Anggaran Perjalanan

No. Item Jumlah

18%
1 BBM Rp195,000
2 Makan Rp300,000
3 Penginapan Rp750,000
4 Spare Part Rp271,886
5 Biaya lain-lain Rp0

Total Anggaran Rp1,516,886

49%
 Chart

13%
18%

BBM
20% Makan
Penginapan
Spare Part
Biaya lain-lain

49%
 Touring Budget Planner
Kon. BBM Rata/ L 40 Harga BBM Rp10,000

Jarak BBM Makan

Hari Berangkat Tujuan Biaya BBM
Tempuh (liter) perhari

1 Jakarta Semarang 230 5.8 Rp57,500 Rp100,000

2 Semarang Surabaya 340 8.5 Rp85,000 Rp100,000
3 Surabaya Bromo 210 5.3 Rp52,500 Rp100,000
4
5
6
7
8
9
10

SubTotal 1 780 19.5 Rp195,000 Rp300,000

r

Penginapan Biaya Lain

Rp250,000
Rp250,000
Rp250,000

Rp750,000 Rp0
 Spare Part
Total km 780

Daya Tahan
No. Item Kuantitas Harga satuan Total
(km)
1 Oli 2000 0.4 Rp350,000 Rp136,500
2 Filter Oli 2000 0.4 Rp30,000 Rp11,700
3 Kampas Rem Depan 7000 0.1 Rp210,000 Rp23,400
4 Kampas Rem Belakang 7000 0.1 Rp120,000
5 Ban depan 7000 0.1 Rp500,000
6 Ban Belakang 7000 0.1 Rp900,000 Rp100,286
7 Kampas kopling 7000 0.1
8 Busi 10000 0.1
9 Gear Set 10000 0.1
10 Rantai 10000 0.1
11 Aki 10000 0.1

Sub total Rp271,886