Quot in Harrisma

Price Quotation for Sunda Eleven Jakarta Project
Name : Bapak Adit

Company Name : -
City, ST ZIP Code : -
Phone :-
Fax :-
QUOTATION
NO DESCRIPTION BRAND
BILL OF MATERIAL
1. Material Installation CCTV
1.1 - Horizontal Backbone Installation
2 - Vertical Management Wirieng 1U Panduit
3 - Indoor Fiber Optic 50/125UM 4F Multimode Netviel
4 - Fiber Optic Rackmount Clouser 6F Netviel

5 - Fiber Optic Adapter Plate 6F Simplex Netviel
6 - Fiber Optic Adapter Blank Blank Plate Netviel
7 - Fiber Optic Coupler SC Duplex Netviel

8 - Fiber Optic Pigtail MM Simplex Netviel
9 - Fiber Optic Patchcord SC-lC 7Feet MM Netviel

10 - Fiber Optic Splice Tray up to 12C Netviel
11 - Bulk Material General
1.2 - Vertical Installation Material CCTV and Devices
A Basemant
2 - HBD2PER1 IP Bullet Camera 2MP Honeywell
3 - HIE2PI IP Dome Camera 2MP Honeywell
4 - UTP Cooper Cable Reel In Box 1000Feet cat 6 Panduit
B Main Lobby
1 - HEN64204-NVR 64 Ch 4K Honeywell
4 - Harddisk Professional Surveillance HDD 8TB [WD80PURX] Western Digital
5 - 1920-24G - PoE+ 370W [JG926A] Hp
6 - HPE 2530-8 PoE+ Managed Switch [J9780A] HP
7 - SFP SX J4858C 850nm Fiber Optic Multimode Transceiver Hp
8 - Smart UPS Rackmount SMC1000i-2U Apc
9 - Smart UPS Rackmount C 3000VA SMC3000RMI2U Apc
10 - LED TV 43-K5005 FULL HD, USB HDMI - 43Inch [UA43K5005] + Bracket Samsung
11 - Distribution Standing Close Rack 9" 20U Double Door Indorack

13 - HDMI Cable 15M Full HD Bafo

16 - UTP Patchpanel Blank Plate 24 Port SL Panduit
17 - UTP Connector Modullar Jack Cat 6 SL Panduit

18 - UTP Patrchcord Cat 6 7Feet Panduit
19 - UTP Connector RJ 45 Cat 6 Panduit
C Mezzanine
D Lantai 2
E Lantai 3
F Lantai 5
G Lantai 6
3 - 1920-24G - PoE+ 370W [JG926A] Hp



H Lantai 7
I Lantai 8
J Lantai 9
K Lantai 10
L Lantai 11
3 - 1920-24G - PoE+ 370W [JG926A] Hp


M Lantai 12
N Roof Top
O Lif
4 - Media Converter Special VC- 1-P 10/100Base-TX+1-P BNC CtU Panduit
1.3 - Supporting Materal

1 - High Impact Conduit 20mm Clipsal
2 - Flexible Blend Clipsal

3 - Fitting Shock Joint 20mm Clipsal
4 - PVC HDPE 1/2" 20mm Wavin

5 - Clamp 20mm Clipsal
6 - Hanging Bracket CCTV General
SERVICE
2 Labour Cost Instrument
- Installation Cost
1 - Fiber Optic Installation
2 - Fiber Optic Splicing

3 - UTP Installation CCTV
4 - Terimation UTP Connector

4 - Hanging Installation Pole
6 - Installation Standing Rack and Wallmount Rack

7 - Civil Work
8 - Material Delivery
2.2 - Profesional Cost Installation

1 - Site Management ( PM & Engineer )
2 - Mobillization & Demobillization
3 - Documentation Shopt & As Built Drawing

4 - Test and Commissioning ( Fluke Network ) & Labeling
4 - Test and Commissioning ( Optic Power Meter ) & Labeling
3 Labour Cost Equipment System

- Settup Cost
1 - Settup and Configuration Basic NVR
2 - Settup and Configuration IP Camp
3 - Settup and Configuration Basic Switch

4 - Settup and Configuration UPS Online
5 - Pointing CCTV
6 - Material Delivery Active Device
2.2 - Profesional Cost Configuration

