (924,10)
V. PEMBIAYAAN LAINNYA
325,00 325,00 19.336,06 19.336,06 300,00 300,00
KELEBIHAN/(KEKURANGAN) PEMBIAYAAN
(0,0) 0,0 0,0 (0,0) 0,0 0,1

You might also like