ROOM RATE PLAN Update

ROOM RATE PLAN 2012
PUBLISH RATE OPENING RATE (DISC 50%) COORPORATE A (DISC 52%)

TYPE OF ROOM
BASE RATE 21% T & S BASE RATE 21% T & S BASE RATE
OPENING RATE
DELUXE ROOM I
Single Occupacy 880,000 1,064,800 440,000 532,400 422,400
Double Occupancy 990,000 1,197,900 495,000 598,950 475,200
ROUNDED
Single Occupacy 880,000 1,064,800 440,000 532,400 423,140
OKTOBER 2012 - MARET 2013 PUBLISH RATE FRONT DESK RATE (DISC 47,5%)
COORPORATE C (DISC 50%)
DELUXE ROOM II
Single Occupacy 880,000 1,064,800 462,000 559,020 440,000
ROUNDED
Single Occupacy 880,000 1,064,800 462,810 560,000 438,017
SUPER DELUXE ROOM I

Single Occupacy 980,000 1,185,800 490,000 592,900 470,400
Double Occupancy 1,090,000 1,318,900 545,000 659,450 523,200
ROUNDED
Single Occupacy 980,000 1,185,800 490,000 592,900 471,074
SUPER DELUXE ROOM II
Single Occupacy 980,000 1,185,800 514,500 622,545 490,000
ROUNDED
Single Occupacy 980,000 1,185,800 514,463 622,500 491,736
FAMILY ROOM I
Tripple Occupacy 1,380,000 1,669,800 690,000 834,900 662,400
ROUNDED
FAMILY ROOM II
ROUNDED
EXECUTIVE ROOM I
Occupacy 1,560,000 1,887,600 780,000 943,800 748,800
ROUNDED
Occupacy 1,560,000 1,887,600 780,000 943,800 748,760
EXECUTIVE ROOM II
ROUNDED
EXECUTIVE SUITE ROOM I

Occupacy 2,400,000 2,904,000 1,200,000 1,452,000 1,152,000
ROUNDED
Occupacy 2,400,000 2,904,000 1,200,000 1,452,000 1,152,893
EXECUTIVESUITE ROOM II
Occupacy 2,400,000 2,904,000 1,260,000 1,524,600 1,200,000
ROUNDED
Occupacy 2,400,000 2,904,000 1,260,000 1,525,000 1,200,000
GOVERNOR SUITE ROOM I

Occupacy 2,800,000 3,388,000 1,400,000 1,694,000 1,344,000
ROUNDED
Occupacy 2,800,000 3,388,000 1,400,000 1,694,000 1,343,802
GOVERNOR SUITE ROOM II
Occupacy 2,800,000 3,388,000 1,470,000 1,778,700 1,400,000
ROUNDED
Occupacy 2,800,000 3,388,000 1,470,000 1,780,000 1,400,826
PRESIDENT SUITE ROOM I

Occupacy 3,500,000 4,235,000 1,750,000 2,117,500 1,680,000
ROUNDED
Occupacy 3,500,000 4,235,000 1,750,000 2,117,500 1,681,818
PRESIDENT SUITE ROOM II
Occupacy 3,500,000 4,235,000 1,837,500 2,223,375 1,750,000
ROUNDED
Occupacy 3,500,000 4,235,000 1,837,500 2,225,000 1,752,066
ORPORATE A (DISC 52%)COORPORATE B (DISC 53,5%)COORPORATE C (DISC 55%)
21% T & S BASE RATE 21% T & S BASE RATE 21% T & S
511,104 409,200 495,132 396,000 479,160

574,992 460,350 557,024 445,500 539,055
512,000 409,091 495,000 396,694 480,000

575,000 461,157 558,000 446,281 540,000
ORPORATE C (DISC 50%)COORPORATE B (DISC 51,50%)COORPORATE C (DISC 53%)
532,400 426,800 516,428 413,600 500,456

598,950 480,150 580,982 465,300 563,013
530,000 425,620 515,000 413,223 500,000

599,000 479,339 580,000 466,942 565,000
569,184 455,700 551,397 441,000 533,610

633,072 506,850 613,289 490,500 593,505
570,000 455,372 551,000 438,017 530,000

635,000 508,264 615,000 491,736 595,000
592,900 475,300 575,113 460,600 557,326

659,450 528,650 639,667 512,300 619,883
595,000 475,207 575,000 462,810 560,000

660,000 528,926 640,000 512,397 620,000
801,504 641,700 776,457 621,000 751,410
801,500 642,149 777,000 621,074 751,500

