50 PAX 6MALAM 7 HARI

KOMPONEN ANGGARAN HARGA PER PAX

PESAWAT PP Rp 3,000,000.00 Rp 3,000,000.00
TRANSPORT BUS Rp 26,800,000.00 Rp 536,000.00
MAKAN 3X SEHARI Rp 25,000.00 Rp 550,000.00
HOTEL /MALAM Rp 200,000.00 Rp 1,200,000.00
MASUK WISATA Rp 350,000.00 Rp 350,000.00
ATRIBUTE Rp 100,000.00 Rp 100,000.00
FEE Rp 500,000.00 Rp 500,000.00
PENDAMPING/15 PAX Rp 400,000.00 Rp 400,000.00
FEE PERAWAT Rp 40,000.00 Rp 40,000.00

TOTAL Rp 6,676,000.00
HARGA JUAL Rp 6,900,000.00

BENEFIT Rp 224,000.00
 50 PAX 5 MALAM 6 HARI

KOMPONEN ANGGARAN HARGA PER PAX

PESAWAT PP Rp 3,000,000.00 Rp 3,000,000.00
TRANSPORT BUS Rp 23,800,000.00 Rp 480,000.00
MAKAN 3X SEHARI Rp 25,000.00 Rp 550,000.00
HOTEL /MALAM Rp 200,000.00 Rp 1,000,000.00
MASUK WISATA Rp 350,000.00 Rp 350,000.00
ATRIBUTE Rp 100,000.00 Rp 100,000.00
FEE Rp 500,000.00 Rp 500,000.00
PENDAMPING/15 PAX Rp 400,000.00 Rp 400,000.00
FEE PERAWAT Rp 40,000.00 Rp 40,000.00

TOTAL Rp 6,420,000.00
HARGA JUAL Rp 6,700,000.00

BENEFIT Rp 280,000.00