(9)Rincian ADD dan Bagian dari Hasil Pajak dan Retribusi Daerah yang diterima Desa setiap tahun dianggarkan dalam APBDesa. Pasal II Peraturan Bupati ini mulai berlaku pada tanggal diundangkan. Agar setiap orang mengetahuinya, memerintahkan pengundangan Peraturan Bupati ini dengan penempatannya dalam Berita Daerah Kabupaten Tana Tidung. Ditetapkan di Tideng Pale pada tanggal 02 Mei 2025 BUPATI TANA TIDUNG, IBRAHIM ALI Diundangkan di Tideng Pale pada tanggal 02 Mei 2025 Pj. SEKRETARIS DAERAH KABUPATEN TANA TIDUNG, MOHD. IDHAM NUR BERITA DAERAH KABUPATEN TANA TIDUNG TAHUN 2025 NOMOR 10 LAMPIRAN I : PERATURAN BUPATI TANA TIDUNG NOMOR 10 TAHUN 2025 TENTANG PEDOMAN PENGALOKASIAN, PENYALURAN DAN PENGGUNAAN ALOKASI DANA DESA, BAGIAN DARI HASIL PAJAK DAN RETRIBUSI DAERAH TAHUN ANGGARAN 2025 PENETAPAN DAN PERHITUNGAN PAGU ANGGARAN ALOKASI DANA DESA (ADD) BERDASARKAN ALOKASI DASAR, ALOKASI KINERJA DAN FORMULA TAHUN ANGGARAN 2025 No. Kecamatan Na ma Desa Pagu Alokasi Desar Alokasi Kinerja Jumlah Penduduk Jumlah Penduduk Miskin Luas Wilayah IKG Total Bobot Alokasi Formula 4 NAME?Jumlah Penduduk (Jiwa) Rasio Jumlah Penduduk Bobot Jumlah Penduduk Miskin (KK) Rasio Jumlah Penduduk Miskin (KK) Bobot Luas Wilayah (Km2) Rasio Luas Wilayah Bobot Indeks Kesulitan Geografis Rasio Indeks Kesulitan Geografis Bobot W m 0) W (S) W CT W W (10) (12) (13) (1*) (IS) (IN (191-14)^118) 1 SESAYAP TIDENG PALE 1,664,932,821.031 15,597,474 6,083 0.20767471 0.020767471 680 0.17413572 0.008706786 148.33 0.036546095 0.001827305 26.24 0.019582966 0.015666373 0.046967935 1,668,233,736 3,348,764,022 2 LIMBUSEDULUN 1,664,932,821.031 42,342,189 558 0.01905022 0.001905022 50 0.01280410 0.000640205 29.72 0.007322524 0.000366126 52.53 0.039203248 0.031362598 0.034273951 1,217,361,626 2,924,636,636 3 SEBIDAl 1,664,932,821.031 34,700,842 1,048 0.03577891 0.003577891 81 0.02074264 0.001037132 43.47 0.0107103 0.000535515 32.54 0.024284669 0.019427736 0.024578274 872,985,063 2,572,618,726 4 SEDULUN 1,664,932,821.031 668 0.02280564 0.002280564 79 0.02023047 0.001011524 104.45 0.025734778 0.001286739 54.74 0.040852575 0.032682060 0.037260887 1,323,453,291 2,988,386,112 5 TIDENG PALE TIMUR 1,664,932,821.031 72,907,578 2,946 0.10057697 0.010057697 403 0.10320102 0.005160051 34.11 0.008404148 0.000420207 20.00 0.014926041 0.011940833 0.027578789 979,559,047 2,717,399,446 6 GUNAWAN 1,664,932,821.031 27,059,495 446 0.01522652 0.001522652 49 0.01254802 0.000627401 10.15 0.002500795 0.00012504 37.80 0.028210218 0.022568175 0.024843267 882,397,240 2,574,389,556 7 SEBAWANG 1,664,932,821.031 408 0.01392919 0.001392919 38 0.00973111 0.000486556 23.69 0.00583683 0.000291841 32.00 0.023881666 0.019105333 0.021276649 755,716,239 2,420,649,070 8 SESAYAP HILIR SESAYAP 1,664,932,821.031 72,907,578 1,794 0.06124748 0.006124748 206 0.05275288 0.002637644 78.26 0.019281989 0.000964099 30.46 0.022732361 0.018185889 0.02791238 991,407,752 2,729,248.151 9 SENGKONG 1,664,932,821.031 55,714,547 376 0.01283671 0.001283671 53 