| 2024 |
PENDAPATAN |
3.276.879.595.646 |
3.086.200.017.578 |
94,1811 |
3.068.566.443.639,92 |
0,5747 |
| 2024 |
PENDAPATAN ASLI DAERAH (PAD) |
834.674.802.646 |
652.248.933.754 |
78,1441 |
664.661.915.576,92 |
-1,8676 |
| 2024 |
Pendapatan Pajak Daerah |
551.164.095.518 |
537.680.579.892 |
97,5536 |
528.323.423.633 |
1,7711 |
| 2024 |
Pendapatan Retribusi Daerah |
49.590.987.600 |
28.220.404.387 |
56,9063 |
29.438.152.396 |
-4,1366 |
| 2024 |
Pendapatan Hasil Pengelolaan Kekayaan Daerah yang dipisahkan |
63.050.867.181 |
34.366.552.156 |
54,5061 |
45.249.705.583 |
-24,0513 |
| 2024 |
Lain-lain PAD yang Sah |
170.868.852.347 |
51.981.397.319 |
30,4218 |
61.650.633.964,92 |
-15,6839 |
| 2024 |
PENDAPATAN TRANSFER |
2.441.784.793.000 |
2.429.052.777.544 |
99,4786 |
2.403.604.828.063 |
1,0587 |
| 2024 |
Pendapatan Transfer Pemerintah Pusat |
2.441.784.793.000 |
2.429.052.777.544 |
99,4786 |
2.403.604.828.063 |
1,0587 |
| 2024 |
Dana Bagi Hasil |
70.430.943.000 |
77.418.827.922 |
109,9216 |
82.908.847.508 |
-6,6218 |
| 2024 |
Dana Alokasi Umum (DAU) |
1.632.179.988.000 |
1.626.314.998.231 |
99,6407 |
1.578.757.743.746 |
3,0123 |
| 2024 |
Dana Alokasi Khusus (DAK) |
739.173.862.000 |
725.318.951.391 |
98,1256 |
741.938.236.809 |
-2,24 |
| 2024 |
LAIN - LAIN PENDAPATAN DAERAH YANG SAH |
420.000.000 |
4.898.306.280 |
1.166,2634 |
299.700.000 |
1.534,4032 |
| 2024 |
Pendapatan Hibah |
420.000.000 |
4.898.306.280 |
1.166,2634 |
299.700.000 |
1.534,4032 |
| 2024 |
BELANJA |
3.238.523.726.031 |
3.042.434.960.285,66 |
93,9451 |
2.984.803.404.999,9697 |
1,9308 |
| 2024 |
BELANJA OPERASI |
2.495.343.443.824,0303 |
2.362.256.828.481,66 |
94,6666 |
2.202.590.434.279,86 |
7,249 |
| 2024 |
Belanja Pegawai |
1.150.527.603.340,03 |
1.129.294.947.956,05 |
98,1545 |
1.014.931.784.537,03 |
11,2681 |
| 2024 |
Belanja Barang dan Jasa |
969.160.341.927 |
867.848.630.912,61 |
89,5464 |
977.167.767.655,83 |
-11,1873 |
| 2024 |
Belanja Bunga |
1.011.374.216 |
758.530.701 |
75 |
1.011.374.216 |
-25 |
| 2024 |
Belanja Subsidi |
788.430.000 |
667.985.830 |
84,7235 |
254.567.064 |
162,4007 |
| 2024 |
Belanja Hibah |
369.712.384.341 |
360.292.649.810 |
97,4521 |
203.945.367.432 |
76,6614 |
| 2024 |
Belanja Bantuan Sosial |
4.143.310.000 |
3.394.083.272 |
81,9172 |
5.279.573.375 |
-35,7129 |
| 2024 |
BELANJA MODAL |
439.676.656.616 |
384.445.739.993 |
87,4383 |
502.704.093.994,11 |
-23,5244 |
| 2024 |
Belanja Modal Tanah |
- |
- |
- |
6.236.590.000 |
- |
| 2024 |
Belanja Modal Peralatan dan Mesin |
85.591.999.305 |
75.529.559.323 |
88,2437 |
104.177.305.280 |
-27,499 |
| 2024 |
Belanja Modal Gedung dan Bangunan |
239.112.859.661 |
207.105.737.214 |
86,6142 |
232.721.421.207 |
-11,007 |
| 2024 |
Belanja Modal Jalan, Irigasi dan Jaringan |
113.147.301.950 |
100.659.192.956 |
88,963 |
155.848.680.860,11 |
-35,4122 |
| 2024 |
Belanja Modal Aset Tetap Lainnya |
1.644.895.700 |
1.003.620.500 |
61,0142 |
2.258.974.647 |
-55,5719 |
| 2024 |
Belanja Modal Aset Lainnya |
179.600.000 |
147.630.000 |
82,1993 |
