Proposal 2013

YAYASAN
SOLAHUDIN AL ADNANI (YSA)|
No
|
Isi Surat
|
Jumlah
|
Keterangan
|
|
1
|
Permohonan Bantuan Dana Pembangunan
Ruang Kelas Baru (RKB) MI (Madrasah Ibtidaiyah) Tahun 2013
|
1 Berkas
|
Disampaikan dengan hormat untuk dijadikan
bahan pertimbangan Permohonan Pengajuan
|
YAYASAN SOLAHUDIN AL ADNANI (YSA)
YAYASAN SOLAHUDIN AL
ADNANI (YSA)|
Thn
Ajaran
|
JUMLAH
SISWA
|
TOTAL
JML ROMBEL
|
|||||||||||||
|
Klas I
|
JML ROMB
|
Klas II
|
JML ROMB
|
Klas III
|
JML ROMB
|
Klas IV
|
JML ROMB
|
Klas V
|
JML ROMB
|
Klas VI
|
JML ROMB
|
TOTAL
|
|||
|
2002/2003
|
61
|
2
|
46
|
1
|
35
|
1
|
33
|
1
|
16
|
1
|
12
|
1
|
203
|
7
|
|
|
2003/2004
|
48
|
1
|
46
|
1
|
29
|
1
|
28
|
1
|
22
|
1
|
10
|
1
|
183
|
6
|
|
|
2004/2005
|
48
|
1
|
42
|
1
|
38
|
1
|
24
|
1
|
22
|
1
|
20
|
1
|
194
|
6
|
|
|
2005/2006
|
47
|
1
|
39
|
1
|
38
|
1
|
35
|
1
|
22
|
1
|
20
|
1
|
201
|
6
|
|
|
2006/2007
|
105
|
2
|
53
|
2
|
36
|
1
|
33
|
1
|
28
|
1
|
20
|
1
|
275
|
8
|
|
|
2007/2008
|
78
|
2
|
101
|
2
|
46
|
1
|
34
|
1
|
31
|
1
|
25
|
1
|
315
|
8
|
|
|
2008/2009
|
63
|
2
|
69
|
2
|
95
|
2
|
51
|
2
|
35
|
1
|
30
|
1
|
343
|
10
|
|
|
2009/2010
|
77
|
2
|
58
|
2
|
69
|
2
|
91
|
2
|
47
|
1
|
31
|
1
|
373
|
10
|
|
|
2010/2011
|
66
|
2
|
74
|
2
|
53
|
2
|
68
|
2
|
88
|
2
|
44
|
1
|
393
|
11
|
|
|
2011/2012
|
76
|
2
|
61
|
2
|
69
|
2
|
49
|
2
|
63
|
2
|
76
|
2
|
393
|
12
|
|
|
2012/2013
|
61
|
2
|
63
|
2
|
60
|
2
|
67
|
2
|
45
|
2
|
61
|
2
|
357
|
12
|
|
|
Jenis
|
Jumlah
|
Kondisi
|
Kategori
Kerusakan
|
Keterangan
|
|
|
Baik
|
Rusak
|
||||
|
Ruang Kepala Madrasah
|
1
|
0
|
1
|
25%
|
|
|
Ruang Guru
|
1
|
1
|
0
|
0
|
|
|
Ruang Kelas
|
5
|
2
|
3
|
25%
|
|
|
Ruang Perpustakaan
|
1
|
1
|
0
|
0
|
|
|
Ruang Lab IPA
|
0
|
0
|
0
|
0
|
|
|
Ruang Komputer
|
1
|
0
|
0
|
0
|
|
|
Ruang UKS
|
1
|
0
|
0
|
0
|
|
|
Ruang Tamu
|
1
|
0
|
0
|
0
|
|
|
Jumlah
Guru/ Staf
|
Laki-Laki
|
Perempuan
|
Keterangan
|
|
Guru Tetap (PNS/Yayasan)
|
1
|
0
|
|
|
Guru Tetap Yayasan
|
10
|
2
|
|
|
Staf Tata Usaha
|
1
|
0
|
|
|
|
|
|
|
|
|
|
No
|
URAIAN
KEGIATAN
|
VOLUM
|
SATUAN
|
HARGA SAT
Rp.
|
JML HARGA
Rp.
|
|
I
|
PEKERJAAN PERSIAPAN
|
|
|||
|
1.
