Laporan Realisasi Anggaran
Peraturan Daerah Nomor 4 Tahun 2025 APBD Pergeseran Periode April 2025
Unit Kerja Tgl. Cetak 04 Agustus 2025
Nama
Nomor Induk Pegawai
Jabatan
Kelompok Rekening
# Rekening Pagu Anggaran Keuangan Fisik Sisa Anggaran
Jumlah % Jumlah % Jumlah %
1 Belanja Operasi 1,003,476,331,332.00 214,419,163,715.00 21.37% 216,079,610,101.00 21.53% 789,057,167,617.00 78.63%
2 Belanja Modal 48,128,829,658.00 2,118,121,065.00 4.40% 2,118,121,065.00 4.40% 46,010,708,593.00 95.60%
3 Belanja Transfer 222,406,329,564.00 45,779,285,934.00 20.58% 45,779,285,934.00 20.58% 176,627,043,630.00 79.42%
4 Belanja Tidak Terduga 4,650,000,000.00 2,128,008,000.00 45.76% 2,128,008,000.00 45.76% 2,521,992,000.00 54.24%
Jumlah 1,278,862,202,638.00 264,463,778,714.00 20.68% 266,124,225,100.00 20.81% 1,014,398,423,924.00 79.32%
Target Keuangan Fisik
Jumlah % Jumlah % Deviasi Jumlah % Deviasi
497,877,277,420.76 38.93% 264,463,778,714.00 20.68% -46.88% 266,124,225,100.00 20.81% -46.55%
Rekapitulasi Realisasi Bulan
Bulan Pagu Anggaran Target Keuangan Fisik
1 Januari 1,278,862,202,638.00 183,665,557,856.33 44,947,776,608.00 45,414,122,658.00
2 Pebruari 1,278,862,202,638.00 249,674,229,245.67 91,413,604,266.00 92,297,930,427.00
3 Maret 1,278,862,202,638.00 330,381,279,771.56 174,052,310,114.00 174,692,338,783.00
4 April 1,278,862,202,638.00 497,877,277,420.76 264,463,778,714.00 266,124,225,100.00
Realisasi Anggaran Perangkat Daerah
# Sub Unit Kerja Pagu Anggaran Target (%) Keuangan Fisik Sisa Anggaran
Jumlah % Jumlah % Jumlah %
1 Bagian Administrasi Pembangunan 116,827,920.00 25.49% 0.00 0.00% 18,182,500.00 15.56% 116,827,920.00 100.00%
2 Bagian Perekonomian dan Sumber Daya Alam 63,938,436.00 41.68% 19,925,000.00 31.16% 19,925,000.00 31.16% 44,013,436.00 68.84%
3 Bagian Pengadaan Barang dan Jasa 204,085,500.00 32.58% 29,964,478.00 14.68% 32,474,978.00 15.91% 174,121,022.00 85.32%
4 Bagian Organisasi 285,253,940.00 81.99% 60,780,780.00 21.31% 60,780,780.00 21.31% 224,473,160.00 78.69%
5 Bagian Hukum 748,465,780.00 46.61% 97,400,800.00 13.01% 109,500,800.00 14.63% 651,064,980.00 86.99%
6 Puskesmas Banasu 1,016,810,458.00 26.68% 156,585,273.00 15.40% 156,585,273.00 15.40% 860,225,185.00 84.60%
7 Puskesmas Nokilalaki 1,239,922,777.00 32.15% 178,784,433.00 14.42% 178,784,433.00 14.42% 1,061,138,344.00 85.58%
8 Puskesmas Towulu 1,014,797,100.00 22.56% 183,129,296.00 18.05% 183,129,296.00 18.05% 831,667,804.00 81.95%
9 Bagian Pemerintahan 4,732,842,508.00 21.69% 220,545,169.00 4.66% 220,545,169.00 4.66% 4,512,297,339.00 95.34%
10 Puskesmas Kamaipura 1,405,970,982.00 19.77% 235,910,953.00 16.78% 235,910,953.00 16.78% 1,170,060,029.00 83.22%
11 Puskesmas Dombusoi 1,248,940,104.00 28.26% 238,762,839.00 19.12% 238,762,839.00 19.12% 1,010,177,265.00 80.88%
