| - |
|
Sewa Tanah lungguh dan pengarem arem (1 Ls) |
PAD |
180.000.000 |
15.000.000 |
0 |
0.00% |
2.301.000 |
1.00% |
|
|
| Kerjasama Pihak Ketiga (BUMDESMA) (1 Ls) |
PAD |
50.000.000 |
4.163.000 |
0 |
0.00% |
0 |
0.00% |
|
|
| Sewa Tanah Kas Desa (1 Ls) |
PAD |
28.000.000 |
2.337.000 |
0 |
0.00% |
2.075.000 |
7.00% |
|
|
| Sewa Kios (1 Ls) |
PAD |
72.800.000 |
6.063.000 |
0 |
0.00% |
1.800.000 |
2.00% |
|
|
| Sewa GOR (1 Ls) |
PAD |
50.000.000 |
4.163.000 |
0 |
0.00% |
3.075.000 |
6.00% |
|
|
| Sewa Aula dan Pendopo (1 Ls) |
PAD |
30.000.000 |
2.500.000 |
0 |
0.00% |
1.950.000 |
6.00% |
|
|
| Alokasi Dana Desa (1 Ls) |
ADD |
1.624.646.000 |
135.389.000 |
0 |
0.00% |
405.291.621 |
25.00% |
|
|
| H.M.NIZAR, B.A |
Pemetaan dan Analisis Kemiskinan Desa secara Partisipatif |
BBM (home visit, pelayanan KB, JLSU) (1 Ls) |
DDS |
2.403.346 |
203.346 |
0 |
0.00% |
0 |
0.00% |
|
|
| Belanja Barang Konsumsi (Makan/Minum) (1 Ls) |
DDS |
7.500.000 |
625.000 |
0 |
0.00% |
0 |
0.00% |
|
|
| Belanja Jasa Honorarium Petugas (1 Ls) |
DDS |
6.000.000 |
500.000 |
0 |
0.00% |
0 |
0.00% |
|
|
| Pengelolaan Aplikasi E-Human Developmant Worker |
Honor KPM Kalurahan (1 Ls) |
DDS |
16.080.000 |
1.340.000 |
0 |
0.00% |
0 |
0.00% |
|
|
| Pembinaan Bidang Keagamaan |
Makan minum (1 Ls) |
DDS |
7.800.000 |
1.525.000 |
0 |
0.00% |
3.000.000 |
38.00% |
|
|
| Makan minum,Honor Narsum,Cetak backdrop (1 Ls) |
DDS |
3.800.000 |
313.000 |
0 |
0.00% |
3.800.000 |
100.00% |
|
|
| Honor Narasumber (1 Ls) |
DDS |
12.440.000 |
1.096.000 |
0 |
0.00% |
2.160.000 |
17.00% |
|
|
| Transpot Peserta (1 Ls) |
DDS |
5.250.000 |
432.000 |
0 |
0.00% |
0 |
0.00% |
|
|
| Sembako (1 Ls) |
DDS |
4.750.000 |
394.000 |
0 |
0.00% |
4.750.000 |
100.00% |
|
|
| MIFTAKHUL KHASSANAH, S.Hum |
Penyediaan Jaminan Sosial bagi Kepala Desa dan Perangkat Desa |
Jaminan Kesehatan Staf (1 Ls) |
ADD |
13.000.000 |
1.087.000 |
0 |
0.00% |
3.776.864 |
29.00% |
|
|
| Jaminan Sosial Ketenagakerjaan Lurah (1 Ls) |
ADD |
420.000 |
35.000 |
0 |
0.00% |
87.352 |
21.00% |
|
|
| Jaminan Sosial Ketenagakerjaan Pamong Kalurahan (1 Ls) |
ADD |
7.000.000 |
587.000 |
0 |
0.00% |
1.648.725 |
24.00% |
|
|
| Penyediaan Tunjangan BPD |
Tunjangan Kedudukan BPD (1 Ls) |
ADD |
124.150.000 |
10.962.000 |
0 |
0.00% |
45.500.000 |
37.00% |
|
|
| Tunjangan Kinerja BPD (1 Ls) |
ADD |
9.550.000 |
794.000 |
0 |
0.00% |
0 |
0.00% |
|
