Tour of Name : 3 Hari 2 Explore Undersea Of Takabonerate
Agent : SUKO TRIP Validity : 11 - 13 Desember
D SGL TYPE OF TRANSPORTATION
A SUPPL 1 2 3-4 5-9 PLACE DESCRIPTION Avanza Avanza Avanza Hiace Y
Bira Transportasi ( 3 Hari) Rp 2,100,000.00 Rp 1,050,000.00 Rp 700,000.00 Rp 510,000.00
Hakuna Matata Resort Rp 750,000.00 Rp 750,000.00 Rp 375,000.00 Rp 375,000.00 Rp 375,000.00 Tinabo Island Resort Rp 250,000.00 Rp 250,000.00 Rp 125,000.00 Rp 125,000.00 Rp 125,000.00 Tiket Kapal Bira Rp 25,000.00 Rp 25,000.00 Rp 25,000.00 Rp 25,000.00 Tiket Kapal Pattumbukang Rp 65,000.00 Rp 65,000.00 Rp 65,000.00 Rp 65,000.00 Tiket Pesawat Selanyar Rp 230,000.00 Rp 230,000.00 Rp 230,000.00 Rp 230,000.00 Snorkling Bundle Rp 175,000.00 Rp 175,000.00 Rp 175,000.00 Rp 175,000.00 Meals (5x) Rp 500,000.00 Rp 500,000.00 Rp 500,000.00 Rp 500,000.00 Guide Fee (3 Hari) Rp 300,000.00 Rp 150,000.00 Rp 100,000.00 Rp 60,000.00 Entrance Fee Rp 20,000.00 Rp 20,000.00 Rp 20,000.00 Rp 20,000.00 Parking Fee (3 Hari) Rp 30,000.00 Rp 15,000.00 Rp 10,000.00 Rp 9,000.00 Miscelleneous Fee Rp 50,000.00 Rp 50,000.00 Rp 50,000.00 Rp 50,000.00
SUB TOTAL Rp 4,495,000.00 Rp 2,780,000.00 Rp 2,375,000.00 Rp 2,144,000.00
FOC TOTAL Rp 4,495,000.00 Rp 2,780,000.00 Rp 2,375,000.00 Rp 2,144,000.00 PROFIT (10%) Rp 449,500.00 Rp 278,000.00 Rp 237,500.00 Rp 214,400.00 GRAND TOTAL Rp 4,944,500.00 Rp 3,058,000.00 Rp 2,612,500.00 Rp 2,358,400.00 SELLING PRICE Rp Rp 4,950,000.00 Rp 3,100,000.00 Rp 2,650,000.00 Rp 2,400,000.00 SELLING PRICE USD $ 330.00 $ 206.67 $ 176.67 $ 160.00 PORTATION 10 - 14 15 - 18 20 up Elf Bus Bus + 1 FOC + 1 FOC
Rp 300,000.00 Rp 260,000.00 Rp 270,000.00
Rp 375,000.00 Rp 375,000.00 Rp 375,000.00 Rp 125,000.00 Rp 125,000.00 Rp 125,000.00 Rp 25,000.00 Rp 25,000.00 Rp 25,000.00 Rp 65,000.00 Rp 65,000.00 Rp 65,000.00 Rp 230,000.00 Rp 230,000.00 Rp 230,000.00 Rp 175,000.00 Rp 175,000.00 Rp 175,000.00 Rp 500,000.00 Rp 500,000.00 Rp 500,000.00 Rp 30,000.00 Rp 20,000.00 Rp 15,000.00 Rp 20,000.00 Rp 20,000.00 Rp 20,000.00 Rp 5,100.00 Rp 4,000.00 Rp 3,000.00 Rp 50,000.00 Rp 50,000.00 Rp 50,000.00
Rp 1,900,100.00 Rp 1,849,000.00 Rp 1,853,000.00
Rp 1,981,071.43 Rp 1,985,357.14 Rp 1,900,100.00 Rp 1,981,071.43 Rp 1,985,357.14 Rp 190,010.00 Rp 198,107.14 Rp 198,535.71 Rp 2,090,110.00 Rp 2,179,178.57 Rp 2,183,892.86 Rp 2,100,000.00 Rp 2,200,000.00 Rp 2,200,000.00 $ 140.00 $ 146.67 $ 146.67