Rekapitulasi Anggaran Belanja
Rekapitulasi Anggaran Belanja per OPD Tahun 2025
Total Anggaran Belanja
Rp. 1,76 T
Total Pagu Pengadaan
Rp. 546,61 M
Total Pagu Non Pengadaan
Rp. 1,22 T
Total Anggaran DAK
Rp. 236,91 M
Total Pagu DAK Pengadaan
Rp. 21,93 M
Total Pagu DAK Non Pengadaan
Rp. 214,98 M
# OPD / Sub OPD Belanja Operasi Belanja Modal Belanja Tidak Terduga Belanja Transfer Total Belanja Pagu Pengadaan Pagu Non Pengadaan Anggaran DAK
1.473.491.845.122 117.295.938.912 8.104.546.510 165.563.726.205 1.764.456.056.749 546.605.239.625 1.217.850.817.124 236.913.932.207
1 Badan Kepegawaian Daerah 12.083.692.672 330.372.000 0 0 12.414.064.672 2.651.044.600 9.763.020.072 0
2 Badan Kesatuan Bangsa dan Politik 13.666.835.922 32.477.181 0 0 13.699.313.103 2.576.739.718 11.122.573.385 0
3 Badan Keuangan 93.819.522.627 4.134.731.000 8.104.546.510 165.563.726.205 271.622.526.342 11.862.142.022 259.760.384.320 0
4 Badan Penanggulangan Bencana Daerah 10.193.696.689 154.000.000 0 0 10.347.696.689 3.124.868.292 7.222.828.397 0
5 Badan Pengembangan Sumber Daya Manusia 14.161.581.829 10.609.000 0 0 14.172.190.829 4.296.737.060 9.875.453.769 0
6 Badan Penghubung 8.976.965.605 135.700.000 0 0 9.112.665.605 5.566.188.848 3.546.476.757 0
7 Badan Perencanaan Penelitian dan Pengembangan Daerah 19.102.945.207 521.047.000 0 0 19.623.992.207 5.827.915.107 13.796.077.100 0
8 Balai Pengawasan Mutu dan Keamanan Pangan 323.693.200 0 0 0 323.693.200 245.593.200 78.100.000 0
9 Balai Pengujian dan Sertifikasi Mutu Barang (BPSMB) 332.952.300 447.149.200 0 0 780.101.500 657.344.500 122.757.000 0
10 Balai Pengujian Penerapan Mutu dan Diversifikasi Produk Perikanan (BP2MDPP) 441.699.815 93.723.185 0 0 535.423.000 456.798.000 78.625.000 0
11 Biro Hukum 6.766.013.434 37.624.000 0 0 6.803.637.434 1.210.550.900 5.593.086.534 0
12 Biro Organisasi 5.534.830.110 559.427.000 0 0 6.094.257.110 1.777.997.085 4.316.260.025 0
13 Biro Pemerintahan dan Kesejahteraan Rakyat 23.805.692.582 100.006.000 0 0 23.905.698.582 10.014.434.476 13.891.264.106 0
14 Biro Pengadaan Barang dan Jasa 7.687.815.823 155.676.000 0 0 7.843.491.823 1.090.266.395 6.753.225.428 0
15 Biro Pengendalian Ekonomi dan Pembangunan 5.865.478.753 159.623.000 0 0 6.025.101.753 1.721.291.616 4.303.810.137 0
16 Biro Umum 50.552.755.842 6.083.854.910 0 0 56.636.610.752 39.043.939.865 17.592.670.887 0
17 Dinas Kearsipan dan Perpustakaan 11.302.716.822 112.958.000 0 0 11.415.674.822 2.534.141.700 8.881.533.122 0
18 Dinas Kelautan dan Perikanan 23.382.127.258 768.066.000 0 0 24.150.193.258 11.284.641.540 12.865.551.718 0
19 Dinas Kependudukan dan Pencatatan Sipil serta PMD 12.284.452.632 800.719.000 0 0 13.085.171.632 4.310.970.650 8.774.200.982 0
20 Dinas Kesehatan 89.318.958.991 412.404.000 0 0 89.731.362.991 62.283.173.118 27.448.189.873 3.021.054.000
21 Dinas Ketahanan Pangan 14.156.051.630 280.694.000 0 0 14.436.745.630 5.974.078.900 8.462.666.730 0