1.461.122.000 |
-89,8961 |
| 2024 |
BELANJA TAK TERDUGA |
1.500.000.000 |
77.331.000 |
5,1554 |
- |
- |
| 2024 |
Belanja Tak Terduga |
1.500.000.000 |
77.331.000 |
5,1554 |
- |
- |
| 2024 |
TRANSFER |
302.003.625.590,97 |
295.655.060.811 |
97,8979 |
279.508.876.726 |
5,7766 |
| 2024 |
TRANSFER BAGI HASIL PENDAPATAN |
302.003.625.590,97 |
295.655.060.811 |
97,8979 |
279.508.876.726 |
5,7766 |
| 2024 |
Transfer Bagi Hasil Pajak Daerah |
302.003.625.590,97 |
295.655.060.811 |
97,8979 |
279.508.876.726 |
5,7766 |
| 2024 |
SURPLUS/ (DEFISIT) |
38.355.869.615 |
43.765.057.292,33984 |
114,1026 |
83.763.038.639,9502 |
-47,7513 |
| 2024 |
PEMBIAYAAN |
nan |
nan |
nan |
nan |
nan |
| 2024 |
PENERIMAAN PEMBIAYAAN |
98.316.356.017 |
98.370.079.274,77 |
100,0546 |
152.779.266.266,82 |
-35,6129 |
| 2024 |
Penggunaan SILPA |
98.316.356.017 |
98.370.079.274,77 |
100,0546 |
152.779.266.266,82 |
-35,6129 |
| 2024 |
PENGELUARAN PEMBIAYAAN |
136.672.225.632 |
136.672.225.632 |
100 |
138.172.225.632 |
-1,0856 |
| 2024 |
Penyertaan Modal/ Investasi Pemerintah Daerah |
- |
- |
- |
1.500.000.000 |
- |
| 2024 |
Pembayaran Pokok Pinjaman Dalam Negeri |
136.672.225.632 |
136.672.225.632 |
100 |
136.672.225.632 |
0 |
| 2024 |
PEMBIAYAAN NETTO |
-38.355.869.615 |
-38.302.146.357,229996 |
99,8599 |
14.607.040.634,82 |
-362,217 |
| 2024 |
SISA LEBIH PEMBIAYAAN ANGGARAN (SILPA) |
- |
5.462.910.935,109848 |
nan |
98.370.079.274,7702 |
-94,4466 |
| 2023 |
PENDAPATAN |
3.145.335.786.189 |
3.068.566.443.639,92 |
97,5593 |
2.915.515.472.447,9297 |
5,2495 |
| 2023 |
PENDAPATAN ASLI DAERAH (PAD) |
745.884.016.189 |
664.661.915.576,92 |
89,1106 |
637.948.959.230,9299 |
4,1873 |
| 2023 |
Pendapatan Pajak Daerah |
520.696.303.519 |
528.323.423.633 |
101,4648 |
498.236.257.989 |
6,0387 |
| 2023 |
Pendapatan Retribusi Daerah |
29.984.560.000 |
29.438.152.396 |
98,1777 |
19.936.699.338 |
47,6581 |
| 2023 |
Pendapatan Hasil Pengelolaan Kekayaan Daerah yang dipisahkan |
46.050.867.181 |
45.249.705.583 |
98,2603 |
22.733.975.746 |
99,04 |
| 2023 |
Lain-lain PAD yang Sah |
149.152.285.489 |
61.650.633.964,92 |
41,334 |
97.042.026.157,93 |
-36,4702 |
| 2023 |
PENDAPATAN TRANSFER |
2.399.031.770.000 |
2.403.604.828.063 |
100,1906 |
2.273.932.596.444 |
5,7026 |
| 2023 |
Pendapatan Transfer Pemerintah Pusat |
2.399.031.770.000 |
2.403.604.828.063 |
100,1906 |
2.235.332.587.444 |
7,5278 |
| 2023 |
Dana Bagi Hasil |
70.434.440.000 |
82.908.847.508 |
117,7107 |
83.954.470.577 |
-1,2455 |
| 2023 |
Dana Alokasi Umum (DAU) |
1.578.790.923.000 |
1.578.757.743.746 |
99,9979 |
1.520.592.102.245 |
3,8252 |
| 2023 |
Dana Alokasi Khusus (DAK) |
749.806.407.000 |
741.938.236.809 |
98,9506 |
630.786.014.622 |
17,6212 |
| 2023 |
Pendapatan Transfer Pemerintah Pusat - Lainnya |
- |
- |
- |
38.600.009.000 |
- |
| 2023 |
Dana Insentif Daerah |
- |
- |
- |
38.600.009.000 |
- |
| 2023 |
LAIN - LAIN PENDAPATAN DAERAH YANG SAH |
420.000.000 |
299.700.000 |
71,3571 |
3.633.916.773 |
-91,7527 |
| 2023 |
Pendapatan Hibah |
420.000.000 |
299.700.000 |
