RENCANA ANGGARAN BELANJA (RAB)

BANTUAN PEMERINTAH PROGRAM SMK PUSAT KEUNGGULAN

SKEMA PEMADANAN DUKUNGAN
TAHUN 2023

SMK : SMK Negeri 1 Luragung

NPSN : 20254692
KAB/KOTA : KUNINGAN
PROVINSI : JAWA BARAT

RINCIAN RENCANA ANGGARAN

NO Harga Satuan Kuantitas
BELANJA
A PENGADAAN PERALATAN PRAKTIK KONSENTRASI KEAHLIAN DESAIN KOMUNIASI VISUAL
1 Drawing Board Rp 22,222,200 1
2 Handycam/Video Camcorder Rp 41,625,000 1
3 Headphone Rp 666,000 1
5 Kamera DSLR Rp 18,200,000 1
6 Kamera Mirrorless Rp 27,450,000 1
8 Komputer Grafis Rp 28,970,000 1
9 Lampu Kilat Elektronik Rp 1,887,000 1
10 Lampu Spot Rp 6,647,000 1
11 Lampu Tungsen Rp 19,720,000 1
12 Large Format Printer / Plotter Rp 497,424,300 1
13 LCD Proyektor Rp 4,240,000 1
14 Lemari Kamera Rp 7,148,400 1
15 Lensa Makro Rp 34,410,000 1
16 Lensa Telezoom Rp 25,500,000 1
17 Lensa Zoom Rp 28,685,000 1
18 Mesin CNC Router Rp 221,445,000 1
19 Mesin Gergaji Pita Rp 12,512,000 1
20 Mesin Las Laser Rp 253,613,910 1
26 Pen Display Rp 22,275,000 1
27 Printer Inkjet Warna Rp 12,511,642 1
28 Printer Laser Rp 43,600,800 1
33 Slider Dolly Rp 15,967,350 1
34 Software Desain Grafis Rp 3,684,000 1
36 Textile Printer / Plotter Rp 319,995,000 1
37 Tripod Rp 3,274,500 1
38 UV Flatbed Printer Rp 74,536,464 1
39 Drone Rp 33,450,000 1
40 All in one Core i7 gen 12 ram 16 Rp 27,450,000 1
41 Printer Sublim Rp 3,912,000 1
42 Mesin laser Cutting Rp 146,242,500 1
43 Mesin Cetak Foto Digital Rp 321,900,000 1
TOTAL Rp 2,281,165,066 43
 A (RAB)
USAT KEUNGGULAN
NGAN

Total Harga
AN DESAIN KOMUNIASI VISUAL
Rp 22,222,200 https://siplah.blibli.com/product/drawing-board-wacom/SBCO-0120-00520
Rp 41,625,000 https://siplah.blibli.com/product/sony-hxr-nx100-full-hd-nxcam-camcorder-handycam-nx-100/SADI-0003-0
Rp 666,000 https://siplah.blibli.com/product/headphone-dbe-dj80-foldable-dj-headphone-with-detachable-microphon
Rp 18,200,000 https://siplah.blibli.com/product/kamera-nikon-d610-body-dslr-/SKJB-0003-00375
Rp 27,450,000 https://siplah.blibli.com/product/kamera-mirrorless-sony-a6400-18-200mm-f-3-5-6-3/SCMK-0136-00402
Rp 28,970,000 https://siplah.blibli.com/product/komputer-grafis-i7-gtx-1650-office-2019-home-n-student-lisance/SLEL-00
Rp 1,887,000 https://siplah.blibli.com/product/lampu-kilat-elektronik-godox-tt685c/SKPR-0024-00293
Rp 6,647,000 https://siplah.blibli.com/product/lampu-spot/SCAM-0147-00193
Rp 19,720,000 https://siplah.blibli.com/product/lampu-tungsen_anima/SNJA-0079-00890
Rp 497,424,300 https://siplah.blibli.com/product/large-format-printer-plotter-kdp-pk/SPKD-0001-08831
Rp 4,240,000 https://siplah.blibli.com/product/layar-proyektor-120inch-motorized-layar-proyektor-120-elektrik/SPHA-00
Rp 7,148,400 https://siplah.blibli.com/product/lemari-kamera/SCDW-0007-01038
Rp 34,410,000 https://siplah.blibli.com/product/lensa-makro/SSMI-0008-00596
Rp 25,500,000 https://siplah.blibli.com/product/lensa-telezoom/SNCO-0055-00018
Rp 28,685,000 https://siplah.blibli.com/product/lensa-zoom/SPST-0051-06099
Rp 221,445,000 https://siplah.blibli.com/product/mesin-cnc-router/SSJN-0002-06095
Rp 12,512,000 https://siplah.blibli.com/product/mesin-gergaji-pita/SNJI-0003-03234
Rp 253,613,910 https://siplah.blibli.com/product/mesin-las-laser/SCSG-0029-03494
Rp 22,275,000 https://siplah.blibli.com/product/pen-display/SBBN-0002-03145
Rp 12,511,642 https://siplah.blibli.com/product/printer-inkjet-warna/SGKA-0001-14944
Rp 43,600,800 https://siplah.blibli.com/product/printer-a3-laser-hp-laserjet/SONL-0001-01140
Rp 15,967,350 https://siplah.blibli.com/product/slider-dolly/SPJP-0012-00015
Rp 3,684,000 https://siplah.blibli.com/product/software-desain-grafis-adobe-2020/SCTR-0010-00373
Rp 319,995,000 https://siplah.blibli.com/product/textile-printers-plotter/SCCU-0017-00264
Rp 3,274,500 https://siplah.blibli.com/product/tripod-tripod-video-et-650-profesional-tripod-/SSCO-0042-00259
Rp 74,536,464 https://siplah.blibli.com/product/uv-flatbed-printer/SNAN-0007-00707
Rp 33,450,000 https://siplah.blibli.com/product/drone/SCHM-0024-00543
Rp 27,450,000 https://siplah.blibli.com/product/pc-hp-pav-aio-24-xa0075d-corei7-8700-4g-16g-1tb-vga2gb-touch-24-win1
Rp 3,912,000 https://siplah.blibli.com/product/printer-sublim-diy-tinta-4-warna-epson-l1210-/SAME-0054-00004
Rp 146,242,500 https://siplah.blibli.com/product/mesin-laser-cutting/SMJP-0012-00987
Rp 321,900,000 https://siplah.blibli.com/product/mesin-cetak-foto-digital-epson-surelab-3000/SMKO-0048-00263
Rp 2,281,165,066
der-handycam-nx-100/SADI-0003-04308
phone-with-detachable-microphone-/SACO-0260-00027

