Resume Rancangan Anggaran Fasilitas Hi Rope

Kepada Yth, Document no. 002/HP/VI-2009

Revisi 0
Solo Tanggal 15 Juni 2009
P.I.C

No. Description Items qty Amount Remark

1 Flying Fox 1 Unit #REF!
2 Peralatan 9 items 15,062,500
3 Ongkos kerja seting instalasi Borongan 2,500,000 tidak termasuk transportasi, akomodasi,
konsumsi dan tenaga lokal
Total #REF!
PPN+PPh 16.5% #REF!
Consultan Fee dan Training Operator 10% #REF!
Grand Total #REF!
Catatan : Diajukan oleh, Disetujui oleh,

Tgl. 15 - 6 - 2009 Tgl.

Rincian harga alat Instalasi Flying Fox

No alat jumlah satuan harga Rp

1 ~ Sling baja 10mm 1 meter 26,000
2 ~ Clamp 1 pcs 11,000
3 ~ Puley double lokal 1 pcs 650,000
4 ~ Webing 1 roll 280,000
5 ~ Carabiner screw 1 pcs 350,000
6 ~ puley singgle 1 pcs 250,000
7 ~ Karet Stopper 1 pcs 10,000
8 ~ Shock Spring 1 pcs 22,000
PERLENGKAPAN OUTBOUND
PRICELIST 1

NO ITEMS QTY SATUAN MERK HARGA SATUAN AMOUNT KETERANGAN

1 Full body harnes anak 3 pcs Petzl 1,050,000.00 3,150,000.00 Investasi
2 Full body harnes dewasa 3 pcs Camp 875,000.00 2,625,000.00 Investasi
3 Karabiner screw OK 10 pcs Petzl 261,250.00 2,612,500.00 Investasi
4 Figure of eight 2 pcs Camp 245,000.00 490,000.00 Investasi
5 Webbing 15 rol kecil WWN 45,000.00 675,000.00 Investasi
6 Pulley 2 pcs Petzl Tandem Speed 1,250,000.00 2,500,000.00 Investasi
7 Pulley 1 pcs Petzl fix 493,750.00 493,750.00 Investasi
8 Helm 3 pcs Camp 768,750.00 2,306,250.00 Investasi
9 Sarung tangan kulit 6 pcs - 35,000.00 210,000.00 Investasi
TOTAL 15,062,500.00

Keterangan :
~ Harga sewaktu - waktu dapat berubah tanpa pemberitahuan
~ Pengadaan barang berkisar antara 1 - 3 minggu