1 - System Documentation
2 - Test & Commisiioning Live CCTV

3 - Training
4 - Warranty + Preventive Maintenance against Manufacturing Deafect
G
Quotation
Date : 11/01/18
Quotation Number : 002/ANP/-/XI/18
Customer ID : 005/2018
Quotation Valid Until : 11/15/18

Prepared by : Asep Nurul Apandi
ATION
PRICE CAPITAL
QTY ITEM
UNIT PRICE TOTAL UNIT PRICE
MATERIAL
2 Unit 475,000 950,000 350,000

250 M' 52,975 13,243,750 32,000
4 Unit 2,750,000 11,000,000 2,750,000
5 Unit 250,000 1,250,000 0
11 Unit 250,000 2,750,000 0
12 Ea 125,000 1,500,000 0
24 Ea 125,000 3,000,000 0
6 Ea 575,850 3,455,100 250,000
4 Unit 225,000 900,000 0
1 Lot 2,000,000 2,000,000 750,000
Sub Total 40,048,850 Sub Total
1 Unit 3,995,750 3,995,750 3,159,675
9 Unit 2,813,250 25,319,250 2,301,750
4 BOX 2,375,000 9,500,000 1,750,000
2 Unit 35,695,850 71,391,700 29,239,920

17 Unit 3,995,750 67,927,750 3,159,675
5 Unit 2,813,250 14,066,250 2,301,750
8 Unit 7,895,750 63,166,000 5,750,000
2 Unit 24,586,000 49,172,000 19,000,000
0 Unit 7,785,950 0 5,000,000
3 Unit 4,875,350 14,626,050 3,600,000
0 Unit 7,989,500 0 4,750,000
1 Unit 16,978,500 16,978,500 13,000,000
2 Unit 6,389,575 12,779,150
5,250,000
1 Unit 9,895,720 9,895,720 5,750,000
8 BOX 2,375,000 19,000,000 1,750,000
2 Ea 575,820 1,151,640 250,000
3 Unit 450,000 1,350,000 350,000
2 Unit 575,000 1,150,000 475,000
40 Ea 115,000 4,600,000 80,000
40 Ea 145,000 5,800,000 90,000
50 Ea 22,000 1,100,000 16,000
1 Lot 2,000,000 2,000,000 750,000
1 Unit 3,995,750 3,995,750 3,159,675

5 Unit 2,813,250 14,066,250 2,301,750
1 BOX 2,375,000 2,375,000 1,750,000
3 Unit 3,995,750 11,987,250 3,159,675

5 Unit 2,813,250 14,066,250 2,301,750
2 BOX 2,375,000 4,750,000 1,750,000
0 Unit 3,995,750 0 3,159,675

8 Unit 2,813,250 22,506,000 2,301,750
2 BOX 2,375,000 4,750,000 1,750,000
0 Unit 3,995,750 0 3,159,675

8 Unit 2,813,250 22,506,000 2,301,750
2 BOX 2,375,000 4,750,000 1,750,000
0 Unit 3,995,750 0 3,159,675

6 Unit 2,813,250 16,879,500 2,301,750
2 Unit 24,586,000 49,172,000 19,000,000
0 Unit 7,785,950 0 5,000,000
1 Unit 4,875,350 4,875,350 3,600,000
1 Unit 7,989,500 7,989,500 4,750,000
1 Unit 9,895,720 9,895,720 5,750,000
2 BOX 2,375,000 4,750,000 1,750,000
2 Unit 575,000 1,150,000 350,000
35 Ea 115,000 4,025,000 475,000
35 Ea 145,000 5,075,000 80,000
40 Ea 22,000 880,000 90,000
3 Unit 450,000 1,350,000 16,000
1 Lot 1,000,000 1,000,000 750,000
0 Unit 3,995,750 0 3,159,675

5 Unit 2,813,250 14,066,250 2,301,750
2 BOX 2,375,000 4,750,000 1,750,000
2 Unit 3,995,750 7,991,500 3,159,675

8 Unit 2,813,250 22,506,000 2,301,750
3 BOX 2,375,000 7,125,000 1,750,000
1 Unit 7,785,950 7,785,950 5,000,000
1 Unit 4,875,350 4,875,350 3,600,000
0 Unit 3,995,750 0 3,159,675

