You are on page 1of 2

Financial Summary

Description Details Sub Totals (US$)

Headend Mux Encoder Equipment Mux Encoder Equipment $901,392


3rd Party Equipment Third Party Equipment, racks & cabling $46,463
Professional Services A Includes: System Integration & Project Management $56,289
Professional Services B Includes : System Installation, Test, Commissioning $23,894
Travel & Subsistence Includes Travel, Lodging and Subsistence $19,714
Freight & Insurance Freight $6,389

Training System Traning $15,351

Total US$: $1,069,493

Exchange Rate RM 3.7 = USD 1

Total RM 3,957,122.46
8+2 E5770 DVB-T System

Unit Price Total Price Unit Price Total Price


Description TTV Reference Qty (USD) (USD) (USD) (USD) Discount

Equipment Product Summary


MUX 2U MX5640 M2/MUX/MX5640 2 $20,778 $41,556 $20,778 $41,556 0
MUX MX5600 ASI INPUT CARD M2/MUX/4ASI-IN-1 2 $5,667 $11,333 $5,667 $11,333 0
MUX MX5600 ASI INPUT CARD M2/MUX/4ASI-IN-1 2 $5,667 $11,333 $5,667 $11,333 0
MUX MX5600 ASI INPUT CARD M2/MUX/4ASI-IN-1 2 $5,667 $11,333 $5,667 $11,333 0
ETHERNET DATA INPUT CARD M2/MUX/EDI 2 $13,222 $26,444 $13,222 $26,444 0
MUX MX5600 DVB CA CARD M2/MUX/DVBCA 2 $9,444 $18,889 $9,444 $18,889 0
MAINS CORD UK 90.0.0103 2 $0 $0 $0 $0 0
nCompass Control Level 2 RM (2U 19" case) NCC/SVR/2R 2 $7,367 $14,733 $7,367 $14,733 0
nCOMPASS CTRL PER T. STREAM NCC/LIC/TS 2 $26,444 $52,889 $26,444 $52,889 0
ENCODER 1U E5770 M2/ENC/E5770 10 $32,111 $321,111 $32,111 $321,111 0
E5700 NOISE REDUCTION S/W M2/ESO2/NR 10 $4,722 $47,222 $4,722 $47,222 0
E5700 PERFORMANCE UPGRADE M2/ESO2/PU 10 $7,556 $75,556 $7,556 $75,556 0
V.B.R. LICENCE M2/ESO2/VBR 10 $3,778 $37,778 $3,778 $37,778 0
E5700 4:2:2 ENABLED M2/ESO2/422 10 $1,889 $18,889 $1,889 $18,889 0
nCompas Control Transport Stream Licence NCC/LIC/TS 1 $26,444 $26,444 $26,444 $26,444 0
SERVICE MONITORING LICENCE NCM/TMS/SERVICE 1 $30,222 $30,222 $30,222 $30,222 0
SNMP AGENT LICENCE NCM/TMS/SNMP 2 $13,978 $27,956 $13,978 $27,956 0
"REMOTE CLIENT DESKTOP" NCM/CLT/UC 2 $2,928 $5,856 $2,928 $5,856 0
TT6120 BASE EXTENDED TT6120/BAS/V2 2 $4,588 $9,176 $4,588 $9,176 0
TTV E3/DS3 (G.703 34 Mbit) INP TT6120/HWO/IT5 2 $1,600 $3,200 $1,600 $3,200 0
DVB ASI OUTPUT OPTION TT6120/HWO/OL0 2 $427 $853 $427 $853 0
TABLE HANDLING DVB PSI/SI TT6120/SWO/SI 2 $151 $302 $151 $302 0
220V AC P2 2 $0 $0 $0 $0 0
MAINS CORD UK 90.0.0103 2 $0 $0 $0 $0 0
Comm Int: ASI IP, ASI OP, extra audio, SDI TT1220/BAS/ASI/CI2 14 $2,418 $33,849 $2,418 $33,849 0
RS232 REMOTE PROTOCOL DOCUMENTATION RS232DOCS 14 $0 $0 $0 $0 0
CABLE FOR 9-PIN D-SUB TO XLR TT1220/CABLE/XLR 28 $76 $2,116 $76 $2,116 0
AC Autoranging Power Supply 220V 14 $0 $0 $0 $0 0
MAINS CORD UK 90.0.0103 14 $0 $0 $0 $0 0
TT6120 BASE EXTENDED TT6120/BAS/V2 2 $4,588 $9,176 $4,588 $9,176 0
DVB ASI / M2S INPUT OPT TT6120/HWO/IL1 2 $427 $853 $427 $853 0
TTV E3(G.703 34 Mbit/s) OUTPUT TT6120/HWO/OT5 2 $1,600 $3,200 $1,600 $3,200 0
TABLE HANDLING DVB PSI/SI TT6120/SWO/SI 2 $151 $302 $151 $302 0
220V AC P2 2 $0 $0 $0 $0 0
MAINS CORD UK 90.0.0103 2 $0 $0 $0 $0 0
TT6120 BASE EXTENDED TT6120/BAS/V2 2 $4,588 $9,176 $4,588 $9,176 0
DVB ASI / M2S INPUT OPT TT6120/HWO/IL1 2 $427 $853 $427 $853 0
DVB ASI OUTPUT OPTION TT6120/HWO/OL0 2 $427 $853 $427 $853 0
TABLE HANDLING DVB PSI/SI TT6120/SWO/SI 2 $151 $302 $151 $302 0
220V AC P2 2 $0 $0 $0 $0 0
MAINS CORD UK 90.0.0103 2 $0 $0 $0 $0 0
TT4130 STREAM TRACKER TT4130/BAS 1 $3,664 $3,664 $3,664 $3,664 0
TTV E3/DS3 (G.703 34 Mbit) INP TT4030/HWO/IT5 1 $4,838 $4,838 $4,838 $4,838 0
DVB ASI / M2S INPUT OPTION TT4130/HWO/IL1 1 $3,664 $3,664 $3,664 $3,664 0
220V AC P2 1 $0 $0 $0 $0 0
MAINS CORD UK 90.0.0103 1 $0 $0 $0 $0 0
EPG BUILDER & PSI/SI MANAGER 256Mb RAM SERVER PC TT EPG BLD&PSISI MAN 256MB
1 PC$24,286 $24,286 $24,286 $24,286 0
TT6120 BASE EXTENDED TT6120/BAS/V2 2 $4,588 $9,176 $4,588 $9,176 0
DVB ASI / M2S INPUT OPT TT6120/HWO/IL1 2 $427 $853 $427 $853 0
DVB ASI OUTPUT OPTION TT6120/HWO/OL0 2 $427 $853 $427 $853 0
TABLE HANDLING DVB PSI/SI TT6120/SWO/SI 2 $151 $302 $151 $302 0
220V AC P2 2 $0 $0 $0 $0 0
MAINS CORD UK 90.0.0103 2 $0 $0 $0 $0 0 $901,392