834,900 669,300 809,853 648,600 784,806
835,000 669,421 810,000 648,760 785,000
906,048 725,400 877,734 702,000 849,420
906,000 725,620 878,000 702,479 850,000
943,800 756,600 915,486 733,200 887,172
944,000 757,025 916,000 733,884 888,000
1,393,920 1,116,000 1,350,360 1,080,000 1,306,800
1,395,000 1,115,702 1,350,000 1,078,512 1,305,000
1,452,000 1,164,000 1,408,440 1,128,000 1,364,880
1,452,000 1,165,289 1,410,000 1,128,099 1,365,000
1,626,240 1,302,000 1,575,420 1,260,000 1,524,600
1,626,000 1,301,653 1,575,000 1,260,331 1,525,000
1,694,000 1,358,000 1,643,180 1,316,000 1,592,360
1,695,000 1,359,504 1,645,000 1,316,116 1,592,500
2,032,800 1,627,500 1,969,275 1,575,000 1,905,750
2,035,000 1,628,099 1,970,000 1,574,380 1,905,000

2,117,500 1,697,500 2,053,975 1,645,000 1,990,450
2,120,000 1,694,215 2,050,000 1,652,893 2,000,000

TYPE OF ROOM
OPENING RATE
DELUXE ROOM I
Single Occupacy 800,000 968,000 400,000 484,000 384,000
ROUNDED
Single Occupacy 800,000 968,000 400,000 484,000 383,471
DELUXE ROOM II
Single Occupacy 800,000 968,000 440,000 532,400 400,000
ROUNDED
Single Occupacy 800,000 968,000 430,579 521,000 409,917
SUPER DELUXE ROOM I

Single Occupacy 920,000 1,113,200 460,000 556,600 441,600
ROUNDED
Single Occupacy 920,000 1,113,200 460,000 556,600 442,149
Single Occupacy 920,000 1,113,200 483,000 584,430 460,000
ROUNDED
Single Occupacy 920,000 1,113,200 483,471 585,000 462,810
FAMILY ROOM I
ROUNDED
FAMILY ROOM II
ROUNDED
EXECUTIVE ROOM I
ROUNDED
EXECUTIVE ROOM II
ROUNDED
SUITE ROOM I
Occupacy 2,000,000 2,420,000 1,000,000 1,210,000 960,000
ROUNDED
Occupacy 2,000,000 2,420,000 1,000,000 1,210,000 958,678
SUITE ROOM II
Occupacy 2,000,000 2,420,000 1,050,000 1,270,500 1,000,000
ROUNDED
Occupacy 2,000,000 2,420,000 1,050,000 1,270,000 1,000,000

Occupacy 2,300,000 2,783,000 1,150,000 1,391,500 1,104,000
ROUNDED
Occupacy 2,300,000 2,783,000 1,150,000 1,391,500 1,103,306
Occupacy 2,300,000 2,783,000 1,207,500 1,461,075 1,150,000
ROUNDED
Occupacy 2,300,000 2,783,000 1,207,500 1,465,000 1,150,000

Occupacy 3,000,000 3,630,000 1,500,000 1,815,000 1,440,000
ROUNDED
Occupacy 3,000,000 3,630,000 1,500,000 1,815,000 1,442,149
Occupacy 3,000,000 3,630,000 1,575,000 1,905,750 1,500,000
ROUNDED
Occupacy 3,000,000 3,630,000 1,575,000 1,905,000 1,500,000
464,640 372,000 450,120 360,000 435,600

522,720 418,500 506,385 405,000 490,050
464,000 366,942 444,000 351,240 425,000

546,000 438,843 531,000 422,314 511,000
484,000 388,000 469,480 376,000 454,960

544,500 436,500 528,165 423,000 511,830
496,000 397,521 481,000 385,124 466,000

566,000 455,372 551,000 442,975 536,000
534,336 427,800 517,638 414,000 500,940

604,032 483,600 585,156 468,000 566,280
535,000 429,752 520,000 417,355 505,000

600,000 483,471 585,000 471,074 570,000
556,600 446,200 539,902 432,400 523,204

629,200 504,400 610,324 488,800 591,448
560,000 450,413 545,000 438,017 530,000

630,000 508,264 615,000 495,868 600,000
813,120 651,000 787,710 630,000 762,300
815,000 652,893 790,000 628,099 760,000
847,000 679,000 821,590 658,000 796,180

