Professional Documents
Culture Documents
Owner Estimate (Oe) : Rekapitulasi
Owner Estimate (Oe) : Rekapitulasi
Owner Estimate (Oe) : Rekapitulasi
REKAPITULASI
Instansi
Pekerjaan
Lokasi
Tahun Anggaran
:
:
:
:
No
URAIAN
I.
A.
B.
C.
SISTEM E-PLANNING
PERANGKAT SERVER & MAINTENANCE
APLIKASI SIPPD
Err:509
SUB TOTAL I
II.
Err:509
SUB TOTAL II
III.
Err:509
SUB TOTAL III
IV.
Err:509
SUB TOTAL IV
JUMLAH (SUB TOTAL I + II + III + IV)
PPN 10 % X A (B)
TOTAL (A + B)
DIBULATKAN
TERBILANG :
DUA RATUS DUA PULUH DELAPAN JUTA DELAPAN RATUS RIBU RUPIAH
E (OE)
Rp
Rp
Err:509
Rp
86,089,567.00
90,000,000.00
176,089,567.00
Err:509
Rp
Err:509
Rp
Err:509
Rp
Rp
Rp
Rp
176,089,567.00
17,608,956.70
193,698,523.70
193,600,000.00
:
:
:
:
No
Uraian
I.
A.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
Satuan
Biaya
(Rp)
Satuan Qty
3
SISTEM E-PLANNING
PERANGKAT SERVER & MAINTENANCE
HP Proliant ML110G9-161 (1 TB)
UPS Prolink Pro 901 S
Monitor Dell Led 20" e2215hp
Epson Projector EB 1960 5000 AL
HDD External Transcend 25M3 500 GB
Acer Aspire E5-551 AMD A10
Canon Inkjet iX 6770 A3
Modem TP-Link 300 Mbps Acces Point
HP Switch Managed 1820-24G [J9980A]
AIO Canon Pixma MG2570
Air Conditioner Panasonic 1 PK
Room Partition + door
Karpet Tebal
Teralis Pengaman Jendela
Pek. Instalasi Listrik (Kabel + MCB)
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
set
m
pasang
Ls
1
1
1
1
1
1
1
1
1
1
2
1
3
4
1
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
23,310,000.00
5,863,104.00
1,833,750.00
18,682,200.00
674,100.00
5,968,800.00
3,148,200.00
539,100.00
5,009,400.00
661,500.00
3,684,000.00
6,690,000.00
205,800.00
1,000,000.00
1,724,013.00
paket
tahun
1
1
Rp
Rp
90,000,000.00
-
Pembulatan
olaka
Jumlah
Biaya
(Rp)
6
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
23,310,000.00
5,863,104.00
1,833,750.00
18,682,200.00
674,100.00
5,968,800.00
3,148,200.00
539,100.00
5,009,400.00
661,500.00
7,368,000.00
6,690,000.00
617,400.00
4,000,000.00
1,724,013.00
Rp
86,089,567.00
Rp
Rp
90,000,000.00
-
Rp
90,000,000.00
Rp
Rp
Rp
176,089,567.00
17,608,956.70
193,698,523.70
Rp
193,681,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
25,900,000.00
6,514,560.00
2,037,500.00
20,758,000.00
749,000.00
6,632,000.00
3,498,000.00
599,000.00
5,566,000.00
735,000.00
7,368,000.00
6,690,000.00
617,400.00
4,000,000.00
1,724,013.00
Rp
183,388,473.00
Rp 72,989,060.00
Rp 20,399,413.00
:
:
:
:
No
Uraian
I.
