PROJECT INSTALASI CCTV RELOKASI GEDUNG

30 MARET 2023

A. RIANCIAN BARANG
URAIAN BARANG QTY SAT
CCTV
- 1 UNIT NVR UNIVIEW 32 CH + HDD 20 TB 1 SET
- 1 UNIT NVR UNIVIEW 8 CH + 10 TB 1 SET
- 25 UNIT IP CAMERA UNIVIEW INDOOR IPC319SB-A28 25 UNIT
- 10 UNIT IP CAMERA UNIVIEW OUTDOOR IPC2199SB-4 10 UNIT
- 2 UNIT SWITCH POE UNIVIEW 24 PORT 2 UNIT
- 1 UNIT LED TV LG 43 INCH 1 UNIT
- 1 UNIT HUB TP-LINK 5 PORT 1 UNIT
PC SERVER
1 SET PC SERVER :
- PROCESSOR INTEL CORE I3
- 8 GB RAM
1 SET
- 2x 120 GB SSD
- WINDOWS 10 HOME
- 550 WATT PSU
UPS
UPS 10 KVA VEKTOR 1 UNIT
RACK
INDORACK WALLMOUNT 15U 1 UNIT
TOTAL

B. BIAYA INSTALASI
MATERIAL INSTALASI DAN BIAYA INSTALASI 1 LOT

C. TOTAL BIAYA BARANG & INSTALASI

HARGA BARANG
BIAYA INSTALASI
TOTAL BIAYA
HARGA SATUAN TOTAL HARGA TOTAL

Rp0.00
Rp0.00
Rp0.00
Rp0.00 Rp4,862,000.00
Rp0.00
Rp4,745,000.00 Rp4,745,000.00
Rp117,000.00 Rp117,000.00

Rp8,000,000.00 Rp8,000,000.00 Rp8,000,000.00

Rp0.00 Rp0.00

Rp4,200,000.00 Rp4,200,000.00 Rp4,200,000.00

Rp17,062,000.00

Rp23,500,000.00 Rp23,500,000.00 Rp23,500,000.00

Rp17,062,000.00
Rp23,500,000.00
Rp40,562,000.00
PROJECT INSTALASI CCTV RELOKASI GEDUNG
TGL. 04 MARET 2023

RINCIAN BARANG :
NO. NAMA BARANG JUMLAH SATUAN
CCTV
1 NVR UNIVIEW 32 CH + HDD 20 TB 1 UNIT
2 NVR UNIVIEW 8 CH + 10 TB 1 UNIT
3 IP CAMERA UNIVIEW INDOOR IPC319SB-A28P1 25 UNIT
4 IP CAMERA UNIVIEW OUTDOOR IPC2199SB-40 10 UNIT
5 SWITCH POE UNIVIEW 24 PORT 2 UNIT
7 HUB TP-LINK 5 PORT 1 UNIT
8 LED TV LG 43 INCH 1 UNIT
PC SERVER
9 PROCESSOR INTEL CORE I3 1 UNIT
10 MOTHERBOARD ASUS H510M-E 1 UNIT
11 SSD V-GEN 128 GB 2 UNIT
12 RAM CORSAIR DDR4 8 GB 1 UNIT
13 POWER SUPPLY CORSAIR 500 W 1 UNIT
14 WINDOWS 10 HOME 1 UNIT
RACK
INDORACK WALLMOUNT 15U 1 UNIT
UPS
UPS 10 KVA VEKTOR 1 UNIT
INSTALASI
15 KABEL UTP COMMSCOPE/LS CABEL CAT-6 5 ROLL
16 KONEKTOR RJ-45 CAT-6 AMP 80 PCS
17 PIPA CONDUIT 20 MM BOSS + SAMBUNGAN PI 200 UNIT
18 KABEL DUCT 16X25 ALBION 3 METER 15 UNIT
19 T-DUS 30 PCS
20 DURADUS 10 PCS
21 KABEL POWER NYY 3X2,5 MM SUPREME 20 METER
22 STOP KONTAK 4 HOLE 4 UNIT
23 STEKER 4 UNIT
24 BIAYA INSTALASI 40 TITIK
TOTAL
HARGA BELI TOTAL HARGA BELI HARGA JUAL +30% TOTAL HARGA

Rp0.00 Rp0.00
Rp0.00 Rp0.00
Rp0.00 Rp0.00
Rp0.00 Rp0.00 Rp4,862,000.00
Rp0.00 Rp0.00
Rp90,000.00 Rp90,000.00 Rp117,000.00
Rp3,650,000.00 Rp3,650,000.00 Rp4,745,000.00

