Pemasukan

1. grup 1

62 1,700,000 99,000,000
2. grup 2

20 2,000,000 39,100,000 peserta

3. guru2 (60)
tante yul (6)
tante ef (4)
bu rina (7)
138,100,000 pak oskar (3)
total

pengeluaran

1. hotel KL
3 90 50 3300 44,550,000

2. bis
3 900 3 3300 26,730,000
3. tour guide
3 200 3 3300 5,940,000
1 250 3 10000 7,500,000
4. kapal
77 610000 41,240,000
125,960,000

laba 12,140,000
total dibayar belum
97,300,000 97,300,000 0
11,700,000 11,700,000 0
8,000,000 8,000,000 0
14,000,000 14,000,000 0
5,400,000 0 5,400,000
136,400,000 131,000,000 5,400,000