EE PERPUS SAMP SATAP TUTUNG (BATAKO).xls

8/17/2019 EE PERPUS SAMP SATAP TUTUNG (BATAKO).xls

1/25

REKAPITULASI TOTAL

ENGINEERING ESTIMATE ( E#REF!

Pekerjaan : PEMBANGUNAN PERPUSTAKAANSekolah : SMP NEGERI SATAP TUTUNG

Loka : KE" $ALEA KEPULAUAN

Tah%n An&&aran : '*

No Uraan Pekerjaan

I +ANA A$AL

II PEKER,AAN FISIK III MOBILER

A REAL "OST SU+A- TERMASUK PA,AK

B +IBULATKAN

Terbilang :

rupiah

Tojo Una-una,

Perenca

NIRM

DisetujuiKe0ala Pelakana

Pe12an&%nan

AN+I SINTA RIFAN. ST/

MengetahuiPenan&&%n& ,a3a2 Sekolah

AKIR B TON+I SP4/i!" 1#$%110#1#&&03101%


2/25

)

,%1lah -ar&a

R0 *//

#REF! R0 5*//

#REF!

#REF!

Oktober 2013

a Pengawasan

.ANTI ST/


3/25

ENGINEERING ESTIMATE ( E E )

Pekerjaan : PENGA+AAN MOBILER RUANG KELAS

Sekolah : SMP NEGERI SATAP TUTUNG


Tah%n An&&aran : '*

No Uraan Pekerjaan 6ol%1e -ar&a Sa7%an

I MOBILER

1 Pa!an Tulis 'hite (oar) 3"00 (h *! 3%0,000"00

2 Pa!an +bsen 3"00 (h *! 1%0,000"00

3 Te!at a!ah 3"00 (h *! 100,000"00

. Meja iswa Tunggal 120"00 (h *! 1&0,000"00

% Meja /uru 12 (iro 3"00 (h *! %%0,000"00

$ ursi iswa 120"00 (h *! 1$0,000"00

ursi /uru 3"00 (h *! 2%0,000"00


4/25

,%1lah

*! 1,0%0,000"00

*! .%0,000"00

*! 300,000"00

*! 21,$00,000"00

*! 1,$%0,000"00

*! 1#,200,000"00

*! %0,000"00

R0 5*//


5/25

REKAPITULASI +ANA A$A




Tah%n An&&aran : '*

No Uraan Pekerjaan

I A+MINISTRASI PEMBUATAN PROPOSAL

II PEMBUATAN GAMBAR REN"ANAIII PEMBUATAN REN"ANA ANGGARAN BIA.A

A REAL "OST

B +IBULATKAN

Terbilang :

lima juta rupiah


6/25

)

,%1lah -ar&a

R0 //

R0 '/*/R0 /*/

R0 *//

R0 *//


7/25

REKAPITULASI




Tah%n An&&aran : '*

No Uraan Pekerjaan

I PEKER,AAN PERSIAPAN

II PEKER,AAN TANA- +AN PASIR

III PEK PAS BATU/ +IN+ING +AN PLESTERAN

I6 PEKER,AAN BETON

6 PEKER,AAN PAS LANTAI

6I PEK KUSEN/ PINTU 8 ,EN+ELA KA"A

6II PEKER,AAN ATAP +AN PLAFON+

6III PEKER,AAN PENGE"ETAN

I9 PEKER,AAN KUN"I +AN ALAT PENGGANTUNG

9 PEKER,AAN INSTALASI LISTRIK

9I PEKER,AAN LAINLAIN

A REAL "OST ( SU+A- TERMASUK PA,AKPA,AK )

B +IBULATKAN

Terbilang :

rupiah

+!ana, """""""""""

Di!eriksa :ASISTEN TEKNIS

+INAS PEN+I+IKAN/ PEMU+A +ANOLA-RAGA

KABUPATEN TO,O UNAUNA

RA-MAT/ AM4i!" 1#0.01 200$0. 1 01%

KONS

"6 INGGU E

A-M

Mengetahui :PELABAT PEMBUAT KOMITMEN (PPK)+INAS PEN+I+IKAN/ PEMU+A +AN

OLA-RAGAKABUPATEN TO,O UNAUNA

RAMLI . I T-ALIB/ ST


8/25

)

,%1lah -ar&a

#NAME;

#NAME;

#NAME;

#NAME;

Err:*<

#NAME;

#NAME;

#NAME;

R0 '/=>/


9/25

ENGINEERING ESTIMATE ( E E )