|
| Penyediaan Operasional BPD (rapat, ATK, Makan Minum, Pakaian Seragam, Listrik dll) |
Belanja Alat Tulis Kantor dan Benda Pos (1 Ls) |
PBH |
1.873.741 |
176.241 |
0 |
0.00% |
275.000 |
15.00% |
|
|
| Foto Copy (1 Ls) |
PBH |
1.750.000 |
144.000 |
0 |
0.00% |
0 |
0.00% |
|
|
| Belanja Barang Konsumsi (Makan/Minum) (1 Ls) |
PBH |
9.000.000 |
750.000 |
0 |
0.00% |
2.475.000 |
28.00% |
|
|
| Honor Narasumber Kegiatan (1 Ls) |
PBH |
2.000.000 |
163.000 |
0 |
0.00% |
0 |
0.00% |
|
|
| Transport Peserta Sidang (1 Ls) |
PBH |
3.000.000 |
250.000 |
0 |
0.00% |
0 |
0.00% |
|
|
| SPPD Dalam Kabupaten (1 Ls) |
PBH |
1.800.000 |
150.000 |
0 |
0.00% |
150.000 |
8.00% |
|
|
| SPPD Luar Kabupaten dan Dalam Provinsi (1 Ls) |
PBH |
6.800.000 |
563.000 |
0 |
0.00% |
2.450.000 |
36.00% |
|
|
| Penyediaan Operasional Pemerintah Desa yang bersumber dari Dana Desa |
Konsumi Makan dan Minum (1 Ls) |
DDS |
15.000.000 |
1.250.000 |
0 |
0.00% |
2.380.000 |
16.00% |
|
|
| Belanja Bahan Perlengkapan untuk Diserahkan kepada (1 Ls) |
DDS |
12.000.000 |
1.000.000 |
0 |
0.00% |
0 |
0.00% |
|
|
| Dukungan Kegiatan Seremonial Padukuhan/Kalurahan (1 Ls) |
DDS |
20.000.000 |
1.663.000 |
0 |
0.00% |
3.745.000 |
19.00% |
|
|
| Penyediaan Jaminan Sosial Bagi Bamuskal dan LKK |
Jaminan sosial ketenagakerjaan Bamuskal dan LKK (1 Ls) |
DLL |
14.504.409 |
1.205.409 |
0 |
0.00% |
3.061.800 |
21.00% |
|
|
| Tunjangan Masa Kerja |
Tunjangan Masa Kerja Lurah (1 Ls) |
ADD |
6.600.000 |
550.000 |
0 |
0.00% |
1.100.000 |
17.00% |
|
|
| Tunjangan Masa Kerja Pamong (1 Ls) |
ADD |
38.280.000 |
3.190.000 |
0 |
0.00% |
10.670.000 |
28.00% |
|
|
| Tunjangan Masa Kerja Staf (1 Ls) |
ADD |
6.600.000 |
550.000 |
0 |
0.00% |
1.650.000 |
25.00% |
|
|
| Penghasilan Tetap dan Tunjangan Staf Kalurahan |
Penghasilan Tetap Staf Kalurahan (1 Ls) |
ADD |
89.109.540 |
7.423.540 |
0 |
0.00% |
27.898.140 |
31.00% |
|
|
| Tunjangan Suami/Istri Staf Kalurahan (1 Ls) |
ADD |
6.237.660 |
517.660 |
0 |
0.00% |
1.439.460 |
23.00% |
|
|
| Penyediaan Penghasilan bagi Staf Honorer |
Penghasilan Bulanan Staf Honorer (1 Ls) |
ADD |
198.722.160 |
16.562.160 |
0 |
0.00% |
61.145.280 |
31.00% |
|
|
| Penyelenggaraan Musyawaran Desa Lainnya (Musdus, rembug desa Non Reguler) |
Belanja Barang Konsumsi (Makan/Minum) (1 Ls) |
DDS |
11.250.000 |
932.000 |
0 |
0.00% |
3.050.000 |
27.00% |
|
|