0.01357234 0.000678617 462.06 0.113844054 0.005692203 47.92 0.035762795 0.028610236 0.036264727 1,288,071,125 3,008,718,493 10 BEBATU 1,664,932,821.031 42,342,189 795 0.02714144 0.002714144 110 0.02816901 0.001408451 500.87 0.123406205 0.00617031 39.72 0.029643118 0.023714495 0.0340074 1,207,894,109 2,915,169,119 11 BADAN BIKIS 1,664,932^21.031 27,059,495 787 0.02686832 0.002686832 141 0.03610755 0.001805378 32806 0.080828638 0.004041432 38.14 0.028463961 0.022771169 0.031304811 1,111,902,008 2,803,894,324 12 SEPALADALUNG 1,664,932,821.031 206,631,152 1,754 0.05988187 0.005988187 276 0.07067862 0.00353393 222.66 0.054859795 0.00274299 45.06 0.033628371 0.026902697 0.039167804 1,391,184,256 3,262,748,229 13 SELUDAU 1,664,932,821.031 72,907,578 736 0.02512717 0.002512717 124 0.03175416 0.001587708 19.22 0.004735495 0.000236775 46.40 0.034628416 0.027702733 0.032039933 1,138,012,495 2,875,852,894 14 MENJELUTUNG 1,664,932,821.031 25,149,158 971 0.03315011 0.003315011 134 0.03431498 0.001715749 257.38 0.063414238 0.003170712 49.89 0.037233010 0.029786408 0.03798788 1,349,275,052 3,039,357.031 15 SESAYAP SELOR 1,664,932,821.031 27,059,509 733 0.02502475 0.002502475 76 0.01946223 0.000973111 10.58 0.00260674 0.000130337 49.94 0.037270326 0.029816260 0.033422183 1,187,108,054 2,879,100,384 16 TANA LIA TANAH MERAH 1,664,932,821.031 25,149,158 1,053 0.03594961 0.003594961 207 0.05300896 0.002650448 204.40 0.050360829 0.002518041 30.48 0.022747287 0.018197830 0.026961281 957,626,047 2,647,708,026 17 TENGKU DACING 1,664,932,821.031 53,804,210 473 0.01614830 0.00161483 120 0.03072983 0.001536492 259.44 0.063921788 0.003196089 48.77 0.036397152 0.029117722 0.035465133 1,259,670,700 2,978,407,731 18 SAMBUNGAN 1,664,932,821.031 195,169,133 479 0.01635315 0.001635315 74 0.01895006 0.000947503 234.82 0.057855821 0.002892791 32.81 0.024486171 0.019588937 0.025064546 890,256,762 2,750,358,716 19 TANAH MERAH BARAT 1,664,932,821.031 137,859,029 870 0.02970196 0.002970196 127 0.03252241 0.00162612 62.18 0.015320139 0.000766007 54.35 0.040561518 0.032449214 0.037811537 1,343,011,615 3,145,803,465 20 SAMBUNGAN SELATAN 1,664,932,821.031 216,182,838 631 0.02154245 0.002154245 143 0.03661972 0.001830986 7.07 0.001741933 8.70966E-05 42.53 0.031740227 0.025392182 0.02946451 1,046,537,152 2,927,652,811 21 BETAYAU BUONG BARU 1,664,932,821.031 44,252,526 1,176 0.04014885 0.004014885 174 0.04455826 0.002227913 290.02 0.071456202 0.00357281 44.65 0.033322388 0.026657910 0.036473518 1,295,487,088 3,004,672,435 22 BEBAKUNG 1,664,932,821.031 39,476,684 641 0.02188386 0.002188386 101 0.02586428 0.001293214 81.46 0.020070416 0.001003521 30.03 0.022411451 0.017929161 0.022414282 796,123,161 2,500,532,666 23 KUJAU 1,664,932,821.031 914 0.03120412 0.003120412 78 0.01997439 0.00099872 42.15 0.010385073 0.000519254 28.98 0.021627834 0.017302267 0.021940652 779,300,523 2,444,233,344 24 MENDUPO 1,664,932,821.031 27,059,495 287 0.00979823 0.000979823 50 0.01280410 0.000640205 100.24 0.024697502 0.001234875 