REKAPITULASI USULAN YANG TERDANAI

PNPM MANDIRI PERDESAAN

KECAMATAN BANYUPUTIH - KABUPATEN SITUBONDO
TAHUN ANGGARAN 2011

LOKASI OPS. UPK

NO KEGIATAN VOLUME SUMBER DANA
KEGIATAN (2%)

SWADAYA PNPM (95%)

A SPP 6 Kelompok Banyuputih 0 50,730,000 1,068,000

7 Kelompok Sumberejo 0 50,065,000 1,054,000
7 Kelompok Sumberanyar 0 77,710,000 1,636,000
3 Kelompok Sumberwaru 0 40,565,000 854,000
6 Kelompok Wonorejo 0 66,215,000 1,394,000

SUBTOTAL SPP 0 285,285,000 6,006,000

B SARANA/PRASARANA
1 Gedung RA 6 x 18 m Sumberanyar ='RAB_2011\[RA='RAB_2011\[RAB='RAB_2011\[
Curah Temu
2 Nyamplong 6 x 18 m Sumberanyar ='RAB_2011\[RA='RAB_2011\[RAB='RAB_2011\[
Curah Temu
3 Gedung Paud 6 x 16 m Sumberwaru ='RAB_2011\[RA='RAB_2011\[RAB='RAB_2011\[
Sidomulyo
4 Jalan Telford 2.5 x 3697 m Sumberejo ='RAB_2011\[RAB
='RAB_2011\[RAB.
='RAB_2011\[R
Bendera
5 Jalan Telford 2.5 x 3084 Sumberejo ='RAB_2011\[RAB
='RAB_2011\[RAB.
='RAB_2011\[R
Leduk
6 Jalan Telford 2.5 x 1487 m Wonorejo ='RAB_2011\[RA='RAB_2011\[RAB.
='RAB_2011\[R
Kendal
7 Jembatan Baja 2.5 x 15 m Sumberwaru ='RAB_2011\[RA='RAB_2011\[RAB='RAB_2011\[R
Belangguhan
8 Gedung Paud 6 x 18 m Wonorejo ='RAB_2011\[RA='RAB_2011\[RAB='RAB_2011\[
Pandean
9 Aspal 3 x 1050 m Banyuputih ='RAB_2011\[RA='RAB_2011\[RAB='RAB_2011\[R
Widoro pasar
10 Aspal 3 x 1228 m Banyuputih ='RAB_2011\[RAB
='RAB_2011\[RAB.
='RAB_2011\[R
Krajan
SUBTOTAL SAPRAS 0 0 0

TOTAL 285,285,000 6,006,000

RDANAI
SAAN
EN SITUBONDO

OPS. TPK JUMLAH DANA

SALDO
(3%) BPNPM

3,000,000,000
1,602,000 53,400,000 2,946,600,000
1,581,000 52,700,000 2,893,900,000
2,454,000 81,800,000 2,812,100,000
1,281,000 42,700,000 2,769,400,000
2,091,000 69,700,000 2,699,700,000

9,009,000 300,300,000 2,699,700,000

='RAB_2011\[R #VALUE! #VALUE!

='RAB_2011\[R #VALUE! #VALUE!

='RAB_2011\[R #VALUE! #VALUE!

='RAB_2011\[RA #VALUE! #VALUE!

='RAB_2011\[RA #VALUE! #VALUE!

='RAB_2011\[RA #VALUE! #VALUE!

='RAB_2011\[R #VALUE! #VALUE!

='RAB_2011\[R #VALUE! #VALUE!

='RAB_2011\[R #VALUE! #VALUE!

='RAB_2011\[RA #VALUE! #VALUE!

0 #VALUE!

9,009,000 #VALUE!
#VALUE!