RINCIAN ANGGARAN BELANJA ( RAB )

HARGA PERKIRAAN SENDIRI (HPS)

TAHUN 2020

Output : Multimedia SMK 2 Triple "J"

Komponen : Pengembangan Peralatan Praktek
Unit Pelaksana : -
Tahun Anggaran : 2020
Harga Perkiraan Sendiri (HPS) : Rp. 2.000.000.000 ###

Perkiraan Pagu/HPS
No Nama Kegiatan/Barang/Jasa Uraian Kegiatan/Spesifikasi volume Satuan Harga Satuan
(Rp)
Pengembangan Kurikulum dan Pembelajaran
Pengadaan Peralatan
1.1.1 Harddisk Merk Seagate Barracuda 500gb [ST500LM030] 10 Unit Rp 820,000 Rp 8,200,000
1.1.2 RAM DDR 3 Merk ADATA Memory DDR3 8GB 1600 U-DIMM 7 Unit Rp 900,000 Rp 6,300,000
1.1.3 RAM DDR 4 Merk V-GEN Memory DDR4 8 GB 5 Unit Rp 1,400,000 Rp 7,000,000
1.1.4 Harddisk External Seagate Backup Plus Ultra Touch 2 TB Black 2 Unit Rp 1,400,000 Rp 2,800,000
1.1.5 Keyboard Logitech Logitech K120 30 Unit Rp 150,000 Rp 4,500,000
1.1.6 Mouse Logitech Logitech B100 30 Unit Rp 150,000 Rp 4,500,000
1.1.7 Pen Tablet Wacom In Tuos one Medium CTL-672 Black 10 Unit Rp 1,549,000 Rp 15,490,000
1.1.8 Splitter HDMI Merk COSTECH hdmi splitter 4 port 5 Unti Rp 99,000 Rp 495,000
1.1.9 VGA Card VGA PowerColor HD 6570 2GB 128bit DDR3 10 Unit Rp 860,000 Rp 8,600,000
1.1.10 DVD Eksternal Samsung SDRW-08D 2S-U Lite 2 Unit Rp 400,000 Rp 800,000
1.1.11 Light Reflector Reflektor Cahaya Studio Foto 5 in 1 Reflector 5 in 1 60cm 2 Unit Rp 200,000 Rp 400,000
Payung Studio Reflective Photography 80cm PO 02 Reflektor Flash Speedlight
1.1.12 Payung Pemantul 2 Unit Rp 120,000 Rp 240,000
Nylon Pemantul Cahaya
1.1.13 USB LAN Adpater USB LAN Adapter 10 Unit Rp 30,000 Rp 300,000
1.1.14 Baterai Kamera Canon Canon EOS 1200D 1 Unit Rp 375,000 Rp 375,000
1.1.15 Baterai Kamera Nikon Nikon D5200 1 Unit Rp 495,000 Rp 495,000
1.1.16 DryBox Dry Box - Dry Cabinet Paket Hemat Size Large SKU 1 Kamera 3 buah Rp 699,000 Rp 2,097,000
1.1.17 Cleaning Tools Kamera Cleaning Kit Kamera 3 Paket Rp 185,000 Rp 555,000

Intel Core Desain Grafis Computers [I7 8700 / GTX1060 6GB / Msi H310M / 16
1.1.18 PC Grafis Computer 30 Unit Rp 15,500,000 Rp 465,000,000
Gb Ddr4 / Gtx 1060 6Gb 192Bit / SSD 240GB / HDD 2TB]

