RINCIAN ANGGARAN BIAYA

HARGA
NO JENIS PEKERJAAN VOLUME SATUAN
SATUAN TOTAL
I TOWER FLYING FOX
1 TOWER A tinggi 10 m
A Pekerjaan Beton
1 Pondasi, Sloof, PD Stall 6.72 m3 4,000,000.00 26,880,000.00

B Pekerjaan Baja
1 Angkur 64.00 bh 150,000.00 9,600,000.00
2 Baja H 300.300.12.19 4,512.00 kg 19,000.00 85,728,000.00
3 Baja WF 300.150.6,5.9 878.40 kg 19,000.00 16,689,600.00
4 Tangga 815.32 kg 19,000.00 15,491,080.00
5 Rangka Atap baja ringan + zingcalum 5.00 m2 250,000.00 1,250,000.00

Total 1. TOWER A tinggi 10 m 155,638,680.00

2 TOWER B tinggi 9 m
A Pekerjaan Beton
1 Pondasi, Sloof, PD Stall 6.72 m3 4,000,000.00 26,880,000.00

B Pekerjaan Baja
1 Angkur 64.00 bh 150,000.00 9,600,000.00
2 Baja H 300.300.12.19 4,136.00 kg 19,000.00 78,584,000.00
3 Baja WF 300.150.6,5.9 878.40 kg 19,000.00 16,689,600.00
4 Tangga 741.20 kg 19,000.00 14,082,800.00
5 Rangka Atap baja ringan + zingcalum 5.00 m2 250,000.00 1,250,000.00

Total 2. TOWER B tinggi 9 m 147,086,400.00

3 TOWER C tinggi 8
A Pekerjaan Beton
1 Pondasi, Sloof, PD Stall 6.72 m3 4,000,000.00 26,880,000.00

B Pekerjaan Baja
1 Angkur 64.00 bh 150,000.00 9,600,000.00
2 Baja H 300.300.12.19 3,760.00 kg 19,000.00 71,440,000.00
3 Baja WF 300.150.6,5.9 878.40 kg 19,000.00 16,689,600.00
4 Tangga 667.08 kg 19,000.00 12,674,520.00
5 Rangka Atap baja ringan + zingcalum 5.00 m2 250,000.00 1,250,000.00

Total 3. TOWER C tinggi 8 138,534,120.00

Total I. TOWER FLYING FOX 441,259,200.00
II AREA OUTBOND
A Pekerjaan Beton
1 Pondasi 9.95 m3 4,000,000.00 39,815,100.00

B Pekerjaan Baja
 1 Angkur 224.00 bh 150,000.00 33,600,000.00
3 Baja Pipa 12" 2,518.45 kg 19,000.00 47,850,550.00
4 Bordes 445.20 kg 19,000.00 8,458,800.00
5 Tangga 333.90 kg 19,000.00 6,344,100.00

Total II. AREA OUTBOND 136,068,550.00

III PARKIR
1 PEKERJAAN JALAN MASUK
A Pekerjaan Beton
1 Pembetonan t=12cm 24.00 m3 2,500,000.00 60,000,000.00

B Pekerjaan Drainase
1 Beton U 20 cm 100.00 m1 155,000.00 15,500,000.00
1 PEKERJAAN AREA PARKIR
A Pekerjaan Beton
1 Pembetonan t=12cm 132.00 m3 2,500,000.00 330,000,000.00

B Pekerjaan Drainase
1 Beton U 20 cm 120.00 m1 155,000.00 18,600,000.00

Total III. PARKIR 424,100,000.00

IV GEDUNG MCK
A Pekerjaan gedung
1 Gedung 72.00 m2 4,000,000.00 288,000,000.00

Total IV. GEDUNG MCK 288,000,000.00

V PERALATAN FLYING FOX & OUTBOND
A Pekerjaan gedung
1 Wire baja 12 ml 600.00 m 30,000 18,000,000.00

2 Tali jangkar 10 ml 2.00 rol 1,000,000 2,000,000.00

3 Locking carabiner steel delta 30.00 bh 100,000 3,000,000.00

4 Carabiner cam oval 50.00 bh 250,000 12,500,000.00

5 Klem 12ml 200.00 bh 4,000 800,000.00

6 Turnbuckle 30.00 bh 16000 480,000.00

7 Pulley Tandem Lokal single 10.00 bh 400,000 4,000,000.00

8 Pulley Tandem Lokal doble 10.00 bh 450,000 4,500,000.00

9 jaring Nilon Septy 760 m 106.40 kg 55000 5,852,000.00

10 Sarung tangan Operator 5.00 lusin 200,000 1,000,000.00

11 Figure eight Camp 20.00 bh 300,000 6,000,000.00

12 Harness dewasa (barzoll) 10.00 bh 400,000 4,000,000.00

13 Full body Harness anak (barzoll) 10.00 bh 400,000 4,000,000.00

14 Helm dewasa 10.00 bh 75,000 750,000.00

15 Helm anak-anak 10.00 bh 75,000 750,000.00

16 Webbing 2 ml, L 5 cm 100.00 m 700,000 70,000,000.00

17 Karet ban 20.00 bh 50,000 1,000,000.00

Total V. PERALATAN FLYING FOX & OUTBOND 138,632,000.00

VI PERALATAN CYCLING
1 Sepeda 10.00 bh 4,500,000 45,000,000.00

2 Helm 10.00 bh 150,000 1,500,000.00

Total IV. GEDUNG MCK 46,500,000.00

TOTAL 1,474,559,750.00
 4.8 0.96 0.96

521.62 293.7

4.8 0.96 0.96

474.20 267

4.8 0.96 0.96

426.78 240.3

8.4 0.741825 0.6 0.21195

21.20 26.5

300 30

#REF!

2 40 80
4 20 80 160