| PAGU | PROGRES BALAI TERHADAP PAGU TOTAL (%) | PROGRES BALAI TERHADAP PAGU EFISIENSI (%) | PROGRES SDA TERHADAP PAGU TOTAL (%) | |||
|---|---|---|---|---|---|---|
| Keu | Fis | Keu | Fis | Keu | Fis | |
| 1.363.380.406 | 41,09% | 42,50% | 46,95% | 48,56% | ||
Nilai persentase dihitung berdasarkan perbandingan antara realisasi terhadap total pagu dan pagu efisiensi. Kolom “SDA terhadap Pagu Total” diambil dari input manual dashboard.
| No | Satuan Kerja | PAGU (Rp.000) | Blokir (Rp.000) | Pagu Setelah Efisiensi (Rp.000) | Progres Terhadap PAGU Total(Prog.Keu) | Progres Terhadap PAGU Total(Prog.Fis) | Progres Terhadap PAGU Setelah Efisiensi(Prog.Keu) | Progres Terhadap PAGU Setelah Efisiensi(Prog.Fis) | Prognosis (Rp) | Prognosis (%) |
|---|---|---|---|---|---|---|---|---|---|---|
| TOTAL | 1.363.380.406 | 170.185.161 | 1.193.195.245 | 41,09% | 42,50% | 46,95% | 48,56% | 1.188.002.346 | 99,56% | |
|
1
|
PPK OP I | 22.200.691 | 3.076.903 | 19.123.788 | 58.95% | 60.04% | 68.43% | 69.70% | 19.123.788 | 100.00% |
|
2
|
PPK OP II | 62.859.549 | 0 | 62.859.549 | 73.57% | 76.24% | 73.57% | 76.24% | 62.855.676 | 99.99% |
|
3
|
PPK OP III | 22.035.500 | 1.054.756 | 20.980.744 | 73.30% | 73.77% | 76.99% | 77.48% | 20.980.744 | 100.00% |
|
4
|
PPK OP IV | 153.224.789 | 1.295.388 | 151.929.401 | 58.95% | 49.33% | 59.45% | 49.75% | 151.840.091 | 99.94% |
|
5
|
PPK Sungai dan Pantai I | 54.242.276 | 38.233 | 54.204.043 | 42.04% | 35.24% | 42.07% | 35.26% | 54.116.542 | 99.84% |
|
6
|
PPK Sungai dan Pantai II | 197.892.365 | 207.564 | 197.684.801 | 32.88% | 40.57% | 32.92% | 40.61% | 196.281.122 | 99.29% |
|
7
|
PPK PLG Merapi | 100.718.417 | 38.233 | 100.680.184 | 34.17% | 37.16% | 34.18% | 37.17% | 98.272.683 | 97.61% |
|
8
|
PPK Irigasi dan Rawa I | 120.575.535 | 11.206.215 | 109.369.320 | 38.01% | 44.06% | 41.90% | 48.57% | 109.217.771 | 99.86% |
|
9
|
PPK Irigasi dan Rawa II | 139.673.070 | 24.765.912 | 114.907.158 | 40.95% | 47.58% | 49.77% | 57.83% | 114.857.761 | 99.96% |
|
10
|
PPK Air Tanah dan Air Baku I | 171.350.000 | 13.410.847 | 157.939.153 | 19.87% | 11.25% | 21.55% | 12.21% | 157.100.157 | 99.47% |
|
11
|
PPK Air Tanah dan Air Baku II | 43.326.316 | 3.267.020 | 40.059.296 | 29.63% | 30.18% | 32.05% | 32.64% | 39.898.213 | 99.60% |
|
12
|
PPK Barang Milik Negara | 1.133.020 | 319.840 | 813.180 | 64.16% | 65.34% | 89.39% | 91.04% | 813.180 | 100.00% |
|
13
|
PPK Perencanaan dan Program | 27.100.226 | 20.502.606 | 6.597.620 | 11.86% | 11.87% | 48.73% | 48.76% | 6.597.620 | 100.00% |
|
14
|
PPK Penatagunaan SDA | 13.670.920 | 5.986.572 | 7.684.348 | 27.47% | 27.65% | 48.88% | 49.19% | 7.684.348 | 100.00% |
|
15
|
PPK Ketatalaksanaan | 32.961.556 | 2.251.497 | 30.710.059 | 69.07% | 69.21% | 74.14% | 74.28% | 30.710.049 | 100.00% |
|
16
|
PPK Perencanaan Bendungan | 22.480.000 | 12.268.359 | 10.211.641 | 16.28% | 16.52% | 35.84% | 36.37% | 10.211.641 | 100.00% |
|
17
|
PPK Bendungan I | 76.458.500 | 25.780.494 | 50.678.006 | 59.95% | 70.97% | 90.45% | 100.00% | 50.678.006 | 100.00% |
|
18
|
PPK Bendungan II | 98.327.676 | 44.647.819 | 53.679.857 | 42.90% | 49.84% | 78.58% | 91.29% | 53.679.857 | 100.00% |
|
19
|
PPK Bendungan III | 3.150.000 | 66.903 | 3.083.097 | 1.83% | 1.83% | 1.87% | 1.87% | 3.083.097 | 100.00% |
| Kabupaten | Total Lokasi | Prog Keu | Prog Fis |
|---|---|---|---|
| Gunungkidul | 1 | 100.00% | 67.26% |