1.1.19 Stabilizer Listrik Stabilizer Arakawa PDS 3 Phase PDS - 10 KVA 2 Unit Rp 6,962,000 Rp 13,924,000
1.1.20 Gilbal Stabilizer Kamera Moza Air 2 + Infocus 3 - Azis Handheld Gimbal Stabilizer 3 Unit Rp 10,850,000 Rp 32,550,000
1.1
1.1.21 Lensa Kamera Lensa Canon Camera 75-300 MM F4,5-5,6 For Canon EOS 1200D 1 Unit Rp 1,720,000 Rp 1,720,000
1.1.22 Lensa Kamera Lensa Tamron 18-200 MM For Canon EOS 1200D 1 Unit Rp 1,150,000 Rp 1,150,000
1.1.23 Lensa Kamera Lensa Tamron 70-300 mm F4 - 5,6 For Nikon 1 Unit Rp 1,515,000 Rp 1,515,000
1.1.24 Kamera Fujifilm Kamera Fuji Film X-T3 New 1 Unit Rp 14,250,000 Rp 14,250,000
1.1.25 Printer Cetak Kartu Farco DTC - 1250E Printer ID Card 2 Unit Rp 17,500,000 Rp 35,000,000
1.1.26 Printer Cetak Foto EPSON SC - P20070 Photo Printer 1 Unit Rp 180,000,000 Rp 180,000,000
1.1.27 3D Printing ALTA Silhouette 3D Printer Machine 2 Unit Rp 8,499,000 Rp 16,998,000
1.1.28 Mesin Printer Spanduk EPSON SC - S80670 Eco - Solvent Printer Machine 1 Unit Rp 319,900,000 Rp 319,900,000
1.1.29 Printer DTG A3 Innovatec DTG Printer Machine 2 Unit Rp 21,350,000 Rp 42,700,000
1.1.30 Printer Sublime EPSON L 1300 2 Unit Rp 8,899,000 Rp 17,798,000
1.1.31 Printer Art Paper EPSON L 1300 1 Unit Rp 8,899,000 Rp 8,899,000
1.1.32 Printer Inject EPSON L 3110 1 Unit Rp 3,750,000 Rp 3,750,000
1.1.33 Mesin Laminasi A3 Hot & Cold 2 Unit Rp 750,000 Rp 1,500,000
1.1.34 Printer UV LED NOCAI 6040 + Rotary UV LED Flatbed Printer Machine 1 Unit Rp 159,900,000 Rp 159,900,000
1.1.35 Mesin Printer Kain EPSON Surecolor SC F7270 1 Unit Rp 215,000,000 Rp 215,000,000
1.1.36 Mesin Print & Cut Mesin Print and Cut MIMAKI CJV 150 - 160 1 Unit Rp 283,700,000 Rp 283,700,000
1
1.1.37 Mesin Stempel Mesin Stempel Flash 4 Lampu 1 Unit Rp 3,850,000 Rp 3,850,000
1.1.38 Mesin Press Mug Mug Twin Screen Printing Press 1 Unit Rp 3,285,000 Rp 3,285,000
1.1.39 Mesin Press Pin Tallen Button Moulding 44 mm & 58 mm 1 Unit Rp 3,875,000 Rp 3,875,000
1.1.40 Moulding 2 Sisi Moulding 2 Sisi Tallen Button Ukuran 45 mm & 58 mm 1 Unit Rp 3,150,000 Rp 3,150,000
1.1.41 Mesin Press Mesin Press Sablon Digital 10 in 1 1 Unit Rp 11,899,000 Rp 11,899,000
1.1.42 Speaker Aktif Polytron PMA 9310 1 Unit Rp 550,000 Rp 550,000
1.1.43 Drone DJI MAVIC 2 Interfrice Dual With Smart Controllers 1 Unit Rp 65,000,000 Rp 65,000,000
TOTAL PEMBELIAN ALAT Rp 1,970,010,000
Pengadaan Bahan

1,4,1 Kertas Concord Kertas concorde untuk sertifikat dll 10 rim Rp 400,000 Rp 4,000,000
PAPER ONE A4 75 GRAM GSM / KERTAS HVS / KERTAS PRINT /
1,4,2 Kertas HVS 10 rim Rp 40,000 Rp 400,000
KERTAS FOTOKOPI - BMO
1,4,3 Kertas A3 Kertas One A3 75 Gram GSM 10 rim Rp 50,000 Rp 500,000
1,4,4 Kertas Foto kertas foto glossy 240 gsm A4 isi 20 10 pack Rp 40,000 Rp 400,000

1,4,5 Kertas Foto kertas foto glossy 210 gsm A4 isi 20 10 pack Rp 25,000 Rp 250,000
1,4,6 Kertas Foto kertas foto glossy 115 gsm A4 isi 20 20 pack Rp 20,000 Rp 400,000
1,4,7 Kertas Foto Kertas foto Doff 10 pack Rp 60,000 Rp 600,000
1,4,8 Kertas Sublim A4 MAX 21 x 30 cm (100 Lbr) 5 Pack Rp 115,000 Rp 575,000
1,4,9 Kertas Sublim A3 MAX 29,7 x 42 cm (100 Lbr) 5 Pack Rp 145,000 Rp 725,000
1,4,10 Kertas Inkjet Kertas inkjet 110 gsm A4 10 pack Rp 37,000 Rp 370,000
1,4,11 Kertas Sticker Kertas Sticker glossy A4 10 pack Rp 35,000 Rp 350,000
1.2 1,4,12 Tinta Epson Tinta L800 (673) 10 pack Rp 400,000 Rp 4,000,000
1,4,13 Tinta Epson Tinta L1300 (664) 10 pack Rp 300,000 Rp 3,000,000
1,4,14 Tinta Epson Tinta L3110 (003) 10 Pack Rp 400,000 Rp 4,000,000
1,4,15 Tinta Epson Tinta Sublim CMYK 5 Pack Rp 650,000 Rp 3,250,000
1,4,16 Tinta Epson Tinta Art Paper CMYK 5 Pack Rp 600,000 Rp 3,000,000
 Perkiraan Pagu/HPS
No Nama Kegiatan/Barang/Jasa Uraian Kegiatan/Spesifikasi volume Satuan Harga Satuan
(Rp)
1,4,17 RJ45 conncetor utp RJ45 10 pack Rp 48,000 Rp 480,000
1,4,18 Kertas Laminasi A4 Gloosy 1 Pack (20 Sheet) 5 pack Rp 35,000 Rp 175,000
1,4,19 Kertas Laminasi A4 Doff 1 Pack (20 Sheet) 5 pack Rp 35,000 Rp 175,000
1,4,20 Kertas Laminasi A4 Silky 1 Pack (20 Sheet) 5 pack Rp 35,000 Rp 175,000
1,4,21 Kertas Laminasi A4 Canvas 1 Pack (20 Sheet) 5 pack Rp 35,000 Rp 175,000
1,4,22 Kertas Laminasi A4 3D 1 Pack (20 Sheet) 5 pack Rp 35,000 Rp 175,000
1,4,23 DVD Blank DVD Blank GTR Pro 3 pack Rp 250,000 Rp 750,000

