Breakdown Harga Peralatan

No Jenis Perangkat Qty Harga @unit Total

1 Wifi Ruijie RAP2260 25 2,500,000 62,500,000
2 Switch POE 8 Port ES209GCP 8 1,700,000 13,600,000
3 Switch POE 16 Port ES218GCP 2 2,200,000 4,400,000
4 Switch POE 5 Port ES206GCP 3 1,400,000 4,200,000
5 Eternet Swicth Converter 1,2G 25 900,000 22,500,000
6 POE adapter 13 450,000 5,850,000
7 Kabe FO 2 Core (1000 m) 4 1,500,000 6,000,000
8 Cable Ducting 23 x 45 150 35,000 5,250,000
9 Box Panel 5 600,000 3,000,000
10 Kabel RJ45 Beelden Cat 6 (300 2 2,100,000 4,200,000
11 RJ45 Belden 5 150,000 750,000
Total 132,250,000

Breakdown Harga Internet

No Jenis Perangkat Qty Total
1 Soho Coreporate 200 Mbps 8,000,000
2 Dedicated 50 Mbps 6,000,000
2 IP Publick 1 Block (8 IP) 1,000,000
Total 15,000,000

Harga Penawaran Internet

Rp. 20.000.000 Disc 10% Menjadi Rp. 18.000.000/Bulan
Exclude PPN 11%
Kontrak 3 Tahun
 Breakdown Harga Peralatan
No Jenis Perangkat Qty Harga @unit Total
1 Wifi Ruijie AP 720 L 11 1,300,000 14,300,000
2 Mikrotik 1 1,200,000 1,200,000
3 Switch POE 16 Port ES218GCP 1 2,200,000 2,200,000
4 Switch POE 5 Port ES206GCP 5 1,400,000 7,000,000
5 POE adapter 6 450,000 2,700,000
6 Cable Ducting 23 x 45 150 35,000 5,250,000
7 Box Panel 5 600,000 3,000,000
8 Kabel RJ45 Beelden Cat 6 (300 3 2,100,000 6,300,000
9 RJ45 Belden 5 150,000 750,000
10 Pengerjaan Instalasi 1 5,000,000 5,000,000
11 Manage Service 24 500,000 12,000,000
Total 59,700,000
Margin Fs Pertahun 20% x 2 = 40 % 23,880,000
Total 83,580,000
Average / 24 Bulan 3,482,500

Breakdown Harga Internet

No Jenis Perangkat Qty Total
1 Soho Coreporate 200 Mbps 6,000,000
2 Manage Service Paket 3,482,500
Total 9,482,500
3 Harga Penwaran Paket 10,235,000
4 Margin Paket 752,500
Margin 24 Bulan 18,060,000