22 Dinas Komunikasi Informatika dan Statistik 16.709.732.371 86.600.000 0 0 16.796.332.371 9.017.541.331 7.778.791.040 0
23 Dinas Koperasi UMKM Perindustrian dan Perdagangan 31.772.793.305 220.312.000 0 0 31.993.105.305 18.722.242.300 13.270.863.005 0
24 Dinas Lingkungan Hidup dan Kehutanan 28.919.499.684 28.261.000 0 0 28.947.760.684 4.288.682.632 24.659.078.052 0
25 Dinas Pariwisata 12.657.714.464 488.150.000 0 0 13.145.864.464 5.408.859.501 7.737.004.963 0
26 Dinas Pekerjaan Umum, Penataan Ruang, PKP 58.585.054.429 38.770.186.965 0 0 97.355.241.394 63.706.276.195 33.648.965.199 2.058.408.603
27 Dinas Pemberdayaan Perempuan dan Perlindungan Anak 8.266.200.541 593.518.000 0 0 8.859.718.541 2.404.842.504 6.454.876.037 505.690.000
28 Dinas Pemuda dan Olahraga 15.467.068.795 63.428.000 0 0 15.530.496.795 3.704.698.300 11.825.798.495 0
29 Dinas Penanaman Modal dan PTSP 8.204.104.502 157.655.500 0 0 8.361.760.002 1.946.651.359 6.415.108.643 0
30 Dinas Pendidikan dan Kebudayaan 510.598.384.992 6.926.560.011 0 0 517.524.945.003 43.011.783.593 474.513.161.410 219.619.843.604
31 Dinas Perhubungan 16.618.296.553 10.356.135.800 0 0 26.974.432.353 19.118.535.875 7.855.896.478 0
32 Dinas Pertanian 55.172.007.033 738.800.000 0 0 55.910.807.033 18.385.506.046 37.525.300.987 51.300.000
33 Dinas Sosial 22.203.064.120 694.833.000 0 0 22.897.897.120 9.982.878.928 12.915.018.192 0
34 Dinas Tenaga Kerja, ESDM dan Transmigrasi 17.984.227.005 858.828.000 0 0 18.843.055.005 4.656.353.376 14.186.701.629 0
35 Inspektorat 23.445.609.724 221.000.000 0 0 23.666.609.724 2.912.663.559 20.753.946.165 0
36 Laboratorium Kesehatan Daerah 2.012.402.916 4.724.610.866 0 0 6.737.013.782 6.643.229.782 93.784.000 0
37 RSUD dr. Hasri Ainun Habibie 85.044.052.343 31.408.404.445 0 0 116.452.456.788 92.340.163.812 24.112.292.976 11.657.636.000
38 Satuan Polisi Pamong Praja 10.971.977.265 117.886.000 0 0 11.089.863.265 4.887.036.065 6.202.827.200 0
39 Sekretariat DPRD 92.509.465.842 1.047.216.000 0 0 93.556.681.842 22.943.699.555 70.612.982.287 0
40 UPTD Balai Latihan Kerja, Transmigrasi dan Pengembangan Produktivitas 328.021.800 0 0 0 328.021.800 260.731.800 67.290.000 0
41 UPTD Balai Pelatihan Teknis Pertanian 382.576.700 0 0 0 382.576.700 363.674.700 18.902.000 0
42 UPTD Balai Pengujian Material Jalan dan Bangunan 1.536.901.825 303.500.000 0 0 1.840.401.825 1.614.145.825 226.256.000 0
43 UPTD Balai Perbenihan, Pengawasan dan Sertifikasi Benih Pertanian 1.461.845.327 0 0 0 1.461.845.327 1.408.797.327 53.048.000 0
44 UPTD Balai Perbibitan Ternak 2.796.878.000 200.000.000 0 0 2.996.878.000 2.967.038.000 29.840.000 0
45 UPTD Balai Perikanan Budidaya Laut Payau (BPBLP) 1.172.080.000 0 0 0 1.172.080.000 1.119.155.000 52.925.000 0
46 UPTD Balai Perlindungan Tanaman Pertanian 1.141.364.000 0 0 0 1.141.364.000 1.107.520.000 33.844.000 0
47 UPTD KPH Wilayah I dan II Gorontalo Barat 1.962.840.850 1.209.232.000 0 0 3.172.072.850 3.036.142.850 135.930.000 0
