TUJUAN JAKARTA 1

NO. JENIS HARGA QTY HARGA TOTAL

1 BUS Rp 9,500,000.00 1 Rp 9,500,000.00
2 MASJID ISTIQLAL Rp 50,000.00 1 Rp 50,000.00
3 MONAS Rp 4,000.00 50 Rp 200,000.00
4 GELANGGANG SAMUDRA + DUFAN Rp 205,000.00 50 Rp 10,250,000.00
5 ITC CEMPAKA PUTIH Rp - 50 Rp -
6 SUPIR Rp 250,000.00 1 Rp 250,000.00
7 KERNET Rp 150,000.00 1 Rp 150,000.00
8 TOUR GUIDE Rp 500,000.00 1 Rp 500,000.00
9 P3K Rp 350,000.00 1 Rp 350,000.00
10 FEE GURU Rp 150,000.00 4 Rp 600,000.00
11 FEE KEPSEK Rp 750,000.00 1 Rp 750,000.00
12 PARKIR Rp 350,000.00 1 Rp 350,000.00
13 BANNER Rp 100,000.00 1 Rp 100,000.00
14 MAKAN 3 KALI Rp 75,000.00 50 Rp 3,750,000.00
15 Air Mineral Rp 150,000.00 2 Rp 300,000.00
16 TOL Rp 1,300,000.00 1 Rp 1,300,000.00
TOTAL Rp 28,400,000.00
TOTAL HARGA + LABA Rp 33,400,000.00
HARGA PER ANAK Rp 668,000.00

TUJUAN YOGYAKARTA 1
NO. JENIS HARGA QTY HARGA
1 BUS Rp 7,500,000.00 1 Rp 7,500,000.00
2 BOROBUDHUR Rp 50,000.00 50 Rp 2,500,000.00
3 MUSEUM DIRGANTARA Rp 6,000.00 50 Rp 300,000.00
4 MALIOBORO Rp - 50 Rp -
5 PUSAT OLEH-OLEH YOGYAKARTA Rp - 50 Rp -
6 TOUR GUIDE Rp 350,000.00 1 Rp 350,000.00
7 SUPIR Rp 250,000.00 1 Rp 250,000.00
8 KERNET Rp 150,000.00 1 Rp 150,000.00
9 P3K Rp 350,000.00 1 Rp 350,000.00
10 FEE GURU Rp 100,000.00 4 Rp 400,000.00
11 FEE KEPSEK Rp 750,000.00 1 Rp 750,000.00
12 PARKIR Rp 350,000.00 1 Rp 350,000.00
13 BANNER Rp 40,000.00 1 Rp 40,000.00
14 MAKAN 2 KALI Rp 50,000.00 50 Rp 2,500,000.00
15 SNACK 1 KALI Rp 10,000.00 50 Rp 500,000.00
TOTAL Rp 15,940,000.00
TOTAL HARGA + LABA Rp 20,940,000.00
HARGA PER ANAK Rp 443,800.00
 SMP 2 MUHAMMADIYAH PAGUYANGAN
TUJUAN JAKARTA 2
NO. JENIS HARGA QTY
1 BUS Rp 9,500,000.00 1
2 MASJID AT-TIN Rp 50,000.00 1
3 TMII Rp 50,000.00 50
4 RAGUNAN Rp 4,000.00 50
5 ITC CEMPAKA PUTIH Rp - 50
6 SUPIR Rp 250,000.00 1
7 KERNET Rp 150,000.00 1
8 TOUR GUIDE Rp 500,000.00 1
9 P3K Rp 350,000.00 1
10 FEE GURU Rp 150,000.00 4
11 FEE KEPSEK Rp 750,000.00 1
12 PARKIR Rp 350,000.00 1
13 BANNER Rp 100,000.00 1
14 MAKAN 3 KALI Rp 75,000.00 50
15 Air Mineral Rp 150,000.00 50
16 TOL Rp 1,300,000.00 1
TOTAL
TOTAL HARGA + LABA
HARGA PER ANAK

TUJUAN YOGYAKARTA 1
NO. JENIS HARGA QTY
1 BUS Rp 7,500,000.00 1
2 PRAMBANAN Rp 25,000.00 50
3 TAMAN PINTAR Rp 25,000.00 50
4 MALIOBORO Rp - 50
5 PUSAT OLEH-OLEH YOGYAKARTA Rp - 50
6 TOUR GUIDE Rp 350,000.00 1
7 SUPIR Rp 250,000.00 1
8 KERNET Rp 150,000.00 1
9 P3K Rp 350,000.00 1
10 FEE GURU Rp 100,000.00 4
11 FEE KEPSEK Rp 750,000.00 1
12 PARKIR Rp 300,000.00 1
13 BANNER Rp 40,000.00 1
14 MAKAN 2 KALI Rp 50,000.00 50
15 SNACK 1 KALI Rp 10,000.00 50
TOTAL
TOTAL HARGA + LABA
HARGA PER ANAK
AGUYANGAN
TUJUAN JAKARTA 3
HARGA TOTAL NO. JENIS
Rp 9,500,000.00 1 BUS
Rp 50,000.00 2 MASJID AT-TIN
Rp 2,500,000.00 3 TMII
Rp 200,000.00 4 GELANGGANG SAMUDRA + DUFAN
Rp - 5 ITC CEMPAKA PUTIH
Rp 250,000.00 6 SUPIR
Rp 150,000.00 7 KERNET
Rp 500,000.00 8 TOUR GUIDE
Rp 350,000.00 9 P3K
Rp 600,000.00 10 FEE GURU
Rp 750,000.00 11 FEE KEPSEK
Rp 350,000.00 12 PARKIR
Rp 100,000.00 13 BANNER
Rp 3,750,000.00 14 MAKAN 3 KALI
Rp 7,500,000.00 15 Air Mineral
Rp 1,300,000.00 16 TOL
Rp 27,850,000.00 TOTAL
Rp 32,850,000.00 TOTAL HARGA + LABA
Rp 657,000.00 HARGA PER ANAK