12 Puskesmas Kinovaro 1,560,292,671.00 29.93% 263,664,084.00 16.90% 263,664,084.00 16.90% 1,296,628,587.00 83.10%
13 Puskesmas Kantewu 1,381,109,647.00 21.45% 265,289,171.00 19.21% 265,289,171.00 19.21% 1,115,820,476.00 80.79%
14 Puskesmas Gimpu 1,785,342,632.00 8.08% 297,851,552.00 16.68% 297,851,552.00 16.68% 1,487,491,080.00 83.32%
15 Puskesmas Lindu 1,248,975,927.00 23.87% 302,360,872.00 24.21% 302,360,872.00 24.21% 946,615,055.00 75.79%
16 Puskesmas Banpres 1,297,542,171.00 26.66% 335,818,515.00 25.88% 335,818,515.00 25.88% 961,723,656.00 74.12%
17 Kecamatan Lindu 1,256,550,721.00 30.17% 339,986,908.00 27.06% 339,986,908.00 27.06% 916,563,813.00 72.94%
18 Puskesmas Palolo 2,732,003,516.00 26.13% 357,987,790.00 13.10% 357,987,790.00 13.10% 2,374,015,726.00 86.90%
19 Puskesmas Tinggede 1,258,594,428.00 27.17% 392,664,303.00 31.20% 392,664,303.00 31.20% 865,930,125.00 68.80%
20 Kecamatan Gumbasa 1,513,341,294.00 35.55% 426,959,578.00 28.21% 448,183,946.00 29.62% 1,086,381,716.00 71.79%
21 Puskesmas Pandere 2,341,643,884.00 45.88% 436,183,346.00 18.63% 436,183,346.00 18.63% 1,905,460,538.00 81.37%
22 Kecamatan Kulawi Selatan 1,804,416,839.00 34.98% 462,397,800.00 25.63% 462,397,800.00 25.63% 1,342,019,039.00 74.37%
23 Puskesmas Kaleke 2,377,732,851.00 29.71% 469,014,743.00 19.73% 469,014,743.00 19.73% 1,908,718,108.00 80.27%
24 Kecamatan Sigi Kota 1,555,861,819.00 35.55% 486,685,235.00 31.28% 486,685,235.00 31.28% 1,069,176,584.00 68.72%
25 Kecamatan Nokilalaki 1,679,807,032.00 91.40% 508,133,133.00 30.25% 553,849,051.00 32.97% 1,171,673,899.00 69.75%
26 Kecamatan Dolo Selatan 1,599,377,682.00 93.15% 510,550,521.00 31.92% 512,840,521.00 32.07% 1,088,827,161.00 68.08%
27 Puskesmas Dolo 2,502,588,883.00 33.61% 549,840,616.00 21.97% 549,840,616.00 21.97% 1,952,748,267.00 78.03%
28 Puskesmas Marawola 2,991,029,227.00 22.02% 553,516,481.00 18.51% 553,516,481.00 18.51% 2,437,512,746.00 81.49%
29 Kecamatan Tanambulava 1,940,147,538.00 88.16% 559,798,356.00 28.85% 559,798,356.00 28.85% 1,380,349,182.00 71.15%
30 Kecamatan Kulawi 1,860,074,031.00 36.63% 561,531,342.00 30.19% 561,531,342.00 30.19% 1,298,542,689.00 69.81%
31 Kecamatan Pipikoro 1,661,880,046.00 89.41% 569,341,650.00 34.26% 568,732,026.00 34.22% 1,092,538,396.00 65.74%
32 Kecamatan Marawola Barat 1,940,029,017.00 89.27% 582,104,382.00 30.00% 582,104,382.00 30.00% 1,357,924,635.00 70.00%
33 Dinas Pemberdayaan Perempuan dan Perlindungan Anak 2,971,552,076.00 48.22% 592,669,549.00 19.94% 592,669,549.00 19.94% 2,378,882,527.00 80.06%
34 Puskesmas Kulawi 1,905,176,753.00 34.40% 608,244,269.00 31.93% 608,244,269.00 31.93% 1,296,932,484.00 68.07%
