NO URAIAN SATUAN

HUMAS
1 bis besar 1
2 bis medium 2
3 room standart @2hari 108
4 room excecutive @2Hari 8
5 Sopir 3
6 Kernet 3
7 Makan @6x 648
8 Dinner HOTEL + Makrab 115
9 Tol PP 3
10 Parkir 3
11 wisata candi 115
12 Pantai gunung kidul (outbond) 115
13 Tebing Breksi 115
14 Hutan Pinus 115
ACARA
15 Gelas Plastik
16 Tali Rafia
17 Penutup Kepala
18 Tali Tambang
19 Bola Pingpong
20 Doorprize outbond
21 Games & Quiz makrab
22 Sound, Mic, TOA
KESEHATAN
23 Antimo 5
24 Dramamine 2
25 Paracetamol 3
26 Demacolin 5
27 Hot Cream 2
28 Minyak Kayu Putih 2
29 Hansaplast 3
30 Antangin 4
31 CTM 3
32 Oxycan 1
33 Pembalut 2
34 Plastik Hitam 6
KONSUMSI
35 Snack 120
36 Perment 6
37 Air Mineral 15
 PUBDEKDOK
38 Banner 1
39 Name tag panitia 30
PERLENGKAPAN
40 Lain-lain
TOTAL KESELURUHAN
 BIAYA SATUAN TOTAL
UMAS
Rp 10,000,000.00Rp 10,000,000.00 Rp 110,880,000.00
Rp 7,000,000.00Rp 14,000,000.00 Rp 990,000.00
Rp 400,000.00Rp 43,200,000.00
Rp 500,000.00Rp 4,000,000.00
Rp 400,000.00Rp 1,200,000.00
Rp 300,000.00Rp 900,000.00
Rp 35,000.00Rp 22,680,000.00
Rp 75,000.00Rp 8,625,000.00
Rp 550,000.00Rp 1,650,000.00
Rp 200,000.00Rp 600,000.00
Rp -
Rp 20,000.00 Rp 2,300,000.00
Rp 10,000.00 Rp 1,150,000.00
Rp 5,000.00 Rp 575,000.00
CARA

Rp 50,000.00 Rp 5,250,000.00
Rp 544,000.00
Rp 2,745,000.00
Rp 150,000.00
Rp 250,000.00
Rp 4,500,000.00 Rp 2,000,000.00
Rp 250,000.00 Rp 10,789,000.00
Rp 300,000.00
EHATAN
Rp 5,000.00 Rp 25,000.00
Rp 23,000.00 Rp 46,000.00
Rp 5,000.00 Rp 15,000.00
Rp 8,000.00 Rp 40,000.00
Rp 30,000.00 Rp 60,000.00
Rp 25,000.00 Rp 50,000.00
Rp 7,000.00 Rp 21,000.00
Rp 36,000.00 Rp 144,000.00
Rp 2,000.00 Rp 6,000.00
Rp 65,000.00 Rp 65,000.00
Rp 15,000.00 Rp 30,000.00
Rp 7,000.00 Rp 42,000.00
NSUMSI
Rp 13,000.00 Rp 1,560,000.00
Rp 10,000.00 Rp 60,000.00
Rp 75,000.00 Rp 1,125,000.00
EKDOK
Rp 100,000.00 Rp 100,000.00
Rp 5,000.00 Rp 150,000.00
NGKAPAN
Rp 2,000,000.00
AN Rp 119,669,000.00
NO URAIAN SATUAN
HUMAS
1 bis besar 1
2 bis medium 2
3 room standart (Best hotel 4 orang) 28
4 room excecutive (horizon ultima rich) 4
5 Sopir 3
6 Kernet 3
7 Makan @2x 224
8 Gathering obelix hill + Makrab 112
9 Tol PP 3
10 Parkir 3
11 VW Tour 28
12 Restaurant De'menake 112
13 Gudeg Bu tjidro 112
14 Malioboro dan oleh2 mandiri di jam free
15 Studio alam Gamplong (opsional) 112
15 outbond dipantai terdekat 112
ACARA
15 Gelas Plastik
16 Tali Rafia
17 Penutup Kepala
18 Tali Tambang
19 Bola Pingpong
20 Doorprize outbond
21 Games & Quiz makrab
22 Live music obelix hills /3jam
22 Sound, Mic, TOA (perjalanan)
KESEHATAN
23 Antimo 5
24 Dramamine 2
25 Paracetamol 3
26 Demacolin 5
27 Hot Cream 2
28 Minyak Kayu Putih 2
29 Hansaplast 3
30 Antangin 4
31 CTM 3
32 Oxycan 1
33 Pembalut 2
34 Plastik Hitam 6
KONSUMSI
35 Snack 120
36 Perment 6
37 Air Mineral 15
PUBDEKDOK
38 Banner 1
39 Name tag panitia 30
PERLENGKAPAN
40 Lain-lain
TOTAL KESELURUHAN
 BIAYA SATUAN TOTAL
UMAS
Rp 10,000,000.00 Rp 10,000,000.00
Rp 7,000,000.00 Rp 14,000,000.00
Rp 820,000.00 Rp 22,960,000.00 catatan : room standar + extra bed 1 + breakfast 4 orang
Rp 1,300,000.00 Rp 5,200,000.00 add : ext. bed 180k (blm masuk di an
Rp 400,000.00 Rp 1,200,000.00
Rp 300,000.00 Rp 900,000.00
Rp 35,000.00 Rp 7,840,000.00
Rp 150,000.00 Rp 16,800,000.00
Rp 550,000.00 Rp 1,650,000.00
Rp 200,000.00 Rp 600,000.00
Rp 750,000.00 Rp 21,000,000.00 Catatan : harga blm termasuk operasional armada kurleb
Rp 50,000.00 Rp 5,600,000.00 blm termasuk coffee break
Rp 50,000.00 Rp 5,600,000.00