48 UPTD KPH Wilayah III Pohuwato 2.105.282.386 930.272.000 0 0 3.035.554.386 2.823.341.246 212.213.140 0
49 UPTD KPH Wilayah IV Gorontalo Utara 1.075.569.350 32.293.500 0 0 1.107.862.850 979.429.950 128.432.900 0
50 UPTD KPH Wilayah V Boalemo 1.111.615.049 65.516.000 0 0 1.177.131.049 1.064.554.549 112.576.500 0
51 UPTD KPH Wilayah VI Gorontalo 1.678.779.905 159.502.000 0 0 1.838.281.905 1.678.670.905 159.611.000 0
52 UPTD KPH Wilayah VII Bone Bolango dan Kota Gorontalo 1.039.865.553 218.036.000 0 0 1.257.901.553 1.147.973.020 109.928.533 0
53 UPTD Laboratorium Veteriner 601.271.300 51.100.000 0 0 652.371.300 627.290.300 25.081.000 0
54 UPTD Pelabuhan Perikanan Gentuma 590.484.051 15.999.309 0 0 606.483.360 496.750.900 109.732.460 0
55 UPTD Pelabuhan Perikanan Tenda (PPI Tenda) 1.772.476.465 1.183.784.000 0 0 2.956.260.465 2.840.740.965 115.519.500 0
56 UPTD Pelabuhan Perikanan Tilamuta (PPI Tilamuta) 676.122.400 88.308.040 0 0 764.430.440 700.502.440 63.928.000 0
57 UPTD Pusat Pelayanan Pajak Daerah Kabupaten Boalemo 947.931.200 0 0 0 947.931.200 779.588.000 168.343.200 0
58 UPTD Pusat Pelayanan Pajak Daerah Kabupaten Bone Bolango 991.085.700 0 0 0 991.085.700 831.561.526 159.524.174 0
59 UPTD Pusat Pelayanan Pajak Daerah Kabupaten Gorontalo 1.502.956.667 0 0 0 1.502.956.667 1.166.292.400 336.664.267 0
60 UPTD Pusat Pelayanan Pajak Daerah Kabupaten Gorontalo Utara 1.038.824.000 0 0 0 1.038.824.000 861.677.000 177.147.000 0
61 UPTD Pusat Pelayanan Pajak Daerah Kabupaten Pohuwato 1.190.848.950 0 0 0 1.190.848.950 924.035.350 266.813.600 0
62 UPTD Pusat Pelayanan Pajak Daerah Kota Gorontalo 1.484.183.500 0 0 0 1.484.183.500 1.283.300.750 200.882.750 0
63 UPTD TPA Talumelito 3.999.904.517 5.150.000 0 0 4.005.054.517 3.929.822.517 75.232.000 0
# OPD / Sub OPD Total Belanja Belanja Operasi Belanja Modal Belanja Tidak Terduga Pagu Pengadaan Pagu Non Pengadaan Pagu DAK
1.764.456.056.749 431.309.300.713 115.295.938.912 0 546.605.239.625 1.217.850.817.124 21.933.066.617
1 Badan Kepegawaian Daerah 12.414.064.672 2.320.672.600 330.372.000 0 2.651.044.600 9.763.020.072 0
2 Badan Kesatuan Bangsa dan Politik 13.699.313.103 2.544.262.537 32.477.181 0 2.576.739.718 11.122.573.385 0
3 Badan Keuangan 271.622.526.342 7.727.411.022 4.134.731.000 0 11.862.142.022 259.760.384.320 0
4 Badan Penanggulangan Bencana Daerah 10.347.696.689 2.970.868.292 154.000.000 0 3.124.868.292 7.222.828.397 0
5 Badan Pengembangan Sumber Daya Manusia 14.172.190.829 4.286.128.060 10.609.000 0 4.296.737.060 9.875.453.769 0
6 Badan Penghubung 9.112.665.605 5.430.488.848 135.700.000 0 5.566.188.848 3.546.476.757 0
7 Badan Perencanaan Penelitian dan Pengembangan Daerah 19.623.992.207 5.306.868.107 521.047.000 0 5.827.915.107 13.796.077.100 0
8 Balai Pengawasan Mutu dan Keamanan Pangan 323.693.200 245.593.200 0 0 245.593.200 78.100.000 0
9 Balai Pengujian dan Sertifikasi Mutu Barang (BPSMB) 780.101.500 210.195.300 447.149.200 0 657.344.500 122.757.000 0