35 Kecamatan Sigi Biromaru 1,779,391,119.00 88.52% 616,917,374.00 34.67% 616,917,374.00 34.67% 1,162,473,745.00 65.33%
36 Kecamatan Palolo 2,226,456,881.00 36.86% 650,031,725.00 29.20% 650,031,725.00 29.20% 1,576,425,156.00 70.80%
37 Kecamatan Dolo Barat 2,214,891,756.00 35.09% 690,535,814.00 31.18% 690,535,814.00 31.18% 1,524,355,942.00 68.82%
38 Kecamatan Kinovaro 2,248,793,206.00 33.86% 696,036,344.00 30.95% 696,036,344.00 30.95% 1,552,756,862.00 69.05%
39 Dinas Koperasi, Usaha Kecil dan Menengah 7,218,951,684.00 28.74% 714,727,469.00 9.90% 802,766,054.00 11.12% 6,504,224,215.00 90.10%
40 Kecamatan Marawola 2,008,053,534.00 35.28% 718,456,438.00 35.78% 718,456,438.00 35.78% 1,289,597,096.00 64.22%
41 Puskesmas Baluase 2,877,526,416.00 36.79% 720,004,569.00 25.02% 720,004,569.00 25.02% 2,157,521,847.00 74.98%
42 Dinas Perumahan dan Kawasan Permukiman 8,387,915,845.00 27.06% 724,370,285.00 8.64% 786,730,285.00 9.38% 7,663,545,560.00 91.36%
43 Bagian Protokol dan Komunikasi Pimpinan 816,123,900.00 88.20% 748,607,113.00 91.73% 748,607,113.00 91.73% 67,516,787.00 8.27%
44 Kecamatan Dolo 2,235,297,865.00 92.26% 750,562,275.00 33.58% 750,562,275.00 33.58% 1,484,735,590.00 66.42%
45 Dinas Perpustakaan dan Kearsipan 2,771,302,885.00 43.11% 757,871,838.00 27.35% 757,871,838.00 27.35% 2,013,431,047.00 72.65%
46 Bagian Kesejahteraan Rakyat 18,425,070,557.00 30.35% 787,777,233.00 4.28% 787,777,233.00 4.28% 17,637,293,324.00 95.72%
47 Dinas Pemuda Dan Olahraga 5,728,597,341.00 60.40% 853,397,563.00 14.90% 853,397,563.00 14.90% 4,875,199,778.00 85.10%
48 Puskesmas Biromaru 3,412,332,811.00 23.75% 863,799,520.00 25.31% 863,799,520.00 25.31% 2,548,533,291.00 74.69%
49 Badan Penanggulangan Bencana Daerah 3,940,802,194.00 29.14% 900,256,170.00 22.84% 900,256,170.00 22.84% 3,040,546,024.00 77.16%
50 Dinas Pariwisata 3,601,846,316.00 83.44% 910,955,926.00 25.29% 910,955,926.00 25.29% 2,690,890,390.00 74.71%
51 Dinas Ketenagakerjaan dan Transmigrasi 4,085,070,584.00 52.36% 913,142,332.00 22.35% 913,142,332.00 22.35% 3,171,928,252.00 77.65%
52 Dinas Komunikasi dan Informatika 4,331,627,551.00 33.38% 979,579,696.00 22.61% 979,579,696.00 22.61% 3,352,047,855.00 77.39%
53 Dinas Pengendalian Penduduk dan Keluarga Berencana 9,001,093,987.00 28.91% 1,021,087,009.00 11.34% 1,021,087,009.00 11.34% 7,980,006,978.00 88.66%
54 Dinas Penanaman Modal dan Pelayanan Terpadu Satu Pintu 4,788,822,219.00 43.60% 1,187,579,433.00 24.80% 1,187,579,433.00 24.80% 3,601,242,786.00 75.20%
55 Badan Kesatuan Bangsa dan Politik 5,612,913,322.00 58.46% 1,204,120,897.00 21.45% 1,204,120,897.00 21.45% 4,408,792,425.00 78.55%
56 Badan perencanaan pengembangan, Riset dan inovasi Daerah 6,069,901,194.00 55.90% 1,218,817,450.00 20.08% 1,218,817,450.00 20.08% 4,851,083,744.00 79.92%