A.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
Satuan
Biaya
(Rp)
Satuan Qty
3
SISTEM E-PLANNING
PERANGKAT SERVER & MAINTENANCE
HP Proliant ML110G9-161 (1 TB)
UPS Prolink Pro 901 S
Monitor Dell Led 20" B17
Epson Projector EB 1960 5000 AL
HDD External Transcend 25M3 500 GB
Acer Aspire E5-551 AMD A10
Canon Inkjet iX 6770 A3
Modem TP-Link 300 Mbps Acces Point
Switch Procurve Networking HP
AIO Canon Pixma MG2570
Air Conditioner Panasonic 1 PK
Room Partition + door
Karpet Tebal
Teralis Pengaman Jendela
Pek. Instalasi Listrik (Kabel + MCB)
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
set
m
pasang
Ls
1
1
1
1
1
1
1
1
1
1
2
1
3
4
1
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
25,900,000.00
6,514,560.00
1,900,000.00
20,758,000.00
749,000.00
6,632,000.00
3,493,000.00
550,000.00
5,715,500.00
759,000.00
4,052,400.00
7,359,000.00
226,380.00
1,100,000.00
1,896,414.30
paket
tahun
1
1
Rp
Rp
90,000,000.00
-
Pembulatan
olaka
Jumlah
Biaya
(Rp)
6
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
25,900,000.00
6,514,560.00
1,900,000.00
20,758,000.00
749,000.00
6,632,000.00
3,493,000.00
550,000.00
5,715,500.00
759,000.00
8,104,800.00
7,359,000.00
679,140.00
4,400,000.00
1,896,414.30
Rp
95,410,414.30
Rp
Rp
90,000,000.00
-
Rp
90,000,000.00
Rp
185,410,414.30
Rp
185,410,414.30
Rp
185,410,000.00
Rp
Rp
Rp
Rp
Rp
3,684,000.00
6,690,000.00
205,800.00
1,000,000.00
1,724,013.00
:
:
:
:
No
Uraian
I.
A.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
Satuan
Biaya
(Rp)
Satuan Qty
3
SISTEM E-PLANNING
PERANGKAT SERVER & MAINTENANCE
HP Proliant ML110G9-161 (1 TB)
UPS Prolink Pro 901 S
Monitor Dell Led 20" e2215hp
Epson Projector EB 1960 5000 AL
HDD External Transcend 25M3 500 GB
Acer Aspire E5-551 AMD A10
Canon Inkjet iX 6770 A3
Modem TP-Link 300 Mbps Acces Point
HP Switch Managed 1820-24G [J9980A]
AIO Canon Pixma MG2570
Air Conditioner Panasonic 1 PK
Room Partition + door
Karpet Tebal
Teralis Pengaman Jendela
Pek. Instalasi Listrik (Kabel + MCB)
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
set
m
pasang
Ls
1
1
1
1
1
1
1
1
1
1
2
1
3
4
1
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
23,310,000.00
5,863,104.00
1,833,750.00
18,682,200.00
674,100.00
5,968,800.00
3,148,200.00
539,100.00
5,009,400.00
661,500.00
3,684,000.00
6,690,000.00
205,800.00
1,000,000.00
1,724,013.00
paket
tahun
1
1
Rp
Rp
88,500,000.00
1,500,000.00
Pembulatan
Seratus Sembilan Puluh Tiga Juta Enam Ratus Sembilan Puluh Delapan Ribu Rupiah
Kolaka,
Maret 2016
Mengetahui
Plt. Kepala Bappeda Kab. Kolaka
Asisten I Setda Kolaka
olaka
Jumlah
Biaya
(Rp)
6
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
23,310,000.00
5,863,104.00
1,833,750.00
18,682,200.00
674,100.00
5,968,800.00
3,148,200.00
539,100.00
5,009,400.00
661,500.00
7,368,000.00
6,690,000.00
617,400.00
4,000,000.00
1,724,013.00
Rp
86,089,567.00
Rp
Rp
88,500,000.00
1,500,000.00
Rp
90,000,000.00
Rp
Rp
Rp
176,089,567.00
17,608,956.70
193,698,523.70
Rp
u Rupiah
t 2016
Komitmen
HAP, M.Si
193,698,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
25,900,000.00
6,514,560.00
2,037,500.00
20,758,000.00
749,000.00
6,632,000.00
3,498,000.00
599,000.00
5,566,000.00
735,000.00
7,368,000.00
6,690,000.00
617,400.00
4,000,000.00
1,724,013.00
Rp
183,388,473.00
Rp 72,989,060.00
Rp 20,399,413.00