71,3571 |
3.633.916.773 |
-91,7527 |
| 2023 |
BELANJA |
3.159.942.826.824 |
2.984.803.404.999,9697 |
94,4575 |
3.053.175.364.420,4 |
-2,2394 |
| 2023 |
BELANJA OPERASI |
2.352.346.318.831 |
2.202.590.434.279,86 |
93,6338 |
2.210.972.754.701,4 |
-0,3791 |
| 2023 |
Belanja Pegawai |
1.079.806.791.062 |
1.014.931.784.537,03 |
93,992 |
1.022.177.819.494 |
-0,7089 |
| 2023 |
Belanja Barang dan Jasa |
1.058.655.310.196 |
977.167.767.655,83 |
92,3027 |
1.026.264.902.891,15 |
-4,7841 |
| 2023 |
Belanja Bunga |
1.011.374.216 |
1.011.374.216 |
100 |
1.264.217.834 |
-20 |
| 2023 |
Belanja Subsidi |
450.070.000 |
254.567.064 |
56,5617 |
488.165.800 |
-47,8523 |
| 2023 |
Belanja Hibah |
206.601.959.357 |
203.945.367.432 |
98,7141 |
151.872.107.044,25 |
34,2876 |
| 2023 |
Belanja Bantuan Sosial |
5.820.814.000 |
5.279.573.375 |
90,7016 |
8.905.541.638 |
-40,7159 |
| 2023 |
BELANJA MODAL |
526.064.199.319 |
502.704.093.994,11 |
95,5595 |
561.815.853.461 |
-10,5216 |
| 2023 |
Belanja Modal Tanah |
6.407.326.807 |
6.236.590.000 |
97,3353 |
1.335.000.000 |
367,1603 |
| 2023 |
Belanja Modal Peralatan dan Mesin |
107.619.593.269 |
104.177.305.280 |
96,8014 |
102.302.887.160 |
1,8322 |
| 2023 |
Belanja Modal Gedung dan Bangunan |
247.169.321.912 |
232.721.421.207 |
94,1547 |
290.817.201.720 |
-19,9767 |
| 2023 |
Belanja Modal Jalan, Irigasi dan Jaringan |
159.365.858.831 |
155.848.680.860,11 |
97,793 |
165.583.655.697 |
-5,8792 |
| 2023 |
Belanja Modal Aset Tetap Lainnya |
3.858.442.000 |
2.258.974.647 |
58,5463 |
1.777.108.884 |
27,1152 |
| 2023 |
Belanja Modal Aset Lainnya |
1.643.656.500 |
1.461.122.000 |
88,8946 |
- |
- |
| 2023 |
BELANJA TAK TERDUGA |
2.000.000.000 |
- |
- |
17.420.246.258 |
- |
| 2023 |
Belanja Tak Terduga |
2.000.000.000 |
- |
- |
17.420.246.258 |
- |
| 2023 |
BELANJA TRANSFER |
279.532.308.674 |
279.508.876.726 |
99,9916 |
262.966.510.000 |
6,2907 |
| 2023 |
BELANJA BAGI HASIL |
279.532.308.674 |
279.508.876.726 |
99,9916 |
258.748.210.000 |
8,0235 |
| 2023 |
Belanja Bagi Hasil Pajak Daerah |
279.532.308.674 |
279.508.876.726 |
99,9916 |
258.748.210.000 |
8,0235 |
| 2023 |
BELANJA BANTUAN KEUANGAN |
- |
- |
- |
4.218.300.000 |
- |
| 2023 |
Belanja Bantuan Keuangan ke Pemerintah Daerah |
- |
- |
- |
4.218.300.000 |
- |
| 2023 |
SURPLUS/ (DEFISIT) |
-14.607.040.635 |
83.763.038.639,9502 |
-573,4429 |
-137.659.891.972,4702 |
-160,8478 |
| 2023 |
PEMBIAYAAN |
nan |
nan |
nan |
nan |
nan |
| 2023 |
PENERIMAAN PEMBIAYAAN |
152.779.266.267 |
152.779.266.266,82 |
100 |
294.939.158.239,29 |
-48,1997 |
| 2023 |
Penggunaan SILPA |
152.779.266.267 |
152.779.266.266,82 |
100 |
294.939.158.239,29 |
-48,1997 |
| 2023 |
PENGELUARAN PEMBIAYAAN |
138.172.225.632 |
138.172.225.632 |
100 |
4.500.000.000 |
2.970,4939 |
| 2023 |
Penyertaan Modal/ Investasi Pemerintah Daerah |
1.500.000.000 |
1.500.000.000 |
100 |
4.500.000.000 |
-66,6667 |
| 2023 |
Pembayaran Pokok Pinjaman Dalam Negeri |
136.672.225.632 |
136.672.225.632 |
100 |
- |
- |
| 2023 |
PEMBIAYAAN NETTO |
14.607.040.635 |
