No Pengeluaran Banyaknya Satuan Harga

1 Villa 1 Unit Rp 4,000,000

2 Elf 2 Unit Rp 1,500,000
3 Tip Driver 2 pax Rp 200,000
4 Makan Driver 2 pax Rp 100,000
5 Tol 2 unit Rp 100,000
6 Daging bbq (1kg) 5 pcs Rp 140,000
7 Sosis, dll 8 pcs Rp 50,000
8 Bumbu & sayuran bbq 1 paket Rp 200,000
9 jagung 30 pcs Rp 5,000
10 bumbu jagung bakar 1 paket Rp 100,000
11 arang 4 pcs Rp 10,000
12 camilan 1 paket Rp 300,000
13 Aqua 1,5L 1 doz Rp 60,000
14 tiket wisata 30 pax Rp 25,000
15 parkir 2 unit Rp 50,000
16 nasi kotak (2x) 30 pax Rp 40,000
17 games 1 paket Rp 200,000

Total
per pax
 Jumlah
Rp 4,000,000
Rp 3,000,000
Rp 400,000
Rp 200,000
Rp 200,000
Rp 700,000
Rp 400,000
Rp 200,000
Rp 150,000
Rp 100,000
Rp 40,000
Rp 300,000
Rp 60,000
Rp 750,000
Rp 100,000
Rp 1,200,000
Rp 200,000

Rp 12,000,000
Rp 400,000