Pekerjaan : PEMBANGUNAN PERPUSTAKAAN

Sekolah : SMP NEGERI SATAP TUTUNGLoka : KE" $ALEA KEPULAUAN

Tah%n An&&aran : '*

No Uraan Pekerjaan 6ol%1e -ar&a Sa7%an ,%1lah

I PEKER,AAN PERSIAPAN

1 Pek" Pebersihan a!angan )an Perataan $3"00 4+M56 4+M56

2 Pek" Pengukuran )an Peasangan (ow!lank 3"00 4+M56 4+M56

3 Pek" Pa!an aa Pro7ek 1"00 s *! 300,000"00 *! 300,000"00

#NAME;

II PEKER,AAN TANA- +AN PASIR

1 Pek" /alian Tanah Pon)asi (atu ali 3#"02 8 *! .$,&%"00 *! 1,&2&,&2&"132 Pek" Urugan ebali (ekas /alian Pon)asi #"% 8 *! 12,#$0"00 *! 12$,.0&"$0

3 Pek" Urugan Tanah (awah antai .#"$0 8 4+M56 4+M56

. Pek" Urugan Pasir (awah antai 21"3& 8 4+M56 4+M56

% Pek" Urugan Pasir (awah Pon)asi 3"2% 8 4+M56 4+M56

#NAME;

III PEK PAS BATU/ +IN+ING +AN PLESTERAN

1 Pek" Pas" (atu osong #"#3 8 4+M56 4+M56

2 Pek" Pas" Pon)asi (atu ali 1 : % 2$"0$ 8 4+M56 4+M56

3 Pek" Pas" (atako , 9a!uran1 : 3 1$"2$ 4+M56 4+M56

. Pek" Pas" (atako , 9a!uran 1 : % 1%1"2$ *! 1.%,1&"% *! 21,#%#,3"3

% Pek" Plesteran Din)ing )an (eton 9a!" 1 : 3 32"%2 4+M56 4+M56

$ Pek" Plesteran Din)ing )an (eton 9a!" 1 : % 320"2 *! .3,#30"%0 *! 1.,0,3"#$

Pek" Plesteran aki Pon)asi 1 : % 20"$. *! .3,#30"%0 *! #0$,2%"%2

& Pek" +cian Din)ing 1 !c : ka!ur 3%3"2. 4+M56 4+M56

# Pas" +cian aki Pon)asi ; Tangga 20"$. 4+M56 4+M56

#NAME;

I6 PEKER,AAN BETON

1 Pek" 9or (eton Tubuk antai Dasar T < $ c ".. 8 4+M56 4+M56

2 Pek" loo= (eton 1220 1"3& 8 4+M56 4+M56

3 Pek" olo Praktis (eton 1212 0"2$ 8 4+M56 4+M56

. Pek" *ing (alok (eton 1220 2"30 8 4+M56 4+M56

% Pek" *ing (alok (eton 1212 0"31 8 4+M56 4+M56

$ Pek" olo (eton 121 1"21 8 4+M56 4+M56

#NAME;

6 PEKER,AAN PAS LANTAI

1 Pek" antai eraik >.0 ? .0@ c 12#" 5rr:%0& 5rr:%0&

Err:*<

6I PEK KUSEN/ PINTU 8 ,EN+ELA KA"A

1 Pek" usen Pintu, Aen)ela )an Bentilasi a7u 1"2$ 8 4+M56 4+M56

2 Pek" Pintu Panil a7u $"1% 4+M56 4+M56

3 Pek" Pas" Aen)ela (ingkai aca (ening % 11"3. 4+M56 4+M56

. Pek" Pa!an Aalusi 10"20 4+M56 4+M56

% Pek" Pas" aca (ening % %"0 4+M56 4+M56

#NAME;

6II PEKER,AAN ATAP +AN PLAFON+

1 Pek" u)a - u)a, a! )an /or)ing ."%2 8 4+M56 4+M56

2 Pek" Pas" +ta! oka *oo= 22%"$ 4+M56 4+M56

3 Pek" (aut abungan u)a-ku)a 2$"00 bh *! 1%,000"00 *! 3#0,000"00

. Pek" Pas" (ubungan oka *oo= 1"0% 4+M56 4+M56

% Pek" ist!lank Pa!an 2 ? >220@ 3."20 4+M56 4+M56

$ Pek" Pas" *angka Pla=on) )an Tri!leks 13"& 4+M56 4+M56

Pek" ist ProCl ka7u Pla=on) $&"#% 1 4+M56 4+M56

#NAME;

2

1

2

2

2

2

2

1

1


10/25

No Uraan Pekerjaan 6ol%1e -ar&a Sa7%an ,%1lah

6III PEKER,AAN PENGE"ETAN

1 Pengecatan Din)ing 3%3"2. 4+M56 4+M56

2 Pengecatan Pla=on) 13"& 4+M56 4+M56

3 Pengecatan a7u &&"&. 4+M56 4+M56

. Pek" *esi)u $"$$ 4+M56 4+M56

#NAME;

