Rab CCTV

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 5

RAB

Harga Satuan
No Nama Qty Satuan
Modal
Perangkat
1 NVR 32Ch DS 7732NI-K4 4 Pcs Rp 7,947,000
2 HDD 8TB Seagate 8 Pcs Rp 3,688,000
3 Camera Bullet DS 2CD1021G2-IU (2.8mm) 100 Pcs Rp 488,000
4 Camera Dome DS 2CD1121-I (2,8 mm) 11 Pack Rp 515,000
5 Kabel Cat 6 DS-1LN6U-G 23 Roll Rp 2,195,000
6 Switch POE 4 Port DS-3E0106P-E/M 5 Pcs Rp 449,000
7 Switch POE 8 Port DS-3E0510P-E/M 7 Pcs Rp 820,000
8 Switch POE 16 Port DS-3E0518P-E 9 Pcs Rp 2,339,000
9 Rak Server 6U 2 Unit Rp 1,100,000
10 Rak Server 20U 1 Unit Rp 6,825,000
11 WIRE Management 4 Pcs Rp 112,500
12 Power Supply Rack Mount Converter FO 1 Pcs Rp 872,000
13 Pigtail 112 Pcs Rp 4,500
14 Patchcore 56 Pcs Rp 7,600
15 OTB 4 Core 6 Pcs Rp 190,000
16 OTB 8 Core 1 Pcs Rp 280,000
17 OTB 24 Core 16 Pcs Rp 550,000
18 Converter FO TP MC210CS 16 Pcs Rp 473,000
19 HDPE 28/32 2000m 5 Roll Rp 3,300,000
Ju
PPN
Grand

Harga Modal Harga Jual


2 Rp 1,649,000 Rp 2,200,000
6 Rp 1,600,000 Rp 2,200,000
2 Rp 3,700,000 Rp 5,000,000
10 Rp 6,400 Rp 15,000
3 Rp 55,000 Rp 120,000
2 Rp 35,000 Rp 60,000
10 Rp 150,000 Rp 150,000
Jumlah Harga

Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Jumlah Rp -
PPN 11% Rp -
Grand Total Rp -
Pagu Anggaran
Cashback

Revenue Jual Modal Belanja


Rp 4,400,000 Rp 3,298,000
Rp 13,200,000 Rp 9,600,000
Rp 10,000,000 Rp 7,400,000
Rp 150,000 Rp 64,000
Rp 360,000 Rp 165,000
Rp 120,000 Rp 70,000
Rp 1,500,000 Rp -
Rp 29,730,000 Rp 20,597,000
Margin ID Rp 9,133,000
Link

https://tokopedia.link/QVgBQulZxHb
https://tokopedia.link/Jb5u20wZxHb
https://tokopedia.link/AiJqah10xHb
https://tokopedia.link/xSqvG861xHb
https://tokopedia.link/gdYQXBH3xHb
https://tokopedia.link/rMlRLDg5xHb
https://tokopedia.link/BPg0mODcyHb
https://tokopedia.link/CRHC03zcyHb
https://tokopedia.link/SRqaane2xHb
https://tokopedia.link/r6TYosy2xHb
https://tokopedia.link/dL3gyKH4xHb
https://tokopedia.link/PGCgr52cyHb
https://tokopedia.link/Xka7AxP0xHb
https://tokopedia.link/TNzARuu0xHb
https://tokopedia.link/4G2HN7NbyHb
https://tokopedia.link/hbUZylfbyHb
https://tokopedia.link/PYcHFc3ayHb
https://tokopedia.link/vQf4ycw4xHb
https://tokopedia.link/R5dWod33xHb
RAB SMPN 11 Depok

Harga Satuan
No Nama Qty Satuan
Modal

Perangkat
1 Kabel UTP Commscope Cat6 3 Pcs Rp 1,649,000
2 Access Point Ruijie RG-AP720-L 6 Pcs Rp 1,340,000
3 Ruijie RG-ES226GC-P 26-Port Gigabit Mananged PoE Switch 2 Pcs Rp 3,700,000
4 Klem Kabel 10mm 10 Pack Rp 4,000
5 Connector AMP Commscope RJ45 3 Pack Rp 55,000
6 Velcro Baseus 3M 1 Pcs Rp 32,500

Jasa
1 Jasa Pemasangan 10 Pcs Rp 150,000
Depok

Margin ID Ongkir dll Harga Satuan Jumlah Harga

Rp - Rp - Rp 2,200,000 Rp 6,600,000
Rp - Rp - Rp 2,200,000 Rp 13,200,000
Rp - Rp - Rp 5,000,000 Rp 10,000,000
Rp - Rp - Rp 15,000 Rp 150,000
Rp - Rp - Rp 120,000 Rp 360,000
Rp - Rp - Rp 60,000 Rp 60,000
Jumlah Rp 30,370,000

Rp - Rp - Rp 150,000 Rp 1,500,000
Jumlah Rp 1,500,000
Total Rp 31,870,000
PPN 11% Rp -
Grand Total Rp 31,870,000

You might also like