3rd Party Equipment


ETHERNET SWITCH 24PORT ProCurve 2324 93.0.3185 1 $420 $420 $420 $420
6802+FA 88.0.4121 1 $298 $298 $298 $298
VSI6800+ CARD ONLY 88.0.4111 1 $502 $502 $502 $502
VSI6800+ CARD ONLY 88.0.4111 1 $502 $502 $502 $502
ICE6800+D +DOUBLE IO 88.0.4148 1 $1,267 $1,267 $1,267 $1,267
DEV 1951 CHASSIS 88.0.7122 1 $2,040 $2,040 $2,040 $2,040
DEV14-001 DEV SYSTEMTECHNIK 88.0.7123 1 $580 $580 $580 $580
DEV14-001 DEV SYSTEMTECHNIK 88.0.7123 1 $580 $580 $580 $580
DEV 1951 CHASSIS 88.0.7122 1 $2,040 $2,040 $2,040 $2,040
DEV 11-0005 IF/RF SW CARD 2x1 88.0.7125 1 $366 $366 $366 $366
DEV14-001 DEV SYSTEMTECHNIK 88.0.7123 1 $580 $580 $580 $580
16x16 SDI RC 1RU EXT PSU SCC 88.0.4512 1 $4,786 $4,786 $4,786 $4,786
SPT-TNDBRGTOLXY LEITCH 88.0.4008 1 $757 $757 $757 $757
P-1RU-PSO 2ND PSU PANACEA EX 88.0.4531 1 $119 $119 $119 $119
UPS 230V 93.0.2598 1 $799 $799 $799 $799
32X32 AES BAL 2RU INT PSU SCC 88.0.4524 1 $6,605 $6,605 $6,605 $6,605
SPT-TNDBRGTOLXY LEITCH 88.0.4008 1 $757 $757 $757 $757
P-2RU-PSO 2ND PSU PANACEA EX 88.0.4534 1 $179 $179 $179 $179
MOXA NPORT 5610-16 16 Port RJ 45 93.0.3111 1 $979 $979 $979 $979
MOXA DE-304 4 Port Server DB9 93.0.2875 1 $675 $675 $675 $675
ETHERNET SWITCH 24PORT ProCurve 2324 93.0.3185 2 $420 $840 $420 $840
DEV 1951 CHASSIS 88.0.7122 2 $2,040 $4,080 $2,040 $4,080
DEV11-0007 A/B SWITCH CARD1951 88.0.7132 2 $401 $802 $401 $802
SPLITTER 2WAY IF 750HM 93.0.2041 1 $105 $105 $105 $105
SPLITTER ASI 2 WAY 93.0.2468 1 $68 $68 $68 $68 $30,726

3rd Party Racks and etc. Racks/cabling & third $15,737 $15,737
party equipment. E.g.
Splitter/MDU/Panels.

Professional Services A Includes System $56,289 $56,289


Integraton & Project
Management
Professional Services B Includes System $23,894 $23,894
Installation, Test,
Commissioning
Travel & Subsistence Includes Travel, $19,714 $19,714
Lodging and
Subsistence
Freight & Insurance $6,389 $6,389