BALINDO T- BANNER KALIMANTAN

BALIKPAPAN
5 Banner/ titik Team : 3 5 Banner/ titik Team : 2
Area : 75 BALIKPAPAN Total baner 300 Area : 50 BALIKPAPAN Total baner 200
Titik : 60 Dalam Kota Total batch : 4 Titik : 40 Luar Kota Total batch : 4
BATCH 1 BATCH 1
No ITEM Days Qty Price Tottal No ITEM Days Qty Price Tottal
1 Tiang Banner BPN 1 75 Rp170.000 Rp12.750.000 1 Tiang Banner BPN 1 50 Rp170.000 Rp8.500.000
2 GrandMax/L300 3 1 Rp275.000 Rp825.000 2 GrandMax/L300 2 1 Rp275.000 Rp550.000
3 Banner Team 3 1 Rp1.050.000 Rp3.150.000 3 Banner Team 2 1 Rp1.050.000 Rp2.100.000
4 BBM 3 10 Rp7.950 Rp238.500 4 BBM 2 15 Rp7.950 Rp238.500
5 Bor Biopori 1 1 Rp150.000 Rp150.000 5 Bor Biopori 1 1 Rp150.000 Rp150.000
6 Kawat 1 Gulung 1 1 Rp50.000 Rp50.000 6 Kawat 1 Gulung 1 1 Rp50.000 Rp50.000
7 Palu Besar 1 1 Rp50.000 Rp50.000 7 Palu Besar 1 1 Rp50.000 Rp50.000
9 Tang 1 1 Rp50.000 Rp50.000 9 Tang 1 1 Rp50.000 Rp50.000
TOTAL BATCH 1 = Rp17.263.500 TOTAL BATCH 1 = Rp11.688.500
Batch 2 Batch 2
No ITEM Days Qty Price Tottal No ITEM Days Qty Price Tottal
1 GrandMax/L300 3 1 Rp275.000 Rp825.000 1 GrandMax/L300 2 1 Rp275.000 Rp550.000
2 Banner Team 3 1 Rp1.050.000 Rp3.150.000 2 Banner Team 2 1 Rp1.050.000 Rp2.100.000
3 BBM 3 10 Rp7.950 Rp238.500 3 BBM 2 15 Rp7.950 Rp238.500
4 Maintenance 1 1 Rp25.000 Rp25.000 4 Maintenance 1 1 Rp25.000 Rp25.000
TOTAL BATCH 2 = Rp4.238.500 TOTAL BATCH 2 = Rp2.913.500
Batch 3 Batch 3
No ITEM Days Qty Price Tottal No ITEM Days Qty Price Tottal
1 GrandMax/L300 3 1 Rp275.000 Rp825.000 1 GrandMax/L300 2 1 Rp275.000 Rp550.000
2 Banner Team 3 1 Rp1.050.000 Rp3.150.000 2 Banner Team 2 1 Rp1.050.000 Rp2.100.000
3 BBM 3 10 Rp7.950 Rp238.500 3 BBM 2 15 Rp7.950 Rp238.500
4 Maintenance 1 1 Rp25.000 Rp25.000 4 Maintenance 1 1 Rp25.000 Rp25.000
TOTAL BATCH 3 = Rp4.238.500 TOTAL BATCH 3 = Rp2.913.500
Batch 4 Batch 4
No ITEM Days Qty Price Tottal No ITEM Days Qty Price Tottal
1 GrandMax/L300 3 1 Rp275.000 Rp825.000 1 GrandMax/L300 2 1 Rp275.000 Rp550.000
2 Banner Team 3 1 Rp1.050.000 Rp3.150.000 2 Banner Team 2 1 Rp1.050.000 Rp2.100.000
3 BBM 3 10 Rp7.950 Rp238.500 3 BBM 2 15 Rp7.950 Rp238.500
4 Maintenance 1 1 Rp25.000 Rp25.000 4 Maintenance 1 1 Rp25.000 Rp25.000
TOTAL BATCH 4 = Rp4.238.500 TOTAL BATCH 4 = Rp2.913.500
Summary BPN Rp29.979.000 Total 4 Batch Dalam Kota : Rp20.429.000
Summary BPN : Rp50.408.000

SAMARINDA
5 Banner/ titik Team : 3 5 Banner/ titik Team : 4
