| Proyek | Pengeluaran | HPP | Total Bgt | Total Act | Tgt VS Act | Bgt Bln 1 | Act Bln 1 | Bgt Bln 2 | Act Bln 2 | Bgt Bln 3 | Act Bln 3 | Bgt Bln 4 | Act Bln 4 | Bgt Bln 5 | Act Bln 5 | Bgt Bln 6 | Act Bln 6 | Bgt Bln 7 | Act Bln 7 | Bgt Bln 8 | Act Bln 8 | Bgt Bln 9 | Act Bln 9 | Bgt Bln 10 | Act Bln 10 | Bgt Bln 11 | Act Bln 11 | Bgt Bln 12 | Act Bln 12 | Bgt Bln 13 | Act Bln 13 | Bgt Bln 14 | Act Bln 14 | Bgt Bln 15 | Act Bln 15 | Bgt Bln 16 | Act Bln 16 | Bgt Bln 17 | Act Bln 17 | Bgt Bln 18 | Act Bln 18 | Bgt Bln 19 | Act Bln 19 | Bgt Bln 20 | Act Bln 20 | Bgt Bln 21 | Act Bln 21 | Bgt Bln 22 | Act Bln 22 | Bgt Bln 23 | Act Bln 23 | Bgt Bln 24 | Act Bln 24 |
| ALFATIH RINJANI | Pembuatan jalan masuk | 87,250,000 | 87,250,000 | 87,250,000 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 87,250,000 | 87,250,000 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| ALFATIH RINJANI | Perbaikan jalan masuk | 78,000,000 | 78,000,000 | 78,000,000 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 78,000,000 | 78,000,000 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| ALFATIH RINJANI | Pagar Keliling / pagar maingate | 84,836,500 | 84,836,500 | 84,836,500 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 84,836,500 | 84,836,500 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| ALFATIH RINJANI | Drainase jalan masuk | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| ALFATIH RINJANI | Saluran Luar Lingkungan | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| ALFATIH RINJANI | Sarana ibadah ( perbaikan masjid ) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| ALFATIH RINJANI | Gedung Pertemuan | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| ALFATIH RINJANI | Lapangan Tennis + Basket | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| ALFATIH RINJANI | Penambahan daya listrik / trafo | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| ALFATIH RINJANI | Tiang jaringan Listrik | 38,500,000 | 38,500,000 | 38,500,000 | - | - | - | - | - | - | - | 38,500,000 | 38,500,000 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| ALFATIH RINJANI | Sumur bor + Tower Tandon + Ijin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| ALFATIH RINJANI | Penyambungan jaringan PDAM | 125,000,000 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| ALFATIH RINJANI | Kompensasi Makam | 154,426,350 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| ALFATIH RINJANI | Patok BPN / batas kavling | 3,450,000 | 3,450,000 | 3,450,000 | - | 3,450,000 | 3,450,000 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| ALFATIH RINJANI | Bak sampah | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| ALFATIH RINJANI | Pondasi kavling | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| ALFATIH RINJANI | Taman depan | 23,000,000 | 53,500,000 | 53,500,000 | - | - | - | - | - | - | - | - | - | 2,500,000 | 2,500,000 | 3,000,000 | 3,000,000 | 3,500,000 | 3,500,000 | 4,000,000 | 4,000,000 | 4,500,000 | 4,500,000 | 5,000,000 | 5,000,000 | 5,500,000 | 5,500,000 | 6,000,000 | 6,000,000 | 6,500,000 | 6,500,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,500,000 | 1,500,000 | 1,500,000 | 1,500,000 | 1,500,000 | 1,500,000 | 1,500,000 | 1,500,000 | 1,500,000 | 1,500,000 | 1,500,000 | 1,500,000 | - | - |
| ALFATIH RINJANI | Penyambungan daya listrik rumah | 117,500,000 | 270,000,000 | 270,000,000 | - | - | - | - | - | - | - | - | - | 12,500,000 | 12,500,000 | 15,000,000 | 15,000,000 | 17,500,000 | 17,500,000 | 20,000,000 | 20,000,000 | 22,500,000 | 22,500,000 | 25,000,000 | 25,000,000 | 27,500,000 | 27,500,000 | 30,000,000 | 30,000,000 | 32,500,000 | 32,500,000 | 5,000,000 | 5,000,000 | 7,500,000 | 7,500,000 | 5,000,000 | 5,000,000 | 5,000,000 | 5,000,000 | 7,500,000 | 7,500,000 | 7,500,000 | 7,500,000 | 7,500,000 | 7,500,000 | 7,500,000 | 7,500,000 | 7,500,000 | 7,500,000 | 7,500,000 | 7,500,000 | - | - |
| ALFATIH RINJANI | Instalasi rumah Gas Alam | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| ALFATIH RINJANI | Instalasi rumah PDAM | 117,500,000 | 270,000,000 | 270,000,000 | - | - | - | - | - | - | - | - | - | 12,500,000 | 12,500,000 | 15,000,000 | 15,000,000 | 17,500,000 | 17,500,000 | 20,000,000 | 20,000,000 | 22,500,000 | 22,500,000 | 25,000,000 | 25,000,000 | 27,500,000 | 27,500,000 | 30,000,000 | 30,000,000 | 32,500,000 | 32,500,000 | 5,000,000 | 5,000,000 | 7,500,000 | 7,500,000 | 5,000,000 | 5,000,000 | 5,000,000 | 5,000,000 | 7,500,000 | 7,500,000 | 7,500,000 | 7,500,000 | 7,500,000 | 7,500,000 | 7,500,000 | 7,500,000 | 7,500,000 | 7,500,000 | 7,500,000 | 7,500,000 | - | - |
| COUNT = 73 | SUM = 20,903,480,877 | SUM = 20,912,053,475 | SUM = 20,912,053,475 | SUM = 0 | SUM = 330,950,000 | SUM = 330,950,000 | SUM = 386,680,000 | SUM = 386,680,000 | SUM = 960,512,285 | SUM = 960,512,285 | SUM = 38,500,000 | SUM = 38,500,000 | SUM = 234,076,087 | SUM = 234,076,087 | SUM = 124,291,304 | SUM = 124,291,304 | SUM = 145,006,522 | SUM = 145,006,522 | SUM = 165,721,739 | SUM = 165,721,739 | SUM = 186,436,957 | SUM = 186,436,957 | SUM = 5,612,798,603 | SUM = 5,612,798,603 | SUM = 552,667,391 | SUM = 552,667,391 | SUM = 1,026,182,609 | SUM = 1,026,182,609 | SUM = 1,818,922,826 | SUM = 1,818,922,826 | SUM = 1,015,830,435 | SUM = 1,015,830,435 | SUM = 1,020,830,435 | SUM = 1,020,830,435 | SUM = 1,015,830,435 | SUM = 1,015,830,435 | SUM = 1,275,541,935 | SUM = 1,275,541,935 | SUM = 1,036,545,652 | SUM = 1,036,545,652 | SUM = 955,345,652 | SUM = 955,345,652 | SUM = 955,345,652 | SUM = 955,345,652 | SUM = 955,345,652 | SUM = 955,345,652 | SUM = 711,745,652 | SUM = 711,745,652 | SUM = 386,945,652 | SUM = 386,945,652 | SUM = 0 | SUM = 0 |