mm-f-3-5-6-3/SCMK-0136-00402
9-home-n-student-lisance/SLEL-0001-00131
KPR-0024-00293

KD-0001-08831
ar-proyektor-120-elektrik/SPHA-0017-00154

TR-0010-00373

tripod-/SSCO-0042-00259

-4g-16g-1tb-vga2gb-touch-24-win10/SPIN-0031-10760
-l1210-/SAME-0054-00004

-3000/SMKO-0048-00263
 RENCANA PEMENUHAN KEBUTUHAN PERALATAN
TAHUN ANGGARAN 2023
NAMA SMK : ..................................................................................................................
NPSN : ..................................................................................................................
PROVINSI : ..................................................................................................................
KAB/KOTA : ..................................................................................................................
KONSENTRASI KEAHLIAN : ..................................................................................................................
ESTIMASI
TOTAL ESTIMASI
NO NAMA ALAT FUNGSI DAN SPESIFIKASI JUMLAH SATUAN HARGA
HARGA
1 SATUAN -
2 -
3 -
4 -
5 -
6 -
7 -
8 -
9 -
10 -
11 -
12 -
13 -
14 -
15 -
16 -

TOTAL -

(Diisi Kab/Kota lokasi Bimtek)(Diisi Hari Kedua pelaksanaan BIMTEK Luring 2023)

Kepala SMK………………….

……………………………………
NIP …………………………………….
 Mekanisme
Pengadaan

laksanaan BIMTEK Luring 2023)

 ESTIMASI HARGA PEMBA
TAHUN ANGGARAN 20
NAMA SMK : ..................................................................................................................
NPSN : ..................................................................................................................
PROVINSI : ..................................................................................................................
KAB/KOTA : ..................................................................................................................
KONSENTRASI KEAHLIAN : ..................................................................................................................
ANGGARAN TOKO 1 **)
BIAYA
HARGA + TOTAL
NO NAMA ALAT FUNGSI DAN SPESIFIKASI JUMLAH SATUAN BIAYA KIRIM INSTALASI /
PAJAK HARGA***)
1 PELATIHAN *) -
2 -
3 -
4 -
5 -
6 -
7 -
8 -
9 -
10 -
11 -
12 -
13 -
14 -
15 -
16 -

TOTAL -

*) Jika ada
**) Sumber informasi bisa berasal dari SIPLah, E-Katalog, E-commerce, Brosur dll
***) Harga termasuk pajak, biaya kirim, instalasi dan pelatihan (bila diperlukan)
HARGA PEMBANDING
ANGGARAN 2023

ANGGARAN TOKO 2 **)

BIAYA ANGGARAN TOKO 3 **)
BIAYA
HARGA + HARGA +
LINK BIAYA KIRIM INSTALASI / TOTAL HARGA LINK BIAYA KIRIM INSTALASI / TOTAL HARGA
PAJAK PAJAK
PELATIHAN *) - PELATIHAN *) -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -

(Diisi Kab/Kota lokasi Bimtek)(Diisi Hari Kedua pelaksanaan BIMTEK Luring 2023)

Kepala SMK………………….

……………………………………
NIP …………………………………….
 LINK

K Luring 2023)