14.607.040.634,820007 |
100 |
290.439.158.239,29 |
-94,9707 |
| 2023 |
SISA LEBIH PEMBIAYAAN ANGGARAN (SILPA) |
- |
98.370.079.274,7702 |
nan |
152.779.266.266,8198 |
-35,6129 |
| 2022 |
PENDAPATAN |
2.997.776.443.663 |
2.915.515.472.447,9297 |
97,2559 |
3.268.117.195.170,15 |
-10,7891 |
| 2022 |
PENDAPATAN ASLI DAERAH (PAD) |
672.432.419.093 |
637.948.959.230,9299 |
94,8718 |
550.808.914.756,15 |
15,8204 |
| 2022 |
Pendapatan Pajak Daerah |
462.254.196.585 |
498.236.257.989 |
107,784 |
414.045.981.809 |
20,3336 |
| 2022 |
Pendapatan Retribusi Daerah |
21.615.034.000 |
19.936.699.338 |
92,2353 |
29.668.988.136,74 |
-32,8029 |
| 2022 |
Pendapatan Hasil Pengelolaan Kekayaan Daerah yang dipisahkan |
40.549.368.602 |
22.733.975.746 |
56,0649 |
40.248.849.705,01 |
-43,5165 |
| 2022 |
Lain-lain PAD yang Sah |
148.013.819.906 |
97.042.026.157,93 |
65,5628 |
66.845.095.105,4 |
45,1745 |
| 2022 |
PENDAPATAN TRANSFER |
2.321.948.997.000 |
2.273.932.596.444 |
97,9321 |
2.715.750.131.306 |
-16,2687 |
| 2022 |
Pendapatan Transfer Pemerintah Pusat |
2.283.348.988.000 |
2.235.332.587.444 |
97,8971 |
2.711.163.625.306 |
-17,5508 |
| 2022 |
Dana Bagi Hasil Pajak |
78.925.688.000 |
83.954.470.577 |
106,3715 |
98.590.689.390 |
-14,8454 |
| 2022 |
Dana Alokasi Umum (DAU) |
1.525.401.858.000 |
1.520.592.102.245 |
99,6847 |
1.523.748.760.870 |
-0,2072 |
| 2022 |
Dana Alokasi Khusus (DAK) |
679.021.442.000 |
630.786.014.622 |
92,8963 |
1.088.824.175.046 |
-42,0672 |
| 2022 |
Pendapatan Transfer Pemerintah Pusat - Lainnya |
38.600.009.000 |
38.600.009.000 |
100 |
4.586.506.000 |
741,5994 |
| 2022 |
Dana Insentif Daerah |
38.600.009.000 |
38.600.009.000 |
100 |
4.586.506.000 |
741,5994 |
| 2022 |
LAIN - LAIN PENDAPATAN DAERAH YANG SAH |
3.395.027.570 |
3.633.916.773 |
107,0364 |
1.558.149.108 |
133,2201 |
| 2022 |
Pendapatan Hibah |
3.395.027.570 |
3.633.916.773 |
107,0364 |
1.558.149.108 |
133,2201 |
| 2022 |
BELANJA |
3.263.936.902.186 |
3.053.175.364.420,4 |
93,5427 |
3.818.867.101.289,24 |
-20,0502 |
| 2022 |
BELANJA OPERASI |
2.374.194.622.200 |
2.210.972.754.701,4 |
93,1252 |
2.532.850.638.312,24 |
-12,7081 |
| 2022 |
Belanja Pegawai |
1.042.846.484.842 |
1.022.177.819.494 |
98,0181 |
953.797.760.637 |
7,1692 |
| 2022 |
Belanja Barang dan Jasa |
1.167.781.724.882 |
1.026.264.902.891,15 |
87,8816 |
995.571.805.602,24 |
3,083 |
| 2022 |
Belanja Bunga |
1.264.217.834 |
1.264.217.834 |
100 |
8.128.609.915 |
-84,4473 |
| 2022 |
Belanja Subsidi |
783.450.000 |
488.165.800 |
62,3098 |
323.585.404 |
50,8615 |
| 2022 |
Belanja Hibah |
152.461.341.642 |
151.872.107.044,25 |
99,6135 |
571.365.265.354 |
-73,4194 |
| 2022 |
Belanja Bantuan Sosial |
9.057.403.000 |
8.905.541.638 |
98,3233 |
3.663.611.400 |
143,081 |
| 2022 |
BELANJA MODAL |
591.626.931.177 |
561.815.853.461 |
94,9612 |
1.003.241.925.079 |
-44 |
| 2022 |
Belanja Modal Tanah |
1.508.677.812 |
1.335.000.000 |
88,4881 |
33.977.682.504 |
-96,071 |
| 2022 |
Belanja Modal Peralatan dan Mesin |
111.268.700.327 |
102.302.887.160 |
91,9422 |