Pembersihan lokasi
|
240
|
M2
|
25.000,00
|
6.000.000,00
|
|
|
2.
Perataan tanah
|
240
|
M2
|
25.000,00
|
6.000.000,00
|
|
|
3.
Pengukuran bowplang
|
132
|
M2
|
17.500,00
|
2.310.000,00
|
|
|
4.
Papan nama proyek
|
1
|
bh
|
186.000,00
|
186.000,00
|
|
|
Jumlah
|
14.496.000,00
|
||||
|
II
|
PEKERJAAN TANAH
|
|
|||
|
1.
Galian pondasi
|
168
|
M3
|
40.000,00
|
6.720.000,00
|
|
|
2.
Urugan pasir pondasi
|
13
|
M3
|
175.000,00
|
2.275.000,00
|
|
|
3.
Urugan pasir lantai
|
18
|
M3
|
175.000,00
|
3.150.000,00
|
|
|
4.
Urugan tanah turap
|
40
|
M3
|
45.900,00
|
1.836.000,00
|
|
|
Jumlah
|
13.981.000,00
|
||||
|
III
|
PEKERJAAN PONDASI
|
|
|||
|
1.
Pondasi batu kali
|
35
|
M3
|
465.000,.00
|
16.275.000,00
|
|
|
2.
Pondasi beton
|
7.5
|
M3
|
1.550.000,00
|
11.625.000,00
|
|
|
3.
Sloof beton 15/25
|
6
|
M3
|
1.550.000,00
|
9.300.000,00
|
|
|
4.
Pasangan bata merah
|
834
|
M2
|
54.744,00
|
45.656.496,00
|
|
|
5.
Beton sloof 15/20
|
10
|
M2
|
4.362.554,00
|
43.625.540,00
|
|
|
6.
Beton kolom teras depan 15/20
|
3
|
M2
|
4.528.908,00
|
13.586.724,00
|
|
|
7.
Beton gantungan teras 13/15
|
235
|
M2
|
83.992,00
|
19.738.120,00
|
|
|
8.
Beton praktis 11/11
|
544
|
M2
|
71.397,00
|
38.839.968,00
|
|
|
Jumlah
|
198.646.848,00
|
||||
|
IV
|
PEKERJAAN DINDING
|
|
|||
|
1.
Kusen pintu dan jendela
|
420
|
M2
|
772.054,00
|
31.080.000,00
|
|
|
2.
Kolom beton 15/25
|
7
|
M3
|
1.650.000,00
|
11.550.000,00
|
|
|
3.
Ringbalk+sloop 15/18
|
5
|
M3
|
1.650.000,00
|
8.250.000,00
|
|
|
4.
Plesteran transraam
|
21
|
M3
|
800.000,00
|
16.800.000,00
|
|
|
5.
Plesteran+aci
|
21
|
M3
|
760.000,00
|
15.960.500,00
|
|
|
Jumlah
|
83.640.500,00
|
||||
|
V
|
PEKERJAAN KUSEN DAN KACA
|
|
|||
|
1.
Kusen pintu dan jendela
|
5
|
M3
|
4.020.000,00
|
20.100.000,00
|
|
|
2.
Daun pintu panel
|
4
|
Unit
|
750.000,00
|
3.000.000,00
|
|
|
3.
Daun jendela kaca
|
80
|
buah
|
312.345,00
|
24.987.600,00
|
|
|
4.