1,4,24 Kertas PVC PVC Paper 5 pack Rp 413,000 Rp 2,065,000

TOTAL PEMBELIAN BAHAN Rp 29,990,000

JUMLAH GRAND TOTAL Rp 2,000,000,000

Catatan : : Biaya di ambil dari Web Store & Online Shop
: Harga Belum termasuk PPH & PPN 10%

Mengetahui, Penggung jawab Kegiatan,

Kepala SMK 2 Triple "J" Kepala Kompetensi Keahlian MM

Lilik Pratomo, SE.,MBA. Muhamad Heryansyah, S.T.

 RINCIAN ANGGARAN BELANJA ( RAB )
HARGA PERKIRAAN SENDIRI (HPS)
TAHUN 2020

Output : Multimedia SMK 2 Triple "J"

Komponen : Pengembangan Peralatan Praktek
Unit Pelaksana : -
Tahun Anggaran : 2020
Harga Perkiraan Sendiri (HPS) : Rp. 2.000.000.000 ###

Perkiraan Pagu/HPS
No Nama Kegiatan/Barang/Jasa Uraian Kegiatan/Spesifikasi volume Satuan Harga Satuan
(Rp)
Pengembangan Kurikulum dan Pembelajaran
Pengadaan Peralatan
1.1.1 Harddisk Merk Seagate Barracuda 500gb [ST500LM030] 10 Unit Rp 820,000 Rp 8,200,000
1.1.2 RAM DDR 3 Merk ADATA Memory DDR3 8GB 1600 U-DIMM 10 Unit Rp 900,000 Rp 9,000,000
1.1.3 RAM DDR 4 Merk V-GEN Memory DDR4 8 GB 10 Unit Rp 1,400,000 Rp 14,000,000
1.1.4 Harddisk External Seagate Backup Plus Ultra Touch 2 TB Black 3 Unit Rp 1,400,000 Rp 4,200,000
1.1.5 Keyboard Logitech Logitech K120 30 Unit Rp 150,000 Rp 4,500,000
1.1.6 Mouse Logitech Logitech B100 30 Unit Rp 150,000 Rp 4,500,000
1.1.7 Pen Tablet Wacom In Tuos one Medium CTL-672 Black 10 Unit Rp 1,549,000 Rp 15,490,000
1.1.8 Splitter HDMI Merk COSTECH hdmi splitter 4 port 5 Unti Rp 99,000 Rp 495,000
1.1.9 VGA Card VGA PowerColor HD 6570 2GB 128bit DDR3 10 Unit Rp 860,000 Rp 8,600,000
1.1.10 DVD Eksternal Samsung SDRW-08D 2S-U Lite 2 Unit Rp 400,000 Rp 800,000
1.1.11 Light Reflector Reflektor Cahaya Studio Foto 5 in 1 Reflector 5 in 1 60cm 2 Unit Rp 200,000 Rp 400,000
Payung Studio Reflective Photography 80cm PO 02 Reflektor Flash Speedlight
1.1.12 Payung Pemantul 2 Unit Rp 120,000 Rp 240,000
Nylon Pemantul Cahaya
1.1.13 USB LAN Adpater USB LAN Adapter 10 Unit Rp 30,000 Rp 300,000
1.1.14 Baterai Kamera Canon Canon EOS 1200D 1 Unit Rp 375,000 Rp 375,000
1.1.15 Baterai Kamera Nikon Nikon D5200 1 Unit Rp 495,000 Rp 495,000
1.1.16 DryBox Dry Box - Dry Cabinet Paket Hemat Size Large SKU 1 Kamera 3 buah Rp 699,000 Rp 2,097,000
1.1.17 Cleaning Tools Kamera Cleaning Kit Kamera 3 Paket Rp 185,000 Rp 555,000