158.549.632.672 |
-35,4758 |
| 2022 |
Belanja Modal Gedung dan Bangunan |
305.623.539.556 |
290.817.201.720 |
95,1554 |
200.748.943.623 |
44,8661 |
| 2022 |
Belanja Modal Jalan, Irigasi dan Jaringan |
171.318.418.405 |
165.583.655.697 |
96,6526 |
607.004.434.971 |
-72,7212 |
| 2022 |
Belanja Modal Aset Tetap Lainnya |
1.877.188.077 |
1.777.108.884 |
94,6687 |
2.961.231.309 |
-39,9875 |
| 2022 |
Belanja Modal Aset Lainnya |
30.407.000 |
- |
- |
- |
- |
| 2022 |
BELANJA TAK TERDUGA |
19.232.621.809 |
17.420.246.258 |
90,5766 |
63.047.802.309 |
-72,3698 |
| 2022 |
Belanja Tak Terduga |
19.232.621.809 |
17.420.246.258 |
90,5766 |
63.047.802.309 |
-72,3698 |
| 2022 |
TRANSFER |
278.882.727.000 |
262.966.510.000 |
94,2929 |
219.726.735.589 |
19,6789 |
| 2022 |
TRANSFER BAGI HASIL PENDAPATAN |
258.748.210.000 |
258.748.210.000 |
100 |
212.850.335.589 |
21,5634 |
| 2022 |
Transfer Bagi Hasil Pajak Daerah |
258.748.210.000 |
258.748.210.000 |
100 |
212.850.335.589 |
21,5634 |
| 2022 |
TRANSFER BANTUAN KEUANGAN |
20.134.517.000 |
4.218.300.000 |
20,9506 |
6.876.400.000 |
-38,6554 |
| 2022 |
Transfer Bantuan Keuangan ke Pemerintah Daerah |
20.134.517.000 |
4.218.300.000 |
20,9506 |
6.876.400.000 |
-38,6554 |
| 2022 |
SURPLUS/ (DEFISIT) |
-266.160.458.523 |
-137.659.891.972,4702 |
51,7206 |
-550.749.906.119,0903 |
-75,005 |
| 2022 |
PEMBIAYAAN |
nan |
nan |
nan |
nan |
nan |
| 2022 |
PENERIMAAN PEMBIAYAAN |
294.939.158.239 |
294.939.158.239,29 |
100 |
851.689.064.358,38 |
-65,3701 |
| 2022 |
Penggunaan SILPA |
294.939.158.239 |
294.939.158.239,29 |
100 |
343.328.072.884,38 |
-14,0941 |
| 2022 |
Pinjaman Dalam Negeri |
- |
- |
- |
508.360.991.474 |
- |
| 2022 |
PENGELUARAN PEMBIAYAAN |
28.778.699.716 |
4.500.000.000 |
15,6366 |
6.000.000.000 |
-25 |
| 2022 |
Penyertaan Modal/ Investasi Pemerintah Daerah |
6.000.000.000 |
4.500.000.000 |
75 |
6.000.000.000 |
-25 |
| 2022 |
Pembayaran Pokok Pinjaman Dalam Negeri |
22.778.699.716 |
- |
- |
- |
- |
| 2022 |
PEMBIAYAAN NETTO |
266.160.458.523 |
290.439.158.239,29 |
109,1218 |
845.689.064.358,38 |
-65,6565 |
| 2022 |
SISA LEBIH PEMBIAYAAN ANGGARAN (SILPA) |
- |
152.779.266.266,81976 |
nan |
294.939.158.239,2897 |
-48,1997 |
| 2021 |
PENDAPATAN |
3.308.412.057.231 |
3.268.117.195.170,15 |
98,782 |
3.045.825.245.458,4 |
7,2983 |
| 2021 |
PENDAPATAN ASLI DAERAH (PAD) |
572.328.880.865 |
550.808.914.756,15 |
96,2399 |
545.752.866.622,4 |
0,9264 |
| 2021 |
Pendapatan Pajak Daerah |
379.190.255.248 |
414.045.981.809 |
109,1921 |
382.358.275.557 |
8,2874 |
| 2021 |
Pendapatan Retribusi Daerah |
101.464.975.000 |
29.668.988.136,74 |
29,2406 |
94.079.862.532 |
-68,464 |
| 2021 |
Pendapatan Hasil Pengelolaan Kekayaan Daerah yang dipisahkan |
40.144.368.602 |
40.248.849.705,01 |
100,2603 |
38.891.787.468 |
- |
| 2021 |
Lain-lain PAD yang Sah |
51.529.282.015 |
66.845.095.105,4 |
129,7225 |
30.422.941.065,4 |
119,7194 |
| 2021 |
PENDAPATAN TRANSFER |
2.732.478.911.000 |
2.715.750.131.306 |
99,3878 |
2.498.865.066.285 |
8,6793 |
| 2021 |