5 Unit 2,813,250 14,066,250 2,301,750
2 BOX 2,375,000 4,750,000 1,750,000
0 Unit 3,995,750 0 3,159,675

4 Unit 2,813,250 11,253,000 2,301,750
1 BOX 2,375,000 2,375,000 1,750,000
1 Unit 3,995,750 3,995,750 3,159,675

6 Unit 2,813,250 16,879,500 2,301,750
2 Unit 24,586,000 49,172,000 19,000,000
0 Unit 7,785,950 0 5,000,000
1 Unit 4,875,350 4,875,350 3,600,000
1 Unit 7,989,500 7,989,500 4,750,000
1 Unit 9,895,720 9,895,720 5,750,000
3 BOX 2,375,000 7,125,000 1,750,000
2 Unit 575,000 1,150,000 350,000
41 Ea 115,000 4,715,000 475,000
43 Ea 145,000 6,235,000 80,000
50 Ea 22,000 1,100,000 90,000
4 Unit 450,000 1,800,000 16,000
1 Lot 1,000,000 1,000,000 750,000
2 Unit 3,995,750 7,991,500 3,159,675

6 Unit 2,813,250 16,879,500 2,301,750
5 BOX 2,375,000 11,875,000 1,750,000
13 Unit 3,995,750 51,944,750 3,159,675

0 Unit 2,813,250 0 2,301,750
7 BOX 2,375,000 16,625,000 1,750,000
0 Unit 3,995,750 0 3,159,675

4 Unit 2,813,250 11,253,000 2,301,750
8 Unit 2,960,000 23,680,000 1,675,290
1 BOX 2,375,000 2,375,000 1,750,000
650 Lght 15,000 9,750,000 13,000

10 Roll 275,000 2,750,000 150,000
14 Packs 115,000 1,610,000 75,000
150 M' 16,500 2,475,000 9,750
7 Packs 115,000 805,000 75,000
8 Unit 1,850,000 14,800,000 750,000
1 Lot 2,500,000 2,500,000 1,000,000
VICE
150 M' 12,500 1,875,000 7,000

24 Core 175,000 4,200,000 100,000
121 Node 350,000 42,350,000 150,000
121 Node 25,000 3,025,000 0
8 Unit 500,000 4,000,000 150,000
3 Unit 500,000 1,500,000 150,000
1 Lot 4,000,000 4,000,000 2,000,000
1 Lot 2,500,000 2,500,000 1,000,000
1 Lot 15,000,000 15,000,000 5,000,000

1 Lot 3,500,000 3,500,000 1,500,000
1 Lot 5,000,000 5,000,000 3,000,000
121 Node 75,000 9,075,000 35,000
24 Core 75,000 1,800,000 35,000
2 Unit 2,500,000 5,000,000 1,000,000

121 Unit 125,000 15,125,000 50,000
9 Unit 1,250,000 11,250,000 500,000
3 Unit 500,000 1,500,000 0
121 Unit 55,000 6,655,000 0
1 Lot 2,500,000 2,500,000 1,000,000
1 Lot 15,000,000 15,000,000 0

1 Lot 3,500,000 3,500,000 1,000,000
1 Lot 5,000,000 5,000,000 0
1 Lot 12,500,000 12,500,000

5,000,000
Sub Total 36,000,000
SUB TOTAL ( Rp ) 1,195,647,050 Sub Total

TAX ( Rp ) 119,564,705 Tax
GRAND TOTAL ( Rp ) 1,315,211,755 Grand Total
10
100 Margin
Fee Harisma
Total Margin
CAPITAL CAPITAL REAL
TOTAL UNIT PRICE TOTAL
700,000 350,000 700,000

8,000,000 32,000 8,000,000
11,000,000 2,750,000 11,000,000
0 0 0
0 0 0
Include
0 0 0
0 0 0
1,500,000 250,000 1,500,000
0 Include 0 0
750,000 750,000 750,000
21,950,000 Sub Total 21,250,000
3,159,675 1,100,000 1,100,000
20,715,750 880,000 7,920,000
7,000,000 1,750,000 7,000,000
30,875,425 Sub Total 16,020,000
58,479,840 12,000,000 24,000,000

53,714,475 1,100,000 18,700,000
11,508,750 880,000 4,400,000
46,000,000 5,750,000 46,000,000
38,000,000 19,000,000 38,000,000
0 5,000,000 0
10,800,000 3,600,000 10,800,000
0 4,750,000 0
13,000,000 13,000,000 13,000,000
10,500,000 5,250,000 10,500,000