I9 PEKER,AAN KUN"I +AN ALAT PENGGANTUNG

1 unci Pintu 2 laag 1"00 Psg *! 1#1,%0"00 *! 1#1,%0"00

2 unci Pintu 1 laag 2"00 Psg *! #&,%00"00 *! 1#,000"00

3 5ngsel Pintu . >3 (uah !er Daun Pintu@ $"00 Psg *! 2$,000"00 *! 1%$,000"00

. /ren)el Aen)ela 1&"00 (h *! 2$,000"00 *! .$&,000"00

% 5ngsel Aen)ela 1&"00 Psg *! 1#,$2%"00 *! 3%3,2%0"00

$ Tarikan Aen)ela 1&"00 Psg *! 2.,200"00 *! .3%,$00"00

Eak +ngin 1&"00 Psg *! .%,12%"00 *! &12,2%0"00

R0 '/=>//'*/


11/25

+AFTAR ANALISA -ARGA SATUAN PEKER,AAN

-ARGA BA-AN UPA- KER,A ,UMLA-

I PEKER,AAN PEN+A-ULUAN

Pekerja Oh 0"100 *!" 4+M56 *!" 4+M56

Man)or Oh 0"0%0 *!" %,000"00 3,%0"00

,%1lah R0 R0 #NAME; R0 #NAME;

'

a7u % 0"003 *!" 4+M56 *!" 4+M56

Paku (iasa 2 - % g 0"020 *!" 4+M56 *!" 4+M56

a7u Pa!an 320 0"003 *!" 4+M56 *!" 4+M56

Tukang a7u Oh 0"100 *!" 4+M56 *!" 4+M56

Pekerja Oh 0"100 *!" 4+M56 *!" 4+M56

e!ala Tukang Oh 0"010 *!" 4+M56 *!" 4+M56Man)or Oh 0"00% *!" %,000"00 *!" 3%"00

,%1lah R0 #NAME; R0 #NAME; R0 #NAME;

II PEKER,AAN TANA-

Pekerja Oh 0"%0 *!" $0,000"00 *!" .%,000"00

Man)or Oh 0"02% *!" %,000"00 *!" 1,&%"00

,%1lah R0 =/ R0 5=/


12/25


>

(atako 1% ? 12 ? 2% (h 21"000 *!" .,000"00 *!" &.,000"00

Pasir Pasangan 0"0.0 *!" 4+M56 *!" 4+M56

Portlan) 9eent g 1."30 *!" 2,000"00 *!" 2&,.0"00

Pekerja Oh 0"300 *!" $0,000"00 *!" 1&,000"00

Tukang (atu Oh 0"100 *!" %,000"00 *!" ,%00"00e!ala Tukang Oh 0"010 *!" &%,000"00 *!" &%0"00

Man)or Oh 0"01% *!" %,000"00 *!" 1,12%"00

,%1lah R0 #NAME; R0 ''/ R0 #NAME;

5

(atako 1% ? 12 ? 2% (h 21"000 *!" .,000"00 *!" &.,000"00

Pasir Pasangan 0"0.% *!" 31&,%0"00 *!" 1.,3.3"%

Portlan) 9eent g #"$&0 *!" 2,000"00 *!" 1#,3$0"00

Pekerja Oh 0"300 *!" $0,000"00 *!" 1&,000"00

Tukang (atu Oh 0"100 *!" %,000"00 *!" ,%00"00

e!ala Tukang Oh 0"010 *!" &%,000"00 *!" &%0"00

Man)or Oh 0"01% *!" %,000"00 *!" 1,12%"00

,%1lah R0 >'5/?* R0 ''/ R0 5*/?/@>*

>

Portlan) 9eent g 0"100 *!" 4+M56 *!" 4+M56

Tukang (atu Oh 0"1%0 *!" 4+M56 *!" 4+M56

e!ala Tukang Oh 0"01% *!" 4+M56 *!" 4+M56

Pekerja Oh 0"200 *!" 4+M56 *!" 4+M56

Man)or Oh 0"002 *!" %,000"00 *!" 1%0"00


5 Aan Ple7eran P : ? K0r

Portlan) 9eent g 0"100 *!" 2,000"00 *!" 200"00

a!urMil g 0"00 *!" 4+M56 *!" 4+M56

Pekerja Oh 0"200 *!" $0,000"00 *!" 12,000"00

Tukang (atu Oh 0"1%0 *!" %,000"00 *!" 11,2%0"00

e!ala Tukang Oh 0"01% *!" &%,000"00 *!" 1,2%"00

Man)or Oh 0"002 *!" %,000"00 *!" 1%0"00 ,%1lah R0 #NAME; R0 ''/ R0 #NAME;