HARGA TOTAL
Rp 7,500,000.00
Rp 1,250,000.00
Rp 1,250,000.00
Rp -
Rp -
Rp 350,000.00
Rp 250,000.00
Rp 150,000.00
Rp 350,000.00
Rp 400,000.00
Rp 750,000.00
Rp 300,000.00
Rp 40,000.00
Rp 2,500,000.00
Rp 500,000.00
Rp 15,590,000.00
Rp 20,590,000.00
Rp 436,800.00
TUJUAN JAKARTA 3
HARGA QTY HARGA TOTAL
Rp 9,500,000.00 1 Rp 9,500,000.00
Rp 50,000.00 1 Rp 50,000.00
Rp 50,000.00 50 Rp 2,500,000.00
Rp 205,000.00 50 Rp 10,250,000.00
Rp - 50 Rp -
Rp 250,000.00 1 Rp 250,000.00
Rp 150,000.00 1 Rp 150,000.00
Rp 500,000.00 1 Rp 500,000.00
Rp 350,000.00 1 Rp 350,000.00
Rp 150,000.00 4 Rp 600,000.00
Rp 750,000.00 1 Rp 750,000.00
Rp 350,000.00 1 Rp 350,000.00
Rp 100,000.00 1 Rp 100,000.00
Rp 75,000.00 50 Rp 3,750,000.00
Rp 150,000.00 50 Rp 7,500,000.00
Rp 1,300,000.00 1 Rp 1,300,000.00
TOTAL Rp 37,900,000.00
TOTAL HARGA + LABA Rp 42,900,000.00
HARGA PER ANAK Rp 858,000.00
 TUJUAN 1
NO. JENIS HARGA QUANTITY HARGA
1 ELF Rp 3,500,000.00 Rp 1.00 Rp 3,500,000.00
2 CITUMANG Rp 85,000.00 Rp 14.00 Rp 1,190,000.00
3 PANTAI PANGANDARAN Rp 25,000.00 Rp 14.00 Rp 350,000.00
4 SUPIR Rp 100,000.00 Rp 2.00 Rp 200,000.00
5 P3K Rp 350,000.00 Rp 1.00 Rp 350,000.00
6 PARKIR Rp 150,000.00 Rp 1.00 Rp 150,000.00
7 MAKAN 1 KALI Rp 25,000.00 Rp 14.00 Rp 350,000.00
8 BANNER Rp 50,000.00 Rp 1.00 Rp 50,000.00
9 SNACK 1 KALI Rp 10,000.00 Rp 14.00 Rp 140,000.00
10 TOUR GUIDE Rp 250,000.00 Rp 1.00 Rp 250,000.00
TOTAL Rp 6,530,000.00

TUJUAN 2
NO. JENIS HARGA QUANTITY HARGA
1 BUS MEDIUM Rp 3,000,000.00 Rp 1.00 Rp 3,000,000.00
2 CITUMANG Rp 85,000.00 Rp 14.00 Rp 1,190,000.00
3 PANTAI BATU HIU Rp 25,000.00 Rp 14.00 Rp 350,000.00
4 SUPIR Rp 150,000.00 Rp 1.00 Rp 150,000.00
5 KERNET Rp 150,000.00 Rp 1.00 Rp 150,000.00
6 P3K Rp 350,000.00 Rp 1.00 Rp 350,000.00
7 PARKIR Rp 200,000.00 Rp 1.00 Rp 200,000.00
8 BANNER Rp 50,000.00 Rp 1.00 Rp 50,000.00
9 MAKAN 1 KALI Rp 25,000.00 Rp 14.00 Rp 350,000.00
10 TOUR GUIDE Rp 250,000.00 Rp 1.00 Rp 250,000.00
11 SNACK 1 KALI Rp 10,000.00 Rp 14.00 Rp 140,000.00
TOTAL Rp 6,180,000.00

TUJUAN 3
NO. JENIS HARGA QUANTITY HARGA
1 HIACE Rp 1,800,000.00 Rp 1.00 Rp 1,800,000.00
2 CITUMANG Rp 85,000.00 Rp 14.00 Rp 1,190,000.00
3 PANTAI PANGANDARAN Rp 25,000.00 Rp 14.00 Rp 350,000.00
4 SUPIR Rp 100,000.00 Rp 2.00 Rp 200,000.00
5 P3K Rp 350,000.00 Rp 1.00 Rp 350,000.00
6 PARKIR Rp 150,000.00 Rp 1.00 Rp 150,000.00
7 MAKAN 1 KALI Rp 25,000.00 Rp 15.00 Rp 375,000.00
8 SNACK 1 KALI Rp 10,000.00 Rp 15.00 Rp 150,000.00
TOTAL Rp 4,565,000.00
 ROMBONGAN DHANI
Rp 7,530,000.00

Rp 7,180,000.00

Rp 6,065,000.00