Scribd Logo
Upload

Welcome to Scribd!

  • Rab dANA HIBAH Apbd 2019 DISETUJUI

    Uploaded by

    Ali Syahbana
    52 views4 pages
    The document is a budget plan for renovating the headmaster's room and building a canopy at an MTs school in Pacitan. It includes 12 items needed to renovate the headmaster's room with a total budget of Rp25,974,000. It also includes 4 items to renovate the front room with a budget of Rp5,620,000. Finally, it outlines the materials, labor, and costs to build identical canopies on the east and west sides at Rp9,203,000 each, for a total canopy budget of Rp18,406,000 and overall renovation budget of Rp50,000,000.

    Original Description:

    Rab dANA HIBAH apbd 2019 DISETUJUI SEBELUMNYA REVISI

    Original Title

    Rab dANA HIBAH apbd 2019 DISETUJUI

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    The document is a budget plan for renovating the headmaster's room and building a canopy at an MTs school in Pacitan. It includes 12 items needed to renovate the headmaster's room with a total budget of Rp25,974,000. It also includes 4 items to renovate the front room with a budget of Rp5,620,000. Finally, it outlines the materials, labor, and costs to build identical canopies on the east and west sides at Rp9,203,000 each, for a total canopy budget of Rp18,406,000 and overall renovation budget of Rp50,000,000.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    52 views4 pages

    Rab dANA HIBAH Apbd 2019 DISETUJUI

    Uploaded by

    Ali Syahbana
    The document is a budget plan for renovating the headmaster's room and building a canopy at an MTs school in Pacitan. It includes 12 items needed to renovate the headmaster's room with a total budget of Rp25,974,000. It also includes 4 items to renovate the front room with a budget of Rp5,620,000. Finally, it outlines the materials, labor, and costs to build identical canopies on the east and west sides at Rp9,203,000 each, for a total canopy budget of Rp18,406,000 and overall renovation budget of Rp50,000,000.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 4

    RENCANA ANGGARAN BIAYA

    REHAB RUANG KEPALA

    Volume Kerja Harga Satuan Harga Total


    No Uraian Pekerjaan
    Jml Satuan (Rp.) (Rp.)
    1 Daun pintu 1 bh 900,000 900,000
    2 Daun Jendela 2 bh 300,000 600,000
    3 Kaca angin 9 bh 75,000 675,000
    4 Daun jendela kecil 3 bh 250,000 750,000
    5 Dinding Kaca samping 12 M2 625,000 7,500,000
    6 Dinding kaca depan 12 M2 625,000 7,500,000
    7 Pintu kaca 1 bh 1,250,000 1,250,000
    8 Keramik 32 M2 80,000 2,560,000
    9 Biaya pekerja 8 Orang 80,000 640,000
    10 Semen 7 zak 48,000 336,000
    11 Paflon 32 M2 156,250 3263000
    Total 25,974,000

    50,000,000
    Pacitan, 04 Maret 2019
    Kepala MTs Ma'arif 02 Pacitan

    Drs. Malik
    RENCANA ANGGARAN BIAYA
    REHAB RUANG DEPAN + PEMBUATAN KANOPI + PAGAR

    Volume Kerja Harga Satuan Harga Total


    No Uraian Pekerjaan
    Jml Satuan (Rp.) (Rp.)
    Rehab Ruang Depan
    1 Pasir 2 rit 350,000 700,000
    2 Batu Bata 1000 bh 700 700,000
    3 Semen 15 zak 48,000 720,000
    4 Pintu Gerbang Lipat 1,75 x 5,5 M2 9,625 3,500,000
    Sub Total 5,620,000

    Pembuatan Kanopi (sisi Timur)


    1 Besi uk. 10 16 lonjor 62,000 992,000
    2 Besi uk. 8 6 lonjor 48,000 288,000
    3 Besi uk. 6 5 lonjor 36,000 180,000
    4 Bendrat 3 kg 19,000 57,000
    5 Semen 15 zak 48,000 720,000
    6 Kayu Blandar uk. 8 x 10 6 bh 80,000 480,000
    7 Kayu Usuk uk. 5 x 7 18 bh 22,000 396,000
    8 Kayu reng 90 M2 2,000 180,000
    9 Paku usuk 1 kg 20,000 20,000
    10 Paku reng 3 kg 20,000 60,000
    11 Genteng 450 bh 3,000 1,350,000
    12 Pekerja 56 orang 80,000 4,480,000
    Sub Total 9,203,000