Rp1,550,000.00 Rp1,550,000.00 Rp2,015,000.00

Rp1,135,000.00 Rp1,135,000.00 Rp1,475,500.00
Rp168,000.00 Rp336,000.00 Rp436,800.00
Rp7,859,800.00
Rp390,000.00 Rp390,000.00 Rp507,000.00
Rp835,000.00 Rp835,000.00 Rp1,085,500.00
Rp1,800,000.00 Rp1,800,000.00 Rp2,340,000.00

Rp3,220,000.00 Rp3,220,000.00 Rp4,186,000.00 Rp4,186,000.00

Rp0.00 Rp0.00 Rp0.00

Rp6,000.00 Rp30,000.00 Rp39,000.00

Rp12,300.00 Rp984,000.00 Rp1,279,200.00
Rp25,000.00 Rp5,000,000.00 Rp6,500,000.00
Rp23,000.00 Rp345,000.00 Rp448,500.00
Rp8,000.00 Rp240,000.00 Rp312,000.00 Rp9,457,500.00
Rp18,000.00 Rp180,000.00 Rp234,000.00
Rp20,000.00 Rp400,000.00 Rp520,000.00
Rp17,000.00 Rp68,000.00 Rp88,400.00
Rp7,000.00 Rp28,000.00 Rp36,400.00
Rp350,000.00 Rp14,000,000.00 Rp14,000,000.00 Rp14,000,000.00
Rp34,281,000.00 Rp40,365,300.00 Rp40,365,300.00
PROJECT INSTALASI CCTV RELOKASI GEDUNG
TGL. 04 MARET 2023

RINCIAN BARANG :
NO. NAMA BARANG JUMLAH SATUAN
PC SERVER
1 PROCESSOR INTEL CORE I3 1 UNIT
2 MOTHERBOARD ASUS H510M-E 1 UNIT
3 SSD V-GEN 128 GB 2 UNIT
4 RAM CORSAIR DDR4 8 GB 1 UNIT
5 POWER SUPPLY CORSAIR 500 W 1 UNIT
6 WINDOWS 10 HOME 1 UNIT
7 HUB TP-LINK 5 PORT 1 UNIT
CCTV
1 NVR UNIVIEW 32 CH + HDD 20 TB 1 UNIT
2 NVR UNIVIEW 8 CH + 10 TB 1 UNIT
3 IP CAMERA UNIVIEW INDOOR IPC319SB-A28P1 25 UNIT
4 IP CAMERA UNIVIEW OUTDOOR IPC2199SB-40 10 UNIT
5 SWITCH POE UNIVIEW 24 PORT 1 UNIT
6 SWITCH POE UNIVIEW 24 PORT 1 UNIT
7 HUB TP-LINK 5 PORT 1 UNIT
8 LED TV LG 43 INCH 1 UNIT
9 KABEL UTP COMMSCOPE/LS CABEL CAT-6 1500 METER
10 KONEKTOR RJ-45 CAT-6 AMP 80 PCS
11 PIPA CONDUIT 20 MM BOSS + SAMBUNGAN PI 200 UNIT
12 KABEL DUCT 16X25 ALBION 3 METER 15 UNIT
13 T-DUS 30 PCS
14 DURADUS 10 PCS
15 KABEL POWER NYY 3X2,5 MM SUPREME 20 METER
16 STOP KONTAK 4 HOLE 4 UNIT
17 STEKER 4 UNIT
TOTAL

HARGA BELI BARANG :

NO. NAMA BARANG HARGA SATUAN
1 NVR UNIVIEW 32 CH + HDD 20 TB 1 SET
2 NVR UNIVIEW 8 CH + 10 TB 1 SET
3 IP CAMERA UNIVIEW INDOOR IPC319SB-A28P1-CMX 25 UNIT
4 IP CAMERA UNIVIEW OUTDOOR IPC2199SB-40P1-CMX 10 UNIT
5 SWITCH POE UNIVIEW 24 PORT 2 UNIT
6 INDORACK WALLMOUNT 15U ### 1 UNIT
7 PROCESSOR INTEL CORE I3 ### 1 UNIT
8 MOTHERBOARD ASUS H510M-E ### 1 UNIT
9 SSD V-GEN 128 GB Rp168,000.00 1 UNIT
10 RAM CORSAIR DDR4 8 GB Rp390,000.00 1 UNIT
11 POWER SUPPLY CORSAIR 500 W Rp835,000.00 1 UNIT
12 WINDOWS 10 HOME ### 1 PCS
13 HUB TP-LINK 5 PORT Rp90,000.00 1 UNIT
14 LED TV LG 43 INCH ### 1 UNIT
15 KABEL UTP LS CABEL CAT-6 ###1 ROLL @300 M
16 KONEKTOR RJ-45 CAT-6 AMP/COMMSCOPE ###
1 PACK @100 PCS
17 PIPA CONDUIT 20 MM BOSS Rp11,500.00 1 UNIT @3 M
18 KABEL DUCT 16X25 ALBION 3 METER Rp23,000.00 1 UNIT @3 M
19 SAMBUNGAN PIPA Rp6,000.00 1 PCS
20 T-DUS Rp8,000.00 3 PCS
21 DURADUS Rp18,000.00 4 PCS
22 KABEL POWER NYY 3X2,5 MM SUPREME ###1 ROLL @100 M
23 STOP KONTAK 4 HOLE Rp17,000.00 1 UNIT
24 STEKER Rp7,000.00 1 UNIT
HARGA BELI HARGA JUAL TOTAL HARGA