840,000 677,686 820,000 652,893 790,000
842,160 674,250 815,843 652,500 789,525
845,000 677,686 820,000 652,893 790,000
877,250 703,250 850,933 681,500 824,615
840,000 677,686 820,000 652,893 790,000
1,161,600 930,000 1,125,300 900,000 1,089,000
1,160,000 929,752 1,125,000 892,562 1,080,000
1,210,000 970,000 1,173,700 940,000 1,137,400
1,210,000 966,942 1,170,000 942,149 1,140,000
1,335,840 1,069,500 1,294,095 1,035,000 1,252,350
1,335,000 1,070,248 1,295,000 1,033,058 1,250,000
1,391,500 1,115,500 1,349,755 1,081,000 1,308,010
1,391,500 1,115,702 1,350,000 1,082,645 1,310,000
1,742,400 1,395,000 1,687,950 1,350,000 1,633,500
1,745,000 1,396,694 1,690,000 1,351,240 1,635,000

1,815,000 1,455,000 1,760,550 1,410,000 1,706,100
1,815,000 1,454,545 1,760,000 1,409,091 1,705,000

TYPE OF ROOM
OPENING RATE
DELUXE ROOM I
Single Occupacy 820,000 992,200 410,000 496,100 393,600
ROUNDED
Single Occupacy 820,000 992,200 410,000 496,100 393,388
DELUXE ROOM II
Single Occupacy 820,000 992,200 430,500 520,905 410,000
ROUNDED
Single Occupacy 820,000 992,200 430,579 521,000 409,917
SUPER DELUXE ROOM I

Single Occupacy 940,000 1,137,400 470,000 568,700 451,200
ROUNDED
Single Occupacy 940,000 1,137,400 470,000 568,700 451,240
Single Occupacy 940,000 1,137,400 493,500 597,135 470,000
ROUNDED
Single Occupacy 940,000 1,137,400 493,802 597,500 470,248
FAMILY ROOM I
ROUNDED
FAMILY ROOM II
ROUNDED
EXECUTIVE ROOM I
Occupacy 1,560,000 1,887,600 780,000 943,800 748,800
ROUNDED
Occupacy 1,560,000 1,887,600 780,000 943,800 748,760
EXECUTIVE ROOM II
ROUNDED
EXECUTIVE SUITE ROOM I

Occupacy 2,400,000 2,904,000 1,200,000 1,452,000 1,152,000
ROUNDED
Occupacy 2,400,000 2,904,000 1,200,000 1,452,000 1,152,893
EXECUTIVESUITE ROOM II
Occupacy 2,400,000 2,904,000 1,260,000 1,524,600 1,200,000
ROUNDED
Occupacy 2,400,000 2,904,000 1,260,000 1,525,000 1,200,000

Occupacy 2,800,000 3,388,000 1,400,000 1,694,000 1,344,000
ROUNDED
Occupacy 2,800,000 3,388,000 1,400,000 1,694,000 1,343,802
Occupacy 2,800,000 3,388,000 1,470,000 1,778,700 1,400,000
ROUNDED
Occupacy 2,800,000 3,388,000 1,470,000 1,780,000 1,400,826

Occupacy 3,500,000 4,235,000 1,750,000 2,117,500 1,680,000
ROUNDED
Occupacy 3,500,000 4,235,000 1,750,000 2,117,500 1,681,818
Occupacy 3,500,000 4,235,000 1,837,500 2,223,375 1,750,000
ROUNDED
Occupacy 3,500,000 4,235,000 1,837,500 2,225,000 1,752,066
476,256 381,300 461,373 369,000 446,490

557,568 446,400 540,144 432,000 522,720
476,000 380,992 461,000 368,595 446,000

560,000 446,281 540,000 431,818 522,500
496,100 397,700 481,217 385,400 466,334

580,800 465,600 563,376 451,200 545,952
496,000 397,521 481,000 385,124 466,000

580,000 462,810 560,000 450,413 545,000
545,952 437,100 528,891 423,000 511,830

627,264 502,200 607,662 486,000 588,060
546,000 437,190 529,000 423,140 512,000

627,000 502,479 608,000 485,950 588,000
568,700 455,900 551,639 441,800 534,578

653,400 523,800 633,798 507,600 614,196
569,000 456,198 552,000 442,149 535,000

654,000 523,967 634,000 508,264 615,000
801,504 641,700 776,457 621,000 751,410
801,500 642,149 777,000 621,074 751,500
834,900 669,300 809,853 648,600 784,806

