SMK MUHAMMADIYAH KARTASURA

STATUS : TERAKREDITASI “ B ” (BAIK)

Jl. Pandawa No.146 Pucangan  (0271) 780113 Kartasura Sukoharjo

DRAFT !! Rencana Anggaran Kompetensi Keahlian Teknik Kendaraan

ANGGARAN PRAKTEK
Stock
Bahan
NO Uraian BAHAN ALAT /Alat
berfungsi
normal
Elekrtik Screw Driver 0
Air Impack Screw Driver 0
Pekerjaan Dasar Tap snai set 0
1 Otomotif
multi tester 0
Jangka sorong 5
besi strip plat 3mm 0
elektroda las 2.0 0
2 LAS disc grind 0
besi otot 8mm 0
mata bor komplit 0
Wheel cylinder 0
Brake shoes 0
Return spring 0
3 BRAKE SYSTEM Master cylinder 2
piston seal 0
Minyak rem 1
selang flexible 0
4 KOPLING Unit kopling trainner 0
shifting key set suzuki carry 0
5 Transmisi Transmisi otomatis trainner 0
trans axl 0
PENGGERAK
propeller shaft 1
6 RODA
universal yoke /cross joint 0
Bearing set 1
7 DIFFERENTIAL
shim 0
Power steering trainner 0
Minyak Power steering 0
8 KEMUDI
Power steering bongkaran 0
Seal Set 0
Trainner suspensi 0
9 SUSPENSI Coil Spring Tracker
Balljoint Tracker 1
Wheel Balancer 0
10 RODA & BAN
Peralatan spooring /fwa 0
Motor Starter 4 pcs
alternator 4pcs
ENGINE Distributor 5k 1pcs
11 ELECTRICAL Distributor CDI 0pcs
Brush 2pack
 kabel ampere 0 meter
Trainner central lock Pw wind 1
Trainner wipper 1
Trainner Audio 0
Kabel body 0 roll
ELECTRICAL Multi tester 5
12 BODY
& ACCESORIS lampu testpen 2 pc
Freon 0
Adapter screw 0
klakson 0
bohlam kombinasi 2 pack
Sleper Creaper 1
selang vaccum 0 meter
Packing silinder 0
Packing manifold 0
13 MOTOR / ENGINE
Overhoul engine set 0
Karburator toyota 0 pc
Engine V8/V4 of
Engine Stand konvensional ON 1
Battery NS 60 4
BBM Bensin 0 liter
BBM Solar 0 liter
Battery cahrger 1
WD Cleaner 0
Carb Cleaner 0
Amplas Komplet 1 meter
Solder 150 watt 2
Tenol 1 roll
Vaseline top one 1 kaleng
vaseline biasa 0
Peralatan P3K 0
Isolasi 1
Alat / Bahan
14 penunjang Lainnya
Isolatip 0
Lem Plastic steel 0
Fuse / sekering tabung kombinasi 1 pack
Sekering tancap/ ef 5
Kunci Kontak 1
Lem alteco 0
Majun 3kg
Sabun 0
Busi 0
Kabel busi seiwa 0
Aneka Skun 0
rellay 0
 Mur baut komplet 2 kg
Dongkrak Medium Lantai 2 Ton 1

Subsidi Latihan Setir mobil

LKS Kabupaten
15 Pembuatan Adm Bengkel
Program Lain
Pengadaan Buku Manual
Perawatan / perbaikan Reguler /
kebutuhan Insidental

Kepala Sekolah

Drs.Dwi Wuryanto
 BBM Bensin
BBM Solar
Oli
OLI TRTANSMISI
OLI GARDAN
7
Amplas
Gemuk
carb cleaner
WD CLEANER
mur baut 10 12 14
8 trolley

