HARGA PERKIRAAN SENDIRI

BELANJA MODAL INTERNET DESA

KUANTITAS HARGA SATUAN +

NO URAIAN
VOL SAT PROFIT 10%
01 02 03 04
1 Belanja Jasa Internet Kecamatan 2 Paket 119,555,807
JUMLAH
DIRI
T DESA

HARGA + PPN (11%) TOTAL HARGA

05 06
132,706,946 265,413,892
265,413,892
 SPEND ANALISIS INTERNET DESA DAN BONGKAR PASANG SERTA PEMELIH

KUANTITAS HARGA SATUAN

NO URAIAN
VOL SAT Tokopedia Shopee
01 02 03
I PEKERJAAN TOWER
Material tower yang rusak/keropos
(baut,seling,jarum keras kuku macan
dan cat) 80 Meter 0 0
II BELANJA MODAL INTERNET DESA
1 Routerboad 1 unit 11,490,000 12,000,000
2 Switch Hub 1 unit 2,200,000 2,586,489
3 Acces Point 3 unit 7,499,000 7,495,000
4 Antena Donor 1 unit 2,475,000 2,736,000
5 Antena Service 0 unit 2,080,000 2,500,000
6 Ups Dc 30 Amp 1 unit 2,500,000 3,200,000
7 Box Server 4 U 2 unit 2,520,000 3,200,000
8 POE Nano Station 6 unit 339,000 375,999
9 Kabel Lan Cat 6 1 Rol 2,030,000 2,504,000
10 Konektor RJ-45 2 Box 316,000 295,000
11 Cramping Tool 2 unit 220,000 195,000
12 Batrey/Aki Kering 60 AMP 1 unit 4,500,000 4,600,000
13 Modem internet Cat 12 1 unit 4,032,000 4,085,000
14 Kabel fiber optic 1000 Meter 1 rol 2,900,000 1,700,000
15 Konverter fiber optic 4 unit 330,000 199,900
16 Breket antena 6 unit 0 0
17 Pipa Galpanis 2 inc 3 btg 297,000 345,000
18 Pipa Galpanis 2,5 inc 3 btg 297,000 345,000
19 Alat kelistrikan, kabel, MCB,steker 1 Ls
19 Kabel RG8 80 meter
19 Penangkal petir 2 unit 1,450,000 1,524,000
JUMLAH
R PASANG SERTA PEMELIHARAAN TOWER

GA SATUAN Harga
Harga TOTAL
Satuan +
Bhinneka Satuan HARGA
Profit 10%
04 06

0 500,000 40,000,000

13,500,000 12,330,000 13,563,000 13,563,000 https://www.tokopedia.com/jaringankuid/ccr1016-12g-cloud-

4,646,000 3,144,163 3,458,579 3,458,579 https://www.tokopedia.com/dbclick/switch-d-link-des-1210-2
7,417,000 7,497,000 8,246,700 24,740,100 https://shopee.co.id/product/318762927/9432327617?gad_s
0 2,605,500 2,866,050 2,866,050 https://www.tokopedia.com/lintas-buan-1/antena-grid-kenbo
0 2,290,000 2,519,000 0 https://www.tokopedia.com/exadayalokaniaga/kenbotong-td
0 2,850,000 3,135,000 3,135,000 https://shopee.co.id/product/229959333/15793203996?gad_
2,253,000 2,657,667 2,923,433 5,846,867 https://shopee.co.id/Spesial-Rak-Server-Ukuran-15U-Instalasio
266,000 327,000 359,700 2,158,198 https://shopee.co.id/product/51510039/21413300649
2,464,500 2,332,833 2,566,117 2,566,117 https://shopee.co.id/product/561773726/16472686700?gad_
207,000 272,667 299,933 599,867 https://www.bhinneka.com/amp-rj45-connector-cat-5e-50-pc
185,000 200,000 220,000 440,000 https://www.bhinneka.com/proxp-crimping-tool-ez-ctzs1-02-b
0 4,550,000 5,005,000 5,005,000 https://www.tokopedia.com/kabandungbattery/aki-baterai-ke
0 4,058,500 4,464,350 4,464,350 https://www.tokopedia.com/seattle-sound/sale-terbatas-huaw
0 2,300,000 2,530,000 2,530,000 https://shopee.co.id/GLOBAL-2-4-6-8-12-CORE-FIG8-TUBE-JEL
0 264,950 291,445 1,165,780 https://www.tokopedia.com/werna-wernakomputer/media-k
0 300,000 330,000 1,980,000
0 321,000 353,100 1,059,300 https://www.tokopedia.com/sinaratap/pipa-air-galvanis-2-teb
0 214,000 235,400 706,200 https://www.tokopedia.com/sinaratap/pipa-air-galvanis-2-teb