44.42 0.033150738 0.026520590 0.029375493 1,043,375,411 2,735,367,727 25 MANfNG 1,664,932,821.031 15,597,474 631 0.02154245 0.002154245 33 0.00845070 0.000422535 4.68 0.001153076 5.76538E-05 34.23 0.025545920 0.020436736 0.02307117 819,454,894 2,499,985,189 26 PERIUK 1,664,932,821.031 68,131,736 185 0.00631593 0.000631593 28 0.00717029 0.000358515 59.66 0.014699252 0.000734963 61.35 0.045785632 0.036628506 0.038353576 1,362,264,064 3,095,328,621 27 MURUKRIAN SEPUTUK 1,664,932,821.031 42,342,189 392 0.01338295 0.001338295 65 0.01664533 0.000832266 125.85 0.031007389 0.001550369 51.24 0.038240518 0.030592415 0.034313346 1,218,760,866 2,926,035,876 28 RIAN 1,664,932,821.031 53,804,210 347 0.01184664 0.001184664 54 0.01382843 0.000691421 59.73 0.014716499 0.000735825 45.69 0.034098542 0.027278833 0.029890743 1,061,676,360 2,780,413,391 29 BALAYAN ARI 1,664,932,821.031 111,114,312 186 0.00635007 0.000635007 32 0.00819462 0.000409731 123.55 0.030440707 0.001522035 43.25 0.032277565 0.025822052 0.028388825 1,008,330,394 2,784,377,527 30 RIAN RAYO 1,664,932,821.031 15,597,474 320 0.01092486 0.001092486 47 0.01203585 0.000601793 63.18 0.015566522 0.000778326 60.45 0.045113960 0.036091168 0.038563773 1,369,729,938 3,050,260,233 31 KAPUAK 1,664,932,821.031 44,252,526 295 0.01007135 0.001007135 37 0.00947503 0.000473752 54.56 0.013442695 0.000672135 47.31 0.035307551 0.028246041 0.030399062 1,079,731,128 2,788,916,475 32 SAPARI 1,664,932,821.031 308 0.01051518 0.001051518 35 0.00896287 0.000448143 12.71 0.003131537 0.000156577 36.02 0.026881801 0.021505441 0.023161679 822,669,653 2,487.602,474 TOTAL 53,277,850,273 1,812,171,778 29,291 1 10% 3,905 1 5% 4,058.71 1 5% 1339.94 1 80% 1 35,518,566,849 90,608,588,900 BUPATI TANA TIDUNG, Kontrol Penghitungan Pagu Alokasi Dana Desa Kabupaten Tana Tidung 90,608,588,900 Pagu Alokasi Kinerja Desa (2% dari total pagu ADD) 1,812,171,778 Pagu ADD Setelah dikurangi Alokasi Kinerja 88,796,417,122 Pagu Alokasi Dasar (60%) 53,277,850,273 Pagu Bagian Formula (40%) 35,518,566,849 Bobot JP 10% JPM 5% LW 5% IKG 80% IBRAHIM ALI LAMPIRAN II : PERATURAN BUPATI TANA TIDUNG NOMOR 10 TAHUN 2025 TENTANG PEDOMAN PENGALOKASIAN, PENYALURAN DAN PENGGUNAAN ALOKASI DANA DESA, BAGIAN DARI HASIL PAJAK DAN RETRIBUSI DAERAH TAHUN ANGGARAN 2025 PENETAPAN DAN PERHITUNGAN PAGU ANGGARAN TAHAPAN ALOKASI DANA DESA (ADD) TAHUN ANGGARAN 2025 NO KECAMATAN NAMA DESA TAHAP 1 (52.75%) TAHAP II (47,25%) TOTAL PAGU ADD PERDESA
(1)RI (3) ftl (5) (6)^(4R(5) 1 SESAYAP TIDENG PALE 1,766,413,477.50 1,582,350,544.50 3,348,764,022 2 LIMBU SEDULUN 1,542,137,950.00 1,382,498,686.00 2,924,636,636 3 SEBIDAI 1,356,801,586.50 1,215,817,139.50 2,572,618,726 4 SEDULUN 1,575,133,224.00 1,413,252,888.00 2,988,386,112 5 TIDENG PALE TIMUR 1,432,078,493.50 1,285,320,952.50 2,717,399,446 6 GUNAWAN 1,357,941,929.50 1,216,447,626.50 2,574,389,556 7 SEBAWANG 1,275,887,595.50 1,144,761,474.50 2,420,649,070 8 SESAYAP HILIR SESAYAP 1,438,323,767.00 1,290,924,384.00 2,729,248,151 9 SENGKONG 