5,750,000 5,750,000 5,750,000
14,000,000 1,750,000 14,000,000
500,000 250,000 500,000
1,050,000 350,000 1,050,000
950,000 475,000 950,000
3,200,000 80,000 3,200,000
3,600,000 90,000 3,600,000
800,000 16,000 800,000
750,000 750,000 750,000
272,603,065 Sub Total 196,000,000
3,159,675 1,100,000 1,100,000

11,508,750 880,000 4,400,000
1,750,000 1,750,000 1,750,000
16,418,425 Sub Total 7,250,000
9,479,025 1,100,000 3,300,000

11,508,750 880,000 4,400,000
3,500,000 1,750,000 3,500,000
24,487,775 Sub Total 11,200,000
0 1,100,000 0
18,414,000 880,000 7,040,000
3,500,000 1,750,000 3,500,000
21,914,000 Sub Total 10,540,000
0 1,100,000 0
18,414,000 880,000 7,040,000
3,500,000 1,750,000 3,500,000
21,914,000 Sub Total 10,540,000
0 1,100,000 0
13,810,500 880,000 5,280,000
38,000,000 19,000,000 38,000,000
0 5,000,000 0
3,600,000 3,600,000 3,600,000
4,750,000 4,750,000 4,750,000
5,750,000 5,750,000 5,750,000
3,500,000 1,750,000 3,500,000
700,000 350,000 700,000
16,625,000 475,000 16,625,000
2,800,000 80,000 2,800,000
3,600,000 90,000 3,600,000
48,000 16,000 48,000
750,000 750,000 750,000
93,933,500 Sub Total 85,403,000
0 1,100,000 0
11,508,750 880,000 4,400,000
3,500,000 1,750,000 3,500,000
15,008,750 Sub Total 7,900,000
6,319,350 1,100,000 2,200,000

18,414,000 880,000 7,040,000
5,250,000 1,750,000 5,250,000
5,000,000 5,000,000 5,000,000
3,600,000 3,600,000 3,600,000
38,583,350 Sub Total 23,090,000
0 1,100,000 0
11,508,750 880,000 4,400,000
3,500,000 1,750,000 3,500,000
15,008,750 Sub Total 7,900,000
0 1,100,000 0
9,207,000 880,000 3,520,000
1,750,000 1,750,000 1,750,000
10,957,000 Sub Total 5,270,000
3,159,675 1,100,000 1,100,000

13,810,500 880,000 5,280,000
38,000,000 19,000,000 38,000,000
0 5,000,000 0
3,600,000 3,600,000 3,600,000
4,750,000 4,750,000 4,750,000
5,750,000 5,750,000 5,750,000
5,250,000 1,750,000 5,250,000
700,000 350,000 700,000
19,475,000 475,000 19,475,000
3,440,000 80,000 3,440,000
4,500,000 90,000 4,500,000
64,000 16,000 64,000
750,000 750,000 750,000
103,249,175 Sub Total 92,659,000
6,319,350 1,100,000 2,200,000

13,810,500 880,000 5,280,000
8,750,000 1,750,000 8,750,000
28,879,850 Sub Total 16,230,000
41,075,775 1,100,000 14,300,000

0 880,000 0
12,250,000 1,750,000 12,250,000
53,325,775 Sub Total 26,550,000
0 1,100,000 0
9,207,000 880,000 3,520,000
13,402,320 1,675,290 13,402,320
1,750,000 1,750,000 1,750,000
24,359,320 Sub Total 18,672,320
8,450,000 13,000 8,450,000

1,500,000 150,000 1,500,000
1,050,000 75,000 1,050,000
1,462,500 9,750 1,462,500
525,000 75,000 525,000
6,000,000 750,000 6,000,000
1,000,000 1,000,000 1,000,000
19,987,500 Sub Total 19,987,500
1,050,000 7,000 1,050,000
2,400,000 100,000 2,400,000

18,150,000 150,000 18,150,000
0 0 0
1,200,000 150,000 1,200,000

450,000 150,000 450,000
2,000,000 2,000,000 2,000,000

1,000,000 1,000,000 1,000,000
26,250,000 Sub Total 26,250,000
5,000,000 5,000,000 5,000,000