10 Balai Pengujian Penerapan Mutu dan Diversifikasi Produk Perikanan (BP2MDPP) 535.423.000 363.074.815 93.723.185 0 456.798.000 78.625.000 0
11 Biro Hukum 6.803.637.434 1.172.926.900 37.624.000 0 1.210.550.900 5.593.086.534 0
12 Biro Organisasi 6.094.257.110 1.218.570.085 559.427.000 0 1.777.997.085 4.316.260.025 0
13 Biro Pemerintahan dan Kesejahteraan Rakyat 23.905.698.582 9.914.428.476 100.006.000 0 10.014.434.476 13.891.264.106 0
14 Biro Pengadaan Barang dan Jasa 7.843.491.823 934.590.395 155.676.000 0 1.090.266.395 6.753.225.428 0
15 Biro Pengendalian Ekonomi dan Pembangunan 6.025.101.753 1.561.668.616 159.623.000 0 1.721.291.616 4.303.810.137 0
16 Biro Umum 56.636.610.752 32.960.084.955 6.083.854.910 0 39.043.939.865 17.592.670.887 0
17 Dinas Kearsipan dan Perpustakaan 11.415.674.822 2.421.183.700 112.958.000 0 2.534.141.700 8.881.533.122 0
18 Dinas Kelautan dan Perikanan 24.150.193.258 10.516.575.540 768.066.000 0 11.284.641.540 12.865.551.718 0
19 Dinas Kependudukan dan Pencatatan Sipil serta PMD 13.085.171.632 3.510.251.650 800.719.000 0 4.310.970.650 8.774.200.982 0
20 Dinas Kesehatan 89.731.362.991 61.870.769.118 412.404.000 0 62.283.173.118 27.448.189.873 2.086.429.000
21 Dinas Ketahanan Pangan 14.436.745.630 5.693.384.900 280.694.000 0 5.974.078.900 8.462.666.730 0
22 Dinas Komunikasi Informatika dan Statistik 16.796.332.371 8.930.941.331 86.600.000 0 9.017.541.331 7.778.791.040 0
23 Dinas Koperasi UMKM Perindustrian dan Perdagangan 31.993.105.305 18.501.930.300 220.312.000 0 18.722.242.300 13.270.863.005 0
24 Dinas Lingkungan Hidup dan Kehutanan 28.947.760.684 4.260.421.632 28.261.000 0 4.288.682.632 24.659.078.052 0
25 Dinas Pariwisata 13.145.864.464 4.920.709.501 488.150.000 0 5.408.859.501 7.737.004.963 0
26 Dinas Pekerjaan Umum, Penataan Ruang, PKP 97.355.241.394 26.936.089.230 36.770.186.965 0 63.706.276.195 33.648.965.199 2.051.736.603
27 Dinas Pemberdayaan Perempuan dan Perlindungan Anak 8.859.718.541 1.811.324.504 593.518.000 0 2.404.842.504 6.454.876.037 198.069.000
28 Dinas Pemuda dan Olahraga 15.530.496.795 3.641.270.300 63.428.000 0 3.704.698.300 11.825.798.495 0
29 Dinas Penanaman Modal dan PTSP 8.361.760.002 1.788.995.859 157.655.500 0 1.946.651.359 6.415.108.643 0
30 Dinas Pendidikan dan Kebudayaan 517.524.945.003 36.085.223.582 6.926.560.011 0 43.011.783.593 474.513.161.410 5.887.896.014
31 Dinas Perhubungan 26.974.432.353 8.762.400.075 10.356.135.800 0 19.118.535.875 7.855.896.478 0
32 Dinas Pertanian 55.910.807.033 17.646.706.046 738.800.000 0 18.385.506.046 37.525.300.987 51.300.000
33 Dinas Sosial 22.897.897.120 9.288.045.928 694.833.000 0 9.982.878.928 12.915.018.192 0
34 Dinas Tenaga Kerja, ESDM dan Transmigrasi 18.843.055.005 3.797.525.376 858.828.000 0 4.656.353.376 14.186.701.629 0
35 Inspektorat 23.666.609.724 2.691.663.559 221.000.000 0 2.912.663.559 20.753.946.165 0
36 Laboratorium Kesehatan Daerah 6.737.013.782 1.918.618.916 4.724.610.866 0 6.643.229.782 93.784.000 0