1,586,094,038.50 1,422,624,454.50 3,008,718,493 10 BEBATU 1,537,147,764.50 1,378,021,354.50 2,915,169,119 11 BADAN BIKIS 1,478,910,429.50 1,324,983,894.50 2,803,894,324 12 SEPALA DALUNG 1,715,901,716.50 1,546,846,512.50 3,262,748,229 13 SELUDAU 1,515,596,915.00 1,360,255,979.00 2,875,852,894 14 MENJELUTUNG 1,603,071,010.50 1,436,286,020.50 3,039,357,031 15 SESAYAP SELOR 1,518,550,401.50 1,360,549,982.50 2,879,100,384 16 TANA LIA TANAH MERAH 1,396,638,730.00 1,251,069,296.00 2,647,708,026 17 TENGKU DACING 1,570,169,434.50 1,408,238,296.50 2,978,407,731 18 SAMBUNGAN 1,446,139,384.00 1,304,219,332.00 2,750,358,716 19 TANAH MERAH BARAT 1,656,124,583.00 1,489,678,882.00 3,145,803,465 20 SAMBUNGAN SELATAN 1,539,019,272.00 1,388,633,539.00 2,927,652,811 21 BETAYAU BUONGBARU 1,584,271,870.00 1,420,400,565.00 3,004,672,435 22 BEBAKUNG 1,318,676,759.00 1,181,855,907.00 2,500,532,666 23 KUJAU 1,288,318,511.50 1,155,914,832.50 2,444,233,344 24 MENDUPO 1,442,791,094.50 1,292,576,632.50 2,735,367,727 25 MANING 1,319,034,958.00 1,180,950,231.00 2,499,985,189 26 PERIUK 1,631,408,611.50 1,463,920,009.50 3,095,328,621 27 MURUK RIAN SEPUTUK 1,542,875,468.00 1,383,160,408.00 2,926,035,876 28 RIAN 1,465,809,606.00 1,314,603,785.00 2,780,413,391 29 BALAYAN ARI 1,466,346,803.50 1,318,030,723.50 2,784,377,527 30 RIAN RAYO 1,609,076,630.50 1,441,183,602.50 3,050,260,233 31 ________ KAPUAK 1,470,550,159.50 1,318,366,315.50 2,788,916,475 32 SAPARI 1,311,177,725.00 1,176,424,749.00 2,487,602,474 TOTAL 47,758,419,900 42,850,169,000 90,608,588,900 BUPATI TANA TIDUNG, IBRAHIM ALI LAMPIRAN III : PERATURAN BUPATI TANA TIDUNG NOMOR 10 TAHUN 2025 TENTANG PEDOMAN PENGALOKASIAN, PENYALURAN DAN PENGGUNAAN ALOKASI DANA DESA, BAGIAN DARI HASIL PAJAK DAN RETRIBUSI DAERAH TAHUN ANGGARAN 2025 PENETAPAN DAN PERHITUNGAN PAGU ANGGARAN BAGIAN DARI HASIL PAJAK DAERAH (BHPD) TAHUN ANGGARAN 2025 No Ke ca mat an Nama Desa Alokasi Dasar Jumlah Penduduk Jumlah Pendudu (Miskin ______ LuaiWilavah IKG Total Bobot Alokasi Formula Pagu Alokasi BHPRD Perdesa Jumlah Penduduk (Jiwa) Rasio Jumlah Penduduk Bobot Jumlah Pendudu k Miskin IKK) Rasio Jumlah Penduduk Miskin (KK) Bobot Luas Wilayah (Km!) Rasio Luas Wilayah Bobot Indeks Kesulltan Geografis Rasio Indeks Kesulitan Geografis Bobot P) fl) w GJ & P) (9) nd w a# as as (U) 119/ 1 SESAYAP TIDENG PALE 7,431,086.88 6,083 0.20767471 0.0415349 680 0.17413572 0.008706786 148.33 0.0365461 0.0018273 26.24 0.019582966 0.013708076 0.065777109 10,427,635 17,858,722 2 UMBU SEOULUN 7,431,086.88 558 0.01905022 0.00381 50 0.01280410 0.000640205 29.72 0.0073225 0.0003661 52.53 0.039203248 0.027442274 0.032258649 5,113,959 12,545,046 3 SEBIQAI 7,431,086.88 1,048 0.03577891 0.0071558 81 0.02074264 0.001037132 43.47 0.0107103 0.0005355 32.54 0.024284669 0.016999269 0.025727698 4,078,608 11,509,695 4 SEDULUN 7,431,086.88 668 0.02280564 0.0045611 79 0.02023047 0.001011524 104.45 0.0257348 0.0012867 54.74 0.040852575 0.028596803 0.035456194 5,620,865 13,051,952 5 TIDENG PALE TIMUR 