Pendapatan Transfer Pemerintah Pusat |
2.723.305.898.000 |
2.711.163.625.306 |
99,5541 |
2.498.865.066.285 |
8,4958 |
| 2021 |
Dana Bagi Hasil Pajak |
74.059.731.000 |
98.590.689.390 |
133,1232 |
77.036.176.340 |
27,9797 |
| 2021 |
Dana Alokasi Umum (DAU) |
1.524.362.740.000 |
1.523.748.760.870 |
99,9597 |
1.524.466.221.000 |
-0,0471 |
| 2021 |
Dana Alokasi Khusus (DAK) |
1.124.883.427.000 |
1.088.824.175.046 |
96,7944 |
897.362.668.945 |
21,336 |
| 2021 |
Pendapatan Transfer Pemerintah Pusat - Lainnya |
9.173.013.000 |
4.586.506.000 |
50 |
- |
- |
| 2021 |
Dana Insentif Daerah |
9.173.013.000 |
4.586.506.000 |
50 |
- |
- |
| 2021 |
LAIN - LAIN PENDAPATAN DAERAH YANG SAH |
3.604.265.366 |
1.558.149.108 |
43,2307 |
1.207.312.551 |
29,0593 |
| 2021 |
Pendapatan Hibah |
3.604.265.366 |
1.558.149.108 |
43,2307 |
1.207.312.551 |
29,0593 |
| 2021 |
BELANJA |
4.154.801.121.589 |
3.818.867.101.289,24 |
91,9146 |
3.008.048.650.665,53 |
26,955 |
| 2021 |
BELANJA OPERASI |
2.560.536.911.633 |
2.532.850.638.312,24 |
98,9187 |
2.097.347.983.170,63 |
20,7644 |
| 2021 |
Belanja Pegawai |
1.173.175.293.447 |
953.797.760.637 |
81,3005 |
948.885.404.441,35 |
0,5177 |
| 2021 |
Belanja Barang dan Jasa |
1.230.390.614.610 |
995.571.805.602,24 |
80,9151 |
673.020.748.121,66 |
47,9259 |
| 2021 |
Belanja Bunga |
8.295.000.000 |
8.128.609.915 |
97,9941 |
1.295.000.000 |
527,6919 |
| 2021 |
Belanja Subsidi |
536.500.000 |
323.585.404 |
60,3141 |
- |
- |
| 2021 |
Belanja Hibah |
142.472.486.569 |
571.365.265.354 |
401,0355 |
473.065.020.607,62 |
20,7794 |
| 2021 |
Belanja Bantuan Sosial |
5.667.017.007 |
3.663.611.400 |
64,648 |
1.081.810.000 |
238,6557 |
| 2021 |
BELANJA MODAL |
1.286.632.361.267 |
1.003.241.925.079 |
77,9742 |
591.452.177.031,71 |
69,6235 |
| 2021 |
Belanja Modal Tanah |
34.476.756.500 |
33.977.682.504 |
98,5524 |
8.329.000.000 |
307,9443 |
| 2021 |
Belanja Modal Peralatan dan Mesin |
402.670.013.753 |
158.549.632.672 |
39,3746 |
142.270.426.782 |
11,4424 |
| 2021 |
Belanja Modal Gedung dan Bangunan |
235.352.484.850 |
200.748.943.623 |
85,2971 |
153.051.642.970,44 |
31,1642 |
| 2021 |
Belanja Modal Jalan, Irigasi dan Jaringan |
610.880.652.864 |
607.004.434.971 |
99,3655 |
250.172.216.455,27 |
142,6346 |
| 2021 |
Belanja Modal Aset Tetap Lainnya |
3.252.453.300 |
2.961.231.309 |
91,0461 |
37.628.890.824 |
-92,1304 |
| 2021 |
BELANJA TAK TERDUGA |
88.678.670.015 |
63.047.802.309 |
71,0969 |
93.681.264.250,19 |
-32,6997 |
| 2021 |
Belanja Tak Terduga |
88.678.670.015 |
63.047.802.309 |
71,0969 |
93.681.264.250,19 |
-32,6997 |
| 2021 |
TRANSFER |
218.953.178.674 |
219.726.735.589 |
100,3533 |
225.567.226.213 |
-2,5892 |
| 2021 |
TRANSFER BAGI HASIL PENDAPATAN |
206.453.178.674 |
212.850.335.589 |
103,0986 |
205.330.026.213 |
3,6625 |
| 2021 |
Transfer Bagi Hasil Pajak Daerah |
206.453.178.674 |
212.850.335.589 |
103,0986 |
205.330.026.213 |
3,6625 |
| 2021 |
TRANSFER BANTUAN KEUANGAN |
12.500.000.000 |
6.876.400.000 |
55,0112 |
20.237.200.000 |
-66,021 |
| 2021 |
