Tahun: 2023
| Nomor | Kode Rekening | Uraian | Tahun 2024 | Tahun 2023 | Kenaikan / Penurunan | Perubahan (%) |
|---|---|---|---|---|---|---|
| 1 | KEGIATAN OPERASIONAL | |||||
| 2 | 7 | PENDAPATAN | 3.574.135.591.967,64 | 3.573.351.795.577,56 | 783.796.390,08 | 2 |
| 3 | 71 | PENDAPATAN ASLI DAERAH (PAD)-LO | 1.077.366.156.956,64 | 811.273.148.852,56 | 266.093.008.104,08 | 3280 |
| 4 | 7101 | Pajak Daerah-LO | 917.453.302.877,00 | 672.571.974.680,00 | 244.881.328.197,00 | 3641 |
| 5 | 7102 | Retribusi Daerah-LO | 8.059.402.775,62 | 9.880.847.729,50 | -1821444953.88 | -1843 |
| 6 | 7103 | Hasil Pengelolaan Kekayaan Daerah yang Dipisahkan-LO | 1.283.087.259,00 | 1.654.377.813,00 | -371290554 | -2244 |
| 7 | 7104 | Lain-lain PAD yang Sah-LO | 150.570.364.045,02 | 127.165.948.630,06 | 23.404.415.414,96 | 1840 |
| 8 | JUMLAH PENDAPATAN ASLI DAERAH (PAD)-LO | 1.077.366.156.956,64 | 811.273.148.852,56 | 266.093.008.104,08 | 3280 | |
| 9 | ||||||
| 10 | 72 | PENDAPATAN TRANSFER-LO | 2.490.820.542.916,00 | 2.761.868.271.893,00 | -271047728977 | -981 |
| 11 | PENDAPATAN TRANSFER PEMERINTAH PUSAT - DANA PERIMBANGAN | |||||
| 12 | 7201 | Pendapatan Transfer Pemerintah Pusat-LO | 2.490.820.542.916,00 | 2.761.868.271.893,00 | -271047728977 | -981 |
| 13 | 720.101,00 | Dana Perimbangan-LO | 2.490.820.542.916,00 | 2.749.034.896.893,00 | -258214353977 | -939 |
| 14 | 72.010.101,00 | Dana Transfer Umum-Dana Bagi Hasil (DBH)-LO | 669.595.583.454,00 | 921.907.941.265,00 | -252312357811 | -2737 |
| 15 | 72.010.102,00 | Dana Transfer Umum-Dana Alokasi Umum (DAU)-LO | 1.285.451.695.592,00 | 1.266.273.434.900,00 | 19.178.260.692,00 | 151 |
| 16 | 72.010.103,00 | Dana Transfer Khusus-Dana Alokasi Khusus (DAK) Fisik-LO | 302.012.571.682,00 | 341.539.481.357,00 | -39526909675 | -1157 |
| 17 | 72.010.104,00 | Dana Transfer Khusus-Dana Alokasi Khusus (DAK) Non Fisik-LO | 233.760.692.188,00 | 219.314.039.371,00 | 14.446.652.817,00 | 659 |
| 18 | JUMLAH PENDAPATAN TRANSFER PEMERINTAH PUSAT - DANA PERIMBANGAN | 2.490.820.542.916,00 | 2.749.034.896.893,00 | -258214353977 | -939 | |
| 19 | ||||||
| 20 | PENDAPATAN TRANSFER PEMERINTAH PUSAT - LAINNYA | |||||
| 21 | 720.102,00 | Dana Insentif Daerah (DID)-LO | 0 | 12.833.375.000,00 | -12833375000 | -10000 |
| 22 | JUMLAH PENDAPATAN TRANSFER PEMERINTAH PUSAT - LAINNYA | 0 | 12.833.375.000,00 | -12833375000 | -10000 | |
| 23 | TOTAL PENDAPATAN TRANSFER-LO | 2.490.820.542.916,00 | 2.761.868.271.893,00 | -271047728977 | -981 | |
| 24 | ||||||
| 25 | 73 | LAIN-LAIN PENDAPATAN DAERAH YANG SAH-LO | 5.948.892.095,00 | 210.374.832,00 | 5.738.517.263,00 | 272.776,00 |
| 26 | 7301 | Pendapatan Hibah-LO | 5.841.799.095,00 | 210.374.832,00 | 5.631.424.263,00 | 267.685,00 |
| 27 | JUMLAH LAIN-LAIN PENDAPATAN DAERAH YANG SAH-LO | 5.948.892.095,00 | 210.374.832,00 | 5.738.517.263,00 | 272.776,00 | |
| 28 | JUMLAH PENDAPATAN | 3.574.135.591.967,64 | 3.573.351.795.577,56 | 783.796.390,08 | 2 | |
| 29 | ||||||
| 30 | 8 | BEBAN | 3.201.651.762.678,80 | 3.030.387.912.844,58 | 171.263.849.834,22 | 565 |
| 31 | 81 | BEBAN OPERASI | 2.632.370.679.160,16 | 2.323.249.360.064,27 | 309.121.319.095,89 | 1331 |
