WONDERFUL INDONESIA

DESCRIPTION PRICE DAYS QUANTITY

TRANSPORTATION
Bus 35 (armada) seats JKT-BDG Rp 3,000,000 3 1
Bus 35 (armada) seats YOG Rp 1,500,000 1 1
tiket pesawat(LION AIR) YOG-BALI Rp 656,100 1 35
Driver & Co Driver tips Rp 200,000 4 2
Toll/parking Rp 150,000 4 4
Tiket kereta api (malabar) BDG-YOG Rp 245,000 1 35
TOUR LEADER Rp 200,000 4 2
ENTRANCE FEE
Saung Angklung Ujo Rp 107,000 1 35
Farm House Susu Lembang Rp 30,000 1 35
The Great Asia Africa Rp 50,000 1 35
Tebing Keraton Rp 20,000 1 35
Candi Borobudur Rp 50,000 1 35
Merapi Lava Tour Rp 450,000 1 35
ACCOMODATION
Grand Mercure Bandung Setiabudi Rp 1,120,000 1 35
Royal Ambarrukmo Yogyakarta Rp 1,700,000 1 35
MEALS
Refresment Rp 25,000 4 37
Meals Rp 100,000 4 37

Spanduk Rp 100,000 1 1
Others Rp 500,000 1 1
TOTAL COST
PAX
NETT
SELLING PRICE
MARGIN 10%
PROFIT
 TOTAL

Rp 9,000,000
Rp 1,500,002
Rp 22,963,500
Rp 1,600,000
Rp 2,400,000
Rp 8,575,000
Rp 1,600,000

Rp 3,745,000
Rp 1,050,000
Rp 1,750,000
Rp 700,000
Rp 1,750,000
Rp 15,750,000

Rp 39,200,000
Rp 59,500,000

Rp 3,700,000
Rp 14,800,000

Rp 100,000
Rp 500,000
Rp 190,183,502
34
Rp 5,593,632
Rp 6,500,000
Rp 650,000
Rp 22,100,000