Menyetujui Mengetahui

Kepala Sekolah Waka Sarpras

Drs.Dwi
Drs.Suharyanto
Wuryanto
KARTASURA
“ B ” (BAIK)
0113 Kartasura Sukoharjo

Teknik Kendaraan Ringan Th 2018/2019

KEBUTUH
spesifikasi HARGA SATUAN TOTAL
AN

Electric 2 Rp 500,000.00 Rp 1,000,000.00

Pneumatic 2 Rp 700,000.00 Rp 1,400,000.00
2 Rp 500,000.00 Rp 1,000,000.00
2 Rp 150,000.00 Rp 300,000.00
10 Rp 125,000.00 Rp 1,250,000.00
lonjor 5 Rp 70,000.00 Rp 350,000.00
pack 10 Rp 70,000.00 Rp 700,000.00
pack 5 Rp 7,500.00 Rp 37,500.00
2 Rp 60,000.00 Rp 120,000.00
pcs 1 Rp 100,000.00 Rp 100,000.00
toyota /Set 2 Rp 150,000.00 Rp 300,000.00
toyota /Set 3 Rp 70,000.00 Rp 210,000.00
toyota 6 Rp 15,000.00 Rp 90,000.00
COLT T120 toyota 2 Rp 275,000.00 Rp 550,000.00
COLT T120 8 Rp 10,000.00 Rp 80,000.00
LITER 3 Rp 70,000.00 Rp 210,000.00
2 Rp 95,000.00 Rp 190,000.00
1 Rp 2,000,000.00 Rp 2,000,000.00
2 Rp 75,000.00 Rp 150,000.00
2 Rp 5,000,000.00 Rp 10,000,000.00
1 Rp 400,000.00 Rp 400,000.00
3 Rp 150,000.00 Rp 450,000.00
4 Rp 150,000.00 Rp 600,000.00
2 Rp 100,000.00 Rp 200,000.00
2 Rp 10,000.00 Rp 20,000.00
1 Rp 5,000,000.00 Rp 5,000,000.00
2 Rp 60,000.00 Rp 120,000.00
2 Rp 600,000.00 Rp 1,200,000.00
1 Rp 400,000.00 Rp 400,000.00
custom 1 Rp 1,000,000.00 Rp 1,000,000.00
1 Rp 350,000.00 Rp 350,000.00
1 Rp 350,000.00 Rp 350,000.00
1 Rp -
1 Rp -
8 Rp 300,000.00 Rp 2,400,000.00
8 Rp 300,000.00 Rp 2,400,000.00
2 Rp 700,000.00 Rp 1,400,000.00
1 Rp 700,000.00 Rp 700,000.00
4 Rp 30,000.00 Rp 120,000.00
 5 Rp 20,000.00 Rp 100,000.00
2 Rp 500,000.00 Rp 1,000,000.00
1 Rp 2,000,000.00 Rp 2,000,000.00
1 Rp 2,000,000.00 Rp 2,000,000.00
1 Rp 175,000.00 Rp 175,000.00
3 Rp 150,000.00 Rp 450,000.00
10 Rp 100,000.00 Rp 1,000,000.00
10 Rp 45,000.00 Rp 450,000.00
2 Rp 50,000.00 Rp 100,000.00
2 Rp 60,000.00 Rp 120,000.00
4 Rp 25,000.00 Rp 100,000.00
1 Rp 400,000.00 Rp 400,000.00
5 Rp 12,000.00 Rp 60,000.00
2 Rp 75,000.00 Rp 150,000.00
2 Rp 50,000.00 Rp 100,000.00
1 Rp 1,000,000.00 Rp 1,000,000.00
3 Rp 700,000.00 Rp 2,100,000.00
1 Rp 2,000,000.00 Rp 2,000,000.00
1 Rp 12,000,000.00 Rp 12,000,000.00
2 Rp 800,000.00 Rp 1,600,000.00
250 Rp 7,900.00 Rp 1,975,000.00
100 Rp 5,150.00 Rp 515,000.00
1 Rp 3,500,000.00 Rp 3,500,000.00
4 Rp 50,000.00 Rp 200,000.00
4 Rp 40,000.00 Rp 160,000.00
3 Rp 12,000.00 Rp 36,000.00
2 Rp 75,000.00 Rp 150,000.00
1 Rp 40,000.00 Rp 40,000.00
2 Rp 40,000.00 Rp 80,000.00
2 Rp 15,000.00 Rp 30,000.00
1 Rp 100,000.00 Rp 100,000.00
3 Rp 12,000.00 Rp 36,000.00
3 Rp 5,000.00 Rp 15,000.00
2 Rp 15,000.00 Rp 30,000.00
12 Rp 5,000.00 Rp 60,000.00
20 Rp 3,000.00 Rp 60,000.00
4 Rp 75,000.00 Rp 300,000.00
1 Rp 15,000.00 Rp 15,000.00
10 Rp 15,000.00 Rp 150,000.00
100 Rp 2,000.00 Rp 200,000.00
16 Rp 15,000.00 Rp 240,000.00
2 Rp 150,000.00 Rp 300,000.00
1 Rp 200,000.00 Rp 200,000.00
10 Rp 30,000.00 Rp 300,000.00
 8 Rp 12,000.00 Rp 96,000.00
1 Rp 1,000,000.00 Rp 1,000,000.00
Rp 73,840,500.00