7,431,086.88 2,946 0.10057697 0.0201154 403 0.10320102 0.005160051 34.11 0.0084041 0.0004202 20.00 0.014926041 0.010448229 0.036143882 5,729,884 13,160,971 6 GUNAWAN 7,431,086.88 446 0.01522652 0.0030453 49 0.01254802 0.000627401 10.15 0.0025008 0.000125 37.80 0.028210218 0.019747153 0.023544897 3,732,569 11,163,656 7 SEBAWANG 7,431,086.88 408 0.01392919 0.0027858 38 0.00973111 0.000486556 23.69 0.0058368 0.0002918 32.00 0.023881666 0.016717166 0.020281401 3,215,211 10,646,294 8 SESAYAP HILIR SESAYAP 7,431,086.88 1,794 0.06124748 0.0122495 206 0.05275288 0.002637644 78.26 0.019282 0.0009641 30.46 0.022732361 0.015912653 0.031763892 5,035,525 12,466,612 9 SENGKONG 7,431,086.88 376 0.01283671 0.0025673 53 0.01357234 0.000678617 462.06 0.1138441 0.0056922 47.92 0.035762795 0.025033957 0.033972119 5,385,595 12,816,682 10 BEBATU 7,431,086.88 795 0.02714144 0.0054283 110 0.02816901 0.001408451 500.87 0.1234062 0.0061703 39.72 0.029643118 0.020750183 0.033757232 5,351,529 12,782,616 n BADAN BIKIS 7,431,086.88 787 0.02686832 0.0053737 141 0.03610755 0.001805378 328.06 0.0808286 0.0040414 38.14 0.028463961 0.019924773 0.031145247 4,937,451 12,368,538 12 SEPALA DALUNG 7,431,086.88 1,754 0.05988187 0.0119764 276 0.07067862 0.00353393 222.66 0.0548598 0.002743 45.06 0.033828371 0.023539860 0.041793154 6,625,463 14,056,550 13 SELUDAU 7,431,086.88 736 0.02512717 0.0050254 124 0.03175416 0.001587708 19.22 0.0047355 0.0002368 46.40 0.034628416 0.024239891 0.031089808 4,928,663 12,359,750 14 MENJELUTUNG 7,431,086.88 971 0.03315011 0.00663 134 0.03431498 0.001715749 257.38 0.0634142 0.0031707 49.89 0.037233010 0.026063107 0.03757959 5,957,487 13,388,574 IS SESAYAP SELOR 7,431,086.88 733 0.02502475 0.005005 76 0.01946223 0.000973111 10.58 0.0026067 0.0001303 49.94 0.037270326 0.026089228 0.032197626 5,104,285 12,535,372 16 TANA LIA TANAH MERAH 7,431,086.88 1,053 0.03594961 0.0071899 207 0.05300896 0.002650448 204 40 0.0503608 0.002518 30.48 0.022747287 0.015923101 0.028281513 4,483,464 11,914,551 17 TENGKU DACING 7,431,086.88 473 0.01614830 0.0032297 120 0.03072983 0.001536492 259.44 0.0639218 0.0031961 48.77 0.036397152 0.025478006 0.033440247 5,301,277 12,732,364 18 SAMBUNGAN 7,431,086.88 479 0.01635315 0.0032706 74 0.01895006 0.000947503 234.82 0.0578558 0.0028928 32.81 0.024486171 0 017140320 0.024251244 3,844,546 11,275,633 19 TANAH MERAH BARAT 7,431,086.88 870 0.02970196 0.0059404 127 0.03252241 0.00162612 62.18 0.0153201 0.000766 54.35 0.040561518 0.028393062 0.036725581 5,822,101 13,253,188 20 SAMBUNGAN SELATAN 7,431,086.88 631 0.02154245 0.0043085 143 0.03661972 0.001830986 7.07 0.0017419 0.0000871 42.53 0.031740227 0.022218159 0.028444732 4,509,339 11,940,426 21 BETAYAU BUONG BARU 7,431,086.88 1,176 0.04014885 0.0080298 174 0.04455826 0.002227913 290.02 0.0714562 0.0035728 44.65 0.033322388 0.023325671 0.037156164 5,890,361 13,321,448 22 BEBAKUNG 7,431,086.88 641 0.02188386 0.0043768 101 0.02586428 0.001293214 81.46 0.0200704 0.0010035 30.03 0.022411451 0.015688016 