37 RSUD dr. Hasri Ainun Habibie 116.452.456.788 60.931.759.367 31.408.404.445 0 92.340.163.812 24.112.292.976 11.657.636.000
38 Satuan Polisi Pamong Praja 11.089.863.265 4.769.150.065 117.886.000 0 4.887.036.065 6.202.827.200 0
39 Sekretariat DPRD 93.556.681.842 21.896.483.555 1.047.216.000 0 22.943.699.555 70.612.982.287 0
40 UPTD Balai Latihan Kerja, Transmigrasi dan Pengembangan Produktivitas 328.021.800 260.731.800 0 0 260.731.800 67.290.000 0
41 UPTD Balai Pelatihan Teknis Pertanian 382.576.700 363.674.700 0 0 363.674.700 18.902.000 0
42 UPTD Balai Pengujian Material Jalan dan Bangunan 1.840.401.825 1.310.645.825 303.500.000 0 1.614.145.825 226.256.000 0
43 UPTD Balai Perbenihan, Pengawasan dan Sertifikasi Benih Pertanian 1.461.845.327 1.408.797.327 0 0 1.408.797.327 53.048.000 0
44 UPTD Balai Perbibitan Ternak 2.996.878.000 2.767.038.000 200.000.000 0 2.967.038.000 29.840.000 0
45 UPTD Balai Perikanan Budidaya Laut Payau (BPBLP) 1.172.080.000 1.119.155.000 0 0 1.119.155.000 52.925.000 0
46 UPTD Balai Perlindungan Tanaman Pertanian 1.141.364.000 1.107.520.000 0 0 1.107.520.000 33.844.000 0
47 UPTD KPH Wilayah I dan II Gorontalo Barat 3.172.072.850 1.826.910.850 1.209.232.000 0 3.036.142.850 135.930.000 0
48 UPTD KPH Wilayah III Pohuwato 3.035.554.386 1.893.069.246 930.272.000 0 2.823.341.246 212.213.140 0
49 UPTD KPH Wilayah IV Gorontalo Utara 1.107.862.850 947.136.450 32.293.500 0 979.429.950 128.432.900 0
50 UPTD KPH Wilayah V Boalemo 1.177.131.049 999.038.549 65.516.000 0 1.064.554.549 112.576.500 0
51 UPTD KPH Wilayah VI Gorontalo 1.838.281.905 1.519.168.905 159.502.000 0 1.678.670.905 159.611.000 0
52 UPTD KPH Wilayah VII Bone Bolango dan Kota Gorontalo 1.257.901.553 929.937.020 218.036.000 0 1.147.973.020 109.928.533 0
53 UPTD Laboratorium Veteriner 652.371.300 576.190.300 51.100.000 0 627.290.300 25.081.000 0
54 UPTD Pelabuhan Perikanan Gentuma 606.483.360 480.751.591 15.999.309 0 496.750.900 109.732.460 0
55 UPTD Pelabuhan Perikanan Tenda (PPI Tenda) 2.956.260.465 1.656.956.965 1.183.784.000 0 2.840.740.965 115.519.500 0
56 UPTD Pelabuhan Perikanan Tilamuta (PPI Tilamuta) 764.430.440 612.194.400 88.308.040 0 700.502.440 63.928.000 0
57 UPTD Pusat Pelayanan Pajak Daerah Kabupaten Boalemo 947.931.200 779.588.000 0 0 779.588.000 168.343.200 0
58 UPTD Pusat Pelayanan Pajak Daerah Kabupaten Bone Bolango 991.085.700 831.561.526 0 0 831.561.526 159.524.174 0
59 UPTD Pusat Pelayanan Pajak Daerah Kabupaten Gorontalo 1.502.956.667 1.166.292.400 0 0 1.166.292.400 336.664.267 0
60 UPTD Pusat Pelayanan Pajak Daerah Kabupaten Gorontalo Utara 1.038.824.000 861.677.000 0 0 861.677.000 177.147.000 0
61 UPTD Pusat Pelayanan Pajak Daerah Kabupaten Pohuwato 1.190.848.950 924.035.350 0 0 924.035.350 266.813.600 0
62 UPTD Pusat Pelayanan Pajak Daerah Kota Gorontalo 1.484.183.500 1.283.300.750 0 0 1.283.300.750 200.882.750 0
63 UPTD TPA Talumelito 4.005.054.517 3.924.672.517 5.150.000 0 3.929.822.517 75.232.000 0