12,600,000
5,200,000
7,200,000
600,000
600,000
6,000,000
3,600,000
900,000
18,600,000
5,400,000
5,400,000
2,700,000
600,000
2,038,000 1,888,000
60,000,000
63,127,000
130,500,000 52,200,000
18,876,000 18,876,000
36,729,000 13,271,000
311,270,000 155,635,000
- -
Alokasi Dana Desa (ADD) 429,734,000
10 Pembahasan APBDes
SISA Rp - 246,700
PAGU BAGI HASIL RETRIBUSI
Tahap I (10%)
No Kegiatan Pagu
Rp 3,440,900
Rp 3,440,900
2 Pembinaan PKK
SISA Rp - 215,900
AK 143,467,000
2,100,000 4,200,000
525,000 1,575,000 2,100,000
4,200,000 4,200,000 8,400,000
3,150,000 3,150,000
3,150,000 3,150,000
-
400,000 400,000
511,300 138,700 650,000
875,000 1,500,000
5,250,000 5,250,000
1,000,000 1,000,000
700,000 1,200,000
-
1,250,000 1,250,000
60,000 60,000
575,000 575,000
24,000 24,000
-
300,000 300,000
200,000 200,000
1,000,000 1,000,000
10,500,000 10,361,300 10,322,700 34,409,000
38,600 - - -
PAGU ANGGARAN DANA DESA (DD) 778,175,000
No. Uraian Kegiatan Pagu Januari Februari Maret April Mei Juni
1 Penyusunan/Pendataan/Pemutakhiran Profil Desa (SDGs) 25,000,000 25,000,000
2 Penyelenggaraan Pendidikan Non Formal Pendidikan milik Desa 17,800,000
3 Dukungan Penyelenggaran PAUD (APE) 7,200,000
4 Penyelenggaraan Pos Kesehatan Desa 1,200,000
5 Penyelenggaraan Posyandu 43,200,000
6 Penyelenggaraan Desa Siaga Kesehatan (Pencegahan COVID-19) 5,664,000 1,738,000
7 Rehab Rumah Gakin 60,000,000
8 Pembangunan Irigasi Tersier Selatan Desa 198,283,000 72,514,000 62,642,000
9 Penanganan Keadaan Mendesak (BLT) 313,200,000 78,300,000 26,100,000 26,100,000 26,100,000
10 Penanganan Keadaan Mendesak (Bantuan Pangan) 56,628,000 18,876,000
11 Penyertaan Modal BUMDes 50,000,000
17,800,000
7,200,000
1,200,000
43,200,000
2,038,000 1,888,000
30,000,000 30,000,000
63,127,000
26,100,000 26,100,000 26,100,000 26,100,000 26,100,000 26,100,000
18,876,000 18,876,000
36,729,000 13,271,000
No. Uraian Kegiatan Pagu Anggaran Januari Februari Maret April Mei Juni
● Konsumsi 750,000
● Banner/Spanduk/Umbul2 150,000
220,000 180,000
100,000 139,500
1,200,000 600,000 600,000 600,000 600,000
1,400,000 700,000 700,000 700,000 700,000
230,000
150,000
270,000
150,000
900,000
100,000
750,000
150,000
Juli Agustus September Oktober Nopember Desember
300,000
250,000
500,000
600,000
3,000,000
No Kegiatan Pagu
11,800,000 -
Januari Februari Maret April Mei
1 Tunjangan Kepala Desa 13,800,000 2,300,000
2 Tunjangan Sekretaris Desa 7,800,000 1,300,000
3 Tunjangan Perangkat Desa 42,000,000 10,500,000
4 Peralatan dan Bahan Kebersihan 1,059,500
5 Petugas Kebersihan 20,400,000
6 Penyelenggaraan Musyawarah Desa lainnya (Musrenbang)
No Kegiatan Pagu
9,200,000 2,300,000
5,200,000 1,300,000
24,500,000 7,000,000
1,059,500
1,700,000 18,700,000
300,000
200,000
750,000
110,000
40,000
875,000
100,000
1,750,000
1,913,000
2,869,500
49,500,000
- - 42,975,000 - - - 86,392,000
Juni Juli Agustus September Oktober Nopember Desember
2,100,000
2,100,000
8,400,000
3,150,000
3,150,000
400,000
650,000
875,000
5,250,000
1,000,000
700,000
1,250,000
60,000
575,000
24,000
300,000
200,000
1,000,000
- - 10,500,000 - - - 20,684,000
1 Kegiatan PADes Pendapatan dan Belanja diasumsikan pada bulan Desember
2 Kegiatan BK Pada Bulan Mei dan Juni
1,125,000
75,000,000 75,000,000
175,000,000 173,875,000
975,000
15,000,000 15,000,000
35,000,000 34,025,000
975,000
15,000,000 15,000,000
35,000,000 34,025,000
- - 100,000,000 250,000,000 - 100,000,000 250,000,000 -
Nopember Desember
-
-
-
-
-
-
-
-
-
-
-
- -