0.022361523 3,544,969 10,976,056 23 KUJAU 7,431,086.88 914 0.03120412 0.0062408 78 0.01997439 0.00099872 42.15 0.0103851 0.0005193 28.98 0.021627834 0.015139484 0.022898281 3,630,061 11,061,148 24 MENDUPO 7,431,086.88 287 0.00979823 0.0019596 50 0.01280410 0.000640205 100.24 0.0246975 0.0012349 44.42 0.033150738 0.023205517 0.027040243 4,286,686 11,717,773 25 MANING 7,431,086.88 631 0.02154245 0.0043085 33 0.00845070 0.000422535 4.68 0.0011531 5.765E 05 34.23 0.025545920 0.017882144 0.022670823 3,594,002 11,025,089 26 PERIUK 7,431,086.88 185 0.00631593 0.0012632 28 0.00717029 0.000358515 59.66 0.0146993 0.000735 61.35 0.045785632 0.032049943 0.034406606 5,454,474 12,885,561 27 MURUKRIAN SEPUTUK 7,431,086.88 392 0.01338295 0.0026766 65 0.01664533 0.000832266 125.85 0.0310074 0.0015504 51.24 0.038240518 0.026768363 0.031827589 5,045,623 12,476,710 28 RIAN 7,431,086.88 347 0.01184664 0.0023693 54 0.01382843 0,000691421 59.73 0.0147165 0.0007358 45.69 0.034098542 0.023868979 0.027665553 4,385,816 11,816.903 29 BELAYAN ARI 7,431,086.88 186 0.0063S007 0.00127 32 0.00819462 0.000409731 123.55 0.0304407 0001522 43.25 0.032277565 0.022594295 0.025796075 4,089,448 11,520,535 30 RIAN RAYO 7,431,086.88 320 0.01092486 0.002185 47 0.01203585 0.000601793 63.18 0.0155665 0.0007783 60.45 0.045113960 0.031579772 0.035144863 5,571,510 13,002,597 31 KAPUAK 7,431,086.88 295 0.01007135 0.0020143 37 0.00947503 0.000473752 54.56 0.0134427 0.0006721 47.31 0.035307551 0.024715286 0.027875442 4,419,090 11,850,177 32 SAPARI 7,431,086.88 308 0.01051518 0.002103 35 0.00896287 0.000448143 12,71 0.0031315 0.0001566 36.02 0.026881801 0.018817260 0.021525016 3,412,358 10,843,445 TOTAL 237,794,780 29,291 1 20% 3,905 1 5% 4,058.71 1 5% 1,339.94 1 70% 1 158,529,854 396,324,634 Kontrol Peng hit ungan Bobot BUPATI TANA TIDUNG, Pagu Anggaran Dari Pajak Daerahdan Retribusi Daerah (PDRD) 396,324,634 jp 20% Hasil Perhitungan Pagu Dari Pajak Daerahdan Retribusi Daerah(PDRD) 396.324,634 j PM S% Total Pagu Bagian Formula (40%) 158.529,854 IKG 5% 70% TRPAHTM AI.I LAMPIRAN IV : PERATURAN BUPATI TANA TIDUNG NOMOR 10 TAHUN 2025 TENTANG PEDOMAN PENGALOKASIAN, PENYALURAN DAN PENGGUNAAN ALOKASI DANA DESA, BAGIAN DARI HASIL PAJAK DAN RETRIBUSI DAERAH TAHUN ANGGARAN 2025 PENETAPAN DAN PERHITUNGAN PAGU ANGGARAN BAGIAN DARI HASIL RETRIBUSI DAERAH (BHRD) TAHUN ANGGARAN 2025 No Ke ca mat an Nama Desa -------------------------------- Jumlah Penduc uk Jun lah Pendudu Miskin L uas Wilavah IKG Total Bobot Alokasi Formula Pagu Alokasi BHPRD PerdesaAlokasi Dasar Jumlah Penduduk (J Iwa) Rasio Jumlah Penduduk Bobot Jumlah Pendudu k Miskin (KK) Rasio Jumlah Penduduk Miskin (KK) Bobot Luas Wilayah (Km2) Rasio Luas Wilayah Bobot Indeks Kesulitan Geografis Rasio Indeks Kesulitan Geografis Bobot W /SJ (W (7) w W Ml (U) (12) (13) (14) M) Ml ??