6 PEKER,AAN BETON

erikil (eton 0". *!" 31&,%0"00 *!" 23%,&%"00

Pasir (eton 0"$2 *!" 4+M56 *!" 4+M56

Portlan) 9eent g 2."00 *!" 2,000"00 *!" .#.,000"00

+ir tr 21%"00 *!" .%"00 *!" #,$%"00

Pekerja Oh 1"$% *!" $0,000"00 *!" ##,000"00

Tukang (atu Oh 0"2& *!" %,000"00 *!" 20,$2%"00

e!ala Tukang Oh 0"03 *!" &%,000"00 *!" 2,3&0"00

Man)or Oh 0"&3 *!" %,000"00 *!" $2,2%0"00

,%1lah R0 #NAME; R0 ''/ R0 #NAME;

1' Paan&an Ba7ako "a10 P : > P

3

1' Paan&an Ba7ako "a10 P : * P

3

3

1' Ple7eran +n4n& "a10 P : * P Te2al * 11

3

1' Aan Se1en Por7lan4

1> Be7on M%7% CD ?/5 M0a (K ?*)

3

3


13/25


'

erikil (eton 0" *!" 31&,%0"00 *!" 2.%,.3"%0

Pasir (eton 0".# *!" 4+M56 *!" 4+M5

Portlan) 9eent g 3&."00 *!" 2,000"00 *!" $&,000"00

+ir tr 21%"00 *!" .%"00 *!" #,$%"00

Pekerja Oh 1"$% *!" $0,000"00 *!" ##,000"00 Tukang (atu Oh 0"2% *!" %,000"00 *!" 1&,%0"00

e!ala Tukang Oh 0"03 *!" &%,000"00 *!" 2,3&0"00

Man)or Oh 0"&3 *!" %,000"00 *!" $2,2%0"00

,%1lah R0 #NAME; R0 ''/ R0 #NAME

' K& Pekerjaan Pe12ean +en&an Be Polo

(esi (eton Polos g 10"%00 *!" 13,100"00 *!" 13,%%0"00

awat (eton g 0"1%0 *!" 4+M56 *!" 4+M5

Pekerja Oh 0"00 *!" $0,000"00 *!" .,200"00

Tukang (esi Oh 0"00 *!" %,000"00 *!" %,2%0"00

e!ala Tukang Oh 0"00 *!" &%,000"00 *!" %#%"00

Man)or Oh 0"000 *!" %,000"00 *!" 22"%0


>

a7u elas FFF 0"0.% *!" 4+M56 *!" 4+M5

Paku (iasa g 0"300 *!" 4+M56 *!" 4+M5

Min7ak (ekesting tr 0"100 *!" 3,2%0"00 *!" 32%"00

Pekerja Oh 0"%20 *!" $0,000"00 *!" 31,200"00

Tukang a7u Oh 0"2$0 *!" %,000"00 *!" 1#,%00"00

e!ala Tukang Oh 0"02$ *!" &%,000"00 *!" 2,210"00

Man)or Oh 0"00% *!" %,000"00 *!" 3%"00


5

a7u elas FFF 0"0.0 *!" 4+M56 *!" 4+M5

Paku (iasa g 0".00 *!" 2$,%00"00 *!" 10,$00"00

Min7ak (ekesting tr 0"200 *!" 3,2%0"00 *!" $%0"00

(alok a7u elas FF 0"01% *!" 4+M56 *!" 4+M5

Pa!an a7u elas FFF 0"020 *!" 4+M56 *!" 4+M5

Dolken a7u G&-10. (tg 2"000 *!" #,000"00 *!" 1&,000"00

Pekerja Oh 0"$$0 *!" $0,000"00 *!" 3#,$00"00

Tukang a7u Oh 0"330 *!" %,000"00 *!" 2.,%0"00

e!ala Tukang Oh 0"033 *!" &%,000"00 *!" 2,&0%"00

Man)or Oh 0"00$ *!" %,000"00 *!" .%0"00


*

a7u elas FFF 0"0.0 *!" 4+M56 *!" 4+M5

Paku (iasa g 0".00 *!" 2$,%00"00 *!" 10,$00"00

Min7ak (ekesting tr 0"200 *!" 3,2%0"00 *!" $%0"00

(alok a7u elas FF 0"01& *!" 4+M56 *!" 4+M5

Pl7woo) tebal # br 0"3%0 *!" 1&$,%00"00 *!" $%,2%"00

Dolken a7u G&-10. (tg 2"000 *!" #,000"00 *!" 1&,000"00

Pekerja Oh 0"$$0 *!" $0,000"00 *!" 3#,$00"00

Tukang a7u Oh 0"330 *!" %,000"00 *!" 2.,%0"00

e!ala Tukang Oh 0"033 *!" &%,000"00 *!" 2,&0%"00

Man)or Oh 0"00$ *!" %,000"00 *!" .%0"00


1 3 (eton Mutu =Hc < ,. M!a > 1%@ 1"000 *!" 4+M56 *!" 1&.,2%%"00 *!" 4+M5

10 g Pekerjaan Pebesian Dengan (esi Polos g 20"%00 *!" 4+M56 *!" 10,0.%"00 *!" 4+M5