835,000 669,421 810,000 648,760 785,000
906,048 725,400 877,734 702,000 849,420
906,000 725,620 878,000 702,479 850,000
943,800 756,600 915,486 733,200 887,172
944,000 757,025 916,000 733,884 888,000
1,393,920 1,116,000 1,350,360 1,080,000 1,306,800
1,395,000 1,115,702 1,350,000 1,078,512 1,305,000
1,452,000 1,164,000 1,408,440 1,128,000 1,364,880
1,452,000 1,165,289 1,410,000 1,128,099 1,365,000
1,626,240 1,302,000 1,575,420 1,260,000 1,524,600
1,626,000 1,301,653 1,575,000 1,260,331 1,525,000
1,694,000 1,358,000 1,643,180 1,316,000 1,592,360
1,695,000 1,359,504 1,645,000 1,316,116 1,592,500
2,032,800 1,627,500 1,969,275 1,575,000 1,905,750
2,035,000 1,628,099 1,970,000 1,574,380 1,905,000

2,117,500 1,697,500 2,053,975 1,645,000 1,990,450
2,120,000 1,694,215 2,050,000 1,652,893 2,000,000

PUBLISH RATE OPENING RATE DISC 50% FRONT DESK RATE DISC 40%
TYPE OF ROOM
SUPER DELUXE ROOM I
Single Occupacy 840,000 1,016,400 420,000 508,200 504,000

Single Occupacy 850,000 1,028,500 425,000 514,250 510,000
SUPER DELUXE ROOM III

Single Occupacy 860,000 1,040,600 430,000 520,300 516,000
ONT DESK RATE DISC 40% FRONT DESK RATE DISC 45%
21% T & S BASE RATE 21% T & S
609,840 462000 559,020

646,140 489500 592,295
617,100 467500 565,675

653,400 495000 598,950
624,360 473000 572,330

660,660 500500 605,605
PUBLISH RATE OPENING RATE DISC 50% FRONT DESK RATE DISC 40%
TYPE OF ROOM
FAMILY TRIPLE 1,100,000 1,331,000 550,000 665,500 660,000
EXECUTIVE ROOM 1,250,000 1,512,500 625,000 756,250 750,000
SUITES ROOM 1,500,000 1,815,000 750,000 907,500 900,000
GOVERNOR SUITES ROOM 1,750,000 2,117,500 875,000 1,058,750 1,050,000
PRESIDENT SUITES 2,000,000 2,420,000 1,000,000 1,210,000 1,200,000

ONT DESK RATE DISC 40%FRONT DESK RATE DISC 45%
21% T & S BASE RATE 21% T & S
798,600 715,000 865,150
907,500 812,500 983,125
1,089,000 975,000 1,179,750
1,270,500 1,137,500 1,376,375
1,452,000 1,300,000 1,573,000

TYPE OF ROOM CORPORATE I FULL BOARD
CORPORATE II FULL BOARD
DELUXE ROOM 470,000 450,000
Food Alocation ( Lunch ) 60,000 60,000

Alokasi Food ( Dinner ) 65,000 60,000
Coffee Break I Alocation 27,500 27,500
Coffee Break II Alocation 27,500 27,500
TOTAL ALOCATION 180,000 175,000
Rest Alocation 290,000 275,000
Tax & Service 21% 98700 94500
ROOM ALOCATION PER PERSON 191,300 180,500

SUPER DELUXE 540,000 510,000

Tax & Service 21% 113400 107100

FAMILY TRIPLE 470,000 440,000

Tax & Service 21% 98700 92400
COORPORATE III FULL BOARD
430,000
60,000
60,000
27,500
27,500
175,000
255,000
90300
164,700
480,000
60,000
60,000
27,500
27,500
175,000
305,000
100800
204,200
410,000
60,000
60,000
27,500
27,500
175,000
235,000
86100
148,900

