RAB LABUAN BAJO 5D4N (10 PAX)

NO ITEM KUANTITI SATUAN HARGA

Biaya Tetap
1 Segara L.O.B (10 Orang) 1 Unit Rp 18,000,000
2 Transportasi di Bajo ( 1 hari ) 2 Unit Rp 500,000
4 P3K 1 Unit Rp 150,000
5 Fee Tour Leader 5 Hari Rp 300,000
6 Air Mineral 1 Dus Rp 50,000
Sub Total

Biaya Variabel
2 Kamar Hotel ( 2 malam ) 10 Pax Rp 300,000
3 Makan Siang 10 Pax Rp 35,000
4 Makan Malam ( 2x ) 20 Pax Rp 35,000
5 Makan Pagi/Extra Meal Time 10 Pax Rp 50,000
6 Tiket Masuk Taman Nasional Komodo 10 Pax Rp 150,000
Sub Total
Total
Safe Money 5%
Harga Per 10 Pax 10 pax
Fee Kananta 15%
Harga Penawaran
Harga Penawaran Per Pax
Dibulatkan

RAB LABUAN BAJO 5D4N (10 PAX)

NO ITEM KUANTITI SATUAN HARGA

Biaya Tetap
1 Segara L.O.B (10 Orang) 2 Unit Rp 18,000,000
2 Transportasi di Bajo ( 1 hari ) 4 Unit Rp 500,000
4 P3K 1 Unit Rp 150,000
5 Fee Tour Leader 5 Hari Rp 300,000
6 Air Mineral 1 Dus Rp 50,000
Sub Total
 Biaya Variabel
2 Kamar Hotel ( 2 malam ) 10 Pax Rp 600,000
3 Makan Siang 20 Pax Rp 35,000
4 Makan Malam ( 2x ) 40 Pax Rp 35,000
5 Makan Pagi/Extra Meal Time 20 Pax Rp 50,000
6 Tiket Masuk Taman Nasional Komodo 20 Pax Rp 150,000
Sub Total
Total
Safe Money 5%
Harga Per Pax 20 pax
Fee Kananta 15%
Harga Penawaran
Harga Penawaran Per Pax
Dibulatkan
TOTAL

Rp 18,000,000
Rp 1,000,000
Rp 150,000
Rp 1,500,000
Rp 50,000
Rp 20,700,000

Rp 3,000,000
Rp 350,000
Rp 700,000
Rp 500,000
Rp 1,500,000
Rp 6,050,000
Rp 26,750,000
Rp 1,337,500
Rp 28,087,500
Rp 4,213,125
Rp 32,300,625
Rp 3,230,063
Rp 3,230,000

TOTAL

Rp 36,000,000
Rp 2,000,000
Rp 150,000
Rp 1,500,000
Rp 50,000
Rp 39,700,000
Rp 6,000,000
Rp 700,000
Rp 1,400,000
Rp 1,000,000
Rp 3,000,000
Rp 12,100,000
Rp 51,800,000
Rp 2,590,000
Rp 54,390,000
Rp 8,158,500
Rp 62,548,500
Rp 3,127,425
Rp 3,127,400
 RAB smk 11

NO ITEM KUANTITI SATUAN

Biaya Tetap
1 Bus 22 Hari
2 Perusahaan 1 Pax
5 Air Mineral 44 Dus
6 Med Kit 11 Pax

Biaya Variabel
1 Makan Hari Pertama 511 Pax
2 Penginapan 511 Pax
3 Rafting 511 Pax
4 Travel Kit 511 Pax

Safe Money
Harga Total 500 pax
Fee Kananta
Harga Penawaran
Harga Penawaran Per Pax

RAB Jogja 3D2N (10 pax)

NO ITEM KUANTITI SATUAN

Biaya Tetap
1 Bus 22 Hari
2 Perusahaan 1 Pax
5 Air Mineral 44 Dus
6 Med Kit 1 Pax
 Biaya Variabel
1 Makan Hari Pertama 511 Pax
2 Penginapan 511 Pax
3 Rafting 511 Pax
4 Travel Kit 511 Pax

Safe Money
Harga Total 500 pax
Fee Kananta
Harga Penawaran
Harga Penawaran Per Pax

22 420000
22 75000
22 225000
HARGA TOTAL

Rp 4,500,000 Rp 99,000,000
Rp 500,000 Rp 500,000
Rp 45,000 Rp 1,980,000
Rp 150,000 Rp 1,650,000
Sub Total Rp 103,130,000

Rp 75,000 Rp 38,325,000
Rp 420,000 Rp 214,620,000
Rp 225,000 Rp 114,975,000
Rp 40,000 Rp 20,440,000
Sub Total Rp 350,035,000
Total Rp 453,165,000
3% Rp 13,594,950
Rp 466,759,950
13% Rp 58,911,450
Rp 525,671,400
Rp 1,051,343
Dibulatkan Rp 1,051,400

HARGA TOTAL

Rp 4,500,000 Rp 99,000,000
Rp 500,000 Rp 500,000
Rp 45,000 Rp 1,980,000
Rp 1,000,000 Rp 1,000,000
Sub Total Rp 102,480,000

Rp 75,000 Rp 38,325,000
Rp 300,000 Rp 153,300,000
Rp 100,000 Rp 51,100,000
Rp 40,000 Rp 20,440,000
Sub Total Rp 224,840,000
Total Rp 327,320,000
3% Rp 9,819,600
Rp 337,139,600
10% Rp 32,732,000
Rp 369,871,600
Rp 739,743
Dibulatkan Rp 739,800

Rp 9,240,000
Rp 1,650,000
Rp 4,950,000
Rp 15,840,000