PT.

BINTANG GLOBAL ABADI COST OF BREAK DOWN

Project Name : COMUNICATION WORKS Site : SUBANG
Client : PT. SEYOUNG INDUSTRI Date : 23-Feb-23
Discipline : NETWORK Currency : Rp.

Material Cost Labor Cost Total Cost

No. Description Unit Q'ty Remarks
Unit Price Amount Unit Price Amount Unit Price Amount

COMUNICATION WORKS

A NETWORK LAN (Alt-2 SFP)

-. Standing Rack 27U 27Ux600mm x800mm ( Main Server ) Unit 1 7,140,000 7,140,000 2,142,000 2,142,000 9,282,000 9,282,000
-. Wallmount Rack 6U 4UxW450xD600mm (F-2, F-3, F-4 & BC ) Unit 4 1,848,000 7,392,000 554,400 2,217,600 2,402,400 9,609,600
-. Cable Fiber Optic SM-12Core Mtr 200 26,400 5,280,000 10,000 2,000,000 36,400 7,280,000
-. Cable Fiber Optic SM-6Core Mtr 610 20,400 12,444,000 10,000 6,100,000 30,400 18,544,000
-. OTB OTB Rackmount 24 C 24 Unit 1 936,000 936,000 280,800 280,800 1,216,800 1,216,800
-. OTB OTB Rackmount 12 C 12 Unit 1 936,000 936,000 280,800 280,800 1,216,800 1,216,800
-. OTB OTB Rackmount 6 C 24 Unit 4 840,000 3,360,000 252,000 1,008,000 1,092,000 4,368,000
-. Pig tail SC Singel mode 1mtr Ea 60 60,000 3,600,000 18,000 1,080,000 78,000 4,680,000
-. Adapter FO Adapter FC Ea 60 60,000 3,600,000 18,000 1,080,000 78,000 4,680,000
-. Splacing Terminasi Fiber Optic Core 60 85,000 5,100,000 85,000 5,100,000

-. SWITCH SFP 10 PORT Mikrotik CRS310-1G-5S-4S+IN Unit 1 4,200,000 4,200,000 150,000 150,000 4,350,000 4,350,000

-. SWITCH 24 PORT HP JH017A 1420-24G-2SFP Switch 24 Port Gigabit + 2 SFP Unit 5 3,600,000 18,000,000 150,000 750,000 3,750,000 18,750,000
-. SFP Module Single Mode Mikrobits SFP Transceiver SFP-1G-BD-SM-10KM ( Single Core ) Set 8 576,000 4,608,000 57,600 460,800 633,600 5,068,800
-. Patch Core SC to SC 1~2mtr Ea 8 120,000 960,000 36,000 288,000 156,000 1,248,000
-. Pipe PVC Clipsal Clipsal 25mm Mtr 50 10,800 540,000 5,000 250,000 15,800 790,000
-. Support Material Flexible Pipe ° 20mm Mtr 25 18,000 450,000 5,000 125,000 23,000 575,000
-. Accesories Ties, Wrafing Band, Roset,kaset,Etc… Lot 1 1,468,920 1,468,920 734,460 734,460 2,203,380 2,203,380
-. Transportation Lot 1 2,000,000 2,000,000 2,000,000 2,000,000
-. Overhead Lot 1 10,096,238 10,096,238 10,096,238 10,096,238

Sub Total 74,914,920 36,143,698 111,058,618

ROUNDED 111,000,000

( EXCLUDED PPN 11% )

Prepared by Kimsa 1 Page of 1 651105288.xlsx