Rp0.00
Rp0.00
Rp0.00
Rp0.00
Rp0.00
Rp0.00

Rp4,000,000.00 ###
Rp13,000.00 ###
Rp20,000.00 ###
Rp40,000.00 ###
Rp40,000.00 Rp600,000.00
Rp20,000.00 Rp600,000.00
Rp40,000.00 Rp400,000.00
Rp25,000.00 Rp500,000.00
Rp40,000.00 Rp160,000.00
Rp20,000.00 Rp80,000.00
###

TOKO
MAXIMA
MAXIMA
MAXIMA
MAXIMA
MAXIMA
INTI SENTOSA
 INTI SENTOSA
INTI SENTOSA
INTERAKSI CIPTA
DTG
DTG
DIGISOFT
ABACUS
STATION ELECTRONIK
LL @300 M ELECTRIC CASTLE
K @100 PCS VISINDO GLOBAL
ELECTRIC CASTLE
ELECTRIC CASTLE
TANG TOOLS
TANG TOOLS
TANG TOOLS
LL @100 M ELECTRIC CASTLE
ELECTRIC CASTLE
ELECTRIC CASTLE
 TITIK PEMASANGAN CCTV

NO. TITIK KABEL UTP (M)

LANTAI 1
1 IP CAMERA OUTDOOR 1 - SWITCH LT.1 40
2 IP CAMERA OUTDOOR 2 - SWITCH LT.1 30
3 IP CAMREA OUTDOOR 3 - SWITCH LT.1 30
4 IP CAMERA OUTDOOR 4 - SWITCH LT.1 40
5 IP CAMERA OUTDOOR 5 - SWITCH LT.1 60
6 IP CAMERA OUTDOOR 6 - SWITCH LT.1 50
7 IP CAMERA OUTDOOR 7 - SWITCH LT.1 30
8 IP CAMERA OUTDOOR 8 - SWITCH LT.1 40
9 IP CAMERA OUTDOOR 9 - SWITCH LT.1 30
10 IP CAMERA INDOOR 10 - SWITCH LT.1 25
11 IP CAMERA INDOOR 11 - SWITCH LT.1 15
12 IP CAMERA INDOOR 12 - SWITCH LT.1 30
13 SWITCH 24 PORT - NVR SERVER LT.2
LANTAI 2
1 IP CAMERA INDOOR 13 - SWITCH LT.1 25
2 IP CAMERA INDOOR 14 - SWITCH LT.1 20
3 IP CAMERA INDOOR 15 - SWITCH LT.1 30
4 IP CAMERA INDOOR 16 - SWITCH LT.1 30
5 IP CAMERA INDOOR 17 - SWITCH LT.1 35
6 IP CAMERA INDOOR 18 - SWITCH LT.1 40
LANTAI 3
1 IP CAMERA INDOOR 19 - SWITCH LT.3 15
2 IP CAMERA INDOOR 20 - SWITCH LT.3 20
3 IP CAMERA INDOOR 21 - SWITCH LT.3 25
4 IP CAMERA INDOOR 22 - SWITCH LT.3 35
5 SWITCH 24 PORT - SWITCH LT.1
6 NERWORK VIDEO RECORDER (NVR)
7 LED TV 43 "
LANTAI 4
1 IP CAMERA INDOOR 23 - SWITCH LT.3 35
2 IP CAMERA INDOOR 24 - SWITCH LT.3 25
3 IP CAMERA INDOOR 25 - SWITCH LT.3 25
4 IP CAMERA INDOOR 26 - SWITCH LT.3 30
5 IP CAMERA INDOOR 27 - SWITCH LT.3 35
6 IP CAMERA INDOOR 28 - SWITCH LT.3 35
7 IP CAMERA INDOOR 29 - SWITCH LT.3 35
LANTAI 5
 1 IP CAMERA INDOOR 30 - SWITCH LT.3 30
2 IP CAMERA INDOOR 31 - SWITCH LT.3 25
3 IP CAMERA INDOOR 32 - SWITCH LT.3 35
4 IP CAMERA INDOOR 33 - SWITCH LT.3 30
LANTAI ATAP
1 IP CAMERA OUTDOOR 34 - SWITCH LT. 45
LIFT
1 IP CAMERA INDOOR 35 - SWITCH LT.3 100

TOTAL 1180