0 1,487,000 1,635,700 3,271,400 https://www.tokopedia.com/1213/penangkal-petir-konvensio

119,555,807
aringankuid/ccr1016-12g-cloud-core-router-mikrotik?extParam=ivf%3Dfalse&src=topads
https://www.bhinneka.com/mikrotik-routerboard-ccr1016
bclick/switch-d-link-des-1210-28-28port-smart-managed-hub-dlink-des-1210-28?extParam=ivf%3Dfalse%26src%3Dsearch%26whid%3D13
318762927/9432327617?gad_source=1&gclid=CjwKCAiA7t6sBhAiEiwAsaieYiy5njNjYKFgZF8C6HK_3d2PMMTez51wYaR2eIhC6y1rlNz1T606
ntas-buan-1/antena-grid-kenbotong-tdj-2400-spd12-27-dbi?utm_source=google&utm_medium=organic&utm_campaign=pdp-seo
xadayalokaniaga/kenbotong-tdj-2400j16a-antenna-sectoral-16-dbi-120-degree-2-4ghz
229959333/15793203996?gad_source=1&gclid=CjwKCAiA7t6sBhAiEiwAsaieYtOtKrTGc8Smd1JA0OxbTo0yXDtQB9wkCR--5StkP1d8ex6l-D3g
ak-Server-Ukuran-15U-Instalasion-Outdoor-Dan-Indoor-i.371743922.13575305547https://www.tokopedia.com/anwarzx-1/rak-server-
ct/51510039/21413300649?gad_source=1&gclid=CjwKCAiA7t6sBhAiEiwAsaieYrLGpIE5UtI8vRLMFX5LQSClX4vcIH
561773726/16472686700?gad_source=1&gclid=CjwKCAiA7t6sBhAiEiwAsaieYqXcHJDUBnyApjon0e7Yin5s9AoOwoQuLKXTbZ0X662E3p9N0
mp-rj45-connector-cat-5e-50-pcs-skusku00309157#attr=198575,198576
https://www.tokopedia.com/pusatjaringan/belden-connector-utp-rj45-c
oxp-crimping-tool-ez-ctzs1-02-blue-sku3338859117#attr=382894,382896,382895 https://www.tokopedia.com/ruangh-1/crimping-too
abandungbattery/aki-baterai-kering-yuasa-npl100-12-np100-12-12v-100ah-12-v-100-ah?extParam=ivf%3Dfalse%26src%3Dsearch
eattle-sound/sale-terbatas-huawei-b818-orbit-max-modem-router-wifi-telkomsel?extParam=ivf%3Dfalse%26src%3Dsearch
2-4-6-8-12-CORE-FIG8-TUBE-JELLY-SELING-ULIR-1KM-1000M-KABEL-FO-FIBER-OPTIC-2-CORE-4-CORE-6-CORE-8-CORE-12-CORE-1000-MET
werna-wernakomputer/media-konverter-gigabit-2-fo-6-lan-fiber-optic-switch-converter?extParam=ivf%3Dfalse%26src%3Dsearch

inaratap/pipa-air-galvanis-2-tebal-2-mm-panjang-6-m?utm_source=google&utm_medium=organic&utm_campaign=pdp-seo
inaratap/pipa-air-galvanis-2-tebal-2-mm-panjang-6-m?utm_source=google&utm_medium=organic&utm_campaign=pdp-seo

213/penangkal-petir-konvensional-penangkal-petir-tombak-spilitzen?extParam=ivf%3Dfalse%26src%3Dsearch
https://shopee.co.id/product/6
 mikrotik-routerboard-ccr1016-12g-v2-sku3330093421#attr=296056,296057
6src%3Dsearch%26whid%3D13037760
https://www.bhinneka.com/d-link-gigabit-switch-dgs-1210-28-sku3317599433#attr=199633,199634
Tez51wYaR2eIhC6y1rlNz1T606txoCVyUQAvD_BwE
https://www.tokopedia.com/mynetworkid/ubiquiti-air-fiber-airfiber-5x-af-5xhd-5ghz-ptp-1gbps?ex
https://shopee.co.id/Mikrotik-Antenna-Grid-Embedded-Wireless-Rblhgg-5Acd-Xl-i.290020304.19190913564?sp_atk=977006f