Transfer Bantuan Keuangan ke Pemerintah Daerah |
12.500.000.000 |
6.876.400.000 |
55,0112 |
20.237.200.000 |
-66,021 |
| 2021 |
SURPLUS/ (DEFISIT) |
-846.389.064.358 |
-550.749.906.119,0903 |
65,0705 |
37.776.594.792,8701 |
-1.557,9131 |
| 2021 |
PEMBIAYAAN |
nan |
nan |
nan |
nan |
nan |
| 2021 |
PENERIMAAN PEMBIAYAAN |
852.389.064.358 |
851.689.064.358,38 |
99,9179 |
338.326.478.091,51 |
151,7359 |
| 2021 |
Penggunaan SILPA |
343.328.072.884 |
343.328.072.884,38 |
100 |
163.326.478.091,51 |
110,2097 |
| 2021 |
Pinjaman Dalam Negeri |
508.360.991.474 |
508.360.991.474 |
100 |
175.000.000.000 |
190,492 |
| 2021 |
Penerimaan Kembali Investasi Non Permanen Lainnya |
700.000.000 |
- |
- |
- |
- |
| 2021 |
PENGELUARAN PEMBIAYAAN |
6.000.000.000 |
6.000.000.000 |
100 |
32.775.000.000 |
- |
| 2021 |
Penyertaan Modal/ Investasi Pemerintah Daerah |
6.000.000.000 |
6.000.000.000 |
100 |
32.775.000.000 |
- |
| 2021 |
PEMBIAYAAN NETTO |
846.389.064.358 |
845.689.064.358,38 |
99,9173 |
305.551.478.091,51 |
176,7747 |
| 2021 |
SISA LEBIH PEMBIAYAAN ANGGARAN (SILPA) |
0 |
294.939.158.239,2897 |
nan |
343.328.072.884,3801 |
-14,0941 |
| 2020 |
PENDAPATAN |
3.059.108.355.912,01 |
3.045.825.245.458,4 |
99,5658 |
3.108.914.880.043,56 |
-2,0293 |
| 2020 |
PENDAPATAN ASLI DAERAH (PAD) |
518.421.570.956,01 |
545.752.866.622,4 |
105,272 |
482.805.590.255,56 |
13,0378 |
| 2020 |
Pendapatan Pajak Daerah |
332.078.272.319,55 |
382.358.275.557 |
115,141 |
361.093.162.146 |
5,8891 |
| 2020 |
Pendapatan Retribusi Daerah |
112.118.217.609 |
94.079.862.532 |
83,9113 |
79.640.681.075,95 |
18,1304 |
| 2020 |
Pendapatan Hasil Pengelolaan Kekayaan Daerah yang dipisahkan |
39.298.007.407 |
38.891.787.468 |
98,9663 |
0 |
- |
| 2020 |
Lain-lain PAD yang Sah |
34.927.073.620,46 |
30.422.941.065,4 |
87,1042 |
42.071.747.033,61 |
-27,688 |
| 2020 |
PENDAPATAN TRANSFER |
2.537.401.544.956 |
2.498.865.066.285 |
98,4813 |
2.622.545.724.004 |
-4,7161 |
| 2020 |
Pendapatan Transfer Pemerintah Pusat |
2.537.401.544.956 |
2.498.865.066.285 |
98,4813 |
2.622.545.724.004 |
-4,7161 |
| 2020 |
Bagi Hasil Pajak |
45.264.247.107 |
45.254.587.302 |
99,9787 |
28.272.209.601 |
60,0674 |
| 2020 |
Bagi Hasil Bukan Pajak/ SDA |
39.132.142.849 |
31.781.589.038 |
81,2161 |
51.099.275.143 |
-37,8042 |
| 2020 |
Dana Alokasi Umum (DAU) |
1.528.230.557.000 |
1.524.466.221.000 |
99,7537 |
1.699.714.805.000 |
-10,3105 |
| 2020 |
Dana Alokasi Khusus (DAK) |
924.774.598.000 |
897.362.668.945 |
97,0358 |
843.459.434.260 |
6,3907 |
| 2020 |
LAIN - LAIN PENDAPATAN DAERAH YANG SAH |
3.285.240.000 |
1.207.312.551 |
36,7496 |
3.563.565.784 |
-66,1207 |
| 2020 |
Pendapatan Hibah |
3.285.240.000 |
1.207.312.551 |
36,7496 |
3.563.565.784 |
-66,1207 |
| 2020 |
BELANJA |
3.643.376.319.535,3003 |
2.780.809.725.347,53 |
76,3251 |
2.759.044.049.233,4497 |
0,7889 |
| 2020 |
BELANJA OPERASI |
2.455.509.045.514,46 |
2.095.676.284.065,63 |
85,3459 |
2.212.672.995.740,26 |
-5,2876 |
| 2020 |
Belanja Pegawai |
1.071.710.409.992,64 |
948.885.404.441,35 |
88,5393 |
959.658.393.668,84 |
