WONDERFUL INDONESIA

DESCRIPTION PRICE DAYS QUANTITY

TRANSPORTATION
Bus 47 (sanjaya tour) cianjur-bdg Rp 2,800,000 1 2
Bus 50 (bus micro) YOG Rp 1,750,000 3 2
tiket kreta api(lodaya ) bdg-yog Rp 205,000 1 88
Driver & Co Driver tips Rp 200,000 5 4
Toll/parking Rp 150,000 5 5
Tiket kereta api (malabar) BDG-YOG Rp 245,000 1 35
TOUR LEADER Rp 200,000 5 2
ENTRANCE FEE
candi prambanan Rp 48,000 1 88
goa pindul Rp 40,000 1 88
taman pintar Rp 20,000 1 88
pantai baron Rp 10,000 1 88
vw tour borobudur long Rp 750,000 1 22
ACCOMODATION
allstay hotel ypgyakarta Rp 505,637 1 22
MEALS
Refresment Rp 25,000 2 88
Meals Rp 100,000 6 88

Spanduk Rp 100,000 1 2
Others Rp 500,000 1 1
TOTAL COST
PAX
NETT
SELLING PRICE
MARGIN 10%
PROFIT
 TOTAL

Rp 5,600,000
Rp 1,750,005
Rp 18,040,000
Rp 4,000,000
Rp 3,750,000
Rp 8,575,000
Rp 2,000,000

Rp 4,224,000
Rp 3,520,000
Rp 1,760,000
Rp 880,000
Rp 16,500,000

Rp 11,124,014

Rp 4,400,000
Rp 52,800,000

Rp 200,000
Rp 500,000
Rp 139,623,019
88
Rp 1,586,625
Rp 2,000,000
Rp 200,000
Rp 17,600,000