Area : 74 SAMARINDA Total baner 295 Area : 101 SAMARINDA Total baner 405
Titik : 59 Dalam Kota Total batch : 4 Titik : 81 Luar Kota Total batch : 4
BATCH 1 BATCH 1
No ITEM Days Qty Price Tottal No ITEM Days Qty Price Tottal
1 Tiang Banner SMD 1 74 Rp170.000 Rp12.537.500 1 Tiang Banner SMD 1 101 Rp170.000 Rp17.212.500
2 GrandMax/L300 3 1 Rp275.000 Rp825.000 2 GrandMax/L300 4 1 Rp275.000 Rp1.100.000
3 Banner Team 3 1 Rp1.050.000 Rp3.150.000 3 Banner Team 4 1 Rp1.050.000 Rp4.200.000
4 BBM 3 15 Rp7.950 Rp357.750 4 BBM 4 15 Rp7.950 Rp477.000
5 Bor Biopori 1 1 Rp150.000 Rp150.000 5 Bor Biopori 1 1 Rp150.000 Rp150.000
6 Kawat 1 Gulung 1 1 Rp50.000 Rp50.000 6 Kawat 1 Gulung 1 1 Rp50.000 Rp50.000
7 Palu Besar 1 1 Rp50.000 Rp50.000 7 Palu Besar 1 1 Rp50.000 Rp50.000
9 Tang 1 1 Rp50.000 Rp50.000 9 Tang 1 1 Rp50.000 Rp50.000
TOTAL BATCH 1 = Rp17.170.250 TOTAL BATCH 1 = Rp23.289.500
Batch 2 Batch 2
No ITEM Days Qty Price Tottal No ITEM Days Qty Price Tottal
1 GrandMax/L300 3 1 Rp275.000 Rp825.000 1 GrandMax/L300 4 1 Rp275.000 Rp1.100.000
2 Banner Team 3 1 Rp1.050.000 Rp3.150.000 2 Banner Team 4 1 Rp1.050.000 Rp4.200.000
3 BBM 3 15 Rp7.950 Rp357.750 3 BBM 4 15 Rp7.950 Rp477.000
4 Maintenance 1 1 Rp25.000 Rp25.000 4 Maintenance 1 1 Rp25.000 Rp25.000
TOTAL BATCH 2 = Rp4.357.750 TOTAL BATCH 2 = Rp5.802.000
Batch 3 Batch 3
No ITEM Days Qty Price Tottal No ITEM Days Qty Price Tottal
1 GrandMax/L300 3 1 Rp275.000 Rp825.000 1 GrandMax/L300 4 1 Rp275.000 Rp1.100.000
2 Banner Team 3 1 Rp1.050.000 Rp3.150.000 2 Banner Team 4 1 Rp1.050.000 Rp4.200.000
3 BBM 3 15 Rp7.950 Rp357.750 3 BBM 4 15 Rp7.950 Rp477.000
4 Maintenance 1 1 Rp25.000 Rp25.000 4 Maintenance 1 1 Rp25.000 Rp25.000
TOTAL BATCH 3 = Rp4.357.750 TOTAL BATCH 3 = Rp5.802.000
Batch 4 Batch 4
No ITEM Days Qty Price Tottal No ITEM Days Qty Price Tottal
1 GrandMax/L300 3 1 Rp275.000 Rp825.000 1 GrandMax/L300 4 1 Rp275.000 Rp1.100.000
2 Banner Team 3 1 Rp1.050.000 Rp3.150.000 2 Banner Team 4 1 Rp1.050.000 Rp4.200.000
3 BBM 3 15 Rp7.950 Rp357.750 3 BBM 4 15 Rp7.950 Rp477.000
4 Maintenance 1 1 Rp25.000 Rp25.000 4 Maintenance 1 1 Rp25.000 Rp25.000
TOTAL BATCH 4 = Rp4.357.750 TOTAL BATCH 4 = Rp5.802.000
Total 4 Batch Dalam Kota Rp30.243.500 Total 4 Batch Luar kota Rp40.695.500
Summary SMD : Rp70.939.000

BANJARMASIN
5 Banner/ titik Team : 5 5 Banner/ titik Team : 2
Area : 146 BANJARMASIN Total baner 585 Area : 54 BANJARMASIN Total baner 215