| Belanja Jasa Honorarium Tenaga Ahli/Profesi/Konsul (1 Ls) |
DDS |
1.200.000 |
282.000 |
0 |
0.00% |
400.000 |
33.00% |
|
|
| Bantuan Transport Peserta (1 Ls) |
DDS |
7.500.000 |
625.000 |
0 |
0.00% |
3.000.000 |
40.00% |
|
|
| Penyelenggaraan Informasi Publik Desa (Poster, Baliho Dll) |
Belanja barang cetak dan penggandaan (1 Ls) |
DDS |
7.950.000 |
668.000 |
0 |
0.00% |
900.000 |
11.00% |
|
|
| Penanganan Keadaan Darurat |
Penaanganan keadaan darurat (1 Ls) |
DDS |
5.000.000 |
413.000 |
0 |
0.00% |
0 |
0.00% |
|
|
| Penanganan Keadaan Mendesak |
BLT DD (0 Ls) |
DDS |
180.000.000 |
15.000.000 |
0 |
0.00% |
0 |
0.00% |
|
|
| MUHAMAD TAUFIK |
Penyediaan Insentif/Operasional RT/RW |
Makan dan minum rakor pengurus paguyuban RT (1 Ls) |
PAD |
3.000.000 |
250.000 |
0 |
0.00% |
0 |
0.00% |
|
|
| Insentif Ketua RT (1 Ls) |
PBH |
94.800.000 |
7.900.000 |
0 |
0.00% |
23.700.000 |
25.00% |
|
|
| Pengelolaan Tanah Kas Kalurahan |
Belanja Barang Konsumsi (Makan/Minum) (1 Ls) |
PAD |
1.500.000 |
125.000 |
0 |
0.00% |
0 |
0.00% |
|
|
| Belanja Jasa Honorarium Tim Pelaksana Kegiatan (1 Ls) |
PAD |
1.825.000 |
153.000 |
0 |
0.00% |
0 |
0.00% |
|
|
| Pengadaan/Penyelenggaran Pos Keamanan Desa |
Makan Minum (1 Ls) |
PAD |
18.000.000 |
1.750.000 |
0 |
0.00% |
1.375.000 |
8.00% |
|
|
| Transport Peserta (1 Ls) |
PAD |
3.000.000 |
250.000 |
0 |
0.00% |
1.375.000 |
46.00% |
|
|
| Kegiatan Penanggulanan Bencana |
penanggulangan bencana (1 Ls) |
DDS |
10.000.000 |
837.000 |
0 |
0.00% |
0 |
0.00% |
|
|
| YUDI SUSANTO, A.Md |
Penyediaan Penghasilan Tetap dan Tunjangan Kepala Desa |
pengghasilan tetap lurah (1 Ls) |
ADD |
52.572.000 |
4.381.000 |
0 |
0.00% |
16.014.240 |
30.00% |
|
|
| Tunjangan kepala desa (1 Ls) |
ADD |
9.750.000 |
818.000 |
0 |
0.00% |
3.550.000 |
36.00% |
|
|
| Tunjangan Istri/Suami lrah/Aanak Lurah (1 Ls) |
ADD |
4.731.680 |
397.680 |
0 |
0.00% |
1.455.840 |
31.00% |
|
|
| Penyediaan Penghasilan Tetap dan Tunjangan Perangkat Desa |
Penghasilan Tetap Perangkat Desa (1 Ls) |
ADD |
717.607.800 |
59.796.800 |
0 |
0.00% |
218.594.376 |
30.00% |
|
|
| Tunjangan Perangkat Desa (1 LS) |
ADD |
140.417.576 |
11.706.576 |
0 |
0.00% |
45.887.520 |
33.00% |
|
|
| Penyediaan Operasional Pemerintah Desa (ATK, Honor PKPKD dan PPKD dll) |
Alat Tulis dan Kantor (1 Ls) |
ADD |
19.929.616 |
1.658.616 |
0 |
0.00% |
4.932.000 |
25.00% |
|
|
| Alat Kelistrikan (1 Ls) |
ADD |
5.000.000 |
