1 2 3
1 52 KEPEGAWAIAN 101,700,000
SBO 101,700,000
2 53 PEMELIHARAAN 40,759,790,112
- 53 INSTALASI 40,423,042,816
YANTEK 37,894,983,551
OPHAR 2,063,928,365
PENGELOLAAN AMR 345,604,050
MAPPING 48,652,350
K2K3 69,874,500
- 53 NON INSTALASI 336,747,296
BBM 277,595,900
PEMELIHARAAN GEDUNG AC 59,151,396
PEMELIHARAAN GEDUNG NON RUTIN 0
3 54 ADMINISTRASI 28,385,705,655
55 ADMINISTRASI 27,418,323,985
LOLA GAN - REVAS 280,306,580
LOLA GAN - ATK DAN LEMARI AIL 172,115,578
LOLA GAN - UPDATE KCT 303,261,326
LOLA GAN - UPDATE NIK DAN NPWP 68,591,777
BACA METER 20,296,233,886
TUSBUNG 370,737,331
PENAGIHAN TS PRABAYAR 123,991,744
PENAGIHAN PEL. AMR NON SHUNT TRIP 14,916,000
WA BLAST 11,409,870
P2TL 5,152,650,000
PEMASARAN 175,825,830
PEMASARAN - EVENT TAHUNAN 89,760,000
PEMASARAN - EVENT KHUSUS 30,000,000
PEMASARAN - SOSIALISASI PLN MOBILE 127,573,570
ATK PEMASARAN 200,950,493
- 54 ADMINISTRASI UMUM 967,381,670
PETTY CASH 967,381,670
TOTAL 69,247,195,767
REKAP MONITORI
1 2 3
1 PFK 1,000,000,000
MONITORING PENYERAPAN ANGGARAN OPERASI PER POS
REALISASI
SPK SALDO SKKO
SPK/SKKO (%) TERBAYAR
4 5 6 7
101,700,000 0 100% 0
101,700,000 0 100% 0
11,130,321,306 29,629,468,806 27% 14,058,091,876
10,852,725,406 29,570,317,410 27% 13,914,259,796
8,864,774,070 29,030,209,481 23% 13,506,114,049
1,621,426,273 442,502,092 79% 408,145,747
345,392,816 211,234 100% 0
21,132,247 27,520,103 43% 0
0 69,874,500 0% 0
277,595,900 59,151,396 82% 143,832,080
277,595,900 0 100% 143,832,080
0 59,151,396 0% 0
0 0 #DIV/0! 0
5,046,742,356 23,338,963,299 18% 6,041,873,147
4,079,360,686 23,338,963,299 15% 5,859,855,227
280,249,248 57,332 100% 0
171,818,010 297,568 100% 0
289,506,094 13,755,232 95% 53,669,278
68,031,900 559,877 99% 0
1,679,639,790 18,616,594,096 8% 4,799,368,750
370,707,091 30,240 100% 0
0 123,991,744 0% 0
0 14,916,000 0% 0
11,409,468 402 100% 0
704,084,837 4,448,565,163 14% 1,006,817,199
175,657,500 168,330 100% 0
0 89,760,000 0% 0
0 30,000,000 0% 0
127,372,500 201,070 100% 0
200,884,248 66,245 100% 0
967,381,670 0 100% 182,017,920
967,381,670 0 100% 182,017,920
REALISASI
SPK SALDO SKKO
SPK/SKKO (%) TERBAYAR
4 5 6 7
326,403,780 673,596,220 33% 0
SKKO - REALISASI REALISASI /
SKKO (%)
8 9
101,700,000 0%
101,700,000 0% 18
26,701,698,236 34%
26,508,783,020 34%
24,388,869,502 36% 55
1,655,782,618 20% 88
345,604,050 0% 96
48,652,350 0% 109
69,874,500 0% 123
192,915,216 43% Terkontrak
133,763,820 52% 132
59,151,396 0% 139
0 #DIV/0! 146
22,343,832,508 21%
21,558,468,758 21% PENGELOLAAN AMR
280,306,580 0% 158
172,115,578 0% 166
249,592,048 18% 181
68,591,777 0% 192
15,496,865,136 24% 218
370,737,331 0% 229
123,991,744 0% 240
14,916,000 0% 251
11,409,870 0% 262
4,145,832,801 20% 293
175,825,830 0% 306
89,760,000 0% 319
30,000,000 0% 332
127,573,570 0% 345
200,950,493 0% 358
785,363,750 19% Terbayar
785,363,750 19% 376
k3
49,147,230,744 29% Terkontrak
Sisa
Terbayar
SKKO - REALISASI REALISASI /
SKKO (%)
8 9
1,000,000,000 0%
PT PLN (PERSERO)
UNIT INDUK DISTRIBUSI BANTEN
UP3 BANTEN SELATAN
MONITORING ANGGARAN OPERASI
PER 30 JUNI 2022
TAHUN 2022
NO URUT
No.SKKO
1 2
52/2023-015/0/OPS.BTS
TOTAL POS 52
531/2023-001/1/OPS.BTS
531/2023-004/1/OPS.BTS
531/2023-002/1/OPS.BTS
531/2023-003/0/OPS.BTS
531/2023-014/0/OPS.BTS
532/2023-005/1/OPS.BTS
532/2023-024/0/OPS.BTS
TOTAL POS 53
541/2023/006/1/OPS.BTS
541/2023-023/0/OPS.BTS
541/2023-011/1/OPS.BTS
541/2023-012/0/OPS.BTS
541/2023-007/1/OPS.BTS
541/2023-009/1/OPS.BTS