Titik : 117 Dalam Kota Total batch : 4 Titik : 43 Luar Kota Total batch : 4
BATCH 1 BATCH 1
No ITEM Days Qty Price Tottal No ITEM Days Qty Price Tottal
1 Tiang Banner BJM 1 146 Rp170.000 Rp24.862.500 1 Tiang Banner BJM 1 54 Rp170.000 Rp9.137.500
2 GrandMax/L300 5 1 Rp275.000 Rp1.375.000 2 GrandMax/L300 2 1 Rp275.000 Rp550.000
3 Banner Team 5 1 Rp1.050.000 Rp5.250.000 3 Banner Team 2 1 Rp1.050.000 Rp2.100.000
4 BBM 5 15 Rp7.950 Rp596.250 4 BBM 1 15 Rp7.950 Rp119.250
5 Bor Biopori 1 1 Rp150.000 Rp150.000 5 Bor Biopori 1 1 Rp150.000 Rp150.000
6 Kawat 1 Gulung 1 1 Rp50.000 Rp50.000 6 Kawat 1 Gulung 1 1 Rp50.000 Rp50.000
7 Palu Besar 1 1 Rp50.000 Rp50.000 7 Palu Besar 1 1 Rp50.000 Rp50.000
9 Tang 1 1 Rp50.000 Rp50.000 9 Tang 1 1 Rp50.000 Rp50.000
TOTAL BATCH 1 = Rp32.383.750 TOTAL BATCH 1 = Rp12.206.750
Batch 2 Batch 2
No ITEM Days Qty Price Tottal No ITEM Days Qty Price Tottal
1 GrandMax/L300 5 1 Rp275.000 Rp1.375.000 1 GrandMax/L300 2 1 Rp275.000 Rp550.000
2 Banner Team 5 1 Rp1.050.000 Rp5.250.000 2 Banner Team 2 1 Rp1.050.000 Rp2.100.000
3 BBM 5 15 Rp7.950 Rp596.250 3 BBM 1 15 Rp7.950 Rp119.250
4 Maintenance 1 1 Rp25.000 Rp25.000 4 Maintenance 1 1 Rp25.000 Rp25.000
TOTAL BATCH 2 = Rp7.246.250 TOTAL BATCH 2 = Rp2.794.250
Batch 3 Batch 3
No ITEM Days Qty Price Tottal No ITEM Days Qty Price Tottal
1 GrandMax/L300 5 1 Rp275.000 Rp1.375.000 1 GrandMax/L300 2 1 Rp275.000 Rp550.000
2 Banner Team 5 1 Rp1.050.000 Rp5.250.000 2 Banner Team 2 1 Rp1.050.000 Rp2.100.000
3 BBM 5 15 Rp7.950 Rp596.250 3 BBM 1 15 Rp7.950 Rp119.250
4 Maintenance 1 1 Rp25.000 Rp25.000 4 Maintenance 1 1 Rp25.000 Rp25.000
TOTAL BATCH 3 = Rp7.246.250 TOTAL BATCH 3 = Rp2.794.250
Batch 4 Batch 4
No ITEM Days Qty Price Tottal No ITEM Days Qty Price Tottal
1 GrandMax/L300 5 1 Rp275.000 Rp1.375.000 1 GrandMax/L300 2 1 Rp275.000 Rp550.000
2 Banner Team 5 1 Rp1.050.000 Rp5.250.000 2 Banner Team 2 1 Rp1.050.000 Rp2.100.000
3 BBM 5 15 Rp7.950 Rp596.250 3 BBM 1 15 Rp7.950 Rp119.250
4 Maintenance 1 1 Rp25.000 Rp25.000 4 Maintenance 1 1 Rp25.000 Rp25.000
TOTAL BATCH 4 = Rp7.246.250 TOTAL BATCH 4 = Rp2.794.250
Summary BPN Rp54.122.500 Total 4 Batch Dalam Kota : Rp20.589.500
Summary BJM : Rp74.712.000

PONTIANAK
5 Banner/ titik Team : 3 5 Banner/ titik Team : 3
Area : 81 PONTIANAK Total baner 325 Area : 69 PONTIANAK Total baner 275
Titik : 65 Dalam Kota Total batch : 4 Titik : 55 Luar Kota Total batch : 4
BATCH 1 BATCH 1