Rp 5,000.00 Rp 560,000.00
Rp 10,000.00 Rp 1,120,000.00
CARA

Rp 50,000.00

Rp 150,000.00
Rp 4,500,000.00
Rp 250,000.00
Rp 1,000,000.00
Rp 300,000.00
HATAN
Rp 5,000.00 Rp 25,000.00
Rp 23,000.00 Rp 46,000.00
Rp 5,000.00 Rp 15,000.00
Rp 8,000.00 Rp 40,000.00
Rp 30,000.00 Rp 60,000.00
Rp 25,000.00 Rp 50,000.00
Rp 7,000.00 Rp 21,000.00
Rp 36,000.00 Rp 144,000.00
Rp 2,000.00 Rp 6,000.00
Rp 65,000.00 Rp 65,000.00
Rp 15,000.00 Rp 30,000.00
Rp 7,000.00 Rp 42,000.00
SUMSI
 Rp 13,000.00 Rp 1,560,000.00
Rp 10,000.00 Rp 60,000.00
Rp 75,000.00 Rp 1,125,000.00
EKDOK
Rp 100,000.00 Rp 100,000.00
Rp 5,000.00 Rp 150,000.00
NGKAPAN
Rp 2,000,000.00
AN Rp 124,819,000.00
operasional Rp 8,000,000.00
Rp 132,819,000.00
harga blm termasuk parkir wisata dll
bed 1 + breakfast 4 orang bf. 75k per org
bed 180k (blm masuk di anggaran)

operasional armada kurleb 10jt

asuk coffee break
NO URAIAN SATUAN
Travel 3 hari 1 malam
1 Vw Safari trip 112
ACARA
2 Gelas Plastik
3 Tali Rafia
4 Penutup Kepala
5 Tali Tambang
6 Bola Pingpong
7 Doorprize outbond
8 Games & Quiz makrab
9 Sound, Mic, TOA
KESEHATAN
10 Antimo 5
11 Dramamine 2
12 Paracetamol 3
13 Demacolin 5
14 Hot Cream 2
15 Minyak Kayu Putih 2
16 Hansaplast 3
17 Antangin 4
18 CTM 3
19 Oxycan 1
20 Pembalut 2
21 Plastik Hitam 6
KONSUMSI
22 Snack 120
23 Perment 6
24 Air Mineral 15
PUBDEKDOK
25 Banner 1
26 Name tag panitia 30
PERLENGKAPAN
27 Lain-lain
TOTAL KESELURUHAN
 BIAYA SATUAN TOTAL
hari 1 malam
Rp 1,095,000.00 Rp 122,640,000.00
CARA

