| | | | | LAMPIRAN | PERATURAN DESA MENTAWAK |
| | Nomor | : Tahun 2015 | |
| | Tahun | : 2015 |
| | Tentang | : Anggaran Pendapatan dan |
| | Belanja Desa | |
| Kode Rek | Uraian | Tahun | Ket |
| 2015 |
| | 2 | 4 | 5 |
| | | | |
| 1 | | | | | PENDAPATAN | | | |
| 1 | 1 | | Pendapatan Asli Desa | | - | |
| 1 | 1 | 1 | | Hasil Usaha | | - | |
| 1 | 1 | 2 | | Swadaya, Partisiapsi dan Gotong royong | | - | |
| 1 | 1 | 3 | | | Lain-lain Pendapatan Asli Desa yang sah | | - | |
| 1 | 2 | | | | Pendapatan Transper | | | |
| 1 | 2 | 1 | | APBN | | 263.725.902 | |
| 1 | 2 | 2 | | Alokasi Dana Desa | | 48.000.000 | |
| 1 | 2 | 3 | | Bagi Hasil Pajak dan Retribusi Kabupaten | | 43.379.025 | |
| | | | | | JUMLAH PENDAPATAN TRANSPER | | 355.104.927,00 | |
| | | | | | JUMLAH PENDAPATAN | | 355.104.927,00 | |
| | | | | | | | | |
| 2 | | | | | BELANJA DESA | | | |
| 2 | 1 | | | | BELANJA | | 355.104.927,00 | |
| | | Bidang Penyelenggaraan Pemerintah Desa | | 138.061.927,00 | |
| | | Belanja Pegawai / Penghasilan Tetap | | 99.600.000,00 | |
| 2 | 1 | 1 | 1 | | Penghasilan Tetap Aparat Pemerintah Desa | | 54.000.000,00 | |
| 2 | 1 | 1 | | | Pengasilan tetap Kades | | 14.400.000,00 | |
| 2 | 1 | 1 | | | Penghasilan tetap Sekdes Non PNS | | - | |
| 2 | 1 | 1 | | | Pengahasilan tetap 3 Kadus | | 18.000.000,00 | |
| 2 | 1 | 1 | | | Pengasilan tetap 3 Kaur | | 21.600.000,00 | |
| | | | | | | |
| 2 | 1 | 1 | 2 | | Tunjangan BPD | | 27.600.000,00 | |
| 2 | 1 | 1 | | | Ketua | | 6.000.000,00 | |
| 2 | 1 | 1 | | | Wakil Ketua | | 4.200.000,00 | |
| 2 | 1 | 1 | | | Sekretaris | | 3.000.000,00 | |
| 2 | 1 | 1 | | | Anggota | | 14.400.000,00 | |
| | | | | | | | |
| 2 | 1 | 1 | 4 | | Tunjangan Jabatan Perangkat desa | | 18.000.000,00 | |
| | | | | Kepala Desa | | 2.400.000,00 | |
| | | | | Sekretaris Desa (Sekdes PNS) | | 1.800.000,00 | |
| | | | | Kaur Pemerintahan | | 1.800.000,00 | |
| | | | | Kaur Umum | | 1.800.000,00 | |
| | | | | Kaur Pembangunan | | 1.800.000,00 | |
| | | | Bendahara | | 2.400.000,00 | |
| | | | Staf/pembantu | | 6.000.000,00 | |
| | | | | | | |
| | | | Kegiatan Penyediaan Jasa Adminstrasi Perkantoran | 5.005.477,00 | |
| 2 | 1 | 2 | | Belanja Barang dan Jasa | | 5.005.477,00 | |
| 2 | 1 | 2 | 2 | | Belanja Barang | | 5.005.477,00 | |
| 2 | 1 | 2 | 2 | 1 | Belanja Alat Tulis Kantor | | 1.705.000,00 | |