-RI Ml (19f 1 SESAYAP TIDENG PALE 1,169,932.25 6,083 0.20767471 0.0415349 680 0.17413572 0.008706786 148.33 0.0365461 0.0018273 26.24 0.019582966 0.013708076 0 065777109 1,641,702 2,811,634 ? UMBU SEDULUN 1,169,932.25 558 0.01905022 0.00381 50 0.01280410 0.000640205 29.72 0.0073225 0.0003661 52.53 0.039203248 0.027442274 0.032258649 805,129 1,975,061 3 SEBIQAI 1,169,932.25 1,048 0.03577891 0.0071558 81 0.02074264 0.001037132 43.47 0.0107103 0.0005355 32.54 0.024284669 0.016999269 0.025727698 642,126 1,812,058 4 SEDULUN 1,169,932.25 668 0.02280564 0.0045611 79 0.02023047 0.001011524 104.45 0.0257348 0.0012867 54.74 0.040852575 0.028596803 0.035456194 884,935 2,054,867 5 TIDENG PALE TIMUR 1,169,932.25 2,946 0.10057697 0.0201154 403 0.10320102 0.005160051 34.11 0.0084041 0.0004202 20.00 0.014926041 0.010448229 0036143882 902,099 2,072.031 6 GUNAWAN 1,169,932.25 446 0.01522652 0.0030453 49 0.01254802 0.000627401 10.15 0.0025008 0.000125 37.80 0.028210218 0.019747153 0.023544897 587,647 1,757,579 7 SEBAWANG 1,169,932.25 408 0.01392919 0.0027858 38 0.00973111 0.000486556 23.69 0.0058368 0.0002918 32.00 0.023881666 0.016717166 0.020281401 506,196 1,676,136 8 SESAYAP HILIR SESAYAP 1,169.932.25 1,794 0.06124748 0.0122495 206 0.05275288 0.002637644 78.26 0.019282 0.0009641 30.46 0.022732361 0.015912653 0031763892 792,781 1,962,713 9 SENGKONG 1,169,932.25 376 0.01283671 0.0025673 53 0.01357234 0.000678617 462.06 0.1133441 0.0056922 47.92 0.035762795 0.025033957 0033972119 847,885 2,017,827 10 BEBATU 1,169,932.25 795 0.02714144 0.0054283 110 0.02816901 0.001408451 500.87 0.1234062 0.0061703 39.72 0.029643118 0.020750183 0.033757232 842,532 2,012,464 11 BADAN HIKIS 1,169,932.25 787 0.02686832 0.0053737 141 0.03610755 0.001805378 328.06 0.0808286 0.0040414 38.14 0.028463961 0.019924773 0.031145247 777,340 1,947,272 12 SEPALA DALUNG 1,169,932.25 1,754 0.05988187 0.0119764 276 0.07067862 0.00353393 222.66 0.0548598 0.002743 45.06 0.033628371 0.023539860 0.041793154 1,043,097 2,213,029 13 SELUDAU 1,169,932.25 736 0.02512717 0.0050254 124 0.03175416 0.001587708 19.22 0.0047355 0.0002368 46.40 0.034628416 0.024239891 0.031089808 775,957 1,945,889 14 MENJELUTUNG 1,169,932.25 971 0.03315011 0.00663 134 0.03431498 0.001715749 257.38 0.0634142 O.OO317O7 49.89 0.037233010 0.026063107 0.03757959 937,932 2,107,864 15 SESAYAPSELOR 1,169,932.25 733 0.02502475 OOO5OO5 76 0.01946223 0.000973111 10.58 0.0026067 0.0001303 49.94 0.037270326 0.026089228 0.032197626 803,606 1,973,538 16 TANA LIA TANAH MERAH 1,169,932.25 1,053 0.03594961 0.0071899 207 0.05300896 0.002650448 204.40 0.0503608 0.002518 30.48 0.022747287 0.015923101 0028281513 705,866 1,875,798 17 TENGKU OACING 1,169,932,25 473 0.01614830 0.0032297 120 0.03072983 0.001536492 259.44 0.0639218 0.0031961 48.77 0.036397152 0.025478006 0.033440247 834,620 2,004,552 IB SAMBUNGAN 1,169,932.25 479 0.01635315 0.0032706 74 0.01895006 0.000947503 234.82 0.0578558 0.0028928 32.81 0.024486171 0.017140320 0.024251244 605,276 1,775,208 19 TANAH MERAH BARAT 1,169,932.25 870 0.02970196 0.0059404 127 0.03252241 0.00162612 62.18 0.0153201 0.000766 54.35 0.040561518 0.028393062 0.036725581 916,617 2,086,549 20 SAMBUNGAN