RANCANGAN ANGGARAN PENGADAAN ALAT LABORATURIUM

TAHUN AJARAN 2018/2019

1 Lab. Softwere
No Nama Barang Kebutuhan Harga Satuan Jumlah
Dual Core/Motherboard
1 Asus/RAM 2 GB/HDD 250 GB 6 Rp2,500,000 Rp15,000,000

2 Mouse 10 Rp50,000 Rp500,000

3 RAM 2GB 3 Rp300,000 Rp900,000
4 Hardisk 320 GB 3 Rp280,000 Rp840,000
5 Power Supply 3 Rp150,000 Rp450,000
6 Cartridge Canon Hitam 2 Rp250,000 Rp500,000
7 Certridge Canon Warna 2 Rp300,000 Rp600,000
8 Tinta Canon Hitam 1 Rp30,000 Rp30,000
9 Tinta Canon Magenta 1 Rp30,000 Rp30,000
10 Tinta Canon Cyan 1 Rp30,000 Rp30,000
11 Tinta Canon Yellow 1 Rp30,000 Rp30,000
12 CONVERTER VGA TO HDMI 1 Rp100,000 Rp100,000
13 Kertas A4 2 Rp50,000 Rp100,000
Jumlah Total Rp19,010,000

2 Lab. Hardwere
No Nama Barang Kebutuhan Harga Satuan Jumlah

1 Kompressor mini Kenmaster 5 Rp200,000 Rp1,000,000

2 Pasta Prosesor 5 Rp20,000 Rp100,000

3 DVD R 2 Rp150,000 Rp300,000
4 Obeng 20 Rp10,000 Rp200,000
5 Mouse 5 Rp50,000 Rp250,000
6 USB Disk 10 Rp100,000 Rp1,000,000
Jumlah Total Rp2,850,000

3 Lab. Jaringan
No Nama Barang Kebutuhan Harga Satuan Jumlah

1 HDD 320 GB 3 Rp280,000 Rp840,000

2 Tang Krimping Exon 10 Rp150,000 Rp1,500,000
3 RJ 45 Belden 22 Rp110,000 Rp2,420,000
4 Meja Komputer 3 Rp300,000 Rp900,000
Dual Core/Motherboard
5 Asus/RAM 2 GB/HDD 250 GB 6 Rp3,000,000 Rp18,000,000

6 Ram 4 GB 3 Rp300,000 Rp900,000

7 Manageable Switch 5 Rp400,000 Rp2,000,000
8 Tester LAN 3 Rp900,000 Rp2,700,000
9 Mouse 6 Rp50,000 Rp300,000
10 Power Supply 3 Rp150,000 Rp450,000
11 Baterai 9V 3 Rp130,000 Rp390,000
Jumlah Total Rp30,400,000

4 Lab. Multimedia
No Nama Barang Kebutuhan Harga Satuan Jumlah
1 Flash Kamera Yongnuo 1 Rp800,000 Rp800,000
2 FlexTILT Head 2 1 Rp400,000 Rp400,000
3 Tinta Printer FujiXerox 8 Rp85,000 Rp680,000
 4 Tinta Printer Epson Warna 6 Rp90,000 Rp540,000
5 Tinta Printer Epson Hitam 2 Rp90,000 Rp180,000
6 Headset Philips 22 Rp250,000 Rp5,500,000
7 Backdrop 3 x 3 3 Rp150,000 Rp450,000
8 Converter VGA to HDMI 1 Rp100,000 Rp100,000
9 DVD R 2 Rp150,000 Rp300,000
10 KERTAS FOTO 4 Rp20,000 Rp80,000
11 DVD CASE 10 Rp10,000 Rp100,000
12 KERTAS A4 2 Rp50,000 Rp100,000
13 TONER FUJIXEROX HITAM 2 Rp100,000 Rp200,000
14 TONER FUJIXEROX CYAN 2 Rp100,000 Rp200,000
TONER FUJIXEROX MAGENTA
15 2 Rp100,000 Rp200,000
16 TONER FUJIXEROX YELLOW 2 Rp100,000 Rp200,000
17 TINTA EPSON HITAM 2 Rp100,000 Rp200,000
18 TINTA EPSON CYAN 2 Rp100,000 Rp200,000
19 TINTA EPSON MAGENTA 2 Rp100,000 Rp200,000
20 BACKDROP GAMBAR 1 Rp150,000 Rp150,000
21 BASE PLATE TRIPOD 1 Rp200,000 Rp200,000
KERTAS UNTUK SABLON 3
22 TRANSFER PAPER DARK Rp200,000 Rp600,000
KERTAS UNTUK SABLON 3
23 TRANSFER PAPER LIGHT Rp100,000 Rp300,000