-1,1226 |
| 2020 |
Belanja Barang dan Jasa |
768.373.169.071,38 |
673.020.748.121,66 |
87,5904 |
714.673.679.002,42 |
-5,8282 |
| 2020 |
Belanja Bunga |
8.294.980.000 |
1.295.000.000 |
15,6119 |
0 |
- |
| 2020 |
Belanja Hibah |
605.130.486.450,44 |
471.393.321.502,62 |
77,8995 |
538.310.923.069 |
-12,431 |
| 2020 |
Belanja Bantuan Sosial |
2.000.000.000 |
1.081.810.000 |
54,0905 |
30.000.000 |
3.506,0333 |
| 2020 |
BELANJA MODAL |
1.063.074.621.966,24 |
591.452.177.031,71 |
55,636 |
543.819.807.493,19 |
8,7589 |
| 2020 |
Belanja Modal Tanah |
10.266.318.968 |
8.329.000.000 |
81,1294 |
16.451.191.853 |
-49,3714 |
| 2020 |
Belanja Modal Peralatan dan Mesin |
158.108.085.037 |
142.270.426.782 |
89,983 |
70.502.200.637,96 |
101,7957 |
| 2020 |
Belanja Modal Gedung dan Bangunan |
190.285.618.614,91 |
153.051.642.970,44 |
80,4326 |
147.419.351.675,9 |
3,8206 |
| 2020 |
Belanja Modal Jalan, Irigasi dan Jaringan |
663.786.169.877,33 |
250.172.216.455,27 |
37,6887 |
300.031.058.055,33 |
-16,6179 |
| 2020 |
Belanja Modal Aset Tetap Lainnya |
40.628.429.469 |
37.628.890.824 |
92,6171 |
9.416.005.271 |
299,6269 |
| 2020 |
BELANJA TAK TERDUGA |
124.792.652.054,6 |
93.681.264.250,19 |
75,0695 |
2.551.246.000 |
3.571,9808 |
| 2020 |
Belanja Tak Terduga |
124.792.652.054,6 |
93.681.264.250,19 |
75,0695 |
2.551.246.000 |
3.571,9808 |
| 2020 |
TRANSFER |
246.858.514.468,22 |
227.238.925.318 |
92,0523 |
215.017.901.012 |
5,6837 |
| 2020 |
TRANSFER BAGI HASIL PENDAPATAN |
223.552.432.468,7 |
205.330.026.213 |
91,8487 |
209.617.268.671 |
-2,0453 |
| 2020 |
Transfer Bagi Hasil Pajak Daerah |
223.552.432.468,7 |
205.330.026.213 |
91,8487 |
209.617.268.671 |
-2,0453 |
| 2020 |
TRANSFER BANTUAN KEUANGAN |
23.306.081.999,52 |
21.908.899.105 |
94,0051 |
5.400.632.341 |
305,6728 |
| 2020 |
Transfer Bantuan Keuangan ke Pemerintah Daerah |
21.206.081.999,52 |
20.237.200.000 |
95,4311 |
5.400.632.341 |
274,7191 |
| 2020 |
Transfer Bantuan Keuangan ke Partai Politik |
2.100.000.000 |
1.671.699.105 |
79,6047 |
0 |
- |
| 2020 |
SURPLUS/ (DEFISIT) |
-831.126.478.091,5105 |
37.776.594.792,87012 |
-4,5452 |
134.852.929.798,1104 |
-71,9868 |
| 2020 |
PEMBIAYAAN |
nan |
nan |
nan |
nan |
nan |
| 2020 |
PENERIMAAN PEMBIAYAAN |
863.926.478.091,51 |
338.326.478.091,51 |
39,1615 |
28.473.548.293,4 |
1.088,2133 |
| 2020 |
Penggunaan SILPA |
163.326.478.091,51 |
163.326.478.091,51 |
100 |
28.473.548.293,4 |
473,6077 |
| 2020 |
Pinjaman Dalam Negeri |
700.000.000.000 |
175.000.000.000 |
25 |
0 |
- |
| 2020 |
Penerimaan Kembali Investasi Non Permanen Lainnya |
600.000.000 |
0 |
- |
0 |
- |
| 2020 |
PENGELUARAN PEMBIAYAAN |
32.800.000.000 |
32.775.000.000 |
99,9238 |
0 |
- |
| 2020 |
Penyertaan Modal/ Investasi Pemerintah Daerah |
32.800.000.000 |
32.775.000.000 |
99,9238 |
0 |
- |
| 2020 |
PEMBIAYAAN NETTO |
831.126.478.091,51 |
305.551.478.091,51 |
36,7635 |
28.473.548.293,4 |
973,1064 |
| 2020 |
SISA LEBIH PEMBIAYAAN ANGGARAN (SILPA) |
0 |
343.328.072.884,3801 |
nan |
163.326.478.091,5103 |
110,2097 |