No ITEM Days Qty Price Tottal No ITEM Days Qty Price Tottal
1 Tiang Banner PTK 1 81 Rp170.000 Rp13.812.500 1 Tiang Banner PTK 1 69 Rp170.000 Rp11.687.500
2 GrandMax/L300 3 1 Rp275.000 Rp825.000 2 GrandMax/L300 3 1 Rp275.000 Rp825.000
3 Banner Team 3 1 Rp1.050.000 Rp3.150.000 3 Banner Team 3 1 Rp1.050.000 Rp3.150.000
4 BBM 3 15 Rp7.950 Rp357.750 4 BBM 3 15 Rp7.950 Rp357.750
5 Bor Biopori 1 1 Rp150.000 Rp150.000 5 Bor Biopori 1 1 Rp150.000 Rp150.000
6 Kawat 1 Gulung 1 1 Rp50.000 Rp50.000 6 Kawat 1 Gulung 1 1 Rp50.000 Rp50.000
7 Palu Besar 1 1 Rp50.000 Rp50.000 7 Palu Besar 1 1 Rp50.000 Rp50.000
9 Tang 1 1 Rp50.000 Rp50.000 9 Tang 1 1 Rp50.000 Rp50.000
TOTAL BATCH 1 = Rp18.445.250 TOTAL BATCH 1 = Rp16.320.250
Batch 2 Batch 2
No ITEM Days Qty Price Tottal No ITEM Days Qty Price Tottal
1 GrandMax/L300 3 1 Rp275.000 Rp825.000 1 GrandMax/L300 3 1 Rp275.000 Rp825.000
2 Banner Team 3 1 Rp1.050.000 Rp3.150.000 2 Banner Team 3 1 Rp1.050.000 Rp3.150.000
3 BBM 3 15 Rp7.950 Rp357.750 3 BBM 3 15 Rp7.950 Rp357.750
4 Maintenance 1 1 Rp25.000 Rp25.000 4 Maintenance 1 1 Rp25.000 Rp25.000
TOTAL BATCH 2 = Rp4.357.750 TOTAL BATCH 2 = Rp4.357.750
Batch 3 Batch 3
No ITEM Days Qty Price Tottal No ITEM Days Qty Price Tottal
1 GrandMax/L300 3 1 Rp275.000 Rp825.000 1 GrandMax/L300 3 1 Rp275.000 Rp825.000
2 Banner Team 3 1 Rp1.050.000 Rp3.150.000 2 Banner Team 3 1 Rp1.050.000 Rp3.150.000
3 BBM 3 10 Rp7.950 Rp238.500 3 BBM 3 15 Rp7.950 Rp357.750
4 Maintenance 1 1 Rp25.000 Rp25.000 4 Maintenance 1 1 Rp25.000 Rp25.000
TOTAL BATCH 3 = Rp4.238.500 TOTAL BATCH 3 = Rp4.357.750
Batch 4 Batch 4
No ITEM Days Qty Price Tottal No ITEM Days Qty Price Tottal
1 GrandMax/L300 3 1 Rp275.000 Rp825.000 1 GrandMax/L300 3 1 Rp275.000 Rp825.000
2 Banner Team 3 1 Rp1.050.000 Rp3.150.000 2 Banner Team 3 1 Rp1.050.000 Rp3.150.000
3 BBM 3 15 Rp7.950 Rp357.750 3 BBM 3 15 Rp7.950 Rp357.750
4 Maintenance 1 1 Rp25.000 Rp25.000 4 Maintenance 1 1 Rp25.000 Rp25.000
TOTAL BATCH 4 = Rp4.357.750 TOTAL BATCH 4 = Rp4.357.750
Summary BPN Rp31.399.250 Total 4 Batch Dalam Kota : Rp29.393.500
Summary PTK : Rp60.792.750

Koordinasi Banner total

Rp163.520.000 Rp420.371.750
Total Kalimantan : Rp256.851.750 Titik Price 350000 per bulan kontrak 2 tahun
Balikpapan Rp50.408.000 100 150 rb / bln ini spot
Banjarmasin Rp74.712.000 160
Pontianak Rp60.792.750 120 Rp309.871.750 Besi Rp110.500.000
Samarinda Rp70.939.000 140 Rp55.250.000
Rp146.351.750