DtQB9wkCR--5StkP1d8ex6l-D3grxoCE https://www.tokopedia.com/doniethambas/ups-dc-rackmount-3-output-30a-5-12-24-48v
om/anwarzx-1/rak-server-15u-outdoor-and-indoor-server-gpon-olt-system-tmc11h-seken?extParam=ivf%3Dfalse%2
tI8vRLMFX5LQSClX4vcIHkSj1aGpW0cqX0kyrcF7d784RoCiLsQ https://www.tokopedia.com/jayanetwork/ubnt-poe
oOwoQuLKXTbZ0X662E3p9N0eEd3RoCZ4oQAvD_BwE https://www.tokopedia.com/rekannetwork/kabel-lan-utp-cat-6-cat6-belden-made-in
n/belden-connector-utp-rj45-cat-6-konektor-utp-rj45-cat-6-ap700008?extParam=ivf%3Dfalse&src=topads
om/ruangh-1/crimping-tool-krimping-tool-tang-rj45-tallon-cat6?extParam=ivf%3Dfalse&src=topads
alse%26src%3Dsearch
https://shopee.co.id/NEW-SERIES-HUAWEI-B818-MODEM-ORBIT-MAX-TELKOMSEL-ORIGINAL-i.186915594.22073202836?sp_
E-8-CORE-12-CORE-1000-METER-i.24094075.17794703103?sp_atk=cfc270f6-0d6b-42e9-9555-b8b5244935e6&xptdk=cfc270f6-0d6b-42e9
https://shopee.co.id/-POE-Media-Converter-6-Fo-2-Lan-Htb-6-Fo-2-Lan-10-100-Mpbs-Konverter-6-Fo-2-La

https://shopee.co.id/Pipa-Air-Galvanis-21-2-Tebal-2-Mm-Panjang-6-M-i.62797435.8002687165
https://shopee.co.id/Pipa-Air-Galvanis-21-2-Tebal-2-Mm-Panjang-6-M-i.62797435.8002687165

ttps://shopee.co.id/product/666434140/10089667804?gad_source=1&gclid=CjwKCAiA7t6sBhAiEiwAsaieYtLUbHtXMYsPmJv9qTBXTb_iicZ0
ttr=199633,199634
5x-af-5xhd-5ghz-ptp-1gbps?extParam=ivf%3Dfalse&src=topads
9190913564?sp_atk=977006f4-4dba-4162-aac3-98aec0d984dc&xptdk=977006f4-4dba-4162-aac3-98aec0d984dc

tput-30a-5-12-24-48v
xtParam=ivf%3Dfalse%26src%3Dsearch
om/jayanetwork/ubnt-poe-48v-0-5a-gigabit-poe-48-24w-g?extParam=ivf%3Dfalse&src=topads
utp-cat-6-cat6-belden-made-in-usa-1-roll-original?extParam=ivf%3Dfalse%26src%3Dsearch

186915594.22073202836?sp_atk=f0715daf-4f7e-4c3c-957a-c76b1d54e994&xptdk=f0715daf-4f7e-4c3c-957a-c76b1d54e994
https://www.tokopedia.com/erafiberopticshop/armored-fiber-optic-cable-singlemode
e6&xptdk=cfc270f6-0d6b-42e9-9555-b8b5244935e6
Mpbs-Konverter-6-Fo-2-Lan-Adapter-5V2A-Fiber-Optical-Switch-Ethernet-6-Port-FO-2-Port-LAN-5V-12V-Power-Inpu

UbHtXMYsPmJv9qTBXTb_iicZ0Xxdz-ER-BsNF3GfIfVCX_MVVMhoCPTwQAvD_BwE
7a-c76b1d54e994
er-optic-cable-singlemode-8-core-100-meter-with-connector?extParam=ivf%3Dfalse%26src%3Dsearch
-LAN-5V-12V-Power-Input-i.833804124.19771399664
%3Dsearch