Lampiran : 1

Rencana Anggaran Biaya

N0 URAIAN VOLUME HARGA SATUAN

1 2 3 4

1 Tagihan Internet 12 Bln 2,700,000

2 Setting dan Instalasi wireless 1 Keg 4,800,000
3 Mikrotik Routerbob 1 Unit 11,323,000
4 Switch Hub 1 Unit 2,500,000
5 radio Acces Point 3 Unit 3,500,000
6 antena Sektoral 20 db 3 Unit 2,700,000
7 Antena Kenbotong 2 Unit 2,600,000
8 Ups Dc 30 Amp 1 Pcs 2,500,000
9 Box Server 16 U 1 Unit 7,000,000
10 POE Nano Station 5 Unit 315,000
11 Kabel LAN Belden Cat 6 1 Box 3,000,000
12 RJ-45 AMP 1 Box 204,000
13 Cramping Tool 1 Unit 367,000
14 Batry/Aki Kering 100 AMP 1 Unit 5,000,000
15 Tower Tree Angle 25x25x40 1 Seat 35,000,000
16 Peralatan listrik mekanikal Elektrikal 1 Seat 2,500,000
16 Modem internet Cat 12 3 unit 6,800,000
17 kabel Fiber Optic 1 core 3 seling 1000 Meter 5,000
18 converter Fiber optic 3 seat 500,000
19 Breket antena 5 seat 300,000
20 Pipa Galpanis 2 inc 3 Batang 350,000
20 Pipa Galpanis 2.5 in 3 Batang 450,000
21 Penangkal petir 1 Seat 2,700,000
21 Pengiriman matrial ke Lokasi 1 Ls 8,000,000
22 PPN 11%
HARGA SUDAH TERMASUK PPN 11%
JUMLAH

32,400,000
4,800,000
11,323,000
2,500,000
10,500,000
8,100,000
5,200,000
2,500,000
7,000,000
1,575,000
3,000,000
204,000
367,000
5,000,000
35,000,000
2,500,000
20,400,000
5,000,000
1,500,000
300,000
350,000
1,350,000
2,700,000
 8,000,000
18,872,590
190,441,595