541/2023-017/0/OPS.BTS
541/2023-017/0/OPS.BTS
541/2023-017/0/OPS.BTS
541/2023-008/1/OPS.BTS
541/2023-019/0/OPS.BTS
541/2023-020/0/OPS.BTS
541/2023-021/0/OPS.BTS
541/2023-022/0/OPS.BTS
541/2023-010/1/OPS.BTS
542/2023-013/1/OPS.BTS
TOTAL POS 54
KEGIATAN
TOTAL POS 52
Sub Jumlah AC
TOTAL POS 53
TOTAL POS 54
- 101,700,000 101,700,000
- 101,700,000 101,700,000
- - -
- 2,063,928,365 2,063,928,365
- - -
- 48,652,350 48,652,350
- 69,874,500 69,874,500
- 40,471,695,166 40,471,695,166
277,595,900 - -
- - -
- - -
- 280,306,580 280,306,580
- 172,115,578 172,115,578
- 303,261,326 303,261,326
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- 175,825,830 175,825,830
- - -
- - -
- - -
- - -
- 27,594,149,815 27,594,149,815
- - -
- 967,381,670 967,381,670
- 175,825,830 175,825,830
5 6
URAIAN KEGIATAN
7
TANGGAL KONTRAK NILAI KONTRAK
8 9 10.a 10.b
- -
- -
- -
- -
- -
- -
- -
- 10,904,325,617
- -
- -
- -
- -
- 11,181,921,517
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
NILAI KONTRAK
NILAI SETELAH
NILAI KONTRAK AMANDEMEN JANUARI
AMANDEMEN
10 = 10a +10b. 11
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
11,181,921,517 - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
FEBRUARI MARET APRIL MEI
12 13 14 15
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
87,481,092 - - -
- - - -
141,150,370 - - -
- - - -
REALISASI PEMBAYARAN
BULAN
16 17 18 19
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
OKTOBER NOVEMBER DESEMBER JUMLAH
20 21 22 23= 11 sd 22
- - - -
- - - -
- - - -
-
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
SISA SKKO
BELUM TERBAYAR
24 = 10-23
- -
- -
- 29,030,209,481
- 442,502,092
- 211,234
- 27,520,103
- 69,874,500
- 29,597,837,513
- -
- 59,151,396
- -
- 59,151,396
- 29,656,988,909
- 57,332
- 297,568
- 13,755,232
- 559,877
- 18,616,594,096
- 30,240
- 123,991,744
- 14,916,000
- 402
- 4,448,565,163
- 168,330
- 89,760,000
- 30,000,000
- 201,070
- 66,245
- 23,339,131,629
-
- -
- -
- 23,339,131,629
- 52,996,120,538
PT PLN (PERSERO)
DISTRIBUSI BANTEN
UP3 BANTEN SELATAN
PFK
No.
Urut No. SKK PFK URAIAN PEKERJAAN
MATERIAL
1 2 3 4
1 PFK/2023-0001/0/OPS.BTS Pekerjaan Pihak Ketiga (PFK) Tahun 2023
2/15/2023
-
MONITORING PEKERJ
No. KONTRAK
JASA JUMLAH
5 6=4+5 7
1,000,000,000 1,000,000,000 0060. SPK/DAN.01.02/C32020000/2022
- 0061. SPK/DAN.01.02/C32020000/2022
- 0062. SPK/DAN.01.02/C32020000/2022
- 0063. SPK/DAN.01.02/C32020000/2022
-
-
-
-
-
-
-
-
-
-
-
-
-
1,000,000,000 1,000,000,000
MONITORING PEKERJAAN FIHAK KETIGA (PFK)
KONTRAK
8
PT. ARMADIAN PERKASA
9
PT. AMANAH MULTI KREASI Pekerjaan Pihak Ketiga (PFK) Pandeglang Zona 2
PT. BAGUS PEDRIANSYAH Pekerjaan Pihak Ketiga (PFK) Lebak Zona 2
Pekerjaan Pihak Ketiga (PFK) Pandeglang Zona 1
PT. GRAHA ASA PRADANA Pekerjaan Pihak Ketiga (PFK) Lebak Zona 1
TANGGAL KONTRAK RINCIAN SPK
AWAL AKHIR MATERIAL JASA JUMLAH
10 11 12 13 14=12+13
18-Apr-22 17-Jul-22 103,345,496 103,345,496
18-Apr-22 17-Jul-22 106,948,966 106,948,966
18-Apr-22 31-Dec-22 107,566,892 107,566,892
18-Apr-22 19-Jul-22 111,887,922 111,887,922
-
-
- 429,749,276 429,749,276
#DIV/0!
REALISASI
PEMBAYARAN
PFK HUTANG PFK
AMANDEMEN SALDO
JUMLAH
15
103,345,496
106,948,966
107,566,892
111,887,922
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
-
- -
- -
- 326,403,780 - -
SISA SALDO SKKO
673,596,220
NO NO RAB NO PRK
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
NAMA RAB NILAI RAB RAB TERBIT
UNIT Urut PA AO No PA AO