1,00
|
KEGIATAN OPERASIONAL
|
|
|
|
|
|
2,00
|
7,00
|
PENDAPATAN
|
3.574.135.591.967,64
|
3.573.351.795.577,56
|
783.796.390,08
|
2,00
|
3,00
|
71,00
|
PENDAPATAN ASLI DAERAH (PAD)-LO
|
1.077.366.156.956,64
|
811.273.148.852,56
|
266.093.008.104,08
|
3.280,00
|
4,00
|
7.101,00
|
Pajak Daerah-LO
|
917.453.302.877,00
|
672.571.974.680,00
|
244.881.328.197,00
|
3.641,00
|
5,00
|
7.102,00
|
Retribusi Daerah-LO
|
8.059.402.775,62
|
9.880.847.729,50
|
(1.821.444.953,88)
|
-1.843,00
|
6,00
|
7.103,00
|
Hasil Pengelolaan Kekayaan Daerah yang Dipisahkan-LO
|
1.283.087.259,00
|
1.654.377.813,00
|
(371.290.554,00)
|
-2.244,00
|
7,00
|
7.104,00
|
Lain-lain PAD yang Sah-LO
|
150.570.364.045,02
|
127.165.948.630,06
|
23.404.415.414,96
|
1.840,00
|
8,00
|
|
JUMLAH PENDAPATAN ASLI DAERAH (PAD)-LO
|
1.077.366.156.956,64
|
811.273.148.852,56
|
266.093.008.104,08
|
3.280,00
|
9,00
|
|
|
|
|
|
|
10,00
|
72,00
|
PENDAPATAN TRANSFER-LO
|
2.490.820.542.916,00
|
2.761.868.271.893,00
|
(271.047.728.977,00)
|
-981,00
|
11,00
|
|
PENDAPATAN TRANSFER PEMERINTAH PUSAT - DANA PERIMBANGAN
|
|
|
|
|
12,00
|
7.201,00
|
Pendapatan Transfer Pemerintah Pusat-LO
|
2.490.820.542.916,00
|
2.761.868.271.893,00
|
(271.047.728.977,00)
|
-981,00
|
13,00
|
720.101,00
|
Dana Perimbangan-LO
|
2.490.820.542.916,00
|
2.749.034.896.893,00
|
(258.214.353.977,00)
|
-939,00
|
14,00
|
72.010.101,00
|
Dana Transfer Umum-Dana Bagi Hasil (DBH)-LO
|
669.595.583.454,00
|
921.907.941.265,00
|
(252.312.357.811,00)
|
-2.737,00
|
15,00
|
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
|
151,00
|
16,00
|
72.010.103,00
|
Dana Transfer Khusus-Dana Alokasi Khusus (DAK) Fisik-LO
|
302.012.571.682,00
|
341.539.481.357,00
|
(39.526.909.675,00)
|
-1.157,00
|
17,00
|
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
|
659,00
|
18,00
|
|
JUMLAH PENDAPATAN TRANSFER PEMERINTAH PUSAT - DANA PERIMBANGAN
|
2.490.820.542.916,00
|
2.749.034.896.893,00
|
(258.214.353.977,00)
|
-939,00
|
19,00
|
|
|
|
|
|
|
20,00
|
|
PENDAPATAN TRANSFER PEMERINTAH PUSAT - LAINNYA
|
|
|
|
|
21,00
|
720.102,00
|
Dana Insentif Daerah (DID)-LO
|
0,00
|
12.833.375.000,00
|
(12.833.375.000,00)
|
-10.000,00
|
22,00
|
|
JUMLAH PENDAPATAN TRANSFER PEMERINTAH PUSAT - LAINNYA
|
0,00
|
12.833.375.000,00
|
(12.833.375.000,00)
|
-10.000,00
|
23,00
|
|
TOTAL PENDAPATAN TRANSFER-LO
|
2.490.820.542.916,00
|
2.761.868.271.893,00
|
(271.047.728.977,00)
|
-981,00
|
24,00
|
|
|
|
|
|
|
25,00
|
73,00
|
LAIN-LAIN PENDAPATAN DAERAH YANG SAH-LO
|
5.948.892.095,00
|
210.374.832,00
|
5.738.517.263,00
|
272.776,00
|
26,00
|
7.301,00
|
Pendapatan Hibah-LO
|
5.841.799.095,00
|
210.374.832,00
|
5.631.424.263,00
|
267.685,00
|
27,00
|
|
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
|
28,00
|
|
JUMLAH PENDAPATAN
|
3.574.135.591.967,64
|
3.573.351.795.577,56
|
783.796.390,08
|
2,00
|
29,00
|
|
|
|
|
|
|
30,00
|
8,00
|
BEBAN
|
3.201.651.762.678,80
|
3.030.387.912.844,58
|
171.263.849.834,22
|
565,00
|
31,00
|
81,00
|
BEBAN OPERASI
|
2.632.370.679.160,16
|
2.323.249.360.064,27
|
309.121.319.095,89
|
1.331,00
|
32,00
|
8.101,00
|
Beban Pegawai
|
1.027.462.992.824,88
|
862.875.181.649,07
|
164.587.811.175,81
|
1.907,00
|
33,00
|
8.102,00
|
Beban Barang dan Jasa
|
1.221.410.077.533,15
|
1.359.735.329.906,91
|