    CATATAN :
    Pembuatan Kanopi sesuai rencana dibagi menjadi 2 sisi yaitu timur dan barat
    1. Pembuatan Kanopi sisi timur Rp. 9,203,000
    2. Pembuatan Kanopi sisi barat Rp. 9,203,000
    Jumlah Biaya pembuatan Kanopi Rp. 18,406,000

    Pacitan, 04 Maret 2019


    Kepala MTs Ma'arif 02 Pacitan

    Drs. Malik
    RENCANA ANGGARAN BIAYA

    Volume Kerja Harga


    No Uraian Pekerjaan Satuan Harga Total
    Jml Satuan (Rp.) (Rp.)
    A. Rehab Ruang Kepala
    1 Daun pintu 1 bh 900,000 900,000
    2 Daun Jendela 2 bh 300,000 600,000
    3 Kaca angin 9 bh 75,000 675,000
    4 Daun jendela kecil 3 bh 250,000 750,000 2,925,000 UD. Suroto
    5 Dinding Kaca samping 12 M2 625,000 7,500,000
    6 Dinding kaca depan 12 M2 625,000 7,500,000
    7 Pintu kaca 1 bh 1,250,000 1,250,000 16,250,000 UD. Restu Alumunium
    8 Keramik 32 M2 80,000 2,560,000 2,560,000 UD. Bintang Surya
    9 Biaya pekerja 8 Orang 80,000 640,000 640,000
    10 Semen 7 zak 48,000 336,000
    11 Paflon 32 M2 156,250 3,263,000 3,599,000
    Sub Total 25,974,000

    B. Rehab Ruang Depan


    1 Pasir 2 rit 350,000 700,000
    2 Batu Bata 1000 bh 700 700,000 1,400,000 UD. Suroto
    3 Semen 15 zak 48,000 720,000 720,000 UD. Bintang Surya
    4 Pintu Gerbang Lipat 1,75 x 5,5 M2 9,625 3,500,000 3,500,000 UD. Restu Alumunium
    Sub Total 5,620,000

    C. Pembuatan Kanopi sisi Barat


    1 Besi uk. 10 16 lonjor 62,000 992,000
    2 Besi uk. 8 6 lonjor 48,000 288,000
    3 Besi uk. 6 5 lonjor 36,000 180,000
    4 Bendrat 3 kg 19,000 57,000 Barat + Timur
    5 Semen 15 zak 48,000 720,000 2,237,000 4,474,000
    6 Kayu Blandar uk. 8 x 10 6 bh 80,000 480,000
    7 Kayu Usuk uk. 5 x 7 18 bh 22,000 396,000
    8 Kayu reng 90 M2 2,000 180,000 1,056,000 2,112,000
    9 Paku usuk 1 kg 20,000 20,000
    10 Paku reng 3 kg 20,000 60,000
    11 Genteng 450 bh 3,000 1,350,000 1,430,000 2,860,000
    12 Pekerja 56 orang 80,000 4,480,000 4,480,000 8,960,000
    Sub Total 9,203,000

    D. Pembuatan Kanopi sisi Timur


    1 Besi uk. 10 16 lonjor 62,000 992,000
    2 Besi uk. 8 6 lonjor 48,000 288,000
    3 Besi uk. 6 5 lonjor 36,000 180,000
    4 Bendrat 3 kg 19,000 57,000
    5 Semen 15 zak 48,000 720,000
    6 Kayu Blandar uk. 8 x 10 6 bh 80,000 480,000
    7 Kayu Usuk uk. 5 x 7 18 bh 22,000 396,000
    8 Kayu reng 90 M2 2,000 180,000
    9 Paku usuk 1 kg 20,000 20,000
    10 Paku reng 3 kg 20,000 60,000
    11 Genteng 450 bh 3,000 1,350,000
    12 Pekerja 56 orang 80,000 4,480,000
    Sub Total 9,203,000

    TOTAL A+B+C+D 50,000,000 50,000,000

    Pacitan, 05 Maret 2019


    Kepala MTs Ma'arif 02 Pacitan
    Drs. Malik

    You might also like