RENCANA ANGGARAN BIAYA (RAB)

BANTUAN PEMERINTAH PENGEMBANGAN SMK PUSAT KEUNGGULAN (CENTER OF EXCELLENCE)

PRIORITAS SEKTOR EKONOMI KREATIF
TAHUN 2021
PENGADAAN PERALATAN
SMK : SMK NEGERI 1 WRINGIN
NPSN : 20521720
KAB/KOTA : BONDOWOSO
PROVINSI : JAWA TIMUR
KK : DESAIN KOMUNIKASI VISUAL

SATUAN HARGA SATUAN PAJAK Biaya Pengiriman HARGA TOTAL

NO URAIAN VOL https://siplah.blanja.com/product/komputer-aksesoris-lainnya/993004-pc-lenovo-ideacentre-ic510-15icb-intel-core-
(Unit/Set) (Rp.) PPH Pasal 22 1,5% PPN - DN 10% (Rp.) (Rp. ) https://siplah.blanja.com/product/komputer-
1 Komputer Grafis / Animasi 35 Set 16,160,000 220,364 1,250,000 567,070,364 aksesoris-lainnya/993004-pc-lenovo-
2 Printer Inkjet Warna 3 Set 5,313,352 17,262,511 https://siplah.blibli.com/product/printer-
ideacentre-ic510-15icb-intel-core-i7-9700
72,455 1,250,000
inkjet-warna/SPKW-0001-00566
https://siplah.blibli.com/product/printer-laser-
3 Printer Laser 2 Set 9,750,400 132,960 1,250,000 20,883,760 https://siplah.blibli.com/product/apple-ipad-
jet/SCMA-0047-01052
4 Pen Display 14 Set 8,138,900 110,985 1,250,000 115,305,585 7-wifi-32gb-space-gray-mw742pa-a/SWID-
5 Headphone 38 Set 199,999 8,852,689 https://siplah.blibli.com/product/
0003-00664
2,727 1,250,000
headphone/SPIB-0004-00271
https://siplah.blibli.com/product/software-
6 Software Desain Grafis 5 Unit 58,080 792 1,250,000 1,541,192 https://siplah.blibli.com/product/kamera-dlsr-
desain-grafis/SNLI-0001-00583
7 Kamera DSLR 15 Set 21,835,000 297,750 1,250,000 329,072,750 canon-eos-80d-kit-18-135-mm-24-2mp/
8 Meja Komputer 35 Unit 550,000 20,507,500 https://siplah.blibli.com/product/meja-
SGKE-0003-00477
7,500 1,250,000
komputer/STYO-0001-00008
https://siplah.blibli.com/product/meja-
9 Meja Laboratorium 4 Unit 990,000 13,500 1,250,000 5,223,500 https://siplah.blibli.com/product/
praktek-laboratorium/SPRB-0004-00569
10 Lemari Kamera 4 Unit 3,921,500 53,475 1,250,000 16,989,475 penyimpanan-kamera-drybox-ailite-dry-
https://siplah.blibli.com/product/kamera-
11 Kamera Mirrorless 2 Set 28,999,000 395,441 2,899,900 1,250,000 62,543,341 cabinet-gp2-90l/SCGP-0014-00005
sony-alpha-a7-iii-kit-fe-28-70mm-f-3-5-5-6-
https://siplah.blibli.com/product/lensa-
12 Lensa Telezoom 2 Set 8,500,000 115,909 1,250,000 18,365,909 oss/SEMP-0002-00059
camera-canon-ef-70-200mm-f4l-usm/SFPU-
13 Lensa Makro 2 Set 1,950,000 5,176,591 https://siplah.blibli.com/product/lensa-fix-
0001-01168
26,591 1,250,000
canon-50mm-f1-8-stm/SPCP-0002-00104
https://siplah.blibli.com/product/flash-godox-
14 Lampu Kilat Elektronik 3 Set 845,000 11,523 84,500 1,250,000 3,881,023 https://siplah.blibli.com/product/professional-
tt-520ii-trigger/SCWA-0014-00099
15 Lampu Spot 2 Set 5,203,000 70,950 1,250,000 11,726,950 led-fresnel-light-with-remote-controller-pro-
16 LCD Proyektor 1 Set 20,593,750 24,183,949 https://siplah.blibli.com/product/proyektor-
one-sp-1000/SPMK-0008-00747
280,824 2,059,375 1,250,000
epson-eh-tw5650/SPBA-0012-00692
https://siplah.blibli.com/product/modelling-
17 Modelling Lamp 2 Set 2,962,080 40,392 1,250,000 7,214,552
lamp/SPKW-0001-00579
https://siplah.blibli.com/product/lampu-
18 Lampu Tungsen 1 Set 59,998,400 818,160 1,250,000 62,066,560
tungsen/SCAO-0001-01150
https://siplah.blibli.com/product/flash-acc-
19 Standar Reflektor 1 Set 750,000 10,227 1,250,000 2,010,227
reflektor-7in-180cm/SKCM-0002-00023
https://siplah.blibli.com/product/payung-
20 Payung Pemantul 2 Set 59,904 817 1,250,000 1,370,625 https://siplah.blibli.com/product/libec-th-z-s8-
pemantul/SMMP-0004-00547
21 Tripod 1 Set 20,497,400 279,510 1,250,000 22,026,910 kit-tripod-kamera-profesional-dengan-
https://siplah.blibli.com/product/paket-studio-
22 Back drop 1 Set 2,860,000 39,000 1,250,000 4,149,000 slider/SMED-0001-02844
stand-background-backdrop-softbox-4-
23 3D Printer 1 Set 29,285,850 30,935,203 https://siplah.blibli.com/product/economycal-
socket-boom-arm/SAHS-0007-00009
399,353 1,250,000
3d-printer-sr-d-019-kit-/SMTS-0001-00105
https://siplah.blibli.com/product/scanner-3d-
24 3D Scanner 1 Set 19,602,000 267,300 1,250,000 21,119,300
colortrac-sol-3d-scanner/SPTM-0013-00049
https://siplah.blibli.com/product/direct-to-
25 Direct To Garment Printer 1 Set 77,440,000 1,056,000 1,250,000 79,746,000
garment-printer/SMMP-0004-00647
https://siplah.blibli.com/product/textile-
26 Textile Printer /Plotter 1 Unit 159,600,000 2,176,364 1,250,000 163,026,364
printer-plotter/SLIN-0011-00244
https://siplah.blibli.com/product/large-format-
27 Large Format Printer / Plotter 1 Set 164,560,000 2,244,000 1,250,000 168,054,000 https://siplah.blibli.com/product/mesin-
printer-plotter/SPKW-0001-00590
28 UV Flatbed Printer 1 Set 37,200,000 507,273 3,720,000 1,250,000 42,677,273 printer-uv-led-flatbed-atlas-uvf-2745-b/
29 Mesin CNC Router 1 Set 96,800,000 99,370,000 https://siplah.blibli.com/product/cnc-training-
SCLU-0010-00011
1,320,000 1,250,000
unit-mesin-router-4-axis/SPIT-0006-00004
https://siplah.blibli.com/product/mesin-laser-
30 Mesin Laser Cut dan Engrave 1 Set 76,230,000 1,039,500 1,250,000 78,519,500
cut-dan-engrave/SNLI-0001-00605
https://siplah.blibli.com/product/laser-
31 Mesin Laser Cutting 1 Set 144,000,000 1,963,636 1,250,000 147,213,636 https://siplah.blibli.com/product/laser-
cutting/SLIN-0011-00503
32 Mesin Laser Marker 1 Set 113,201,000 1,543,650 1,250,000 115,994,650 marker-machine-richon-ak-20f/SPPJ-0004-
33 Mesin Gergaji Pita 1 Set 10,046,400 11,433,396 https://siplah.blibli.com/product/mesin-
00499
136,996 1,250,000
gergaji-pita/SCAO-0001-01163
https://siplah.blibli.com/product/air-
34 Air Compressor 2 Set 3,500,000 47,727 1,250,000 8,297,727
compressor/SKEY-0001-00009
https://siplah.blibli.com/product/mesin-las-
35 Mesin Las Laser 1 Set 21,636,800 295,047 1,250,000 23,181,847
laser/SCAO-0001-01166