| 2 | 1 | 2 | 2 | 2 | Belanja Cetak dan Penggandaan | | 3.300.477,00 | |
| | | | | | |
| | | | Kegiatan Penyediaan Jasa Langganan Kantor | 1.135.000,00 | |
| 2 | 1 | 2 | | Belanja Barang dan Jasa | | 1.135.000,00 | |
| 2 | 1 | 2 | 1 | | Belanja Jasa | | 600.000,00 | |
| 2 | 1 | 2 | 1 | 1 | Belanja Langganan daya dan jasa | | 600.000,00 | |
| 2 | 1 | 2 | 2 | | Belanja Barang | | 535.000,00 | |
| 2 | 1 | 2 | 2 | 2 | Belanja instalasi listriK / penerangan bangunan kantor | 535.000,00 | |
| | | | | | |
| | | Kegiatan Sarana Rapat-rapat Kantor | | 4.000.000,00 | |
| 2 | 1 | 2 | | Belanja Barang dan Jasa | | 4.000.000,00 | |
| 2 | 1 | 2 | 2 | | Belanja Barang | | 2.200.000,00 | |
| 2 | 1 | 2 | 3 | 1 | Perjalanan Dinas | | 1.800.000,00 | |
| | | | | | |
| | | Kegiatan Penyediaan Jasa Administrasi Perkantoran BPD | 2.886.450,00 | |
| 2 | 1 | 2 | | Belanja Barang dan Jasa | | 2.886.450,00 | |
| 2 | 1 | 2 | 1 | | Belanja Alat Tulis Kantor | | 225.450,00 | |
| 2 | 1 | 2 | 2 | 3 | Belanja Makan dan Minum | | 2.661.000,00 | |
| | | | | | Kegiatan Pengadaan Pakaian Dinas Beserta Perlengkapannya | 8.400.000,00 | |
| 2 | 1 | 2 | | Belanja Barang dan Jasa | | 8.400.000,00 | |
| 2 | 1 | 2 | 2 | | Belanja Barang | | 8.400.000,00 | |
| 2 | 1 | 2 | 2 | 4 | Belanja Pakaian Dinas | | 8.400.000,00 | |
| | | | | | |
| | | Kegiatan Bimbingan Teknis Peraturan Perundang-undangan | 8.500.000,00 | |
| 2 | 1 | 1 | | Belanja Pegawai | | 8.500.000,00 | |
| 2 | 1 | 1 | 1 | | Belanja Pegawai/honorarium | | 8.500.000,00 | |
| 2 | 1 | 1 | 1 | 4 | Belanja kursus, Pelatihan, dan Bimbingan Teknis Aparat Pemerintah Desa | | 8.500.000,00 | |
| | | | | | |
| | | | Kegiatan Penyusunan APBDesa | | 2.277.000,00 | |
| 2 | 1 | 1 | | Belanja Pegawai | | 950.000,00 | |
| 2 | 1 | 1 | 1 | | Honorarium Tim/Panitia/Pelaksana kegiatan | | 950.000,00 | |
| 2 | 1 | 2 | | Belanja Barang dan Jasa | | 1.327.000,00 | |
| 2 | 1 | 2 | 2 | | Belanja Barang | | 1.327.000,00 | |
| | | | | | | |
| | | | Kegiatan Penyusunan Laporan Keterangan Pertanggung Jawaban (LKPJ), Laporan Pertanggung Jawaban Penyelenggaraan Pemerintah Desa (LPPD) dan Informasi Laporan Penyelenggaraan Pemerintahan Desa (ILPPD) | 3.317.000,00 | |
| 2 | 1 | 1 | | Belanja Pegawai | | 1.050.000,00 | |
| 2 | 1 | 1 | 1 | | Honorarium Tim/Panitia/Pelaksana kegiatan | | 1.050.000,00 | |
| 2 | 1 | 2 | | Belanja Barang dan Jasa | | 2.267.000,00 | |