| 32 | 8101 | Beban Pegawai | 1.027.462.992.824,88 | 862.875.181.649,07 | 164.587.811.175,81 | 1907 |
| 33 | 8102 | Beban Barang dan Jasa | 1.221.410.077.533,15 | 1.359.735.329.906,91 | -138325252373.76 | -1017 |
| 34 | 8103 | Beban Bunga | 9.087.624.658,00 | 13.744.181.932,00 | -4656557274 | -3388 |
| 35 | 8105 | Beban Hibah | 373.902.003.557,51 | 84.529.778.749,00 | 289.372.224.808,51 | 34233 |
| 36 | 8106 | Beban Bantuan Sosial | 0 | 1.589.620.954,00 | -1589620954 | -10000 |
| 37 | 8107 | Beban Penyisihan Piutang | 507.980.586,62 | 775.266.873,29 | -267286286.67 | -3448 |
| 38 | JUMLAH BEBAN OPERASI | 2.632.370.679.160,16 | 2.323.249.360.064,27 | 309.121.319.095,89 | 1331 | |
| 39 | ||||||
| 40 | 8108 | Beban Penyusutan dan Amortisasi | 0 | 328.771.336.870,31 | -328771336870.31 | -10000 |
| 41 | 810.801,00 | Beban Penyusutan Peralatan dan Mesin | 0 | 101.086.771.912,98 | -101086771912.98 | -10000 |
| 42 | 810.802,00 | Beban Penyusutan Gedung dan Bangunan | 0 | 43.319.904.054,00 | -43319904054 | -10000 |
| 43 | 810.803,00 | Beban Penyusutan Jalan, Jaringan dan Irigasi | 0 | 184.265.945.278,33 | -184265945278.33 | -10000 |
| 44 | 810.804,00 | Beban Penyusutan Aset Tetap Lainnya | 0 | 98.715.625,00 | -98715625 | -10000 |
| 45 | JUMLAH Beban Penyusutan dan Amortisasi | 0 | 328.771.336.870,31 | -328771336870.31 | -10000 | |
| 46 | ||||||
| 47 | 83 | BEBAN TRANSFER | 566.444.700.783,00 | 378.367.215.910,00 | 188.077.484.873,00 | 4971 |
| 48 | 8301 | Beban Bagi Hasil | 566.444.700.783,00 | 378.367.215.910,00 | 188.077.484.873,00 | 4971 |
| 49 | JUMLAH BEBAN TRANSFER | 566.444.700.783,00 | 378.367.215.910,00 | 188.077.484.873,00 | 4971 | |
| 50 | ||||||
| 51 | 82 | BEBAN TIDAK TERDUGA | 2.836.382.735,64 | 0 | 2.836.382.735,64 | 10000 |
| 52 | 82.010.101,00 | Beban Tidak Terduga | 2.836.382.735,64 | 0 | 2.836.382.735,64 | 10000 |
| 53 | JUMLAH BEBAN TIDAK TERDUGA | 2.836.382.735,64 | 0 | 2.836.382.735,64 | 10000 | |
| 54 | JUMLAH BEBAN | 3.201.651.762.678,80 | 3.030.387.912.844,58 | 171.263.849.834,22 | 565 | |
| 55 | ||||||
| 56 | SURPLUS/DEFISIT DARI OPERASI | 372.483.829.288,84 | 542.963.882.732,98 | -170480053444.14 | -3140 | |
| 57 | ||||||
| 58 | SURPLUS/DEFISIT DARI KEGIATAN NON OPERASIONAL | |||||
| 59 | 74 | SURPLUS NON OPERASIONAL-LO | 105.120.000,00 | 2.451.500.771,00 | -2346380771 | -9571 |
| 60 | 7401 | Surplus Penjualan/Pertukaran/Pelepasan Aset Non Lancar-LO | 105.120.000,00 | 2.451.500.771,00 | -2346380771 | -9571 |
| 61 | JUMLAH SURPLUS NON OPERASIONAL-LO | 105.120.000,00 | 2.451.500.771,00 | -2346380771 | -9571 | |
| 62 | JUMLAH SURPLUS/DEFISIT DARI KEGIATAN NON OPERASIONAL | 105.120.000,00 | 2.451.500.771,00 | -2346380771 | -9571 | |
| 63 | ||||||
| 64 | SURPLUS/DEFISIT SEBELUM POS LUAR BIASA | 372.588.949.288,84 | 545.415.383.503,98 | -172826434215.14 | -3169 | |
| 65 | ||||||
| 66 | POS LUAR BIASA | |||||
| 67 | 85 | BEBAN LUAR BIASA | 0 | 0 | 0 | 0 |
| 68 | JUMLAH BEBAN LUAR BIASA | 0 | 0 | 0 | 0 | |
| 69 | ||||||
| 70 | SURPLUS/DEFISIT-LO | 372.588.949.288,84 | 545.415.383.503,98 | -172826434215.14 | -3169 |