Upload
agus
View
229
Download
0
Embed Size (px)
Citation preview
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%
8/17/2019 EE PERPUS SAMP SATAP TUTUNG (BATAKO).xls
2/25
)
,%1lah -ar&a
R0 *//
#REF! R0 5*//
#REF!
#REF!
Oktober 2013
a Pengawasan
.ANTI ST/
8/17/2019 EE PERPUS SAMP SATAP TUTUNG (BATAKO).xls
3/25
ENGINEERING ESTIMATE ( E E )
Pekerjaan : PENGA+AAN MOBILER RUANG KELAS
Sekolah : SMP NEGERI SATAP TUTUNG
Loka : KE" $ALEA KEPULAUAN
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
8/17/2019 EE PERPUS SAMP SATAP TUTUNG (BATAKO).xls
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*//
8/17/2019 EE PERPUS SAMP SATAP TUTUNG (BATAKO).xls
5/25
REKAPITULASI +ANA A$A
ENGINEERING ESTIMATE ( E#REF!
Pekerjaan : PEMBANGUNAN PERPUSTAKAANSekolah : SMP NEGERI SATAP TUTUNG
Loka : KE" $ALEA KEPULAUAN
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
8/17/2019 EE PERPUS SAMP SATAP TUTUNG (BATAKO).xls
6/25
)
,%1lah -ar&a
R0 //
R0 '/*/R0 /*/
R0 *//
R0 *//
8/17/2019 EE PERPUS SAMP SATAP TUTUNG (BATAKO).xls
7/25
REKAPITULASI
ENGINEERING ESTIMATE ( E#REF!
Pekerjaan : PEMBANGUNAN PERPUSTAKAANSekolah : SMP NEGERI SATAP TUTUNG
Loka : KE" $ALEA KEPULAUAN
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
8/17/2019 EE PERPUS SAMP SATAP TUTUNG (BATAKO).xls
8/25
)
,%1lah -ar&a
#NAME;
#NAME;
#NAME;
#NAME;
Err:*<
#NAME;
#NAME;
#NAME;
R0 '/=>/
8/17/2019 EE PERPUS SAMP SATAP TUTUNG (BATAKO).xls
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
8/17/2019 EE PERPUS SAMP SATAP TUTUNG (BATAKO).xls
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 '/=>//'*/
8/17/2019 EE PERPUS SAMP SATAP TUTUNG (BATAKO).xls
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=/
8/17/2019 EE PERPUS SAMP SATAP TUTUNG (BATAKO).xls
12/25
-ARGA BA-AN UPA- KER,A ,UMLA-
>
(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
,%1lah R0 #NAME; R0 #NAME; R0 #NAME;
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
8/17/2019 EE PERPUS SAMP SATAP TUTUNG (BATAKO).xls
13/25
-ARGA BA-AN UPA- KER,A ,UMLA-
'
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
,%1lah R0 #NAME; R0 ''/ R0 #NAME
>
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
,%1lah R0 #NAME; R0 ''/ R0 #NAME
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
,%1lah R0 #NAME; R0 ''/ R0 #NAME
*
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"$$0 *!" $0,000"00 *!" 3#,$00"00
Tukang a7u Oh 0"330 *!" %,000"00 *!" 2.,%0"00
e!ala Tukang Oh 0"033 *!" &%,000"00 *!" 2,&0%"00
Man)or Oh 0"00$ *!" %,000"00 *!" .%0"00
,%1lah R0 #NAME; R0 ''/ R0 #NAME
1 3 (eton Mutu =Hc < ,. M!a > 1%@ 1"000 *!" 4+M56 *!" 1&.,2%%"00 *!" 4+M5
10 g Pekerjaan Pebesian Dengan (esi Polos g 20"%00 *!" 4+M56 *!" 10,0.%"00 *!" 4+M5
1 2 Pekerjaan (ekisting untuk loo= 13"200 *!" 4+M56 *!" %2,#10"00 *!" 4+M5 ,%1lah R0 #NAME
1 3 (eton Mutu =Hc < ,. M!a > 1%@ 1"000 *!" 4+M56 *!" 1&.,2%%"00 *!" 4+M5
1> Be7on M%7% CD ?/5 M0a (K '*)
3
3
1' Pekerjaan Bek7n& %n7%k SlooC
3
1' Pekerjaan Bek7n& %n7%k Kolo1
3
3
3
1' Pekerjaan Bek7n& %n7%k Balok
3
3
1> SlooC Be7on ''
3
2
1> Kolo1 Be7on ''
3
8/17/2019 EE PERPUS SAMP SATAP TUTUNG (BATAKO).xls
14/25
-ARGA BA-AN UPA- KER,A ,UMLA-
1 3 (eton Mutu =Hc < ,. M!a > 1%@ 1"000 *!" 4+M56 *!" 1&.,2%%"00 *!" 4+M5