413.000 |
0 |
0.00% |
136.000 |
3.00% |
|
|
| Peralatan Rumah Tangga (1 Ls) |
ADD |
3.385.626 |
283.626 |
0 |
0.00% |
1.282.000 |
38.00% |
|
|
| Isi Ulang Gas Elpiji (1 Ls) |
ADD |
13.000.000 |
1.087.000 |
0 |
0.00% |
1.675.000 |
13.00% |
|
|
| Foto Copy (1 Ls) |
ADD |
15.000.000 |
1.250.000 |
0 |
0.00% |
1.546.000 |
10.00% |
|
|
| Konsumsi Rakor Pemerintahan (1 Ls) |
ADD |
18.000.000 |
1.500.000 |
0 |
0.00% |
3.898.600 |
22.00% |
|
|
| Bendara Merah Putih (1 Ls) |
PAD |
4.700.000 |
388.000 |
0 |
0.00% |
0 |
0.00% |
|
|
| Petugas Kebersihan GOR (1 Ls) |
ADD |
7.500.000 |
625.000 |
0 |
0.00% |
2.500.000 |
33.00% |
|
|
| PKPKK (1 Ls) |
ADD |
57.600.000 |
4.800.000 |
0 |
0.00% |
18.200.000 |
32.00% |
|
|
| SPPD Dalam Kabupaten (1 Ls) |
ADD |
12.000.000 |
1.000.000 |
0 |
0.00% |
1.150.000 |
10.00% |
|
|
| SPPD Luar Kabupaten Dalam Provinsi (1 Ls) |
ADD |
16.400.000 |
1.363.000 |
0 |
0.00% |
7.125.000 |
43.00% |
|
|
| SPPD Pelatihan (1 Ls) |
ADD |
7.500.000 |
625.000 |
0 |
0.00% |
0 |
0.00% |
|
|
| Jasa Listrik (1 Ls) |
ADD |
32.000.000 |
2.663.000 |
0 |
0.00% |
6.609.645 |
21.00% |
|
|
| Jasa Telepon (1 Ls) |
ADD |
600.000 |
50.000 |
0 |
0.00% |
104.221 |
17.00% |
|
|
| Pulsa/Kuota HP (1 Ls) |
ADD |
1.500.000 |
125.000 |
0 |
0.00% |
204.000 |
14.00% |
|
|
| Jasa Langganan Sampah (1 Ls) |
ADD |
3.000.000 |
250.000 |
0 |
0.00% |
500.000 |
17.00% |
|
|
| Karangan Bunga (1 Ls) |
ADD |
2.500.000 |
212.000 |
0 |
0.00% |
0 |
0.00% |
|
|
| Pemeliharaan Kendaraan Bermotor (1 Ls) |
PAD |
500.000 |
38.000 |
0 |
0.00% |
0 |
0.00% |
|
|
| Pemeliharaan Peralatan (1 Ls) |
PAD |
10.000.000 |
837.000 |
0 |
0.00% |
0 |
0.00% |
|
|
| Pemeliharaan Jaringan dan Instalasi (1 Ls) |
PAD |
10.000.000 |
837.000 |
0 |
0.00% |
0 |
0.00% |
|
|
| Pengembangan Sistem Informasi Desa |
Honorrarium Operator SID (1 Ls) |
DDS |
3.600.000 |
300.000 |
0 |
0.00% |
900.000 |
25.00% |
|
|
| Perawatan dan Jasa Langganan Server SID (1 Ls) |
DDS |
13.000.000 |
1.087.000 |
0 |
0.00% |
13.000.000 |
100.00% |
|
|
| PERBAIKAN ALAT DAN HARDWARE SID (1 Ls) |
DDS |
6.000.000 |
500.000 |
0 |
0.00% |
0 |
0.00% |
|
|
| Pembinaan Group Kesenian dan Kebudayaan Tingkat Desa |
ATK (1 Ls) |
DDS |
250.000 |
19.000 |
0 |
0.00% |
0 |
0.00% |
|
|
| Makan minum (1 Ls) |
DDS |
3.750.000 |
606.000 |
0 |
0.00% |
0 |
0.00% |
|
|
| Honor Pelatih (1 Ls) |
DDS |
4.800.000 |
775.000 |
0 |
0.00% |
0 |
0.00% |
|
|