Lampiran II Perda Perubahan Hal. 1
RINGKASAN PERUBAHAN APBD MENURUT URUSAN PEMERINTAHAN DAN ORGANISASI TAHUN ANGGARAN 2015
KODE REKENING
URUSAN PEMERINTAHAN DAERAH PENDAPATAN
BELANJA SEBELUM
PERUBAHAN SETELAH
PERUBAHAN BERTAMBAH
BERKURANG SEBELUM PERUBAHAN
SETELAH PERUBAHAN BERTAMBAH
BERKURANG Rp.
TIDAK LANGSUNG LANGSUNG
JUMLAH BELANJA TIDAK LANGSUNG
LANGSUNG JUMLAH BELANJA
Rp. 1
2 3
4 5 = 4 - 3
6 7
8 9 = 7 + 8
10 11
12 = 10 + 11 13 = 12 - 9
14
1 URUSAN WAJIB
23,887,101,006,100.00 23,952,229,189,297.00
65,128,183,197.00 0.27
19,365,485,221,466.00 4,546,649,877,912.00
23,912,135,099,378.01 21,420,919,815,393.13
5,472,955,540,941.00 26,893,875,356,334.13
2,981,740,256,956.12 12.47
1 01
Pendidikan -
- -
- 296,586,529,520.00
120,949,868,180.00 417,536,397,700.00
294,437,810,220.00 151,623,095,906.00
446,060,906,126.00 28,524,508,426.00
6.83
1 01
01 Dinas Pendidikan
- -
- -
296,586,529,520.00 120,949,868,180.00
417,536,397,700.00 294,437,810,220.00
151,623,095,906.00 446,060,906,126.00
28,524,508,426.00 6.83
- -
- -
- -
- -
- -
- -
1 02
Kesehatan 179,448,950,000.00
216,390,708,676.00 36,941,758,676.00
20.59 111,318,667,085.00
881,237,559,970.00 992,556,227,055.00
113,348,824,509.00 871,249,561,809.00
984,598,386,318.00 7,957,840,737.00
0.80
1 02
01 Dinas Kesehatan
5,382,000,000.00 5,827,133,200.00
445,133,200.00 8.27
44,512,186,089.00 136,015,608,882.00
180,527,794,971.00 45,318,011,089.00
109,546,291,271.00 154,864,302,360.00
25,663,492,611.00 14.22
1 02
02 Rumah Sakit Jiwa
12,000,000,000.00 12,000,000,000.00
- -
40,286,625,526.00 58,103,042,875.00
98,389,668,401.00 41,373,367,900.00
58,767,340,153.00 100,140,708,053.00
1,751,039,652.00 1.78
1 02
03 Rumah Sakit Paru
6,961,950,000.00 7,177,500,000.00
215,550,000.00 3.10
20,686,672,755.00 36,088,256,913.00
56,774,929,668.00 20,824,262,805.00
36,962,348,913.00 57,786,611,718.00
1,011,682,050.00 1.78
1 02
04 Rumah Sakit Umum Daerah Al Ihsan
155,105,000,000.00 191,386,075,476.00
36,281,075,476.00 23.39
5,833,182,715.00 651,030,651,300.00
656,863,834,015.00 5,833,182,715.00
665,973,581,472.00 671,806,764,187.00
14,942,930,172.00 2.27
- -
- -
- -
- -
- -
- -
1 03
Pekerjaan Umum 230,500,000.00
330,500,000.00 100,000,000.00
43.38 99,843,280,094.00
1,149,183,303,949.00 1,249,026,584,043.00
103,348,758,694.00 1,305,721,599,555.00
1,409,070,358,249.00 160,043,774,206.00
12.81
1 03
01 Dinas Bina Marga
225,000,000.00 325,000,000.00
100,000,000.00 44.44
58,646,732,235.00 998,071,495,499.00
1,056,718,227,734.00 61,112,718,705.00
1,125,608,413,429.00 1,186,721,132,134.00
130,002,904,400.00 12.30
1 03
02 Dinas Pengelolaan Sumber Daya Air
5,500,000.00 5,500,000.00
- -
41,196,547,859.00 151,111,808,450.00
192,308,356,309.00 42,236,039,989.00
180,113,186,126.00 222,349,226,115.00
30,040,869,806.00 15.62
- -
- -
- -
- -
- -
- -
1 05
Penataan Ruang 12,161,155,000.00
11,659,625,000.00 501,530,000.00
4.12 26,810,883,863.00
338,018,253,650.00 364,829,137,513.00
25,228,593,673.00 281,269,731,168.00
306,498,324,841.00 58,330,812,672.00
15.99
1 05
01 Dinas Permukiman dan Perumahan
12,161,155,000.00 11,659,625,000.00
501,530,000.00 4.12
26,810,883,863.00 338,018,253,650.00
364,829,137,513.00 25,228,593,673.00
281,269,731,168.00 306,498,324,841.00
58,330,812,672.00 15.99
- -
- -
- -
- -
- -
- -
1 06
Perencanaan Pembangunan -
- -
- 18,857,647,000.00
45,283,598,000.00 64,141,245,000.00
18,857,647,000.00 74,722,673,400.00
93,580,320,400.00 29,439,075,400.00
45.90
1 06
01 Badan Perencanaan Pembangunan Daerah
- -
- -
18,857,647,000.00 45,283,598,000.00
64,141,245,000.00 18,857,647,000.00
74,722,673,400.00 93,580,320,400.00
29,439,075,400.00 45.90
- -
- -
- -
- -
- -
- -
1 07
Perhubungan 1,247,521,384.00
1,379,908,655.00 132,387,271.00
10.61 39,598,296,041.00