Intel Core Desain Grafis Computers [I7 8700 / GTX1060 6GB / Msi H310M / 16
1.1.18 PC Grafis Computer 30 Unit Rp 15,500,000 Rp 465,000,000
Gb Ddr4 / Gtx 1060 6Gb 192Bit / SSD 240GB / HDD 2TB]

1.1.19 LAPTOP Desain Grafis Asus STRIX ROG Gaming GL553VD i7 w / GTX 1050 4GB COMPLY 1 Unit Rp 18,340,000 Rp 18,340,000
1.1.20 Stabilizer Listrik Stabilizer Arakawa PDS 3 Phase PDS - 10 KVA 2 Unit Rp 6,962,000 Rp 13,924,000
1
1.1 1.1.21 Gilbal Stabilizer Kamera Moza Air 2 + Infocus 3 - Azis Handheld Gimbal Stabilizer 3 Unit Rp 10,850,000 Rp 32,550,000
1.1.22 Lensa Kamera Lensa Canon Camera 75-300 MM F4,5-5,6 For Canon EOS 1200D 1 Unit Rp 1,720,000 Rp 1,720,000
1.1.23 Lensa Kamera Lensa Tamron 18-200 MM For Canon EOS 1200D 1 Unit Rp 1,150,000 Rp 1,150,000
1.1.24 Lensa Kamera Lensa Tamron 70-300 mm F4 - 5,6 For Nikon 1 Unit Rp 1,515,000 Rp 1,515,000
1.1.25 Kamera Fujifilm Kamera Fuji Film X-T3 New 1 Unit Rp 14,250,000 Rp 14,250,000
1.1.26 Printer Cetak Kartu Farco DTC - 1250E Printer ID Card 2 Unit Rp 17,500,000 Rp 35,000,000
1.1.27 Printer Cetak Foto EPSON SC - P20070 Photo Printer 1 Unit Rp 180,000,000 Rp 180,000,000
1.1.28 3D Printing ALTA Silhouette 3D Printer Machine 2 Unit Rp 8,499,000 Rp 16,998,000
1.1.29 Mesin Printer Spanduk EPSON SC - S80670 Eco - Solvent Printer Machine 1 Unit Rp 319,900,000 Rp 319,900,000
1.1.30 Printer DTG A3 Innovatec DTG Printer Machine 2 Unit Rp 21,350,000 Rp 42,700,000
1.1.31 Printer Sublime EPSON L 1300 2 Unit Rp 8,899,000 Rp 17,798,000
1.1.32 Printer Art Paper EPSON L 1300 1 Unit Rp 8,899,000 Rp 8,899,000
1.1.33 Printer Inject EPSON L 3110 1 Unit Rp 3,750,000 Rp 3,750,000
1.1.34 Mesin Laminasi A3 Hot & Cold 2 Unit Rp 750,000 Rp 1,500,000
1.1.35 Printer UV LED NOCAI 6040 + Rotary UV LED Flatbed Printer Machine 1 Unit Rp 159,900,000 Rp 159,900,000
1.1.36 Mesin Printer Kain EPSON Surecolor SC F7270 1 Unit Rp 215,000,000 Rp 215,000,000
1.1.37 Mesin Print & Cut Mesin Print and Cut MIMAKI CJV 150 - 160 1 Unit Rp 283,700,000 Rp 283,700,000
1.1.38 Mesin Stempel Mesin Stempel Flash 4 Lampu 1 Unit Rp 3,850,000 Rp 3,850,000
1.1.39 Mesin Press Mug Mug Twin Screen Printing Press 1 Unit Rp 3,285,000 Rp 3,285,000
1.1.40 Mesin Press Pin Tallen Button Moulding 44 mm & 58 mm 1 Unit Rp 3,875,000 Rp 3,875,000
1.1.41 Moulding 2 Sisi Moulding 2 Sisi Tallen Button Ukuran 45 mm & 58 mm 1 Unit Rp 3,150,000 Rp 3,150,000
1.1.42 Mesin Press Mesin Press Sablon Digital 10 in 1 1 Unit Rp 11,899,000 Rp 11,899,000
1.1.43 Speaker Aktif Polytron PMA 9310 2 Unit Rp 550,000 Rp 1,100,000
1.1.44 Drone DJI MAVIC 2 Interfrice Dual With Smart Controllers 1 Unit Rp 65,000,000 Rp 65,000,000

JUMLAH GRAND TOTAL Rp 2,000,000,000

Catatan : : Biaya di ambil dari Web Store & Online Shop
: Harga Belum termasuk PPH & PPN 10%

Mengetahui, Penggung jawab Kegiatan,

Kepala SMK 2 Triple "J" Kepala Kompetensi Keahlian MM

Lilik Pratomo, SE.,MBA. Muhamad Heryansyah, S.T.