EKO WAHYUDI
REKAPITULASI
LAPORAN PENGGUNAAN DANA HIBAH
NO URAIAN BELANJA RENCANA (JUMLAH/ Rp ) REALISASI ( Jumlah/ Rp) SELISIH ( Rp) KET.
I BAHAN MATERIAL
1 Semen ( 40 Kg) 53,937,500 53,937,500 -
2 Pasir Beton 19,760,000 19,760,000 -
3 Batu Pecah 2/3 24,000,000 24,000,000 -
4 Pasir Urug 3,500,000 3,500,000 -
5 Plastik Cor 1,796,000 1,796,000 -
JUMLAH I 102,993,500 102,993,500 -
II ALAT
1 Benang 21,000 21,000 -
2 Ember 250,000 250,000 -
3 Paku 54,000 54,000 -
4 kayu reng bakesting 240,000 240,000 -
5 kayu usuk bakesting ( 3m) 300,000 300,000 -
6 papan cor 1,470,000 1,470,000 -
7 Arco 1,650,000 1,650,000 -
JUMLAH II 3,985,000 3,985,000 -
III UPAH PEKERJA
1 Tukang 6,700,000 6,700,000 -
2 Pekerja 22,355,000 22,355,000 -
JUMLAH III 29,055,000 29,055,000 -
IV PRASASTI
1 Prasasti 303500 303500 -
JUMLAH IV 303500 303500 -
JUMLAH I,II,II & IV 136,337,000 136,337,000
-
ember 2022
IBUAT OLEH
BOTORIYAN
EKO WAHYUDI
RENCANA ANGGARAN BIAYA
Jumlah
Total
( Rp. )
g=cxe
7,725,000
4,590,000
Rp 12,315,000
90,000
770,000
154,000
312,500
45,000
120,000
1,950,000
Rp 3,441,500
17,100,000
35,460,000
Rp 52,560,000
377,500
Rp 377,500
Rp 68,694,000
, 16 November 2021