| 2 | 1 | 2 | 2 | | Belanja Barang | | 2.267.000,00 | |
| | | | | | | |
| | | | Kegiatan Monitoring dan Evaluasi Penerimaan PBB dan BPHTB | 2.941.000,00 | |
| 2 | 1 | 1 | | Belanja Pegawai | | 1.350.000,00 | |
| 2 | 1 | 1 | 1 | | Honorarium Tim/Panitia/Pelaksana Kegiatan | | 300.000,00 | |
| 2 | 1 | 2 | | | Belanja Barang dan Jasa | | 1.591.000,00 | |
| 2 | 1 | 2 | 2 | | Belanja Barang | | 1.591.000,00 | |
| | | | | | | | |
| | | | Bidang Pelaksanaan Pembangunan | | 179.684.000,00 | |
| | | | kegiatan Penghijauan dan Konservasi Tanah | | 15.650.000,00 | |
| 2 | 1 | 1 | | Belanja Pegawai | | 2.650.000,00 | |
| 2 | 1 | 1 | 1 | | Belanja Pegawai/Honorarium | | 2.650.000,00 | |
| 2 | 1 | 1 | 1 | 1 | Honorarium Tim/Panitia/Pelaksana kegiatan | | 2.650.000,00 | |
| 2 | 1 | 3 | | Belanja Modal | | 13.000.000,00 | |
| 2 | 1 | 3 | 4 | | Belanja Modal Alat-alat Pertanian / Peternakan / Perikanan | 6.300.000,00 | |
| 2 | 1 | 3 | 4 | 1 | Belanja Modal Ala-alat Pertanian | | 6.300.000,00 | |
| 2 | 1 | 3 | 13 | | Belanja Modal Pengadaan Hewan/Tumbuhan | 6.700.000,00 | |
| 2 | 1 | 3 | 13 | 2 | Belanja Modal Pengadaan Tumbuhan | | 6.700.000,00 | |
| | | | | | | |
| | | | Bidang Pelaksanaan Pembangunan | | | |
| | | | kegiatan Penataan Aset desa | | 8.750.000,00 | |
| 2 | 1 | 1 | | Belanja Pegawai | | 2.750.000,00 | |
| 2 | 1 | 1 | 1 | | Belanja Pegawai/Honorarium | | 2.750.000,00 | |
| 2 | 1 | 2 | | | Honorarium Tim/Panitia/Pelaksana kegiatan | | 2.750.000,00 | |
| 2 | 1 | 2 | 2 | | Belanja Modal | | 6.000.000,00 | |
| | | | Belanja Modal Penataan aset desa | | 6.000.000,00 | |
| | | | Belanja Modal Penataan aset desa | | 6.000.000,00 | |
| | | | | | | |
| | | | Kegiatan Pengembangan Jalan Usaha Tani Pedesaan | 49.719.000,00 | |
| 2 | 1 | 1 | | Belanja Pegawai | | 2.750.000,00 | |
| 2 | 1 | 1 | 1 | | Belanja Pegawai/Honorarium | | 2.750.000,00 | |
| 2 | 1 | 1 | 1 | 1 | Honorarium Tim/Panitia/Pelaksana kegiatan | | 2.750.000,00 | |
| 2 | 1 | 3 | | Belanja Modal | | 46.969.000,00 | |
| 2 | 1 | 3 | 7 | | Belanja Modal Pengadaan Konstruksi Jalan dan Jembatan | 46.969.000,00 | |
| 2 | 1 | 3 | 7 | 1 | Belanja Modal Konstruksi Jalan | | 46.969.000,00 | |
| | | | | | | |
| | | | Kegiatan Pembangunan Jalan/Draenase pedesaan | 28.500.000,00 | |
| 2 | 1 | 1 | | Belanja Pegawai | | 3.500.000,00 | |
| 2 | 1 | 1 | 1 | | Belanja Pegawai/Honorarium | | 3.500.000,00 | |
