RENCANA ANGARAN BIAYA

PENGADAAN JARINGAN INTERNET MANDIRI

DESA ANDUNGBIRU

N0 URAIAN SATUAN HARGA SATUAN Volume JUMLAH HARGA

1 2 3 4 5

A Peralatan Jaringan Lima DUSUN

1 Ubiquiti Unifi AP Lite/Uap AC Lite unit 1,438,200.00 3 4,314,600.00
2 Lbe 5ac 16 120 ubnt litebean sectoral ac unit 1,530,000.00 1 1,530,000.00
3 Litebeam m5 -23d /lbe - m5 - 23 unit 900,000.00 2 1,800,000.00
4 Switch Hub Port GIGA unit 420,000.00 1 420,000.00
5 UPS ICHA 1,2 kva unit 1,680,000.00 1 1,680,000.00

Sub total A 9,744,600.00

Total A = Sub Total A X 5 48,723,000.00

B MENEJEMEN BANWITH
1 Mikrotik RB 850 Gx2 unit 2,787,600.00 1 2,787,600.00

Sub Total B 2,787,600.00

C Instalasi Jaringan 5 Lokasi
1 Kabel Lan Belden Cat 5e dus 1,860,000.00 2 3,720,000.00
2 conektor RJ45 Belden Pak 372,000.00 2 744,000.00
3 Crimping Tool unit 408,000.00 1 408,000.00
4 Kabel NYA 2x2.5mm rol 1,200,000.00 1 1,200,000.00
5 Stop kontak lobang 6 bh 25,000.00 5 125,000.00
6 Steker istrik bh 10,000.00 5 50,000.00
7 Lan Tester unit 138,000.00 1 138,000.00
8 Pipa Galvanis 2.5 inch ljr 300,000.00 5 1,500,000.00
9 Pipa Galvanis 2 inch ljr 250,000.00 5 1,250,000.00
10 Kawat m10 Galvanis kg 29,000.00 50 1,450,000.00
11 Jarum keras bh 17,500.00 30 525,000.00
12 canopy antena unit 350,000.00 5 1,750,000.00

Sub Total C 12,860,000.00

D Jasa Instalasi Dan Pemasangan
- Dusun Klakah
- Dusun Krajan
LS 15,000,000.00 1 15,000,000.00
- Dusun Sumber Kapung
- Dusun Kedaton
- Dusun Lawang Kedaton
Sub Total D 15,000,000.00

TOTAL = A +B+ C+ D 79,370,600.00

PPN 10 % 7,937,060.00
GRAND TOTAL 87,307,660.00
DIBULATKAN 87,307,000.00
Terbilang
Delapan Puluh Tujuh Juta Tiga Ratus Ratus Tujuh Ribu Rupiah
 RENCANA ANGARAN BIAYA
PENGADAAN JARINGAN INTERNET MANDIRI
POKDARWIS DESA ANDUNGBIRU

N0 URAIAN SATUAN HARGA SATUAN Volume JUMLAH HARGA

1 2 3 4 5 6

A Peralatan Jaringan
1 Power Beam M5AC Gen2 unit 1,900,000.00 2 3,800,000.00
2 AM-5G 19-120 unit 1,950,000.00 1 1,950,000.00
3 Rocket 5AC Lite Airmax unit 2,150,000.00 1 2,150,000.00
4 Ubiquiti Unifi AP Lite/Uap AC Lite unit 1,450,000.00 3 4,350,000.00
5 Switch Hub Port GIGA unit 420,000.00 1 420,000.00
6 Mikrotik RB 850 Gx2 unit 2,800,000.00 1 2,800,000.00
7 Cat 6 Belden 150mtr mtr 15,000.00 150 2,250,000.00
Sub total A 17,720,000.00

B PEMASANGAN TOWER TRIANGEL

1 Kawat m10 galvanis kg 29,000.00 25 725,000.00
2 Jarum Keras bh 17,500.00 20 350,000.00
Sub Total B 1,075,000.00
TOTAL A + B 18,795,000.00

Terbilang ; Delapan Belas Juta Tujuh Ratus Sembilan Puluh Lima Ribu Rupiah
 RENCANA ANGARAN BIAYA
PENGADAAN JARINGAN INTERNET MANDIRI
POKDARWIS DESA ANDUNGBIRU

N0 URAIAN SATUAN HARGA SATUAN Volume JUMLAH HARGA KET

1 2 3 4 5 6 7

A Peralatan Jaringan
1 Power Beam M5AC Gen2 unit 1,900,000.00 2 3,800,000.00
2 AM-5G 19-120 unit 1,950,000.00 1 1,950,000.00
3 Rocket 5AC Lite Airmax unit 2,150,000.00 1 2,150,000.00
4 Ubiquiti Unifi AP Lite/Uap AC Lite unit 1,450,000.00 3 4,350,000.00
5 Switch Hub Port GIGA unit 420,000.00 1 420,000.00
6 Mikrotik RB 850 Gx2 unit 2,800,000.00 1 2,800,000.00
7 Cat 6 Belden 150mtr mtr 15,000.00 150 2,250,000.00
8 RJ 45 CAT 6 BELDEN bh 10,000.00 20 200,000.00
Sub total A 17,920,000.00

B PEMASANGAN TOWER TRIANGEL

1 Kawat m10 galvanis kg 29,000.00 25 725,000.00
2 Jarum Keras bh 17,500.00 20 350,000.00
Sub Total B 1,075,000.00
TOTAL A + B 18,995,000.00

Terbilang ; Delapan Belas Juta Tujuh Ratus Sembilan Ratus Sembilan Puluh Lima Ribu Rupiah