57 Dinas Kependudukan Dan Pencatatan Sipil 5,049,313,642.00 33.33% 1,255,699,581.00 24.87% 1,307,703,321.00 25.90% 3,793,614,061.00 75.13%
58 Dinas Sosial 6,333,555,028.00 35.34% 1,332,026,542.00 21.03% 1,332,026,542.00 21.03% 5,001,528,486.00 78.97%
59 Dinas Lingkungan Hidup 14,063,267,808.00 29.65% 1,556,262,112.00 11.07% 1,908,235,820.00 13.57% 12,507,005,696.00 88.93%
60 Dinas Pemberdayaan Masyarakat dan Desa 5,723,674,721.00 38.91% 1,557,716,981.00 27.22% 1,557,716,981.00 27.22% 4,165,957,740.00 72.78%
61 Dinas Perhubungan 5,283,860,888.00 40.34% 1,564,875,176.00 29.62% 1,575,275,176.00 29.81% 3,718,985,712.00 70.38%
62 Dinas Ketahanan Pangan Dan Perikanan 6,505,201,158.00 29.46% 1,577,906,451.00 24.26% 1,582,106,926.00 24.32% 4,927,294,707.00 75.74%
63 Satuan Polisi Pamong Praja dan Pemadam Kebakaran 5,333,534,012.00 45.32% 1,726,668,166.00 32.37% 1,726,668,166.00 32.37% 3,606,865,846.00 67.63%
64 Dinas Perindustrian dan Perdagangan 5,616,229,074.00 41.83% 1,920,366,043.00 34.19% 1,920,366,043.00 34.19% 3,695,863,031.00 65.81%
65 Badan Kepegawaian dan Pengembangan Sumber Manusia 7,156,065,028.00 50.51% 2,343,070,990.00 32.74% 2,343,070,990.00 32.74% 4,812,994,038.00 67.26%
66 Dinas Pekerjaan Umum dan Tata Ruang 34,029,490,470.00 21.22% 2,352,677,936.00 6.91% 2,272,677,936.00 6.68% 31,676,812,534.00 93.09%
67 Dinas Peternakan dan Kesehatan Hewan 13,235,607,974.00 35.67% 2,749,370,154.00 20.77% 2,749,370,154.00 20.77% 10,486,237,820.00 79.23%
68 Inspektorat 11,802,361,594.00 47.21% 3,785,007,492.00 32.07% 3,785,007,492.00 32.07% 8,017,354,102.00 67.93%
69 Bagian Perencanaan dan Keuangan 12,130,628,264.00 96.13% 3,842,764,956.00 31.68% 3,842,764,956.00 31.68% 8,287,863,308.00 68.32%
70 Badan Pendapatan Daerah 15,688,578,968.00 25.03% 3,905,223,328.00 24.89% 4,025,284,168.00 25.66% 11,783,355,640.00 75.11%
71 Dinas Tanaman Pangan, Hortikultura dan Perkebunan 27,136,294,594.00 73.99% 5,474,020,776.00 20.17% 6,424,016,152.00 23.67% 21,662,273,818.00 79.83%
72 Bagian Umum 13,851,108,874.00 59.90% 5,616,764,063.00 40.55% 5,616,764,063.00 40.55% 8,234,344,811.00 59.45%
73 Dewan Perwakilan Rakyat 22,806,729,989.00 29.22% 7,616,712,578.00 33.40% 7,616,712,578.00 33.40% 15,190,017,411.00 66.60%
74 RSUD Torabelo 54,484,979,615.00 45.67% 11,566,943,264.00 21.23% 11,566,943,264.00 21.23% 42,918,036,351.00 78.77%
75 Dinas Kesehatan 90,215,450,116.00 36.45% 18,124,138,269.00 20.09% 18,124,138,269.00 20.09% 72,091,311,847.00 79.91%
76 Dinas Pendidikan dan Kebudayaan 345,891,265,880.00 41.34% 66,273,018,863.00 19.16% 66,273,018,863.00 19.16% 279,618,247,017.00 80.84%
77 Badan Keuangan dan Aset Daerah 417,499,295,584.00 33.84% 87,839,527,303.00 21.04% 87,839,527,303.00 21.04% 329,659,768,281.00 78.96%