AB Bussiness Plan

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 33

Warnet + Hotspot + RT/RWNet

Produk Harga Satuan Qty Total PC Warnet


Kabel UTP Vascolink Cat5e (305m) Rp 410,000.00 1 Rp 410,000.00 Produk Harga
Konektor RJ45 Cat5e Vascolink (100Pcs) Rp 45,000.00 1 Rp 45,000.00 ASROCK H81M-VG4 + PROC DUALCORE G3260 Rp 1,600,000
MikroTik Metal 2SHPn Rp 1,450,000 1 Rp 1,450,000.00 LED FORSA 15.6" LS-1506 Rp 675,000
D-Link Switch 16 port 10/100 Mbps - DES-1016A Rp 245,000.00 1 Rp 245,000.00 160GB Seagate Rp 155,000
MikroTik RB750Gr3 Rp 860,000.00 1 Rp 860,000.00 2GB Samsung DDR3 Rp 220,000
PC Warnet Rp 2,920,000.00 7 Rp 20,440,000.00 C+K+M Castello Rp 270,000
Hardisk Data Rp 1,100,000.00 1 Rp 1,100,000.00 Total Rp 2,920,000
Printer Rp 2,400,000.00 1 Rp 2,400,000.00
Meja Rp 100,000.00 12 Rp 1,200,000.00 Kabel UTP Belden (305m) Rp 1,610,000 Wishlist
Kabel Listrik Rp 300,000.00 1 Rp 300,000.00 Konektor RJ45 Cat5e (50Pcs) Rp 95,000 Belden Cat.5e 305mtr ( 1583A ) USA Cable UTP Rp 1,140,000 AMP Cable UTP Cat.5e Rp 970,000
Terminal 3 Lubang Rp 12,000.00 7 Rp 84,000.00 LinkSys LGS124-AP Rp 3,100,000 Belden Connector RJ-45 Cat.5 isi 50 Pcs Rp 90,000 AMP Connector RJ-45 Cat.5 isi 50 Rp 100,000
Terminal 6 Lubang Rp 25,000.00 1 Rp 25,000.00 LinkSys E1700 Rp 726,000 Mikrotik RB450G - Router 5 Port 10/100/1000 Lev.5 Rp 1,530,000 Mikrotik RB450G - Router 5 Port 10/100/1000 Lev.5 Rp 1,530,000
Lain-Lain Rp 391,000.00 1 Rp 391,000.00 MikroTik RB951G - 2HnD Rp 1,190,000 Mikrotik CRS125-24G-1S-RM Cloud Router Switch,128MB, 24xGbit LAN Manageable Layer 3, 1xSFP, RouterOS L5, LCD , RM 1U Rp 2,780,000 Mikrotik CRS125-24G-1S-RM Cloud Router Switch,128MB, 24xGbit LAN Manageable Layer 3, 1xSFP, RouterOS L5, LCD , RM 1U Rp 2,780,000
Rp 10,258,000.00 Rp 28,950,000.00 MikroTik Metal 2SHPn Rp 1,450,000 Mikrotik Metal 2SHPN - Accesspoint, High Power 2.4Ghz, 1.6 Watt Output B/G/N Lev.4 Rp 1,270,000 Mikrotik Metal 2SHPN - Accesspoint, High Power 2.4Ghz, 1.6 Watt Output B/G/N Lev.4 Rp 1,270,000
TP-LINK 7210N Rp 570,000 5 Rp 2,850,000 MikroTik RB750Gr3 Rp 860,000 Ubiquiti UBNT-US-8-150W Unifi Switch 8-Port 150W Rp 2,835,000 TP-Link TL-SG1008P Switch 8 Port Gigabit 10/100/1000 , POE Rp 1,555,000
HUAWEI WS319 Rp 130,000 5 Rp 650,000 Netgear GS308P Rp 1,050,000 Ubiquiti UBNT-AM-2G15-120 2.3-2.7 Ghz AirMax Base Station, 15dBi 120 Degree With Rocket Kit (3) Rp 6,360,000 TP-LINK TL-ANT2415MS 2.4G 15dBi 2x2 MIMO Sector Antenna (3) Rp 2,850,000
Kabel UTP RJ45 (30m+5m) + PoE Rp 50,000 5 Rp 250,000 Hg2415u-Pro Rp 1,420,000 Ubiquiti UBNT-Rocket M2 Rocket Mimo Airmax 2.4Ghz (3) Rp 3,150,000 TP-LINK WBS210 2.4GHz 300Mbps Outdoor Wireless Base Station (3) Rp 1,350,000
Rp 750,000 Rp 3,750,000 HG2420P-120 x 3 Rp 16,350,000 Ubiquiti UBNT-UAP-LR Unifi AP Long Range 2.4Ghz Rp 1,260,000 TP-Link TL-WR840N ANTENA 300Mbps Wireless N Router Rp 154,000
Rp 32,700,000 UPS PRO700SFC 650VA Rp 630,000
Rp 3,046,000 PRO903WS 3KVA 2400W Professional II  Rp 9,929,000
Rp 7,525,000 Rp 25,045,000
Rp 728,000