| 2 | 1 | 1 | 1 | 1 | Honorarium Tim/Panitia/Pelaksana kegiatan | | 3.500.000,00 | |
| 2 | 1 | 3 | | Belanja Modal | | 25.000.000,00 | |
| 2 | 1 | 3 | 10 | | Belanja Modal Konstruksi Bangunan | | 25.000.000,00 | |
| 2 | 1 | 3 | 10 | 1 | Belanja Modal Konstruksi pembangunan jalan desa | 25.000.000,00 | |
| | | | | | | | |
| | | | Kegiatan Pengadaan Perlengkapan/Peralatan Gedung Kantor | 17.800.000,00 | |
| 2 | 1 | 1 | | Belanja Pegawai | | 1.550.000,00 | |
| 2 | 1 | 1 | 1 | | Belanja Pegawai/Honorarium | | 1.550.000,00 | |
| 2 | 1 | 1 | 1 | 1 | Honorarium Tim/Panitia/Pelaksana kegiatan | | 1.550.000,00 | |
| 2 | 1 | 3 | | Belanja Modal | | 16.250.000,00 | |
| 2 | 1 | 3 | 5 | | Belanja Modal Peratalan/Perlengkapan Kantor/Rumah Tangga | 7.250.000,00 | |
| 2 | 1 | 3 | 5 | 1 | Belanja Modal Peratalan/Perlengkapan Kantor | 7.250.000,00 | |
| 2 | 1 | 3 | 6 | | Belanja Modal Pengadaan Alat-alat Studio/Komunikasi | 9.000.000,00 | |
| 2 | 1 | 3 | 6 | 2 | Belanja Modal Pengadaan Alat-alat Komunikasi | 9.000.000,00 | |
| | | | | | | | | |
| | | | | Kegiatan Rehabilitasi/Pemeliharaan Gedung Kantor | 54.430.000,00 | |
| 2 | 1 | 1 | | Belanja Pegawai | | 4.430.000,00 | |
| 2 | 1 | 1 | 1 | | Belanja Pegawai/Honorarium | | 4.430.000,00 | |
| 2 | 1 | 1 | 1 | 1 | Honorarium Tim/Panitia/Pelaksana kegiatan | | 4.430.000,00 | |
| 2 | 1 | 3 | | Belanja Modal | | 50.000.000,00 | |
| 2 | 1 | 3 | 10 | | Belanja Modal Konstruksi Bangunan | | 50.000.000,00 | |
| 2 | 1 | 3 | 10 | 1 | Belanja Modal Pengadaan Konstruksi Gedung | 50.000.000,00 | |
| | | | | | | | |
| | | | Kegiatan Rahabilitasi/Pemeliharaan Kendaraan Dinas/Operasional | 2.100.000,00 | |
| 2 | 1 | 2 | | Belanja Barang dan Jasa | | 2.100.000,00 | |
| 2 | 1 | 2 | 4 | | Belanja Pemeliharaan/Perawatan | | 2.100.000,00 | |
| 2 | 1 | 2 | 4 | 1 | Belanja Perawatan Kendaraan Dinas | | 2.100.000,00 | |
| | | | | | | | |
| | | | | Kegiatan Penyusunan Profil Desa | | 2.735.000,00 | |
| 2 | 1 | 1 | | Belanja Pegawai | | 1.050.000,00 | |
| 2 | 1 | 1 | 1 | | Belanja Pegawai/Honorarium | | 1.050.000,00 | |
| 2 | 1 | 1 | 1 | 1 | Honorarium Tim/Panitia/Pelaksana kegiatan | | 1.050.000,00 | |
| 2 | 1 | 2 | | | Belanja Barang dan Jasa | | 1.685.000,00 | |
| 2 | 1 | 2 | 2 | | Belanja Barang | | 1.685.000,00 | |
| | | | | | | |
| | | | | Bidang Pemberdayaan Masyarakat | | 6.259.000,00 | |