1 2 Pekerjaan (ekisting untuk loo= 13"200 *!" 4+M56 *!" %2,#10"00 *!" 4+M5 ,%1lah R0 #NAME

1 3 (eton Mutu =Hc < ,. M!a > 1%@ 1"000 *!" 4+M56 *!" 1&.,2%%"00 *!" 4+M5

1> Be7on M%7% CD ?/5 M0a (K '*)

3

3

1' Pekerjaan Bek7n& %n7%k SlooC

3

1' Pekerjaan Bek7n& %n7%k Kolo1

3

3

3

1' Pekerjaan Bek7n& %n7%k Balok

3

3

1> SlooC Be7on ''

3

2

1> Kolo1 Be7on ''

3


14/25


1 3 (eton Mutu =Hc < ,. M!a > 1%@ 1"000 *!" 4+M56 *!" 1&.,2%%"00 *!" 4+M5

10 g Pekerjaan Pebesian Dengan (esi Polos g 1"%00 *!" 4+M56 *!" 10,0.%"00 *!" 4+M5

1 2 Pekerjaan (ekisting untuk olo 10"$$% *!" 4+M56 *!" $,1%%"00 *!" 4+M5

,%1lah R0 #NAME

1 3 (eton Mutu =Hc < ,. M!a > 1%@ 1"000 *!" 4+M56 *!" 1&.,2%%"00 *!" 4+M5

10 g Pekerjaan Pebesian Dengan (esi Polos g 22"200 *!" 4+M56 *!" 10,0.%"00 *!" 4+M5

1 2 Pekerjaan (ekisting untuk (alok 1&"330 *!" 4+M56 *!" $,1%%"00 *!" 4+M5

,%1lah R0 #NAME

=

Pasir (eton 0"02$ *!" 4+M56 *!" 4+M5

erikil 0"0.. *!" 31&,%0 *!" 1.,02%"00

Portlan) 9eent g 10"000 *!" 4+M56 *!" 4+M5

Pekerja Oh 1"1%0 *!" $0,000"00 *!" $#,000"00

Tukang (atu Oh 0"020 *!" %,000"00 *!" 1,%00"00

e!ala Tukang Oh 0"002 *!" &%,000"00 *!" 10"00

Man)or Oh 0"0&0 *!" %,000"00 *!" $,000"00


6I PEKER,AAN PASANG LANTAI KERAMIK +AN +IN+ING

eraik .0 ? .0 c (h $"200 *!" 1%,000"00 *!" #3,000"00

een !ortlan) g #"&00 *!" 5rr:%0& *!" 5rr:%0

Pasir !asang 0"0.% *!" 5rr:%0& *!" 5rr:%0

een warna g 1"000 *!" 4+M56 *!" 4+M5

Pekerja Oh 0"2%0 *!" $0,000"00 *!" 1%,000"00

Tukang batu Oh 0"12% *!" %,000"00 *!" #,3%"00

e!ala tukang Oh 0"013 *!" &%,000"00 *!" 1,10%"00

Man)or Oh 0"013 *!" %,000"00 *!" #%"00

,%1lah R0 Err:*

Pa!an a7u las FF 0"0.0 *!" 4+M56 *!" 4+M5

e ka7u kg 0"%00 *!" 1,%00"00 *!" &,%0"00

Pekerja Oh 1"000 *!" 4+M56 *!" 4+M5

Tukang a7u Oh 2 %00 *! 4+M56 *! 4+M5

1> Kolo1 Be7on *'*

3

2

1> Rn& Balok Be7on '

2

1> Me12%a7 Lan7a Kerja Be7on T%12%k : > : *

3

3

An 1' Paan& Lan7a Kera1k Uk%ran 55 1

3

3

1' Pekerjaan Bn&ka KaJ% Pn7%,en4ela

3

1' Pek Pa Pn7% Panl KaJ%

3


15/25


5

aca (ening tebal % 1"100 *!" 3.#,$2%"00 *!" 3&.,%&"%0

Pekerja Oh 0"01% *!" 4+M56 *!" 4+M56

Tukang a7u Oh 0"1%0 *!" 4+M56 *!" 4+M56

e!ala Tukang Oh 0"01% *!" 4+M56 *!" 4+M56

Man)or Oh 1"100 *!" %,000"00 *!" &2,%00"00

,%1lah R0 >5@/='* #NAME; R0 #NAME;