| Bantul | 1 | 100.00% | 67.26% |
| Kulon Progo | 1 | 100.00% | 67.26% |
| TOTAL | 3 |
| Kabupaten | Total Lokasi | Prog Keu | Prog Fis |
|---|---|---|---|
| Wonosobo | 42 | 99.07% | 64.81% |
| Banjarnegara | 13 | 99.07% | 64.81% |
| Purbalingga | 19 | 99.07% | 64.81% |
| Cilacap | 19 | 99.07% | 64.81% |
| Banyumas | 116 | 99.07% | 64.81% |
| Kebumen | 14 | 99.07% | 64.81% |
| Purworejo | 9 | 99.07% | 64.81% |
| Magelang | 46 | 99.07% | 64.81% |
| Temanggung | 46 | 99.07% | 64.81% |
| TOTAL | 324 |
| Satuan kerja | Jumlah Paket Tahap 2 | Pagu Tahap 2 (Rp) | Progres Keu Tahap 2 (%) | Progres Fis Tahap 2 (%) | Tahap 2 | Jumlah Paket Tahap 3 | Pagu Tahap 3 (Rp) | Progres Keu Tahap 3 (%) | Progres Fis Tahap 3 (%) | Tahap 3 |
|---|---|---|---|---|---|---|---|---|---|---|
| SNVT PJPA Serayu Opak | 205.193.467 | 19.89 | 4.54 | Tahap II | 20 | - | - | Tahap III | ||
| PPK Irigasi dan Rawa I | 2 | 24.324.081 | 19.88 | 1 | Tahap II | 2 | 20 | - | - | Tahap III |
| PPK Irigasi dan Rawa II | 2 | 29.593.070 | 19.97 | 2.23 | Tahap II | 2 | 20 | - | - | Tahap III |
| PPK Air Tanah dan Air Baku I | 3 | 127.800.000 | 20 | 5.6 | Tahap II | 2 | 20 | - | - | Tahap III |
| PPK Air Tanah dan Air Baku II | 3 | 23.476.316 | 20 | 5.83 | Tahap II | 3 | 20 | - | - | Tahap III |
| Satker OP SDA Serayu Opak | 50.400.581 | 3.59 | 15.33 | Tahap II | 4 | - | 0 | Tahap III | ||
| PPK OP PIAT | 11 | 50.400.581 | 3.59 | 15.33 | Tahap II | 11 | 4 | - | 0 | Tahap III |
| TOTAL | 21 | 255.594.048 | 16.68% | - | - | 20 | 24 | 0.00% | - | - |
| Satuan Kerja | PKT SYC & MYC Baru | PAGU SYC & MYC Baru | PKT MYC Lanjutan | PAGU MYC Lanjutan | PKT Tender | PAGU Tender | PKT Repeat Order | PAGU Repeat Order | PKT Tender Cepat | PAGU Tender Cepat | PKT Belum Lelang | PAGU Belum Lelang | PKT Proses Lelang | PAGU Proses Lelang | PKT Gagal Lelang | PAGU Gagal Lelang | PKT Terkontrak | PAGU Terkontrak | Nilai Kontrak Terkontrak |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Satker OP | 11 | 46.903.247 | 0 | 0 | 10 | 18.714.570 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11 | 46.903.247 | 45.483.713 |
| SNVT PJSA | 11 | 350.973.058 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 241.824.661 | 2* | 48.150.000 | 2 | 97.750.000 | 0 | 0 | 7 | 205.073.058 | 196.216.385 |
| SNVT PJPA | 48 | 448.574.729 | 0 | 0 | 13 | 23.692.685 | 1 | 3.000.000 | 2 | 92.101.454 | 9* | 23.197.146 | 0 | 0 | 0 | 0 | 39 | 425.377.583 | 389.963.151 |
| Satker Balai | 25 | 23.194.614 | 0 | 0 | 20 | 3.948.802 | 0 | 0 | 0 | 0 | 10* | 20.144.394 | 0 | 0 | 0 | 0 | 15 | 3.050.220 | 2.950.220 |
| SNVT Bendungan | 3 | 18.099.378 | 4 | 177.486.176 | 0 | 0 | 0 | 0 | 0 | 0 | 3* | 18.099.378 | 0 | 0 | 0 | 0 | 4 | 177.486.176 | 177.486.176 |
| Status | Nilai (Rp) | % |
|---|---|---|
| Blokir | Rp 170.149.875 | 12.48% |
| Tidak Blokir | Rp 1.193.230.531 | 87.52% |
| Total | Rp 1.363.380.406 | 100.00% |
| Satker | Nilai (Rp) | % |
|---|---|---|
| Satker OP | Rp 260.320.529 | 19.09% |
| SNVT PJSA | Rp 352.853.058 | 25.88% |
| SNVT PJPA | Rp 474.924.921 | 34.83% |
| Satker Balai | Rp 74.865.722 | 5.49% |
| SNVT Bendungan | Rp 200.416.176 | 14.70% |
| Total | Rp 1.363.380.406 | 99.99% |
| Sumber Dana | Nilai (Rp) | % |
|---|---|---|
| RPM | Rp 1.165.962.923 | 85.52% |
| SBSN | Rp 197.417.483 | 14.48% |
| PHLN | Rp 0 | 0.00% |
| Total | Rp 1.363.380.406 | 100.00% |