Pelanggan
TP-LINK 7210N Rp 570,000
HUAWEI WS319 Rp 130,000
Kabel UTP RJ45 (30m+5m) + PoE Rp 50,000
Belanja Alat Pelanggan Rp 750,000
Internet (5Mbps-Unlimited) Rp 200,000
Pembayaran Bulan Pertama Rp 950,000 / Rp 300,000
* Berhenti berlangganan alat diambil
Studio Bussiness

No Alat Harga Qty


1 HXR-NX5R Rp 45,000,000.00 3
2 HXR-MC2500 Rp 11,000,000.00 3
3 DJI OSMO 4K Rp 7,000,000.00 2
4 DJI INSPIRE 2 Rp 48,000,000.00 1
5 DJI Phantom 4 Pro+ Rp 28,000,000.00 1
6 SONY α 5000 Rp 6,000,000.00 2
7 Nikon D7200 Rp 19,000,000.00 3
8 GoPro Hero 5 Rp 6,000,000.00 2
9 ZOOM H4N Pro Rp 4,100,000.00 2
10 Lensa Rp 15,000,000.00 1
11 Studio Pack Rp 3,000,000.00 1
12 Lampu Rp 1,000,000.00 2
13 Jimmy Jib 12 Meter Rp 40,000,000.00 1
14 Tripod VELBON DV7000 Rp 1,500,000.00 6
15 Slider ATTANTA SL-B120 Rp 2,000,000.00 1
16 Stabillizer Mcoplus Rp 2,000,000.00 1
17 Monopod Yunteng Rp 700,000.00 3
18 Headphone Sony Rp 500,000.00 7
19 Microphone Compact + Shotgun Rp 2,000,000.00 1
20 Kabel SDI RG59 Rp 5,500,000.00 2
21 LCD 10" Rp 1,500,000.00 1
22 LED 29" Rp 2,500,000.00 1
23 Datavideo SE2200 Rp 55,000,000.00 1
24 Tas Kamera Rp 500,000.00 6
25 Tas DSLR Rp 1,200,000.00 2
26 Tas Drone Rp 2,000,000.00 2
27 Lain - Lain Rp 3,000,000.00 1
TOTAL MODAL ALAT
28 Transport / Mobil (Daihatsu Luxio D) Rp 200,000,000.00 1
29 PC Rp 19,900,000.00 2
TOTAL MODAL USAHA
Total
Rp 135,000,000.00
Rp 33,000,000.00
Rp 14,000,000.00
Rp 48,000,000.00
Rp 28,000,000.00
Rp 12,000,000.00
Rp 57,000,000.00
Rp 12,000,000.00
Rp 8,200,000.00
Rp 15,000,000.00
Rp 3,000,000.00
Rp 2,000,000.00
Rp 40,000,000.00
Rp 9,000,000.00
Rp 2,000,000.00
Rp 2,000,000.00
Rp 2,100,000.00
Rp 3,500,000.00
Rp 2,000,000.00
Rp 11,000,000.00
Rp 1,500,000.00
Rp 2,500,000.00
Rp 55,000,000.00
Rp 3,000,000.00
Rp 2,400,000.00
Rp 4,000,000.00
Rp 3,000,000.00
Rp 510,200,000.00
Rp 200,000,000.00
Rp 39,800,000.00
Rp 750,000,000.00
Booth 3000000
Blender 700000
Sealer 700000
Jug Takar 50000
Shaker + jigger 100000
No.
Barang Harga Satuan Qty
Barang

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344
345
346
347
348
349
350
351
352
353
354
355
356
357
358
359
360
361
362
363
364
365
366
367
368
369
370
371
372
373
374
375
376
377
378
379
380
381
382
383
384
385
386
387
388
389
390
391
392
393
394
395
396
397
398
399
400
401
402
403
404
405
406
407
408
409
410
411
412
413
414
415
416
417
418
419
420
421
422
423
424
425
426
427
428
429
430
431
432
433
434
435
436
437
438
439
440
441
442
443
444
445
446
447
448
449
450
451
452
453
454
455
456
457
458
459
Total

Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Developer Product
Epson Printer All In One
Team SSD
Team RAM DDR4
MSi VGA
MikroTik Router
MikroTik Cloud Router Switch
MikroTik Access Point
MikroTik Access Point
MikroTik Access Point
MikroTik Outdoor Antena
Ubiquiti Router
Ubiquiti Switch
Ubiquiti Access Point
Ubiquiti CPE
Ubiquiti Access Point
Ubiquiti Outdoor Antena
Ubiquiti Outdoor Antena
Ubiquiti Outdoor Antena
Ubiquiti Outdoor Antena
Ubiquiti Surge Protector
TP-LINK Switch
TP-LINK Access Point
TP-LINK Access Point
TP-LINK Access Point
TP-LINK CPE
TP-LINK CPE
TP-LINK Outdoor Antena
TP-LINK Outdoor Antena
TP-LINK Outdoor Antena
TP-LINK Outdoor Antena
TP-LINK Surge Protector
Huawei Access Point
D-LINK Access Point
AMP Cable UTP
AMP Connector RJ-45
Belden Cable UTP
Belden Connector RJ-45
Tower Besi Ulir 22 cm 12mm
Tower Besi 12mm
Intel Proccessor
Intel SSD M.2
Kingstone SSD SATA
Intel Optane Memory M.2
Seagate HDD
MSI Motherboard
G-Skill RAM DDR4
MSI VGA
Corsair Case
Corsair PSU
Corsair Cooler
Pioneer Optical Drive
ASUS LCD
Cooler Master Keyboard + Mouse
Simbadda Speaker
Prolink UPS
Model Harga
lL385 Rp 2,568,000
TEAM SSD MSATA M2 / M.2 2280 512GB TM8PS4256GMC101 Rp 2,600,000
Team Delta RED DDR4 2x8GB - PC 2400 Rp 2,700,000
GeForce GTX 1050 Ti GAMING X 4G Rp 3,900,000
RB850G Rp 2,000,000
CRS125-24G-1S-2HnD Rp 2,905,000
Metal 2SHPn Rp 1,329,000
RBcAP2nD Rp 700,000
RB951Ui-2ND Rp 710,000
OA24-06NF Rp 100,000
ERPOE-5 Rp 2,639,000
US-8-150W Rp 2,969,000
Rocket M2 Rp 1,264,000
NSM2 Rp 1,080,000
UAP-LR Rp 1,561,000
AM-2G15-120 Rp 2,144,000
AMO-2G13 Rp 3,729,000
AG-2G20 Rp 1,000,000
RD-2G24 Rp 2,349,000
ETH-SP Rp 351,000
TL-SG2210P Rp 1,550,000
TL-WBS210 Rp 975,000
TL-WR840N Rp 154,000
TL-EAP110 Rp 418,000
TL-CPE220 Rp 585,000
TL-WA7210n Rp 490,000
TL-ANT2415D Rp 450,000
TL-ANT2415MS Rp 2,070,000
TL-ANT2424MD Rp 2,160,000
TL-ANT2424B Rp 415,000
TL-ANT24SP Rp 115,000
WS330 Rp 150,000
DIR612 Rp 255,000
Cat 5e Rp 970,000
Cat 5 Rp 100,000
Cat 5e Rp 1,140,000
Cat 5 Rp 90,000
Triangle Rp 345,000
Pipa Rp 150,000
i7-8700K Rp 6,325,000
600P Rp 1,025,000
HyperX Fury SHFS37A Rp 1,510,000
32 GB Rp 1,310,000
Barracuda Pro Rp 6,360,000
Z370 SLI Plus Rp 3,000,000
F4-2400C15Q-32GVR (RipjawsV) Rp 3,687,000
GTX 1050Ti Gaming X Rp 2,990,000
Carbide 600c Rp 2,355,000
RM750i Rp 2,415,000
Hydro 110i Rp 1,785,000
BDR-209DBK Rp 1,110,000
VN247HA  Rp 2,830,000
Octane Rp 710,000
9980n  Rp 1,160,000
2000SFC  Rp 2,265,000
Keterangan
Urgent
Urgent
Urgent
Urgent

Outdoor
Indoor
Indoor
Omni

Outdoor
Outdoor
Indoor
Sectoral
Omni
Grid
Dish

Outdoor
Indoor
Indoor
Outdoor
Outdoor
Omni
Sectoral
Dish
Grid

Indoor
Indoor

128 GB
240 GB

10 TB

32 GB
4 GB
2000 VA
Alat Username Password
Modem ZTE F609 admin Telkomdso123
Modem ZTE F609 user user
Indihome 152513211209@telkom.net 94565217
RB450 admin Angger4001
Metal 2SHPN admin Angger4001

You might also like