10 g Pekerjaan Pebesian Dengan (esi Polos g 1"%00 *!" 4+M56 *!" 10,0.%"00 *!" 4+M5
1 2 Pekerjaan (ekisting untuk olo 10"$$% *!" 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
,%1lah R0 #NAME; R0 ''/ R0 #NAME
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
8/17/2019 EE PERPUS SAMP SATAP TUTUNG (BATAKO).xls
15/25
-ARGA BA-AN UPA- KER,A ,UMLA-
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$0 *!" 4+M56 *!" 4+M56
Paku (iasa kg 0"1%0 *!" 4+M56 *!" 4+M56
Tukang a7u Oh 2"000 *!" 4+M56 *!" 4+M56
e!ala Tukang Oh 0"200 *!" 4+M56 *!" 4+M56
Pekerja Oh 0"%00 *!" 4+M56 *!" 4+M56
Man)or Oh 0"2%0 *!" %,000"00 *!" 1&,%0"00
,%1lah R0 #NAME; #NAME; R0 #NAME;
6III PEKER,AAN KONSTRUKSI KAP/ATAP +AN LANGITLANGIT
1> Men&erjakan K%4ak%4a KaJ% Gor4n& Nok
a7u >elas FF@ 1"100 *!" 4+M56 *!" 4+M56
(esi tri! %,3 g 1%"000 *!" #,000"00 *!" 13%,000"00
Paku (iasa g 0"&00 *!" 4+M56 *!" 4+M56
Pekerja Oh ."000 *!" 4+M56 *!" 4+M56
Tukang a7u Oh 12"000 *!" 4+M56 *!" 4+M56
e!ala Tukang Oh 1"200 *!" 4+M56 *!" 4+M56
Man)or Oh 0"200 *!" %,000"00 *!" 1%,000"00
,%1lah R0 #NAME; R0 #NAME; R0 #NAME;
' 1' Pekerjaan Paan& Kaa% 4an Ren& Un7%k A7a0 Gen7en& Me7al
a7u >elas FF@ 0"011 *!" 5rr:%0& *!" 5rr:%0&
Paku eng g 0"1%0 *!" 21,000"00 *!" 3,1%0"00
Pekerja Oh 0"100 *!" 4+M56 *!" 4+M56
Tukang a7u Oh 0"100 *!" 4+M56 *!" 4+M56
e!ala Tukang Oh 0"010 *!" %,000"00 *!" %0"00
,%1lah R0 Err:* Men%7%0 B%2%n&an Soka RooC
(ubungan oka *oo= br 0"300 *!" 3$,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
8/17/2019 EE PERPUS SAMP SATAP TUTUNG (BATAKO).xls
16/25
-ARGA BA-AN UPA- KER,A ,UMLA-
* 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
,%1lah R0 #NAME; R0 #NAME; R0 #NAME;
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
,%1lah R0 #NAME; R0 #NAME; R0 #NAME;
'
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
,%1lah R0 #NAME; R0 #NAME; R0 #NAME;
>
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
,%1lah R0 #NAME; R0 #NAME; R0 #NAME;
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%
8/17/2019 EE PERPUS SAMP SATAP TUTUNG (BATAKO).xls
17/25
-ARGA BA-AN UPA- KER,A ,UMLA-
' 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 >
8/17/2019 EE PERPUS SAMP SATAP TUTUNG (BATAKO).xls
18/25
+AFTAR -ARGA BA-AN +AN UPA-
Pekerjaan : PEMBANGUNAN PERPUSTAKAAN
Sekolah : SMP NEGERI SATAP TUTUNG
Loka : KE" $ALEA KEPULAUAN
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$,000"00
3
3
3
3
3
3
3
3
3
3
3
1
8/17/2019 EE PERPUS SAMP SATAP TUTUNG (BATAKO).xls
19/25
No Uraan Sa7%an -ar&a (R0) Ke7eran&an
G BA-AN LANGITLANGIT +AN LIS PROFIL
1 Tri!leks Tebal 3 br %,000"00
2 ist ProCl a7u %,000"00
3 Pl7woo) tebal # br 1&$,%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
8/17/2019 EE PERPUS SAMP SATAP TUTUNG (BATAKO).xls
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
8/17/2019 EE PERPUS SAMP SATAP TUTUNG (BATAKO).xls
21/25
2 0
1 0
1 0 0
POER PLAT
TIPE III
MUKA TANAH MUKA TANAH
8/17/2019 EE PERPUS SAMP SATAP TUTUNG (BATAKO).xls
22/25
160
30
30
8/17/2019 EE PERPUS SAMP SATAP TUTUNG (BATAKO).xls
23/25
8/17/2019 EE PERPUS SAMP SATAP TUTUNG (BATAKO).xls
24/25
8/17/2019 EE PERPUS SAMP SATAP TUTUNG (BATAKO).xls
25/25