LPK 90 Rp 200,000.00 Rp 18,000,000.00

1 Rp 1,500,000.00 Rp 1,500,000.00
1 Rp 100,000.00 Rp 100,000.00
1 Rp 1,000,000.00 Rp 1,000,000.00

1 Rp 1,000,000.00 Rp 1,000,000.00

Rp 95,440,500.00
Kartasura Juli 2018
Ka.Kompli TKR

Fauzan Bayu,ST
liter 150 Rp 7,400.00 Rp 1,110,000.00
liter 15 Rp 7,000.00 Rp 105,000.00
Galon 2 Rp 150,000.00 Rp 300,000.00
COLT T120 1 Rp 90,000.00 Rp 90,000.00
COLT T120 1 Rp 90,000.00 Rp 90,000.00
roll m 2 Rp 12,500.00 Rp 25,000.00
1 Rp 55,000.00 Rp 55,000.00
2 Rp 45,000.00 Rp 90,000.00
2 Rp 50,000.00 Rp 100,000.00
random 1 Rp 100,000.00 Rp 100,000.00
pcs 2 Rp 600,000.00 Rp 1,200,000.00
Rp 267,986,500.00

Kartasura, ……Juli 2015

Kepala Kompetensi Keahlian

Fauzan Bayu Prasetyo,ST

 SMK MUHAMMADIYAH KARTASURA
STATUS : TERAKREDITASI “ B ” (BAIK)
Jl. Pandawa No.146 Pucangan  (0271) 780113 Kartasura Sukoha

Rencana Anggaran Belanja Semester Gasal Kompetensi Keahlian Teknik

NO Uraian BAHAN ALAT

Elekrtik Screw Driver

Air Impack Screw Driver
Pekerjaan Dasar
1 Otomotif
Tap snai set
multi tester
Jangka sorong
besi strip plat 3mm
elektroda las 2.0
2 LAS disc grind
besi otot 8mm
mata bor komplit
4 KOPLING Unit kopling trainner
5 Transmisi shifting key set suzuki carry
PENGGERAK propeller shaft
6 RODA universal yoke /cross joint
Bearing set
7 DIFFERENTIAL
shim
Minyak Power steering
KEMUDI Power steering bongkaran
Seal Set
Coil Spring Tracker
SUSPENSI
Balljoint Tracker
Distributor 5k
ENGINE Distributor CDI
ELECTRICAL Brush
kabel ampere
Trainner central lock Pw wind
Trainner wipper
Trainner Audio
Kabel body
12 BODY ELECTRICAL
& ACCESORIS
lampu testpen
Freon
Adapter screw
klakson
bohlam kombinasi
Sleper Creaper
selang vaccum

13 MOTOR / ENGINE
 Packing silinder
13 MOTOR / ENGINE Packing manifold
Overhoul engine set
Karburator toyota
Engine Management System (EMS)

Battery NS 60
BBM Bensin
BBM Solar
WD Cleaner
Carb Cleaner
Amplas Komplet
Solder 150 watt
Tenol
Vaseline top one
vaseline biasa
Peralatan P3K
Isolasi
Isolatip
Alat / Bahan
14 penunjang Lainnya Lem Plastic steel
Fuse / sekering tabung kombinasi
Sekering tancap/ ef
Kunci Kontak
Lem alteco
Majun
Sabun
Busi
Kabel busi seiwa
Aneka Skun
rellay
Tool box
Mur baut komplet
Dongkrak Medium Lantai 2 Ton

Latihan Setir mobil

LKS Kabupaten
Pembuatan Adm Bengkel
Program Lain
Pengadaan Buku Manual
Perawatan / perbaikan Reguler /
kebutuhan Insidental
 PENCAIRAN ANGGARAN TAHAP 1
Tahap 1
Elekrtik Screw Driver
Air Impack Screw Driver
PDO Tap snai set
multi tester
Jangka sorong
besi strip plat 3mm
elektroda las 2.0
LAS disc grind
besi otot 8mm
mata bor komplit
Trainner central lock Pw wind
Body electrical Trainner wipper
Trainner Audio
Battery NS 60
BBM Bensin
BBM Solar
WD Cleaner
Carb Cleaner
Amplas Komplet
Solder 150 watt
Tenol
Vaseline top one
vaseline biasa
Peralatan P3K
Isolasi
Isolatip
Alat / Bahan
penunjang Lainnya
Lem Plastic steel
Fuse / sekering tabung kombinasi
Sekering tancap/ ef
Kunci Kontak
Lem alteco
Majun
Sabun
Busi
Kabel busi seiwa
Aneka Skun
rellay
Tool box
Mur baut komplet
Dongkrak Medium Lantai 2 Ton
Distributor 5k
ENGINE Distributor CDI
ELECTRICAL
 ENGINE
ELECTRICAL Brush
kabel ampere
Karburator toyota
MOTOR / ENGINE
Engine Management System (EMS)
Latihan Setir mobil
LKS Kabupaten
Pembuatan Adm Bengkel
Program Lain
Pengadaan Buku Manual
Perawatan / perbaikan Reguler /
kebutuhan Insidental
MADIYAH KARTASURA
AKREDITASI “ B ” (BAIK)
 (0271) 780113 Kartasura Sukoharjo

