Instalasi Outbound Bandung

NO ITEM HARGA Merk QTY SATUAN JUMLAH

A1 PAINT BALL
1 senjata (GUNS) + Google Rp 7,000,000 TIPPMAN 20 pcs Rp 140,000,000
2 seragam Rp 250,000 40 pcs Rp 10,000,000
3 pembuatan area paintball Rp 25,000,000 1 ls Rp 25,000,000
Terdiri dari : ban,drum bekas,Barikade
paranet, target
4 (belum termasuk) PELURU Rp 1,000 1,000 perBoX Rp 1,000,000
sub total - A1 Rp 176,000,000

A2 ATV HARGA QTY SATUAN JUMLAH

1 kendaraan (ATV) (125 cc) Rp 20,000,000 monstrac 5 unit Rp 100,000,000
2 kendaraan (ATV) (150 cc) Rp 25,000,000 monstrac 5 unit Rp 125,000,000

PEMBUATAN AREA ATV

1 pembuatan area atv anak Rp 10,000,000 1 ls Rp 10,000,000
2 pembuatan area atv dewasa Rp 15,000,000 1 ls Rp 15,000,000
Sub Total A2 Rp 250,000,000
TOTAL A Rp 426,000,000

B INSTALSI PERALATAN ZONA - ANAK2 HARGA Merk QTY SATUAN JUMLAH

B1 FLYING FOX
1 seling 12 mm Rp 20,000 standard 100 m Rp 2,000,000
2 seling back up Rp 20,000 standard 100 m Rp 2,000,000
3 klem 12 mm Rp 5,000 standard 100 pcs Rp 500,000
4 pulley Rp 750,000 dmm 2 pcs Rp 1,500,000
5 carabiner Rp 200,000 camp italy 15 pcs Rp 3,000,000
6 fulbody harnest Rp 950,000 camp/mdd 10 pcs Rp 9,500,000
7 helm Rp 156,000 standard 10 pcs Rp 1,560,000
8 webbing Rp 25,000 standard 50 pcs Rp 1,250,000
9 Carenmantel Rp 75,000 beal 50 pcs Rp 3,750,000
10 hawserlite (stoper) Rp 50,000 standard 50 pcs Rp 2,500,000
11 Material Kayu Balok Paku ls Rp 1,000,000
sub total - B1 Rp 28,560,000

B2 INSTALSI CIRCUIT ZONA - ANAK2 HARGA QTY

1 V BRIDGE Rp 9,750,000.00 1 SET
2 ELVIS WORK (multi line ) Rp 18,366,500.00 1 SET
3 BOSUN CHAIR Rp 10,631,500.00 1 SET
4 SPIDER NET (cargo net) Rp 11,716,500.00 1 SET
5 TENSION TRAVERSE (single bridge) Rp 8,366,500.00 1 SET
6 HORL LADDER (takeshi bridge) Rp 9,025,500.00 1 SET
7 CRIS CROSS (x rope) Rp 8,056,500.00 1 SET
8 TWO LINE BRIDGE Rp 8,481,500.00 1 SET
9 CAT WALK Rp 7,396,500.00 1 SET
10 BURMA LOOPS Rp 11,506,500.00 1 SET
ALAT TALI NYLON DAN KLEM
ALAT TALI NYLON DAN KLEM, WIRE
ALAT TALI BYLON, KLEM WIRE, BALOK
ALAT TALI NYLON ANYAM , KLEM WIRE,
ALAT TALI NYLON DAN KLEM
ALAT TALI NYLON DAN KLEM, WIRE
ALAT TALI BYLON, KLEM WIRE, BALOK
ALAT TALI NYLON ANYAM , KLEM WIRE,
ALAT TALI NYLON DAN KLEM, WIRE
ALAT TALI BYLON, KLEM WIRE, BALOK

sub Total B Rp 103,297,500.00

Sub Total Rp 131,857,500

B3 CIRCUIT KONSTRUKSI HARGA QTY SATUAN JUMLAH

1 Menara Flying Fox (tinggi 12 meter) Rp 25,000,000 1 Unit Rp 25,000,000
2 Menara V Bridge Rp 12,500,000 1 Unit Rp 12,500,000
3 Menara Elvis Rp 12,500,000 1 Unit Rp 12,500,000
 5 Menara tension traverse Rp 12,500,000 1 Unit Rp 12,500,000
6 Menara hold ladder Rp 12,500,000 1 Unit Rp 12,500,000
7 menara criss cross Rp 12,500,000 1 Unit Rp 12,500,000
8 menara two line bridge Rp 12,500,000 1 Unit Rp 12,500,000
9 menara catwalk Rp 12,500,000 1 Unit Rp 12,500,000
10 menara burma loops Rp 12,500,000 1 Unit Rp 12,500,000