1,500,000 1,500,000 1,500,000
3,000,000 3,000,000 3,000,000
4,235,000 35,000 4,235,000

840,000 35,000 840,000
14,575,000 Sub Total 14,575,000
2,000,000 1,000,000 2,000,000

6,050,000 50,000 6,050,000
4,500,000 500,000 4,500,000
0 0 0
0 0 0
1,000,000 1,000,000 1,000,000
13,550,000 Sub Total 13,550,000
0 0 0
1,000,000 1,000,000 1,000,000
0 0 0
5,000,000 5,000,000 5,000,000

6,000,000 6,000,000
873,830,660 636,836,820
87,383,066 10 Reduction 236,993,840
961,213,726 100
353,998,029
50,000,000
303,998,029

Quot in Harrisma

Diunggah oleh

Informasi Dokumen

Judul Asli

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

Quot in Harrisma

Diunggah oleh

Hak Cipta:

Format Tersedia

Price Quotation for Sunda Eleven Jakarta Project

Name : Bapak Adit

4 - Fiber Optic Rackmount Clouser 6F Netviel

7 - Fiber Optic Coupler SC Duplex Netviel

9 - Fiber Optic Patchcord SC-lC 7Feet MM Netviel

9 - Smart UPS Rackmount C 3000VA SMC3000RMI2U Apc

11 - Distribution Standing Close Rack 9" 20U Double Door Indorack

14 - Vertical Management Wirieng 1U Panduit

17 - UTP Connector Modullar Jack Cat 6 SL Panduit

20 - Bulk Material General

5 - SFP SX J4858C 850nm Fiber Optic Multimode Transceiver Hp

10 - UTP Connector Modullar Jack Cat 6 SL Panduit

13 - Vertical Management Wirieng 1U Panduit

5 - SFP SX J4858C 850nm Fiber Optic Multimode Transceiver Hp

5 - SFP SX J4858C 850nm Fiber Optic Multimode Transceiver Hp

12 - UTP Connector RJ 45 Cat 6 Panduit

14 - Bulk Material General

1.3 - Supporting Materal

2 - Flexible Blend Clipsal

4 - PVC HDPE 1/2" 20mm Wavin

2 - Fiber Optic Splicing

4 - Terimation UTP Connector

6 - Installation Standing Rack and Wallmount Rack

2.2 - Profesional Cost Installation

3 - Documentation Shopt & As Built Drawing

3 Labour Cost Equipment System

3 - Settup and Configuration Basic Switch

2.2 - Profesional Cost Configuration

2 - Test & Commisiioning Live CCTV

4 - Warranty + Preventive Maintenance against Manufacturing Deafect

Quotation Valid Until : 11/15/18

2 Unit 475,000 950,000 350,000

2 Unit 35,695,850 71,391,700 29,239,920

1 Unit 3,995,750 3,995,750 3,159,675

3 Unit 3,995,750 11,987,250 3,159,675

0 Unit 3,995,750 0 3,159,675

0 Unit 3,995,750 0 3,159,675

0 Unit 3,995,750 0 3,159,675

0 Unit 3,995,750 0 3,159,675

2 Unit 3,995,750 7,991,500 3,159,675

0 Unit 3,995,750 0 3,159,675

0 Unit 3,995,750 0 3,159,675

1 Unit 3,995,750 3,995,750 3,159,675

2 Unit 3,995,750 7,991,500 3,159,675

13 Unit 3,995,750 51,944,750 3,159,675

0 Unit 3,995,750 0 3,159,675

650 Lght 15,000 9,750,000 13,000

150 M' 12,500 1,875,000 7,000

1 Lot 15,000,000 15,000,000 5,000,000

2 Unit 2,500,000 5,000,000 1,000,000

1 Lot 15,000,000 15,000,000 0

1 Lot 12,500,000 12,500,000

SUB TOTAL ( Rp ) 1,195,647,050 Sub Total

700,000 350,000 700,000

58,479,840 12,000,000 24,000,000

10,500,000 5,250,000 10,500,000

3,159,675 1,100,000 1,100,000

9,479,025 1,100,000 3,300,000

6,319,350 1,100,000 2,200,000

3,159,675 1,100,000 1,100,000

6,319,350 1,100,000 2,200,000

41,075,775 1,100,000 14,300,000

8,450,000 13,000 8,450,000