ROOM RATE PLAN Update

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

ROOM RATE PLAN Update

Uploaded by

Copyright:

Available Formats

ROOM RATE PLAN 2012

PUBLISH RATE OPENING RATE (DISC 50%) COORPORATE A (DISC 52%)

SUPER DELUXE ROOM I

EXECUTIVE SUITE ROOM I

GOVERNOR SUITE ROOM I

PRESIDENT SUITE ROOM I

511,104 409,200 495,132 396,000 479,160

512,000 409,091 495,000 396,694 480,000

ORPORATE C (DISC 50%)COORPORATE B (DISC 51,50%)COORPORATE C (DISC 53%)

532,400 426,800 516,428 413,600 500,456

530,000 425,620 515,000 413,223 500,000

569,184 455,700 551,397 441,000 533,610

570,000 455,372 551,000 438,017 530,000

ORPORATE C (DISC 50%)COORPORATE B (DISC 51,50%)COORPORATE C (DISC 53%)

592,900 475,300 575,113 460,600 557,326

595,000 475,207 575,000 462,810 560,000

801,504 641,700 776,457 621,000 751,410

801,500 642,149 777,000 621,074 751,500

ORPORATE C (DISC 50%)COORPORATE B (DISC 51,50%)COORPORATE C (DISC 53%)

835,000 669,421 810,000 648,760 785,000

906,048 725,400 877,734 702,000 849,420

906,000 725,620 878,000 702,479 850,000

ORPORATE C (DISC 50%)COORPORATE B (DISC 51,50%)COORPORATE C (DISC 53%)

943,800 756,600 915,486 733,200 887,172

944,000 757,025 916,000 733,884 888,000

1,393,920 1,116,000 1,350,360 1,080,000 1,306,800

1,395,000 1,115,702 1,350,000 1,078,512 1,305,000

ORPORATE C (DISC 50%)COORPORATE B (DISC 51,50%)COORPORATE C (DISC 53%)

1,452,000 1,164,000 1,408,440 1,128,000 1,364,880

1,452,000 1,165,289 1,410,000 1,128,099 1,365,000

1,626,240 1,302,000 1,575,420 1,260,000 1,524,600

1,626,000 1,301,653 1,575,000 1,260,331 1,525,000

ORPORATE C (DISC 50%)COORPORATE B (DISC 51,50%)COORPORATE C (DISC 53%)

1,694,000 1,358,000 1,643,180 1,316,000 1,592,360

1,695,000 1,359,504 1,645,000 1,316,116 1,592,500

2,032,800 1,627,500 1,969,275 1,575,000 1,905,750

2,035,000 1,628,099 1,970,000 1,574,380 1,905,000

ORPORATE C (DISC 50%)COORPORATE B (DISC 51,50%)COORPORATE C (DISC 53%)

2,120,000 1,694,215 2,050,000 1,652,893 2,000,000

SUPER DELUXE ROOM I

GOVERNOR SUITE ROOM I

PRESIDENT SUITE ROOM I

464,640 372,000 450,120 360,000 435,600

464,000 366,942 444,000 351,240 425,000

ORPORATE C (DISC 50%)COORPORATE B (DISC 51,50%)COORPORATE C (DISC 53%)

484,000 388,000 469,480 376,000 454,960

496,000 397,521 481,000 385,124 466,000

534,336 427,800 517,638 414,000 500,940

535,000 429,752 520,000 417,355 505,000

ORPORATE C (DISC 50%)COORPORATE B (DISC 51,50%)COORPORATE C (DISC 53%)

556,600 446,200 539,902 432,400 523,204

560,000 450,413 545,000 438,017 530,000

813,120 651,000 787,710 630,000 762,300

815,000 652,893 790,000 628,099 760,000

ORPORATE C (DISC 50%)COORPORATE B (DISC 51,50%)COORPORATE C (DISC 53%)

847,000 679,000 821,590 658,000 796,180

842,160 674,250 815,843 652,500 789,525

845,000 677,686 820,000 652,893 790,000

ORPORATE C (DISC 50%)COORPORATE B (DISC 51,50%)COORPORATE C (DISC 53%)

877,250 703,250 850,933 681,500 824,615

840,000 677,686 820,000 652,893 790,000

1,161,600 930,000 1,125,300 900,000 1,089,000

1,160,000 929,752 1,125,000 892,562 1,080,000