24,450
17,500
41,950 4,195,000
Termin. 1
62,600,000 1,117,440
28,900,000 177,280
8,900,000 80,000
1,100,000 350,000
55,000
5,104,500 689,530
297,500
26,320,000 -
2,766,750 8 276,675,000
3,600,000 17,100
-
17,100 1,710,000
44,033,000 440,330
INKIND 9,520 1%
8,810
18,330 1,833,000
2,975,000 2,975,000 297,500,000
2017
17,636,000
16,680,000
17,920,000
- 19,040,000 52,236,000
LEMBAR KERJA PENGISIAN LAPORAN KEMAJUAN KEGIATAN DAN BIAYA
24,450 1,645,000
17,500
41,950 4,195,000 1,645,000
Termin. 1
62,600,000 1,117,440 161,976,000 50,232,000 49,432,000
28,900,000 177,280
8,900,000 80,000
1,100,000 350,000
55,000
5,104,500 689,530 27,718,000 19,040,000
297,500
26,320,000 -
2,766,750 18 276,675,000 77,150,000
3,600,000 17,100
-
17,100 1,710,000
44,033,000 440,330
INKIND 9,520 1%
8,810
18,330 1,833,000 1,833,000
2,975,000 2,975,000 347,732,000
82,172,000 19,040,000
101,212,000
2017
17,636,000
16,680,000
17,920,000
- 19,040,000 52,236,000
LEMBAR KERJA PENGISIAN LAPORAN KEMAJUAN KEGIATAN DAN BIAYA
24,450 1,645,000
17,500
41,950 4,195,000 1,645,000
Termin. 1
62,600,000 1,117,440 162,886,000 51,142,000 49,432,000
28,900,000 177,280
8,900,000 80,000
1,100,000 350,000
55,000
5,104,500 689,530 27,718,000 19,040,000
297,500
26,320,000 -
2,766,750 23 276,675,000 77,150,000
3,600,000 17,100
-
17,100 1,710,000
44,033,000 440,330
INKIND 9,520 1%
8,810
18,330 1,833,000 1,833,000
2,975,000 2,975,000 348,642,000
82,172,000 19,040,000
101,212,000
2017
17,636,000
16,680,000
17,920,000
#VALUE! 52,236,000
220,150,000
PT.3-06 FORMAT REALISASI KEGIATAN RKM dan BIAYA
Sesuai BA Revisi Tgl : ……………...………… Desa Talang Aur Kec. Indralaya Kab. Ogan Ilir Sumatera Selatan
SESUAI RKM DSETUJUI / BA REVISI RKM Tanggal : …………………………. REALISASI PELAKSANAAN RKM dan BIAYA
BOBOT ITEM REALISASI PELSAKSANAAN REALISASI KEUANGAN
TOTAL BIAYA
NO PEKERJAAN PROGRESS BOBOT REALISASI PROGRESS
URAIAN PEKERJAAN VOL SAT VOL SAT
PELAKSANAAN TERTIMBANG KEUANGAN KEUANGAN
( Rp ) ( % )
( % ) ( % ) ( Rp ) ( % )
1 2 3 4 5 (6) = (5)/A*100 7 8 9 (10)=(9)*(6)/100 11 (12)=(11)/(5)*100
A BIAYA OPERASIONAL
1. Transport KKM 1 Paket 1,200,000 0.0120 1 Paket 100.00 0.012 1,500,000 125.000
2. Administrasi KKM 1 Paket 510,000 0.0051 1 Paket 100.00 0.005 300,000 58.824
3. Sekretariat KKM 1 Paket 300,000 0.0030 1 Paket 100.00 0.003 300,000 -
4. ATK - KKM 1 Paket - - 1 Paket 100.00 - - -
5. Biaya Pembuatan Dokumen2 1 Paket 3,055,000 0.0306 1 Paket 100.00 0.031 1,710,000 55.974
B PELATIHAN di MASYARAKAT
1. Pelatihan ADM & Teknik - Paket - - - Paket - - - -
2. Pelatihan Disabilitas - Paket - - - Paket - - - -
C PHBS di MASY & SEKOLAH
1. PHBS di Masyarakat - Paket - - - Paket - - - -
2. PHBS di Sekolah - Paket - - - Paket - - - -
D PEMBANGUNAN SARANA AIR MINUM
1. Material SR dan Asesoris 50 Unit 79,100,000 0.7911 50 Unit 100.00 0.791 80,307,000 101.526
2. Perpipaan 39 Btg 12,815,000 0.1282 39 Btg 100.00 0.128 12,815,000 100.000
HELMI. ST
Mengetahui :
Ketua DPMU Kab. Ogan Ilir
Drs. FIRDAUS
NIP. 196804121994121001
OKT-14
950,000
94,000
3,810,000 3,810,000
500,000
- - -
3,050,000
3,050,000 1,645,000
- -
49,432,000
93,122,000 27,718,000
2,700,000
350,000
3,050,000 2,700,000
Err:522
99,982,000
100,000,000
19,040,000