* 1 ,al% Pa0an KaJ%

a7u las FF 0"0$0 *!" 4+M56 *!" 4+M56

Paku (iasa kg 0"1%0 *!" 4+M56 *!" 4+M56

Tukang a7u Oh 2"000 *!" 4+M56 *!" 4+M56

e!ala Tukang Oh 0"200 *!" 4+M56 *!" 4+M56

Pekerja Oh 0"%00 *!" 4+M56 *!" 4+M56

Man)or Oh 0"2%0 *!" %,000"00 *!" 1&,%0"00

,%1lah R0 #NAME; #NAME; R0 #NAME;

6III PEKER,AAN KONSTRUKSI KAP/ATAP +AN LANGITLANGIT

1> Men&erjakan K%4ak%4a KaJ% Gor4n& Nok

a7u >elas FF@ 1"100 *!" 4+M56 *!" 4+M56

(esi tri! %,3 g 1%"000 *!" #,000"00 *!" 13%,000"00

Paku (iasa g 0"&00 *!" 4+M56 *!" 4+M56

Pekerja Oh ."000 *!" 4+M56 *!" 4+M56

Tukang a7u Oh 12"000 *!" 4+M56 *!" 4+M56

e!ala Tukang Oh 1"200 *!" 4+M56 *!" 4+M56

Man)or Oh 0"200 *!" %,000"00 *!" 1%,000"00


' 1' Pekerjaan Paan& Kaa% 4an Ren& Un7%k A7a0 Gen7en& Me7al

a7u >elas FF@ 0"011 *!" 5rr:%0& *!" 5rr:%0&

Paku eng g 0"1%0 *!" 21,000"00 *!" 3,1%0"00

Pekerja Oh 0"100 *!" 4+M56 *!" 4+M56

Tukang a7u Oh 0"100 *!" 4+M56 *!" 4+M56

e!ala Tukang Oh 0"010 *!" %,000"00 *!" %0"00

,%1lah R0 Err:* Men%7%0 B%2%n&an Soka RooC

(ubungan oka *oo= br 0"300 *!" 3$,000"00 *!" 10,&00"00

Paku eng g 0"0.0 *!" .%,$2%"00 *!" 1,&2%"00

Tukang Oh 0"00 *!" 4+M56 *!" 4+M56

e!ala Tukang Oh 0"00& *!" 4+M56 *!" 4+M56

Man)or Oh 0"00$ *!" %,000"00 *!" .%0"00

,%1lah R0 11 Ran&ka KaJ%

3


16/25


* 1D Pek Le Prol KaJ% ( Pn&&r PlaCon4 )

a7u ProCl 1.100 &,0#3"% &,#03"13

Paku (iasa kg 0.100 4+M56 4+M56

Pekerja Oh 0.060 4+M56 4+M56

Tukang a7u Oh 0.060 4+M56 4+M56

e!ala Tukang Oh 0.006 4+M56 4+M56

Man)or Oh 0.003 %,000"00 22%"00

#NAME; #NAME; #NAME;

= 1 Pek L7Plank Pa0an KaJ% ' ('')

a7u Pa!an elas FF 0"01% *!" 4+M56 *!" 4+M56

Paku (iasa kg 0"0$0 *!" 4+M56 *!" 4+M56

Pekerja Oh 0"1%0 *!" 4+M56 *!" 4+M56

Tukang Oh 0"02% *!" 4+M56 *!" 4+M56

e!ala Tukang Oh 0"02% *!" 4+M56 *!" 4+M56

Man)or Oh 0"020 *!" %,000"00 *!" 1,%00"00


I9 PEKER,AAN PENGE"ATAN

( La0 "a7 +aar ' La0 "a7 Pen%7%0)

9at Dasar Pail 0.008 *!" 4+M56 *!" 4+M56

9at Penutu! 2? Pail 0"01& *!" 4+M56 *!" 4+M56

ertas Pasir br 0"%00 *!" .,&%"00 *!" 2,.3"%0

Pekerja Oh 0"020 *!" 4+M56 *!" 4+M56

Tukang Oh 0"0$3 *!" 4+M56 *!" 4+M56

e!ala Tukang Oh 0"00$ *!" 4+M56 *!" 4+M56

Man)or Oh 0"003 *!" %,000"00 *!" 1&"%0


'