(138.325.252.373,76)
|
-1.017,00
|
34,00
|
8.103,00
|
Beban Bunga
|
9.087.624.658,00
|
13.744.181.932,00
|
(4.656.557.274,00)
|
-3.388,00
|
35,00
|
8.105,00
|
Beban Hibah
|
373.902.003.557,51
|
84.529.778.749,00
|
289.372.224.808,51
|
34.233,00
|
36,00
|
8.106,00
|
Beban Bantuan Sosial
|
0,00
|
1.589.620.954,00
|
(1.589.620.954,00)
|
-10.000,00
|
37,00
|
8.107,00
|
Beban Penyisihan Piutang
|
507.980.586,62
|
775.266.873,29
|
(267.286.286,67)
|
-3.448,00
|
38,00
|
|
JUMLAH BEBAN OPERASI
|
2.632.370.679.160,16
|
2.323.249.360.064,27
|
309.121.319.095,89
|
1.331,00
|
39,00
|
|
|
|
|
|
|
40,00
|
8.108,00
|
Beban Penyusutan dan Amortisasi
|
0,00
|
328.771.336.870,31
|
(328.771.336.870,31)
|
-10.000,00
|
41,00
|
810.801,00
|
Beban Penyusutan Peralatan dan Mesin
|
0,00
|
101.086.771.912,98
|
(101.086.771.912,98)
|
-10.000,00
|
42,00
|
810.802,00
|
Beban Penyusutan Gedung dan Bangunan
|
0,00
|
43.319.904.054,00
|
(43.319.904.054,00)
|
-10.000,00
|
43,00
|
810.803,00
|
Beban Penyusutan Jalan, Jaringan dan Irigasi
|
0,00
|
184.265.945.278,33
|
(184.265.945.278,33)
|
-10.000,00
|
44,00
|
810.804,00
|
Beban Penyusutan Aset Tetap Lainnya
|
0,00
|
98.715.625,00
|
(98.715.625,00)
|
-10.000,00
|
45,00
|
|
JUMLAH Beban Penyusutan dan Amortisasi
|
0,00
|
328.771.336.870,31
|
(328.771.336.870,31)
|
-10.000,00
|
46,00
|
|
|
|
|
|
|
47,00
|
83,00
|
BEBAN TRANSFER
|
566.444.700.783,00
|
378.367.215.910,00
|
188.077.484.873,00
|
4.971,00
|
48,00
|
8.301,00
|
Beban Bagi Hasil
|
566.444.700.783,00
|
378.367.215.910,00
|
188.077.484.873,00
|
4.971,00
|
49,00
|
|
JUMLAH BEBAN TRANSFER
|
566.444.700.783,00
|
378.367.215.910,00
|
188.077.484.873,00
|
4.971,00
|
50,00
|
|
|
|
|
|
|
51,00
|
82,00
|
BEBAN TIDAK TERDUGA
|
2.836.382.735,64
|
0,00
|
2.836.382.735,64
|
10.000,00
|
52,00
|
82.010.101,00
|
Beban Tidak Terduga
|
2.836.382.735,64
|
0,00
|
2.836.382.735,64
|
10.000,00
|
53,00
|
|
JUMLAH BEBAN TIDAK TERDUGA
|
2.836.382.735,64
|
0,00
|
2.836.382.735,64
|
10.000,00
|
54,00
|
|
JUMLAH BEBAN
|
3.201.651.762.678,80
|
3.030.387.912.844,58
|
171.263.849.834,22
|
565,00
|
55,00
|
|
|
|
|
|
|
56,00
|
|
SURPLUS/DEFISIT DARI OPERASI
|
372.483.829.288,84
|
542.963.882.732,98
|
(170.480.053.444,14)
|
-3.140,00
|
57,00
|
|
|
|
|
|
|
58,00
|
SURPLUS/DEFISIT DARI KEGIATAN NON OPERASIONAL
|
|
|
|
|
|
59,00
|
74,00
|
SURPLUS NON OPERASIONAL-LO
|
105.120.000,00
|
2.451.500.771,00
|
(2.346.380.771,00)
|
-9.571,00
|
60,00
|
7.401,00
|
Surplus Penjualan/Pertukaran/Pelepasan Aset Non Lancar-LO
|
105.120.000,00
|
2.451.500.771,00
|
(2.346.380.771,00)
|
-9.571,00
|
61,00
|
|
JUMLAH SURPLUS NON OPERASIONAL-LO
|
105.120.000,00
|
2.451.500.771,00
|
(2.346.380.771,00)
|
-9.571,00
|
62,00
|
|
JUMLAH SURPLUS/DEFISIT DARI KEGIATAN NON OPERASIONAL
|
105.120.000,00
|
2.451.500.771,00
|
(2.346.380.771,00)
|
-9.571,00
|
63,00
|
|
|
|
|
|
|
64,00
|
|
SURPLUS/DEFISIT SEBELUM POS LUAR BIASA
|
372.588.949.288,84
|
545.415.383.503,98
|
(172.826.434.215,14)
|
-3.169,00
|
65,00
|
|
|
|
|
|
|
66,00
|
POS LUAR BIASA
|
|
|
|
|
|
67,00
|
85,00
|
BEBAN LUAR BIASA
|
0,00
|
0,00
|
0,00
|
0,00
|
68,00
|
|
JUMLAH BEBAN LUAR BIASA
|
0,00
|
0,00
|
0,00
|
0,00
|
69,00
|
|
|
|
|
|
|
70,00
|
|
SURPLUS/DEFISIT-LO
|
372.588.949.288,84
|
545.415.383.503,98
|
(172.826.434.215,14)
|
-3.169,00
|