Rp 50,000.00

Rp 150,000.00
Rp 4,500,000.00
Rp 250,000.00
Rp -
HATAN
Rp 5,000.00 Rp 25,000.00
Rp 23,000.00 Rp 46,000.00
Rp 5,000.00 Rp 15,000.00
Rp 8,000.00 Rp 40,000.00
Rp 30,000.00 Rp 60,000.00
Rp 25,000.00 Rp 50,000.00
Rp 7,000.00 Rp 21,000.00
Rp 36,000.00 Rp 144,000.00
Rp 2,000.00 Rp 6,000.00
Rp 65,000.00 Rp 65,000.00
Rp 15,000.00 Rp 30,000.00
Rp 7,000.00 Rp 42,000.00
SUMSI
Rp 10,000.00 Rp 1,200,000.00
Rp 10,000.00 Rp 60,000.00
Rp 75,000.00 Rp 1,125,000.00
EKDOK
Rp 100,000.00 Rp 100,000.00
Rp 5,000.00 Rp 150,000.00
NGKAPAN
Rp 1,000,000.00
AN Rp 130,769,000.00
NO URAIAN SATUAN
Travel 3 hari 1 malam
1 Vw Safari trip 112
ACARA
2 Gelas Plastik
3 Tali Rafia
4 Penutup Kepala
5 Tali Tambang
6 Bola Pingpong
7 Doorprize outbond
8 Games & Quiz makrab
9 Sound, Mic, TOA
KESEHATAN
10 Antimo 5
11 Dramamine 2
12 Paracetamol 3
13 Demacolin 5
14 Hot Cream 2
15 Minyak Kayu Putih 2
16 Hansaplast 3
17 Antangin 4
18 CTM 3
19 Oxycan 1
20 Pembalut 2
21 Plastik Hitam 6
KONSUMSI
22 Snack 120
23 Perment 6
24 Air Mineral 15
PUBDEKDOK
25 Banner 1
26 Name tag panitia 30
PERLENGKAPAN
27 Lain-lain
TOTAL KESELURUHAN
nilai blm termasuk
 BIAYA SATUAN TOTAL
ari 1 malam
Rp 895,000.00 Rp 100,240,000.00
ARA

Rp 50,000.00

Rp 150,000.00
Rp 4,500,000.00
Rp 250,000.00
Rp -
HATAN
Rp 5,000.00 Rp 25,000.00
Rp 23,000.00 Rp 46,000.00
Rp 5,000.00 Rp 15,000.00
Rp 8,000.00 Rp 40,000.00
Rp 30,000.00 Rp 60,000.00
Rp 25,000.00 Rp 50,000.00
Rp 7,000.00 Rp 21,000.00
Rp 36,000.00 Rp 144,000.00
Rp 2,000.00 Rp 6,000.00
Rp 65,000.00 Rp 65,000.00
Rp 15,000.00 Rp 30,000.00
Rp 7,000.00 Rp 42,000.00
SUMSI
Rp 10,000.00 Rp 1,200,000.00
Rp 10,000.00 Rp 60,000.00
Rp 75,000.00 Rp 1,125,000.00
EKDOK
Rp 100,000.00 Rp 100,000.00
Rp 5,000.00 Rp 150,000.00
GKAPAN
Rp 2,000,000.00
N Rp 108,369,000.00
supir dan/kernet
bahan bakar Rp 10,000,000.00
operasional
NO URAIAN SATUAN
Travel 3 hari 1 malam
1 trip 112
ACARA
2 Gelas Plastik
3 Tali Rafia
4 Penutup Kepala
5 Tali Tambang
6 Bola Pingpong
7 Doorprize outbond
8 Games & Quiz makrab
9 Sound, Mic, TOA
KESEHATAN
10 Antimo 5
11 Dramamine 2
12 Paracetamol 3
13 Demacolin 5
14 Hot Cream 2
15 Minyak Kayu Putih 2
16 Hansaplast 3
17 Antangin 4
18 CTM 3
19 Oxycan 1
20 Pembalut 2
21 Plastik Hitam 6
KONSUMSI
22 Snack 120
23 Perment 6
24 Air Mineral 15
PUBDEKDOK
25 Banner 1
26 Name tag panitia 30
PERLENGKAPAN
27 Lain-lain
TOTAL KESELURUHAN
 BIAYA SATUAN TOTAL
ari 1 malam
Rp 985,000.00 Rp 110,320,000.00
ARA

Rp 50,000.00

Rp 150,000.00
Rp 4,500,000.00
Rp 250,000.00
Rp -
HATAN
Rp 5,000.00 Rp 25,000.00
Rp 23,000.00 Rp 46,000.00
Rp 5,000.00 Rp 15,000.00
Rp 8,000.00 Rp 40,000.00
Rp 30,000.00 Rp 60,000.00
Rp 25,000.00 Rp 50,000.00
Rp 7,000.00 Rp 21,000.00
Rp 36,000.00 Rp 144,000.00
Rp 2,000.00 Rp 6,000.00
Rp 65,000.00 Rp 65,000.00
Rp 15,000.00 Rp 30,000.00
Rp 7,000.00 Rp 42,000.00
SUMSI
Rp 10,000.00 Rp 1,200,000.00
Rp 10,000.00 Rp 60,000.00
Rp 75,000.00 Rp 1,125,000.00
EKDOK
Rp 100,000.00 Rp 100,000.00
Rp 5,000.00 Rp 150,000.00
GKAPAN
Rp 2,000,000.00
N Rp 118,449,000.00