La0 "a7 +aar ' La0 "a7 Pen%7%0

9at a7u > Dasar @ g 0"10 *!" 4+M56 *!" 4+M56

9at a7u > Penutu! 2 ? @ g 0"2$0 *!" 4+M56 *!" 4+M56

9at Meni kg 0"200 *!" 4+M56 *!" 4+M56

Tukang 9at Oh 0"00# *!" 4+M56 *!" 4+M56

e!ala Tukang Oh 0"00$ *!" 4+M56 *!" 4+M56

Pekerja Oh 0"00 *!" 4+M56 *!" 4+M56

Man)or Oh 0"003 *!" %,000"00 *!" 22%"00


>

Seara Man%al S7e1 > La0 "a7 KonCenonal 7e2al ' 1

9at > Dasar @ g 0"01# *!" .%,$2%"00 *!" &$$"&&

9at > Penutu! 2 ? @ g 0"2%0 *!" .%,$2%"00 *!" 11,.0$"2%

Tukang 9at Oh 0"1%0 *!" 4+M56 *!" 4+M56

e!ala Tukang Oh 0"01% *!" 4+M56 *!" 4+M56

Pekerja Oh 0"1%0 *!" 4+M56 *!" 4+M56

Man)or Oh 0"01% *!" %,000"00 *!" 1,12%"00

,%1lah R0 @/'* R0 #NAME; R0 #NAME;

5

*esi)uTeer g 0"1%0 *!" 4+M56 *!" 4+M56

Pekerja Oh 0"00 *!" 4+M56 *!" 4+M56

Man)or Oh 0"00 *!" %,000"00 *!" %,2%0"00


9 PEKER,AAN KUN"I +AN ALAT PENGGANTUNG

Me1aan& K%n Tana1

unci Tana (h 1"000 *!" 1#1,%0"00 *!" 1#1,%0"00

PekerjaOh 0"%00 *!" 4+M56 *!" 4+M56

Tukang Oh 0"100 *!" 4+M56 *!" 4+M56

e!ala tukang Oh 0"010 *!" 4+M56 *!" 4+M56

Man)or Oh 0"01% *!" %,000"00 *!" 1,12%"00

,%1lah R0 @/?* R0 #NAME; R0 #NAME;

m1

3

1' Pekerjaan Pen&ea7an +n4n& +ala1 Te12ok PlaCon4 Bar%

1' Pekerjaan Pen&ea7an "a7 MnJak KaJ% Bar%

1' Pekerjaan Pen&ea7an La0 Sen&

1' Pekerjaan Re4%


17/25


' Me1aan& En&el Pn7%

5ngsel Pintu (h 0"$%0 *!" 2$,000"00 *!" 1$,#00"00

Pekerja Oh 0"01% *!" 4+M56 *!" 4+M5

Tukang Oh 0"1%0 *!" 4+M56 *!" 4+M5

e!ala tukang Oh 0"01% *!" 4+M56 *!" 4+M5

Man)or Oh 0"001 *!" %,000"00 *!" %"00

,%1lah R0 '=/ R0 #NAME; R0 #NAME

> Me1aan& En&el ,en4ela

5ngsel Aen)ela (h 0"$%0 *!" 1#,$2%"00 *!" 12,%$"2%

Pekerja Oh 0"01% *!" 4+M56 *!" 4+M5

Tukang Oh 0"1%0 *!" 4+M56 *!" 4+M5

e!ala tukang Oh 0"01% *!" 4+M56 *!" 4+M5

Man)or Oh 0"001 *!" %,000"00 *!" %"00

,%1lah R0 @/='* R0 #NAME; R0 #NAME

5 Me1aan& Ka7 An&n

ait +ngin (h 1"000 *!" .%,12%"00 *!" .%,12%"00

Pekerja Oh 0"01% *!" 4+M56 *!" 4+M5

Tukang Oh 0"1%0 *!" 4+M56 *!" 4+M5

e!ala tukang Oh 0"01% *!" 4+M56 *!" 4+M5

Man)or Oh 0"001 *!" %,000"00 *!" %"00

,%1lah R0 5*/'* R0 #NAME; R0 #NAME

* Me1aan& Gren4el Pn7%

/ren)el Pintu (h 1"000 *!" 3&,%0"00 *!" 3&,%0"00Pekerja Oh 0"010 *!" 4+M56 *!" 4+M5