TOTAL 2,316,993,858
PEMBULATAN 2,316,993,000

Pencairan Tahap I Jika di bawah 100 juta langsung 100%

-Pekerjaan Peralatan 70% dari (Total) = 1,621,895,100
Total Pencairan Tahap I 1,621,895,100
Pencairan Tahap II
-Pekerjaan Peralatan 30% dari (Total) = 695,097,900
Total Pencairan Tahap II 695,097,900
catatan :
1 Pengadaan dilakukan melalui SIPlah

Bondowoso, 7 Mei 2021

…………………………………………..
selaku Pejabat Pembuat Komitmen Kepala SMK Negeri 1 Wringin

………………………………. ROHMAWATI, S.Pd,M.Pd

NIP ………………………………. NIP. 19691112 199303 2 003
 RENCANA PENGGUNAAN DANA (RPD)
BANTUAN PEMERINTAH PENGEMBANGAN SMK PUSAT KEUNGGULAN (CENTER OF EXCELLENCE)
PRIORITAS SEKTOR EKONOMI KREATIF
TAHUN 2021

SMK : SMK NEGERI 1 WRINGIN

NPSN : 20521720
KAB : BONDOWOSO
PROVINSI : JAWA TIMUR

NO. URAIAN VOL SAT Harga Sat (Rp) Total Biaya (Rp)
I PERALATAN
Kompetensi Keahlian Desain Komunikasi Visual 1 paket 2,316,993,000 2,316,993,000
Total Peralatan 2,316,993,000

Pencairan Tahap I Jika di bawah 100 juta langsung 100%

-Pekerjaan Peralatan 70% dari (Total) = 1621895100
Total Pencairan Tahap I 1621895100
Pencairan Tahap II
-Pekerjaan Peralatan 30% dari (Total) = 695097900
Total Pencairan Tahap II 695097900
catatan :
1 Pengadaan dilakukan melalui SIPlah
2 Pencairan 70% dilakukan setelah sekolah menyampaikan Surat Perintah Kerja / Purchase Order
3 Pencairan 30% dilakukan setelah sekolah menyampaikan Berita Acara Serah Terima

Tangerang, 28 Mei 2021

Koordinator Bidang Tata Kelola
Selaku Pejabat Pembuat Komitmen Kepala SMK Negeri 1 Wringin

………………………………. ROHMAWATI, S.Pd,M.Pd

NIP ………………………………. NIP. 19691112 199303 2 003