KABEL VGA UNTUK

PROYEKTOR MALE TO FEMALE 1
24 30 METER Rp250,000 Rp250,000
Jumlah Total Rp9,430,000

5 Lain - Lain

No Nama Barang Kebutuhan Harga Satuan Jumlah

1 1 Rp900,000 Rp900,000
Sewa Mobil PP Al Muslim -
Mangga Dua
2 Transport 2x ke Mangga Dua 1 Rp300,000 Rp300,000
Tip Angkut
3 Barang/TOL/Parkir/Makan 2x 1 Rp280,000 Rp280,000

Jumlah Total Rp1,480,000

TOTAL Rp 63,170,000

Mengetahui, Bekasi, 31 Oktober 2018

Kepala SMK al muslim Kaur. Informasi dan Teknologi YAMT Koordinator Pembelian

Najemudin, S.Si Yusrianto Musfikar, S.T., M.Kom. Iqbal, S.Pd

 1 Lab. Hardware
No Nama BarangKebutuha Harga Satuan Jumlah
n

Kompress
or mini
1 5 Rp100,000 ###
Kenmaste
r

2 Pasta Pros 5 Rp20,000 ###

3 DVD R 5 Rp150,000 ###
4 Obeng 20 Rp10,000 ###
5 Mouse 20 Rp50,000 ###
Jumlah Total ###

2 Lab. Multimedia
Nama Kebutuha
No Harga Satuan Jumlah
Barang n

Flash
Kamera
1 Yongnuo 1 Rp800,000 ###
FlexTILT
2 Head 2 1 Rp400,000 ###

Tinta
Printer
3 FujiXerox 8 Rp85,000 ###

Tinta
Printer
Epson
4 Warna 6 Rp90,000 ###

Tinta
Printer
Epson
5 Hitam 2 Rp90,000 ###
Headset
6 Philips 22 Rp250,000 ###
Backdrop
7 3x3 3 Rp150,000 ###
Jumlah Total ###

3 Lab. Jaringan
No Nama BarangKebutuha Harga Satuan Jumlah
n
1 HDD 320 G 10 Rp280,000 ###
2 Tang Krimp 25 Rp150,000 ###
3 RJ 45 Beld 20 Rp110,000 ###
4 Meja Komp 3 Rp300,000 ###
Core
I3/Mothe
rboard
Asus/RA
5 M2 5 Rp2,500,000 ###
GB/HDD
250 GB

6 Ram 2 GB 10 Rp300,000 ###

Managea
7 ble 5 Rp900,000 ###
Switch

Tester
8 LAN 3 Rp900,000 ###

Jumlah Total ###

4 Kewirausahaan
No Nama BarangKebutuha Harga Satuan Jumlah
n
1 Tranfer Pa 4 Rp150,000 ###
2 Tranfer Pa 4 Rp100,000 ###
3 Mug Coat 10 Rp10,000 ###
Jumlah Total ###

4 Lab. Softwere

No Nama BarangKebutuha Harga Satuan Jumlah

n

Core
I3/Mothe
rboard
Asus/RA
3M2 6 Rp2,500,000 ###
GB/HDD
250 GB
 ###
4 Anycast Do 3 Rp150,000

###
6 Tinta Cano 4 Rp220,000

###

7 Tinta Can 2 Rp280,000

Jumlah Total ###

No Nama BarangKebutuha Harga Satuan Jumlah

n
1 Rp0
2 Rp0
3 Rp0
Jumlah Total Rp0

5 Lain - Lain
No Nama BarangKebutuha Harga Satuan Jumlah
n

1 Sewa 1 Rp900,000 ###

Mobil PP
Al Muslim
- Mangga
Dua
2 Transport 1 Rp300,000 ###
Tip
Angkut
Barang/T
3 OL/Parkir 1 Rp280,000 ###
/Makan
2x

Jumlah Total ###

TOTAL ###
TONER
FUJIXERO
X HITAM

TONER
FUJIXERO
X CYAN

TONER
FUJIXERO
X
MAGENT
A

TONER
FUJIXERO
X YELLOW
TINTA
EPSON
HITAM

TINTA
EPSON
CYAN

TINTA
EPSON
MAGENT
A

TINTA
EPSON
YELLOW