Tukang Oh 0"%00 *!" 4+M56 *!" 4+M5

e!ala tukang Oh 0"010 *!" 4+M56 *!" 4+M5

Man)or Oh 0"001 *!" %,000"00 *!" %"00

,%1lah R0 >


18/25

+AFTAR -ARGA BA-AN +AN UPA-

Pekerjaan : PEMBANGUNAN PERPUSTAKAAN

Sekolah : SMP NEGERI SATAP TUTUNG


Tah%n An&&aran : '*

No Uraan Sa7%an -ar&a (R0) Ke7eran&an

A UPA-

1 e!ala Tukang Orghari &%,000"00

2 Tukang Orghari %,000"00

3 Pekerja Orghari $0,000"00

. Man)or Orghari %,000"00

B BA-AN BANGUNAN

1 Tanah Urug 223,000"00

2 Pasir Urug 2%%,000"003 Pasir Pasangan 31&,%0"00

. Pasir (eton 2%0,000"00

% erikil (eton 31&,%0"00

$ erikil ungai 31&,%0"00

irtu 2%0,000"00

& Portlan) 9eent g 2,000"00

# een 'arna g 30,2%0"00

10 (atu ali (elah 31&,%0"00

11 (atako (h .,000"00

12 (atu arang 1%0,000"00

13 +ir iter .%"001. a!urMil g 2,#2%"00

1% ika To! 10 set .2%,000"00

1$ (ahan Perekat g ,000"00

1 (ahan Pengisi >at@ g 1%,000"00

" BA-AN BESI/ ALUMINIUM +AN PAKUPAKUAN

1 (esi (eton Polos kg 13,100"00

2 (esi tri! g #,000"00

3 awat (eton g 32,&%"00

. Paku (iasa g 2$,%00"00

% Paku Tri!leks g 32,&%"00$ Paku eng g .%,$2%"00

(out Panjang 20-30 c bh 1%,000"00

+ BA-AN KA.U

1 a7u elas FF 2,1$%,.00"00

2 a7u elas FFF, >ca!uran@ 1,#12,%00"00

3 Dolken ka7u gala )iaeter G&-10. (tg #,000"00

. ist a7u 1 &,0#3"%

E BA-AN LANTAIKERAMIK

1 eraik ukuran .0 ? .0 (h 1%,000"00

2 eraik ukuran 10 ? .0 (h 1%,000"00

F BA-AN ATAP

1 oka *oo= lbr &1,&%"00

2 (ubungan oka *oo= 3$,000"00

3

3

3

3

3

3

3

3

3

3

3

1


19/25

No Uraan Sa7%an -ar&a (R0) Ke7eran&an

G BA-AN LANGITLANGIT +AN LIS PROFIL

1 Tri!leks Tebal 3 br %,000"00

2 ist ProCl a7u %,000"00

3 Pl7woo) tebal # br 1&$,%00"00

. Pl7woo) ukuran #0 c ? 2.0 c ? 3 br 12,12%"00

I BA-AN FINIS-ING

1 9at a7u g &2,&%"00

2 9at Din)ing Dala Pail &00,000"00

3 9at Din)ing uar Pail #$&,000"00

. Min7ak 9at >+=)unner@ g .%,$2%"00

% Min7ak Peluas iter 3%,000"00

$ Meni a7u g ..,$2%"00

Meni (esi g ..,$2%"00

& Min7ak (ekisting tr 3,2%0"00

# Teer *esi)u iter 31,&%"00

10 De!ul Tebok >Plair@ g 31,&%"00

11 De!ul a7u g .1,.3&"00

12 +lkali ealer !ail 2%0,000"00

13 ertas Pasir ebar .,&%"00

, BA-AN KA"A

2 aca (ening % 3.#,$2%"00

K BA-AN KUN"I +AN PENGGANTUNG

1 5ngsel Pintu Psg 2$,000"00

2 5ngsel Aen)ela Psg 1#,$2%"00

3 unci Pintu 2 lag Psg 1#1,%0"00. /ren)el Pintu Tana >kuningan@ bh 3&,%0"00

% /ren)el Aen)ela >aluuniu@ bh 2$,000"00

$ Eak ait +ngin >stainless@ bh .%,12%"00

Tarikan Aen)ela Psg 2.,200"00

L BA-AN LISTRIK

1 aklar /an)a (h .2,000"00

2 aklar Tunggal (h .&,.00"00

3 to! ontak (h 33,$00"00

. Fnstalasi Titik a!u Titik 1%,000"00

% Fnstalasi Titik to! ontak Titik 1%,000"00

$ M9( Unit 12%,000"00

a!u 1& 'att I (o? (h .,000"00

& a!u & 'att I (o? (h .2,000"00

M BA-AN LAINLAIN

1 e a7u g 1,%00"00

2 uas (iasa bh 1%,000"00

3 +lat (antu s $%,000"00

1

2


20/25

100

1 0 0

30

3 0

2 0

1 0

1 0 0

100

POER PLAT

TIPE I

MUKA TANAH

80

8 0

30

3 0

2 0

1 0

1 0 0

80

POER PLAT

TIPE II

MUKA TANAH


21/25

2 0

1 0

1 0 0

POER PLAT

TIPE III

MUKA TANAH MUKA TANAH


22/25

160

30

30


23/25


24/25


25/25

EE PERPUS SAMP SATAP TUTUNG (BATAKO).xls

Documents

Transcript of EE PERPUS SAMP SATAP TUTUNG (BATAKO).xls