total B Rp 256,857,500
C INSTALSI PERALATAN ZONA - DWS HARGA Merk QTY SATUAN JUMLAH
C1 FLYING FOX
1 seling 12 mm Rp 20,000 standard 280 m Rp 5,600,000
2 seling back up Rp 20,000 standard 280 m Rp 5,600,000
3 klem 12 mm Rp 5,000 standard 100 pcs Rp 500,000
4 pulley Rp 750,000 mdd 10 pcs Rp 7,500,000
5 carabiner Rp 200,000 camp italy 15 pcs Rp 3,000,000
6 fulbody harnest Rp 950,000 camp/mdd 10 pcs Rp 9,500,000
7 helm Rp 156,000 standard 10 pcs Rp 1,560,000
8 webbing Rp 25,000 standard 50 pcs Rp 1,250,000
9 Carenmantel Rp 75,000 beal 50 pcs Rp 3,750,000
10 hawserlite (stoper) Rp 50,000 standard 150 pcs Rp 7,500,000
11 Material Kayu Balok Paku Rp 1,000,000 ls ls Rp 1,000,000
Sub Total - C1 Rp 46,760,000

C2 INSTALSI CIRCUIT ZONA - DEWASA HARGA QTY

1 V BRIDGE Rp 9,750,000.00 1 SET ALAT TALI NYLON DAN KLEM
2 ELVIS WORK (multi line ) Rp 18,366,500.00 1 SET ALAT TALI NYLON DAN KLEM, WIRE
3 BOSUN CHAIR Rp 20,631,500.00 1 SET ALAT TALI BYLON, KLEM WIRE, BALOK
4 SPIDER NET (cargo net) Rp 31,716,500.00 1 SET ALAT TALI NYLON ANYAM , KLEM WIRE,
5 TENSION TRAVERSE (single bridge) Rp 18,366,500.00 1 SET ALAT TALI NYLON DAN KLEM
6 HORL LADDER (takeshi bridge) Rp 19,025,500.00 1 SET ALAT TALI NYLON DAN KLEM, WIRE
7 CRIS CROSS (x rope) Rp 18,056,500.00 1 SET ALAT TALI BYLON, KLEM WIRE, BALOK
8 TWO LINE BRIDGE Rp 18,481,500.00 1 SET ALAT TALI NYLON ANYAM , KLEM WIRE,
9 CAT WALK Rp 17,396,500.00 1 SET ALAT TALI NYLON DAN KLEM, WIRE
10 BURMA LOOPS Rp 21,506,500.00 1 SET ALAT TALI BYLON, KLEM WIRE, BALOK

Sub Total C2 Rp 193,297,500.00

C3 ITEM HARGA QTY

1 WATER BALL Rp 6,500,000 5 Rp 32,500,000
2 climbing wall 15 meter Rp 170,000,000 1 Rp 170,000,000
PUMP Rp 5,500,000 Rp 2 Rp 11,000,000
SubTotal C3 Rp 213,500,000

C4 CIRCUIT KONSTRUKSI DEWASA HARGA QTY SATUAN JUMLAH

1 Menara Flying Fox (tinggi 12 meter) Rp 25,000,000 1 Unit Rp 25,000,000
2 Menara V Bridge Rp 18,500,000 1 Unit Rp 18,500,000
3 Menara Elvis Rp 18,500,000 1 Unit Rp 18,500,000
5 Menara tension traverse Rp 18,500,000 1 Unit Rp 18,500,000
6 Menara hold ladder Rp 18,500,000 1 Unit Rp 18,500,000
7 menara criss cross Rp 18,500,000 1 Unit Rp 18,500,000
8 menara two line bridge Rp 18,500,000 1 Unit Rp 18,500,000
9 menara catwalk Rp 18,500,000 1 Unit Rp 18,500,000
 10 menara burma loops Rp 18,500,000 1 Unit Rp 18,500,000

sub total C4 Rp 173,000,000

TOTAL C Rp626,557,500
D ITEM SUPPORT HARGA QTYSATUAN JUMLAH
1 Biaya Training Operatot (TOT) Rp 1,000,000 7 Hari Rp 7,000,000
2 upah tenaga Ahli & supervisi Rp 10,000,000 1 Ls Rp 10,000,000
3 Upah Pekerja (30 hari) Rp 150,000 45 org Rp 67,500,000
4 konsumsi (30 hari @Rp 25.000) Rp 25,000 45 org Rp 11,250,000
5 mobilisasi pekerjaan Rp 10,000,000 1 Ls Rp 10,000,000
Total E Rp105,750,000
TOTAL A+B+C+D ###

E Fee design Gbr dan siteplan Rp 10,000,000 1 Ls Rp 10,000,000

GRAN TOTAL Rp 1,425,165,000