| | | | Kegiatan Penyusunan RPJM Desa | 3.403.000,00 | |
| 2 | 1 | 2 | | Belanja Pegawai | | 1.850.000,00 | |
| 2 | 1 | 2 | 2 | | Honorarium Tim/Panitia/Pelaksana kegiatan | | 1.850.000,00 | |
| 2 | 1 | 2 | 2 | 1 | Honorarium Tim/Panitia/Pelaksana kegiatan | | 1.850.000,00 | |
| 2 | 1 | 2 | | | Belanja Barang dan Jasa | | 1.553.000,00 | |
| 2 | 1 | 2 | 2 | | Belanja Barang | | 1.553.000,00 | |
| | | | | | | |
| | | | Kegiatan Penyusunan RKP Desa | | 2.856.000,00 | |
| 2 | 1 | 2 | | Belanja Pegawai | | 1.850.000,00 | |
| 2 | 1 | 2 | 2 | | Belanja Pegawai/Honorarium | | 1.850.000,00 | |
| 2 | 1 | 2 | 2 | 1 | Honorarium Tim/Panitia/Pelaksana kegiatan | | 1.850.000,00 | |
| 2 | 1 | 2 | | Belanja Barang dan Jasa | | 1.006.000,00 | |
| 2 | 1 | 2 | 2 | | Belanja Barang | | 1.006.000,00 | |
| | | | | | |
| 2 | 2 | 5 | | Belanja Bantuan Keuangan | | 31.100.000,00 | |
| 2 | 2 | 5 | 1 | | Belanja Bantuan Keuangan Kepada Lembaga Kemasyaratan Desa | 25.100.000,00 | |
| 2 | 2 | 5 | 1 | 1 | TP PKK | | 2.000.000,00 | |
| 2 | 2 | 5 | 1 | 2 | LAD | | 500.000,00 | |
| 2 | 2 | 5 | 1 | 3 | RT | | 18.000.000,00 | |
| 2 | 2 | 5 | 1 | 4 | KADUS | | 3.600.000,00 | |
| 2 | 2 | 5 | 1 | 5 | POSYANDU | | 500.000,00 | |
| 2 | 2 | 5 | 1 | 6 | Karang Taruna Indonesia (KTI) | | 500.000,00 | |
| | | | | | | |
| 2 | 2 | 5 | 4 | | Belanja bantuan Keuangan Kegiatan Keagamaan | 5.000.000,00 | |
| 2 | 2 | 5 | 4 | 1 | MTQ Tingkat Kecamatan | | 2.000.000,00 | |
| 2 | 2 | 5 | 4 | 2 | Pendidikan diniyah Paud dan Diniyah Desa Mentawak | 3.000.000,00 | |
| 2 | 2 | 5 | 5 | | Belanja bantuan Keuangan Kegiatan Hari-hari Besar | 1.000.000,00 | |
| 2 | 2 | 5 | 5 | 1 | Kegiatan Peringatan HUT RI di Desa & Kecamatan | 1.000.000,00 | |
| | | | | | JUMLAH BELANJA | | 355.104.927,00 | |
| 3 | | PEMBIAYAAN | | - | |
| 3 | 1 | | Penerimaan Pembiayaan | | - | |
| 3 | 1 | 1 | | SILPA | | - | |
| 3 | 1 | 2 | | Pencairan Dana Cadangan | | - | |
| 3 | 1 | 3 | | Hasil Kekayaan Desa yang dipisahkan | | - | |
| | | | | | JUMLAH | | - | |
| 3 | 2 | | Pengeluaran Pembiayaan | | | |
| 3 | 2 | 1 | | Pembentukan Dana Cadangan | | - | |
| 3 | 2 | 2 | | Penyertaan Modal | | - | |
| | | | | | JUMLAH | | - | |
| | | | | | JUMLAH PEMBIAYAAN | | - | |
| |
| | | Mentawak, Mei 2015 | | |
| | | Kepala Desa Mentawak | | |
| | | | | |
| | | | | |
| | | | | |
| | | |
| | | |
| | | JOKO SANTOSO | | |
| | | NIP. 197704042010011002 | | |