| Jenis Kegiatan |
Sat |
Vol |
Biaya (Dalam Juta Rupiah) |
| 2021 |
2022 |
2023 |
2024 |
2025 |
2026 |
2027 |
2028 |
2029 |
2030 |
JML |
| I. Pertanian Menetep |
|
|
45.00 |
30.00 |
45.00 |
30.00 |
45.00 |
30.00 |
45.00 |
30.00 |
45.00 |
30.00 |
375.00 |
| 1. Pencetakan Sawah |
ha |
10 |
10.00 |
10.00 |
10.00 |
10.00 |
10.00 |
10.00 |
10.00 |
10.00 |
10.00 |
10.00 |
100.00 |
| 2. Pembangunan Dam/Irigasi |
unit/km |
5 |
15.00 |
– |
15.00 |
– |
15.00 |
– |
15.00 |
– |
15.00 |
– |
75.00 |
| 3. Pembuatan Kolam Ikan |
ha |
2,5 |
2.50 |
2.50 |
2.50 |
2.50 |
2.50 |
2.50 |
2.50 |
2.50 |
2.50 |
2.50 |
25.00 |
| 4. Usaha Tani Lahan Kering |
ha |
15 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
50.00 |
| 5. Bantuan Sarana Produksi |
kg/liter |
5 |
10.00 |
10.00 |
10.00 |
10.00 |
10.00 |
10.00 |
10.00 |
10.00 |
10.00 |
10.00 |
100.00 |
| 6. Penyuluhan |
kali |
5 |
2.50 |
2.50 |
2.50 |
2.50 |
2.50 |
2.50 |
2.50 |
2.50 |
2.50 |
2.50 |
25.00 |
| II. Peningkatan Ekonomi |
|
|
56.00 |
56.00 |
56.00 |
56.00 |
56.00 |
56.00 |
56.00 |
56.00 |
56.00 |
56.00 |
560.00 |
| 1. Pemanfaatan Tenaga Kerja |
orang |
50 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
50.00 |
| 2. Pembinaan Industri RT |
unit |
10 |
10.00 |
10.00 |
10.00 |
10.00 |
10.00 |
10.00 |
10.00 |
10.00 |
10.00 |
10.00 |
100.00 |
| 3. Pembinaan Pertukangan |
unit |
10 |
25.00 |
25.00 |
25.00 |
25.00 |
25.00 |
25.00 |
25.00 |
25.00 |
25.00 |
25.00 |
250.00 |
| 4. Pengembangan Koperasi |
unit |
5 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
50.00 |
| 5. Sistem Bapak Angkat |
orang |
10 |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
10.00 |
| 6. Bantuan Peternakan |
ekor |
50 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
50.00 |
| 7. Pemasaran Hasil Pertanian |
kg |
5 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
50.00 |
| III. Sarana Prasarana |
|
|
69.50 |
35.50 |
69.50 |
35.50 |
69.50 |
35.50 |
69.50 |
35.50 |
69.50 |
35.50 |
525.00 |
| 1. Pembangunan Jalan |
km |
25 |
25.00 |
25.00 |
25.00 |
25.00 |
25.00 |
25.00 |
25.00 |
25.00 |
25.00 |
25.00 |
250.00 |
| 2. Pembangunan Jembatan |
buah |
5 |
10.00 |
– |
10.00 |
– |
10.00 |
– |
10.00 |
– |
10.00 |
– |
50.00 |
| 3. Pengairan |
buah |
10 |
3.00 |
3.00 |
3.00 |
3.00 |
3.00 |
3.00 |
3.00 |
3.00 |
3.00 |
3.00 |
30.00 |
| 4. Pengadaan Air Bersih |
buah |
10 |
2.50 |
2.50 |
2.50 |
2.50 |
2.50 |
2.50 |
2.50 |
2.50 |
2.50 |
2.50 |
25.00 |
| 5. Penerangan Desa |
KVA |
5 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
50.00 |
| 6. Pembangunan Gedung |
Unit |
5 |
24.00 |
– |
24.00 |
– |
24.00 |
– |
24.00 |
– |
24.00 |
– |
120.00 |
| IV. Sosial dan Budaya |
|
|
52.50 |
52.50 |
52.50 |
52.50 |
52.50 |
52.50 |
52.50 |
52.50 |
52.50 |
52.50 |
525.00 |
| 1. Keagamaan |
buah |
5 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
50.00 |
| 2. Pendidikan dan Latihan |
orang |
5 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
50.00 |
| 3. Olahraga dan Kesenian |
unit |
5 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
50.00 |
| 4. Kesehatan |
unit |
5 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
50.00 |
| 5. Penyuluhan |
kali |
5 |
2.50 |
2.50 |
2.50 |
2.50 |
2.50 |
2.50 |
2.50 |
2.50 |
2.50 |
2.50 |
25.00 |
| 6. Kelembagaan |
unit |
5 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
50.00 |
| 7. Pendidikan/Beasiswa |
orang |
25 |
25.00 |
25.00 |
25.00 |
25.00 |
25.00 |
25.00 |
25.00 |
25.00 |
25.00 |
25.00 |
250.00 |
| V. Konservasi SDH & Lingkungan |
|
|
15.50 |
15.50 |
15.50 |
15.50 |
15.50 |
15.50 |
15.50 |
15.50 |
15.50 |
15.50 |
155.00 |
| 1. Reboisasi/Penghijauan |
ha |
10 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
50.00 |
| 2. Hutan Rakyat |
ha |
10 |
4.00 |
4.00 |
4.00 |
4.00 |
4.00 |
4.00 |
4.00 |
4.00 |
4.00 |
4.00 |
40.00 |
| 3. Pembuatan Terasering |
ha |
10 |
3.00 |
3.00 |
3.00 |
3.00 |
3.00 |
3.00 |
3.00 |
3.00 |
3.00 |
3.00 |
30.00 |
| 4. Penyuluhan |
kali |
5 |
2.50 |
2.50 |
2.50 |
2.50 |
2.50 |
2.50 |
2.50 |
2.50 |
2.50 |
2.50 |
25.00 |
| 5. Bantuan Bibit |
btg |
1,000 |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
10.00 |
| JUMLAH BIAYA |
Juta Rp |
|
238.50 |
189.50 |
238.50 |
189.50 |
238.50 |
189.50 |
238.50 |
189.50 |
238.50 |
189.50 |
2,140.00 |