mpetensi Keahlian Teknik Kendaraan Ringan Th 2018/2019

Stock
Bahan
KEBUTUH
/Alat spesifikasi HARGA SATUAN TOTAL
AN
berfungsi
normal
0 Electric 2 Rp 500,000.00 Rp 1,000,000.00
0 Pneumatic 2 Rp 700,000.00 Rp 1,400,000.00
0 2 Rp 500,000.00 Rp 1,000,000.00
0 2 Rp 150,000.00 Rp 300,000.00
5 10 Rp 125,000.00 Rp 1,250,000.00
0 lonjor 5 Rp 70,000.00 Rp 350,000.00
0 pack 10 Rp 70,000.00 Rp 700,000.00
0 pack 5 Rp 7,500.00 Rp 37,500.00
0 2 Rp 60,000.00 Rp 120,000.00
0 pcs 1 Rp 100,000.00 Rp 100,000.00
0 1 Rp 3,500,000.00 Rp 3,500,000.00
0 2 Rp 75,000.00 Rp 150,000.00
1 3 Rp 150,000.00 Rp 450,000.00
0 4 Rp 150,000.00 Rp 600,000.00
1 2 Rp 100,000.00 Rp 200,000.00
0 2 Rp 10,000.00 Rp 20,000.00
0 2 Rp 60,000.00 Rp 120,000.00
0 2 Rp 600,000.00 Rp 1,200,000.00
0 1 Rp 400,000.00 Rp 400,000.00
1 Rp 350,000.00 Rp 350,000.00
1 1 Rp 350,000.00 Rp 350,000.00
1pcs 2 Rp 700,000.00 Rp 1,400,000.00
0pcs 1 Rp 700,000.00 Rp 700,000.00
2pack 4 Rp 30,000.00 Rp 120,000.00
0 meter 5 Rp 20,000.00 Rp 100,000.00
1 2 Rp 500,000.00 Rp 1,000,000.00
1 1 Rp 2,500,000.00 Rp 2,500,000.00
0 1 Rp 2,000,000.00 Rp 2,000,000.00
0 roll 1 Rp 175,000.00 Rp 175,000.00
2 pc 10 Rp 100,000.00 Rp 1,000,000.00
0 10 Rp 45,000.00 Rp 450,000.00
0 2 Rp 50,000.00 Rp 100,000.00
0 2 Rp 60,000.00 Rp 120,000.00
2 pack 4 Rp 25,000.00 Rp 100,000.00
1 1 Rp 400,000.00 Rp 400,000.00
0 meter 5 Rp 12,000.00 Rp 60,000.00
 0 2 Rp 75,000.00 Rp 150,000.00
0 2 Rp 50,000.00 Rp 100,000.00
0 1 Rp 1,000,000.00 Rp 1,000,000.00
0 pc 3 Rp 700,000.00 Rp 2,100,000.00
0 1 Rp 12,000,000.00 Rp 12,000,000.00
Rp 39,172,500.00

4 2 Rp 800,000.00 Rp 1,600,000.00
0 liter 250 Rp 7,900.00 Rp 1,975,000.00
0 liter 100 Rp 5,150.00 Rp 515,000.00
0 4 Rp 50,000.00 Rp 200,000.00
0 4 Rp 40,000.00 Rp 160,000.00
1 meter 3 Rp 12,000.00 Rp 36,000.00
2 2 Rp 75,000.00 Rp 150,000.00
1 roll 1 Rp 40,000.00 Rp 40,000.00
1 kaleng 2 Rp 40,000.00 Rp 80,000.00
0 2 Rp 15,000.00 Rp 30,000.00
0 1 Rp 100,000.00 Rp 100,000.00
1 3 Rp 12,000.00 Rp 36,000.00
0 3 Rp 5,000.00 Rp 15,000.00
0 2 Rp 15,000.00 Rp 30,000.00
1 pack 20 Rp 5,000.00 Rp 100,000.00
5 20 Rp 3,000.00 Rp 60,000.00
1 4 Rp 75,000.00 Rp 300,000.00
0 1 Rp 15,000.00 Rp 15,000.00
3kg 10 Rp 15,000.00 Rp 150,000.00
0 100 Rp 2,000.00 Rp 200,000.00
0 16 Rp 15,000.00 Rp 240,000.00
0 2 Rp 150,000.00 Rp 300,000.00
0 1 Rp 200,000.00 Rp 200,000.00
0 10 Rp 30,000.00 Rp 300,000.00
0 4 Rp 125,000.00 Rp 500,000.00
2 kg 8 Rp 12,000.00 Rp 96,000.00
1 1 Rp 1,000,000.00 Rp 1,000,000.00
Rp 8,428,000.00