SELATAN 1,169,932.25 631 0.02154245 0.0043085 143 0.03661972 0.001830986 7.07 0.0017419 0.0000871 42.53 0.031740227 0.022218159 0,028444732 709,939 1,879,871 21 BETAYAU BUONG BARU 1.169,932.25 1,176 0.04014885 0.0080298 174 0.04455826 O.OO2227913 290 02 0.0714562 0.0035728 44.65 0 033322388 0.023325671 0.037156164 927,364 2,097,296 22 BEBAKUNG 1,169,932.25 641 0.02188386 0,0043768 101 0.02586428 0.001293214 81.46 0.0200704 0.0010035 30.03 0.022411451 0.015688016 0022361523 558,111 1,728,043 23 KUJAU 1,169,932.25 914 0.03120412 0.0062408 78 0.01997439 0.00099872 42.15 0.0103851 0.0005193 28.98 0.021627834 0.015139484 0022898281 571,508 1,741,440 24 MENDUPO 1,169,932.25 287 0.00979823 0.0019596 50 0.01280410 0.000640205 100.24 0.0246975 0.0012349 44.42 0.033150738 0.023205517 0027040243 674,885 1,844,817 25 MANING 1,169,932.25 631 0.02154245 0.0043085 33 0.00845070 0.000422535 4.68 0.0011531 5.765E-05 34.23 0.025545920 0.017882144 0.022670823 565,831 1,735,763 26 PERIUK 1,169,932.25 185 0.00631593 0.0012632 28 0.00717029 0.000358515 59.66 0.0146993 0.000735 61.35 0.045785632 0.032049943 0.034406606 858,739 __________ 2,028,671 27 MURUK RIAN SEPUTUK 1,169,932.25 392 0.01338295 0.0026766 65 001664533 0.000832266 125.85 0.0310074 0.0015504 51.24 0.038240518 0.026768363 0.031827589 794,371 1,964,303 28 RIAN 1,169,932.25 347 0.01184664 0.0023693 54 0.01382843 0.000691421 59.73 0.0147165 0.0007358 45.69 0.034098542 0.023868979 0.027665553 690,492 1,860,424 29 BELAYAN ARI 1,169,932.25 186 0.00635007 0 00127 32 0.00819462 0.000409731 123.55 0.0304407 0.001522 43.25 0.032277565 0.022594295 0.025796075 643,833 __________ 1,813,765 30 RIAN RAYO 1,169,932.25 320 0.01092486 0.002185 47 0.01203585 0.000601793 63.18 0.0155665 0.0007783 60.45 0.045113960 0.031579772 0.035144863 877,165 2,047,097 31 KAPUAK 1,169,932.25 295 0.01007135 0.0020143 37 0.00947503 0.000473752 5456 0.0134427 0.0006721 47.31 0.035307551 0.024715286 0.027875442 695,731 1,865,663 32 SAFARI 1,169,932.25 308 0.01051518 0.002103 35 0.00896287 0.000448143 12.71 0.0031315 0.0001566 36.02 0.026881801 0.018817260 0.021525016 537,233 1,707,165 TOTAL 37,437,832 29,291 1 20% 3,905 1 5% 4,058.71 1 5% 1,339.94 1 70% 1 24,958,555 62,396,387 (Control Peng hit ungan Bobot BUPATI TANA TIDUNG, Pagu Anggaran Dan Pajak Daerahdan Retribusi Daerah (PDRD) 62,396,387 ;P 20% Hasil Perhitungan Pagu Dari Pajak Daerah dan Retribusi Daerah (PDRD) 62,396,387 jPM 5% Dibagi rata sebesar(60%) 37.437,832 IW 5% •Total Pagu Bagian Formula (40%) 24,958.5$$ IKG 70% [BRAHIM ALI LAMPIRAN V : PERATURAN BUPATI TANA TIDUNG NOMOR TENTANG PEDOMAN PENGALOKASIAN, PENYALURAN DAN PENGGUNAAN ALOKASI DANA DESA, BAGIAN DARI HASIL PAJAK DAN RETRIBUSI DAERAH TAHUN ANGGARAN 2025 A. FORMAT LEMBAR VERIFIKASI PENGAJUAN ALOKASI DANA DESA TAHUN ANGGARAN 2025 LEMBAR VERIFIKASI DOKUMEN PENGAJUAN ALOKASI DANA DESA TAHUN ANGGARAN 2025 TRANSFER ADD - TAHAP I Desa Kecamatan Tanggal NO URAIAN BERKAS HASIL EVALUASI ADMINISTRASI ADA TIDAK ADA LENGKAP TIDAK LENGKAP