Modal

Description
Display converter - Aten - mini DP to HDMI
Adapter Modem Dual Pigtail - CRC09 ( untuk modem Huawei E3276)
Kertas Thermal
Keyboard - Logitech - MK235

Laptop HP - Business Probook 440 G4( 1AA30PA)

PC- HP- Desktop 570 P037d (Y0P82AA)

Mini PC intel NUC7 ( I3BNH8S120)

Modem Huawei STC e3276

Monitor LG LED 20" 20MP38HQ (IPS Panel)

Mouse Logitech - M331
Qty Price Total Price
10
5
1000 Belum ada ukuran
20 Menunggu WA glory
Intel Core i5 7200U 2.5G Upto 3.1G (intel Turbo
1 11200000 11200000 Boost Tech, 3M 2C CPU
1AA30PA/BASEA2 1x4GB DDR4 2133RAM ( Max 16GB; 2SODIMM)
256GB SATA-3 SSD, Intel HD Fraphics 620
Windows 10 Pro (No Downgrade)
1 5615000 5615000 Y0P82AA HP 570-p037d
T3U81AA HP 19ka 18.5' diagonal LED Backlit Monitor
3 Tinggal Rakit
5

https://www.bukalapak.c
om/p/komputer/monitor/
8qtx2o-jual-monitor-led-
lg-20mp38hq-b-hdmi-lg-
5 1070000 5350000 20-hdmi-ips-monitor-new
10 Menunggu WA glory
 Datascript

HP Probook 440 G4 14" LED HD Anti Glare, Spill

Resistant Blacklit Keyboard, No ODD, 3 Cell Long
Life Prismaric Battery, WLAN 2x2 AX + BT 4.2,
Fingerprint Reader, TPm 1.2/2.0. 1 Year Metrodata
Warranty (1/1/0), HP Carrying Case
G4560 Dual Core_500GB_4GB_LED18,5'_Win10
G4400_500GB_4GB_LED18,5"_Win10
Astrindo dll

Buka Lapak
Datascript
 PN Model Name Spesifikasi Description

1XXKF-I5-2 INSPIRON 3264 Intel® Core™ i5-7200U Processor, RAM 8GB, HDD 1TB, Win10,
DVD RW, AIO, 1Yr Pro Support, Touch Screen, 21.5"

- Kingstoon DDR3 2GB PC12800 Single Channe

OPTIONAL CARDRIDER
PN Model Name Spesifikasi Description
OEM USB 2.0 Hub 3 Port + Card Reader All In One
OEM Card Reader Internal
OEM Card Reader All in One USB 2.0
Transcend Transcend Card Reader RDP-9 OTG
Transcend Card Reader RDF-5 Black/White/Pink USB 3.0
Sandisk 32GB Wireless Media Drive + Card Reader Slot
SDWS1-032Sandisk (SDWS1-032G)
 Modal Price New Price

Rp 10,878,000 Rp 11,965,000
1 Rp 1,087,000 Rp 12,292,140
Rp 265,000 Rp 318,000 4 Rp 53,000 Rp 318,000

Modal Price
Rp 65,000 Rp 78,000 Rp 13,000 Rp 78,000
Rp 39,000 Rp 46,800 Rp 7,800 Rp 46,800
Rp 25,000 Rp 30,000 Rp 5,000 Rp 30,000
Rp 168,000 Rp 201,600 Rp 33,600 Rp 201,600
Rp 105,000 Rp 126,000 Rp 21,000 Rp 126,000
Rp 845,000 Rp 1,014,000
Rp 169,000 Rp 1,014,000
 Presentase
Presentase kita
Product Name Competitor Modal Comp
WE 312,000.00 277,000.00 12,6 12
O365 410,000.00 360,000.00 13,9 13,5
Wstd 104,000.00 86,000.00 20,9 20,5
WcalStd 42,000.00 37,000.00 13,5 13
Kas 244,800.00 157,950.00 55,0 40

Off2016 862,000.00 766,000.00 12,5 12

Who10 1,768,000.00 1,583,000.00 11,7 10,5
Wpro 1,010,000.00 897,000.00 12,6 11,5
Wstdcore 431,000.00 378,000.00 14 13,5
Wsvrcal 119,000.00 101,000.00 17,8 15,5
Harga jual Rev
310,240
408,600
103,630
41,800
218,350