Petugas 90 Rp 35,000.00 Rp 3,150,000.00

1 Rp 1,500,000.00 Rp 1,500,000.00
1 Rp 100,000.00 Rp 100,000.00
1 Rp 1,000,000.00 Rp 1,000,000.00

1 Rp 1,000,000.00 Rp 1,000,000.00

Rp 6,750,000.00
 Total RAB semester Gasal 2018 /2019 Rp 54,350,500.00

0 Electric 2 Rp 500,000.00 Rp 1,000,000.00

0 Pneumatic 2 Rp 700,000.00 Rp 1,400,000.00
0 2 Rp 500,000.00 Rp 1,000,000.00
0 2 Rp 150,000.00 Rp 300,000.00
5 10 Rp 125,000.00 Rp 1,250,000.00
0 lonjor 5 Rp 70,000.00 Rp 350,000.00
0 pack 10 Rp 70,000.00 Rp 700,000.00
0 pack 5 Rp 7,500.00 Rp 37,500.00
0 2 Rp 60,000.00 Rp 120,000.00
0 pcs 1 Rp 100,000.00 Rp 100,000.00
1 2 Rp 500,000.00 Rp 1,000,000.00
1 1 Rp 2,500,000.00 Rp 2,500,000.00
0 1 Rp 2,000,000.00 Rp 2,000,000.00
4 2 Rp 800,000.00 Rp 1,600,000.00
0 liter 250 Rp 7,900.00 Rp 1,975,000.00
0 liter 100 Rp 5,150.00 Rp 515,000.00
0 4 Rp 50,000.00 Rp 200,000.00
0 4 Rp 40,000.00 Rp 160,000.00
1 meter 3 Rp 12,000.00 Rp 36,000.00
2 2 Rp 75,000.00 Rp 150,000.00
1 roll 1 Rp 40,000.00 Rp 40,000.00
1 kaleng 2 Rp 40,000.00 Rp 80,000.00
0 2 Rp 15,000.00 Rp 30,000.00
0 1 Rp 100,000.00 Rp 100,000.00
1 3 Rp 12,000.00 Rp 36,000.00
0 3 Rp 5,000.00 Rp 15,000.00
0 2 Rp 15,000.00 Rp 30,000.00
1 pack 20 Rp 5,000.00 Rp 100,000.00
5 20 Rp 3,000.00 Rp 60,000.00
1 4 Rp 75,000.00 Rp 300,000.00
0 1 Rp 15,000.00 Rp 15,000.00
3kg 10 Rp 15,000.00 Rp 150,000.00
0 100 Rp 2,000.00 Rp 200,000.00
0 16 Rp 15,000.00 Rp 240,000.00
0 2 Rp 150,000.00 Rp 300,000.00
0 1 Rp 200,000.00 Rp 200,000.00
0 10 Rp 30,000.00 Rp 300,000.00
0 4 Rp 125,000.00 Rp 500,000.00
2 kg 8 Rp 12,000.00 Rp 96,000.00
1 1 Rp 1,000,000.00 Rp 1,000,000.00
1pcs 2 Rp 700,000.00 Rp 1,400,000.00
0pcs 1 Rp 700,000.00 Rp 700,000.00
 2pack 4 Rp 30,000.00 Rp 120,000.00
0 meter 5 Rp 20,000.00 Rp 100,000.00
0 pc 3 Rp 700,000.00 Rp 2,100,000.00
0 1 Rp 12,000,000.00 Rp 12,000,000.00
Petugas 90 Rp 35,000.00 Rp 3,150,000.00
1 Rp 1,500,000.00 Rp 1,500,000.00
1 Rp 100,000.00 Rp 100,000.00
1 Rp 1,000,000.00 Rp 1,000,000.00

1 Rp 1,000,000.00 Rp 1,000,000.00

Rp 43,355,500.00