Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 11

item

harga

jumlah

total

INTEL BASIC PERFORMANCE I


INTEL CORE 2 DUO E6300
JETWAY G41

IDR

1,450,000

IDR

7,250,000

LCD 15" NS kotak

IDR

725,000.00

IDR

3,625,000

mikrotik

IDR

485,000.00

IDR

485,000

hub 8 port

IDR

93,500.00

IDR

93,500

mouse keyboard

IDR

100,000.00

IDR

500,000

proxi

IDR

2,000,000.00

IDR

2,000,000

konnector rj45

IDR

100,000.00

IDR

200,000

IDR

14,153,500

DDR3 1GB PC10600 Venom RX


HD 80GB SATA Seagate
CASE ERSYS ATX 450 WATT
DVDRW 22X LG SATA

total

keuntungan minimum per 25 meter jaringan instalasi network tanpa untung perangkat dan biaya instalasi hanya Rp 20000
paket 1
nama
asus dual antena @pcs
switch 5 port
cable utp @meter
rj45
jasa instalasi @titik
total
paket 2
nama
tp link dual antena @pcs
switch 5 port
cable utp @meter
rj45
jasa instalasi @titik
total
paket 3
nama
ubiquti unifi @pcs
switch 5 port
cable utp @meter
rj45
jasa instalasi @titik
total

harga custumer
IDR
IDR
IDR
IDR
IDR
IDR

620,000
100,000
15,000
10,000
200,000
945,000

IDR
IDR
IDR
IDR

harga custumer
IDR
IDR
IDR
IDR
IDR
IDR

420,000
100,000
15,000
10,000
200,000
745,000

IDR
IDR
IDR
IDR
IDR
IDR

920,000
100,000
15,000
10,000
200,000
1,245,000

untung

552,000
85,000
3,833 IDR
1,300 IDR
###
IDR
IDR
modal

IDR
IDR
IDR
IDR

harga custumer

modal instalasi
IDR

modal

untung

349,000
85,000
3,833 IDR
1,300 IDR
###
IDR
IDR
modal

IDR
IDR
IDR
IDR

11,167
8,700
200,000
219,867
untung

835,000
85,000 IDR
3,833 IDR
1,300 IDR
###
IDR
IDR

dikurangi
gaji tenaga @worker
transport

IDR
IDR

50,000
10,000

alat alat kelistrikan(kanel,steker,klem)

IDR

50,000

total biaya

IDR

110,000

jadi keuntungan minimum untuk kantor per instalasi network jaringan


@25meter

IDR

250,000

11,167
8,700
200,000
219,867

jumlah

456,175

15,000
11,167
8,700
200,000
234,867

jumlah
1
1
25
10
1

jumlah
1
1
25
10
1

jumlah
1
1
25
10
1

item
kamera indoor standard
kamera outdoor standard
kabel @
dvr 4
dvr 8
dvr 16
hdd 500G
hdd 1 T
connektor
instalasi @titik

modal
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR

contoh 4 channel
camera indoor 2 buah
IDR
camera outdoor 2 buah
IDR
dvr
IDR
hdd 500 giga
IDR
kabel 50m free
IDR
konektor free
IDR
instalasi @pertitik
IDR
total
ppn 10%+ongkir
modal
camera indoor 2 buah
IDR
camera outdoor 2 buah
IDR
dvr
IDR
hdd 500 giga
IDR
kabel 50m free
IDR
konektor free
IDR
tenaga worker
IDR
transportasi
IDR
kelistrikan
IDR
modal
IDR
keuntungan standard

IDR

350,000
550,000
3,666
890,000
1,400,000
1,900,000
600,000
800,000
10,000
200,000
total
500,000
800,000
1,400,000
900,000
150,000

harga
700,000
1,100,000
1,400,000
890,000
183,300
80,000
50,000
10,000
50,000
4,463,300
1,836,700

jumlah
1
1
1
1
1
1
1
1
1
1
jumlah
2
2
1
1

IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR

IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR

harga jual
500,000
800,000
20,000
1,400,000
2,200,000
2,800,000
900,000
1,150,000
10,000
200,000
jumlah harga
1,000,000
1,600,000
1,400,000
900,000
600,000
5,500,000
6,300,000

IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR

untung
150,000
250,000
16,334
510,000
800,000
900,000
300,000
350,000
###

ppn
ongkir

contoh 8 channel
camera indoor 2 buah
IDR
camera outdoor 2 buah
IDR
dvr
IDR
hdd 1 tera
IDR
kabel 50m free
IDR
konektor free
IDR
instalasi @pertitik
IDR
total
ppn 10%+ongkir

total

modal
camera indoor 4 buah
camera outdoor 4 buah
dvr
hdd 1 tera
kabel 50m free
konektor free
tenaga worker
transportasi
kelistrikan
modal

harga
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR

1,400,000
2,200,000
1,400,000
800,000
183,300
160,000
100,000
10,000
50,000
6,303,300

keuntungan standard

IDR

4,231,700

500,000
800,000
2,200,000
1,150,000
100,000

jumlah
4
4
1
1

jumlah harga
IDR
2,000,000
IDR
3,200,000
IDR
2,200,000
IDR
1,150,000
IDR
IDR
IDR
800,000
IDR
9,350,000
IDR
10,535,000

ppn
ongkir

contoh 16 channel
camera indoor 8 buah
IDR
camera outdoor 8 buah
IDR
dvr
IDR
hdd 1 tera
IDR
kabel 50m free
IDR
konektor free
IDR
instalasi @pertitik
IDR
total
ppn 10%+ongkir

total

modal
camera indoor 8 buah
camera outdoor 8 buah
dvr
hdd 1 tera
kabel 50m free
konektor free
tenaga worker
transportasi
kelistrikan
modal

harga
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR

2,800,000
4,400,000
1,400,000
800,000
183,300
320,000
100,000
10,000
50,000
10,063,300

keuntungan standard

IDR

6,851,700

500,000
800,000
2,800,000
1,150,000
100,000

jumlah
8
8
1
1

jumlah harga
IDR
4,000,000
IDR
6,400,000
IDR
2,800,000
IDR
1,150,000
IDR
IDR
IDR
800,000
IDR
15,150,000
IDR
16,915,000

ppn
ongkir

i hanya Rp 200000
keuntungan

IDR
IDR
IDR
IDR

279,175
87,000
200,000
566,175

keuntungan

IDR
IDR
IDR
IDR

279,175
87,000
200,000
566,175

keuntungan

IDR
IDR
IDR
IDR

279,175
87,000
200,000
566,175

IDR

550,000
250000

IDR

935,000
250000

IDR

1,515,000
250000

Harga CCTV
item
camera indoor
camera outdoor
DVR 8 Channel
DVR 4 Channel
hdd 500 giga
kabel 50m free
konektor free
instalasi

harga
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR

500,000
800,000
2,200,000
1,000,000
900,000
200,000

Belum Termasuk harga setting CCTV


ke jaringan Internet untuk monitoring by tablet, handphone dll.

jumlah
1
1
1
1
1

IDR
IDR
IDR
IDR
IDR

satuan
500,000
800,000
2,200,000
1,000,000
900,000

IDR

200,000

You might also like