Anda di halaman 1dari 4

SALURAN TERBUKA 589,835 4,539,165 214,000

12,000 4,260,000 214,000


601,835 588,000 267,000
9,387,165 695,000

SALURAN TERTUTUP 748,765 5,762,235 250,000


12,000 8,480,000 333,000
760,765 588,000 417,000
14,830,235 1,000,000

REHAP DINDING SALURAN 994,865 7,656,135 344,000


12,000 6,850,000 344,000
1,006,865 588,000 431,000
15,094,135 1,119,000

WC 2,160,045 16,622,955 710,000


12,000 13,790,000 710,000
2,172,045 588,000 887,000
31,000,955 2,307,000

PLAT BETON JAGA 452,985 3,486,015 144,000


12,000 4,760,000 144,000
464,985 588,000 180,000
8,834,015 468,000

BAHU JALAN 1,515,455 20,870,545 727,000


10,390,000 727,000
600,000 908,000
600,000 2,362,000
32,460,545

JALAN RABAT BETON 269,450 3,325,550 131,000


1,980,000 131,000
600,000 131,000
5,905,550 393,000
10,684,000

16,591,000

17,220,000

35,480,000

9,767,000
-

36,338,000

6,568,000
URAIAN KEGIATAN SISA
RABAT BETON 1,040,550
WC 2,316,955
REHAB DINDING SALURAN 2,156,135
TUTUP SALURAN 1,876,400
BAHU JALAN 2,930,545
TOKO DESA 2,500,000
LAMPU JALAN 2,619,000
15,439,585
PLAT BETON POS JAGA (MIN) 1,178,985
14,260,600

URAIAN KEGIATAN YANG DITERIMA PENGELUARAN SISA


RABAT BETON 5,905,550 4,865,000 1,040,550
WC 31,000,955 28,684,000 2,316,955
REHAB DINDING SALURAN 15,094,135 12,938,000 2,156,135
TUTUP SALURAN 24,217,400 22,341,000 1,876,400
BAHU JALAN 32,460,545 29,530,000 2,930,545
TOKO DESA 69,106,000 66,606,000 2,500,000
LAMPU JALAN 16,275,000 13,656,000 2,619,000
PLAT POS JAGA 8,834,015 10,013,000 (1,178,985)
KEGIATAN OLAHRAGA PEMUDA 4,050,000 4,050,000 -
206,943,600 192,683,000 14,260,600

UANG KELUAR 2021


BIAYA PENYUSUNAN DOKUMEN LPJ DAN APBG 2,000,000 SISA 14,260,600
1 UNIT WESTAFEL 1,900,000 SISA 618,750
MAKAN MINUM RAPAT 2X 100,000 14,879,350
PELANTIKAN IBU PKK 100,000 PENGELUARAN 8,300,000
POTONG RUMPUT K.KEUCHIK 200,000 SISA 6,579,350
BIAYA TIDAK TERDUGA 4,000,000
8,300,000

URAIAN KEGIATAN YANG DITERIMA PENGELUARAN SISA


MAULID NABI 11,665,500 11,245,500 420,000
PELATIHAN MANDI MAYAT 9,386,000 9,340,000 46,000
PEMBINAAN KELOMPOK PKK 26,100,000 26,079,000 21,000
PERLENGKAPAN POSYANDU 3,450,000 3,396,750 53,250
PENYELENGGARAAN POSYANDU 39,300,000 39,221,500 78,500
89,901,500 89,282,750 618,750
K.UMUM

Anda mungkin juga menyukai