FORM ESTIMASI BIAYA

Tanggal Tuesday, May 10, 2022

Nomor :1

Nama Pameran PRJ 2022

Nama Stand VIVAN

Tanggal Pameran 09 Juni - 17 Juli 2022

Lokasi JIEXPO

Ukuran Stand 14MX6M

Designer TERLAMPIR

no nama matrial quantity harga satuan total

1 Level uk 1400cmx600cm
triplek 12mm 45 lbr 210,000 9,450,000
triplek 4mm 30 lbr 105,000 3,150,000
hpl 30 lbr 250,000 7,500,000
lem fox 6 gll 200,000 1,200,000
led strip 5 roll 750,000 3,750,000
akrilik 3mm 1 lbr 960,000 960,000
dem 2 kg 75,000 150,000
TOTAL 1 set 26,160,000 26,160,000
TENAGA KERJA 1 set 7,848,000 7,848,000

2 konstruksi booth uk 1400CMX600CMX400CM

triplek 12mm 43 lbr 210,000 9,030,000
triplek 6mm 115 lbr 105,000 12,075,000
cat tembok 3 pail 200,000 600,000
led strip 10 roll 750,000 7,500,000
akrilik 3mm 1 lbr 960,000 960,000
engsel ppintu 3 set 50,000 150,000
3D tulisan VIVAN large Lighted 1 set 3,000,000 3,000,000
3D tulisan VIVAN small Lighted 1 set 1,710,000 1,710,000
lampu down light 25 titik 350,000 8,750,000
stop kontak 15 titik 350,000 5,250,000
dem 3 kg 75,000 225,000
TOTAL 1 set 49,250,000 49,250,000
TENAGA KERJA 1 set 14,775,000 14,775,000

b aksesoris
logo hexagonal lighted outdoor 1 set 2,000,000 2,000,000
logo hexagonal lighted indoor 1 set 5,000,000 5,000,000
TOTAL 1 set 5,000,000 5,000,000

3 Wall display uk 155cmx300cm

triplek 12mm 2 lbr 210,000 420,000
triplek 9mm 3 lbr 160,000 480,000
melamin 3 lbr 150,000 450,000
led strip 2 roll 750,000 1,500,000
cat tembok 1 kg 100,000 100,000
dem 1 kg 75,000 75,000
lem fox 1 gll 200,000 200,000
TOTAL 5 set 3,225,000 16,125,000
TENAGA KERJA 5 set 967,500 4,837,500

b pedestal uk 155cmx40x60cm
triplek 12mm 1 lbr 210,000 210,000
melamin 1 lbr 105,000 105,000
lem fox 1 set 200,000 200,000
cat duco 1 kg 100,000 100,000
thinner 1 ltr 25,000 25,000
dem 1 kg 75,000 75,000
TOTAL 5 set 715,000 3,575,000
TENAGA KERJA 5 set 214,500 1,072,500
b aksesoris
letteing lighted 3 set 1,500,000 4,500,000
TOTAL 1 set 4,500,000 4,500,000

4 meja kasir 342cm+149cmx60cmx100cm

triplek 12mm 15 lbr 210,000 3,150,000
melamin 15 lbr 105,000 1,575,000
akrilik 3mm 1 lbr 960,000 960,000
stop kontak 5 titik 350,000 1,750,000
engsel slowmotion 5 set 30,000 150,000
rell drawer 5 set 75,000 375,000
led strip 2 roll 750,000 1,500,000
cat duco 5 kg 100,000 500,000
thinner 2 ltr 25,000 50,000
dem 2 kg 75,000 150,000
TOTAL 1 set 10,160,000 10,160,000
TENAGA KERJA 1 set 3,048,000 3,048,000

5 meja display I uk 115cmx30cmx85cm

triplek 12mm 2 lbr 210,000 420,000
melamin 2 lbr 105,000 210,000
3D tulisan VIVAN lighted 1 set 750,000 750,000
led strip 2 roll 450,000 900,000
cat duco 2 kg 100,000 200,000
thinner 1 ltr 25,000 25,000
dem 2 kg 75,000 150,000
TOTAL 2 set 2,655,000 5,310,000
TENAGA KERJA 2 set 796,500 1,593,000

6 meja display II uk 135cmx600cmx100cm

triplek 12mm 2 lbr 210,000 420,000
melamin 2 lbr 105,000 210,000
3D tulisan VIVAN lighted 1 set 750,000 750,000
engsel slowmotion 2 set 30,000 60,000
kaca cermin 5mm 1 m2 350,000 350,000
led strip 2 roll 450,000 900,000
cat duco 2 kg 100,000 200,000
thinner 1 ltr 25,000 25,000
dem 2 kg 75,000 150,000
TOTAL 3 set 3,065,000 9,195,000
TENAGA KERJA 3 set 919,500 2,758,500

7 Light box uk 120cmx200cm

triplek 12mm 1 lbr 210,000 210,000
akrilik 3mm 1 lbr 960,000 960,000
led strip 5 roll 750,000 3,750,000
stiker print 3 m2 125,000 375,000
cat duco 1 kg 100,000 100,000
dem 1 kg 75,000 75,000
TOTAL 2 set 5,470,000 10,940,000
TENAGA KERJA 2 set 1,641,000 3,282,000

8 GAMMING AREA
a level gamming uk 200cmx200cm
triplek 12mm 3 lbr 210,000 630,000
triplek 4mm 2 lbr 105,000 210,000
hpl 2 lbr 250,000 500,000
lem fox 1 gll 200,000 200,000
led strip 1 roll 750,000 750,000
akrilik 3mm 1 lbr 960,000 960,000
dem 1 kg 75,000 75,000
TOTAL 1 set 3,325,000 3,325,000
TENAGA KERJA 1 set 997,500 997,500
b backdrop uk 140cmx220cm
triplek 12mm 1 lbr 210,000 210,000
triplek 4mm 2 lbr 105,000 210,000
cat duco 2 kg 100,000 200,000
 dem 1 kg 75,000 75,000
TOTAL 1 set 695,000 695,000
TENAGA KERJA 1 set 208,500 208,500
c rak hexagonal
triplek 12mm 2 lbr 210,000 420,000
melamin 2 lbr 105,000 210,000
lem fox 1 set 200,000 200,000
cat duco 2 kg 100,000 200,000
thinner 1 ltr 25,000 25,000
dem 1 kg 75,000 75,000
TOTAL 1 set 1,130,000 1,130,000
TENAGA KERJA 1 set 339,000 339,000

b aksesoris
barstool 6 set 750,000 4,500,000
TV LED -

logo hexagonal lighted ceiiling 1 1 set 5,320,000 5,320,000

logo hexagonal lighted ceiiling 2 1 set 2,660,000 2,660,000
logo hexagonal lighted ceiiling 3 1 set 7,980,000 7,980,000
RIGGING 1 set -
meja dealing 2 set 1,500,000 3,000,000
TOTAL 1 set 23,460,000 23,460,000

7 Tenaga kerja
pasang 15 orang 3x3x150000 1 Ls -
bongkar 15 orang 3x1x150000 1 Ls -
TOTAL 1 set - -

8 Transportasi
Truck medium 5 Ls -

9 Listrik 1 12,000,000
209,584,500
Keterangan
SEWA