857,920
1,749,200
1,000,155
429,000
116,500
No Descriotion Qty
1 Maintenance CCTV 20
2 Maintenance DVR to LED Monitor 3
3 WinPro 10 SNGL OLP NL Legalization GetGenuine 10
 Price Total Price
Rp 150,000 Rp 3,000,000
Rp 125,000 Rp 375,000
Rp 2,450,000 Rp 24,500,000
Sub Total Rp 27,875,000
PPn 10 % Rp 2,787,500
Total Rp 30,662,500
No Description Qty Price Total Price
1 Online Sheet 1 DVR 16 Chanel 1
2 DDNS Configuration 1 DVR 1 Rp 1,340,000 Rp 1,340,000
Sub Total Rp 1,340,000
PPn10% Rp -
Total Rp 1,340,000
OPTIONAL 1/ 8SFF
P/N Qty Description Price
719064-B21 1 HPE DL380 Gen9 8SFF CTO Server
719064-B21  UUF 1 Asia Pacific-English Localization
817943-L21 1 HPE DL380 Gen9 E5-2650v4 FIO Kit
817943-B21 1 HPE DL380 Gen9 E5-2650v4 Kit
817943-B21  0D1 1 Factory integrated
805349-B21 6 HPE 16GB 1Rx4 PC4-2400T-R Kit
805349-B21  0D1 6 Factory integrated
724865-B21 1 HP DL380 Gen9 Universal Media Bay Kit
724865-B21  0D1 1 Factory integrated
872475-B21 2 HPE 300GB SAS 10K SFF SC DS HDD
872475-B21  0D1 2 Factory integrated
726537-B21 1 HPE 9.5mm SATA DVD-RW Jb Gen9 Kit
726537-B21  0D1 1 Factory integrated
AF568A 2 HP 1.83m 10A C13 EU Power Cord
AF568A      0D1 2 Factory integrated
700759-B21 1 HPE FlexFabric 10Gb 2P 533FLR-T Adptr Rp 146,900,000
700759-B21  0D1 1 Factory integrated
749974-B21 1 HP Smart Array P440ar/2G FIO Controller
727250-B21 1 HP 12Gb DL380 Gen9 SAS Expander Card
727250-B21  0D1 1 Factory integrated
733660-B21 1 HPE 2U SFF Easy Install Rail Kit
733660-B21  0D1 1 Factory integrated
720479-B21 2 HPE 800W FS Plat Ht Plg Pwr Supply Kit
720479-B21  0D1 2 Factory integrated
733664-B21 1 HPE 2U CMA for Easy Install Rail Kit
733664-B21  0D1 1 Factory integrated
P8B31A 1 HPE OV w/o iLO 3yr 24x7 FIO Phys 1 LTU
BD505A 1 HPE iLO Adv incl 3yr TSU 1-Svr Lic
BD505A      0D1 1 Factory integrated
H7J34A3 1 HPE 3Y Foundation Care 24x7 Service
H7J34A3     TT3 1 HPE ProLiant DL380 Gen9 Support
Sub Total
PPn 10%
Total
OPTIONAL 2/ 24SFF
P/N Qty Description Price
767032-B21 1 HPE DL380 Gen9 24SFF CTO Server
767032-B21  UUF 1 Asia Pacific-English Localization
817943-L21 1 HPE DL380 Gen9 E5-2650v4 FIO Kit
817943-B21 1 HPE DL380 Gen9 E5-2650v4 Kit
817943-B21  0D1 1 Factory integrated
805349-B21 6 HPE 16GB 1Rx4 PC4-2400T-R Kit
805349-B21  0D1 6 Factory integrated
872475-B21 2 HPE 300GB SAS 10K SFF SC DS HDD
872475-B21  0D1 2 Factory integrated
AF568A 2 HP 1.83m 10A C13 EU Power Cord
AF568A      0D1 2 Factory integrated
700759-B21 1 HPE FlexFabric 10Gb 2P 533FLR-T Adptr
700759-B21  0D1 1 Factory integrated
749974-B21 1 HP Smart Array P440ar/2G FIO Controller Rp 146,250,000
727250-B21 1 HP 12Gb DL380 Gen9 SAS Expander Card
727250-B21  0D1 1 Factory integrated
733660-B21 1 HPE 2U SFF Easy Install Rail Kit
733660-B21  0D1 1 Factory integrated
720479-B21 2 HPE 800W FS Plat Ht Plg Pwr Supply Kit
720479-B21  0D1 2 Factory integrated
733664-B21 1 HPE 2U CMA for Easy Install Rail Kit
733664-B21  0D1 1 Factory integrated
P8B31A 1 HPE OV w/o iLO 3yr 24x7 FIO Phys 1 LTU
BD505A 1 HPE iLO Adv incl 3yr TSU 1-Svr Lic
BD505A      0D1 1 Factory integrated
H7J34A3 1 HPE 3Y Foundation Care 24x7 Service
H7J34A3     TT3 1 HPE ProLiant DL380 Gen9 Support
Sub Total
PPn 10%
Total
 Best Price

Rp 145,600,000

Rp 145,600,000
Rp 14,560,000
Rp 160,160,000

Best Price
Rp 146,900,000

Rp 146,900,000
Rp 14,690,000
Rp 161,590,000
 Description Price Best Price Qty
Windows 10 Profesional GGWA OLP Rp 2,750,000 Rp 2,450,000 10
Sub Total
PPn 10%
Jumlah
 Total
Rp 24,500,000
Rp 24,500,000
Rp 2,450,000
Rp 26,950,000
 Modal Jual margin qty Total
Rp 208,000 Rp 273,375 Rp 65,375 38 Rp 2,484,250
Persentase
 Cash Back Margin Bersih
Rp 760,000 Rp 1,724,250
30% 70%
No Description Qty

1 O365BsnessEssentials ShrdSvr SNGL SubsVL OLP

NL Annual Qlfd 5
2 Logitech Group Converence Video 1
3 NUC C5i3RYH, HDD 320GB, Memory 4GB 1

No Description Qty
1 Extention Group Mic 1
2 Extention Cable 10M 1
 Price Total Modal Total Modal Margin

Rp 850,000 Rp 4,250,000 Rp 719,000 Rp 3,595,000 Rp 655,000

Rp 17,711,680 Rp 17,711,680 Rp 15,814,000 Rp 15,814,000 Rp 1,897,680
Rp 5,223,000 Rp 5,223,000 Rp 4,600,000 Rp 4,600,000 Rp 623,000
Sub Total Rp 27,184,680 Jumlah Rp 24,009,000 Rp 3,175,680
PPn 10% Rp 2,718,468
Jumlah Rp 29,903,148

Price Total
Rp 512,000 Rp 512,000
Rp 1,700,000 Rp 1,700,000