Kaca polos 4mm
|
32
|
M2
|
221.000,00
|
7.072.000,00
|
|
|
Jumlah
|
55.159.600,00
|
||||
|
|
|||||
|
VI
|
PEKERJAAN ATAP
|
|
|||
|
1.
Kuda-kuda gording
|
6
|
M3
|
2.300.000,00
|
13.800.000,00
|
|
|
2.
Atap genteng+nok
|
480
|
M2
|
48.500,00
|
23.280.000,00
|
|
|
3.
Usuk+reng
|
7.5
|
M3
|
3.000.000,00
|
22.500.000,00
|
|
|
4.
Rangka plapon+enternit
|
330
|
M2
|
30.800,00
|
10.164.000,00
|
|
|
5.
Lisplang profil 2/20
|
128
|
M2
|
22.750,00
|
2.912.000,00
|
|
|
Jumlah
|
72.656.000,00
|
||||
|
VII
|
PEKERJAAN LANTAI
|
|
|||
|
1.
Lantai kramik
|
368
|
M2
|
131.267,00
|
48.306.256,00
|
|
|
2.
Rabat beton
|
15
|
M3
|
640.000,00
|
9.600.000,00
|
|
|
Jumlah
|
57.906.256,00
|
||||
|
VIII
|
PEKERJAAN LISTRIK+SANITASI AIR
|
|
|||
|
1.
Titik lampu dan instalasi
|
12
|
Titik
|
285.000,00
|
3.420.000,00
|
|
|
2.
Titik kran dan instalasi
|
8
|
Titik
|
205.000,00
|
1.640.000,00
|
|
|
3.
Bak air fibergalss
|
4
|
Bh
|
225.000,00
|
900.000,00
|
|
|
4.
Kloset jongkok
|
4
|
Bh
|
215.000,00
|
860.000,00
|
|
|
5.
Septiktenk+rembesan
|
76
|
M3
|
85.000,00
|
6.460.000,00
|
|
|
6.
Sumur pantek+pompa
|
2
|
Unit
|
2.000.000,00
|
4.000.000,00
|
|
|
Jumlah
|
17.280.000,00
|
||||
|
IX
|
PEKERJAAN CAT DAN FINISHING
|
|
|||
|
1. Cat kusen pintu dan jendela
|
108
|
M2
|
47.200,00
|
5.097.600,00
|
|
|
2. Cat daun pintu dan jendela
|
59
|
M2
|
47.200,00
|
2.784.800,00
|
|
|
3. Cat plapon dan langit-langit
|
406
|
M2
|
20.500,00
|
8.323.000,00
|
|
|
4.
Cat dinding tembok
|
754
|
M2
|
20.000,00
|
15.080.000,00
|
|
|
5.
Pasang kunci pintu
|
4
|
Set
|
85.000,00
|
340.000,00
|
|
|
6.
Engsel pintu dan jendela
|
192
|
Buah
|
25.500,00
|
4.896.000,00
|
|
|
7.
Tarikan angin
|
80
|
Pasang
|
20.500,00
|
1.640.000,00
|
|
|
8.
Grendel pintu
|
3
|
Buah
|
250.000,00
|
750.000,00
|
|
|
9.
Cat lisplank
|
28
|
M2
|
28.000,00
|
784.000,00
|
|
|
Jumlah
|
39.695.400,00
|
||||
|
X
|
PEKERJAAN KELENGKAPAN RUANG KELAS
|
|
|||
|
1.
Meja belajar siswa
|
120
|
bh
|
260.000,00
|
31.200.000,00
|
|
|
2.
Kursi belajar siswa
|
240
|
bh
|
70.000,00
|
16.800.000,00
|
|
|
3.
Lemari buku
|
5
|
bh
|
1.000.000,00
|
5.000.000,00
|
|
|
Jumlah
|
53.000.000,00
|
||||
|
JUMLAH
|
606.461.604,00
|
||||
|
PEMBULATAN
|
606.462.000,00
|
||||