Академический Документы
Профессиональный Документы
Культура Документы
00
Jumlah Minimal 40.00
26,000,000.00
21,750,000.00
TOTAL
4,500,000.00
1,500,000.00
1,500,000.00
3,750,000.00
1,125,000.00
1,200,000.00
1,200,000.00
400,000.00
750,000.00
750,000.00
750,000.00
200,000.00
500,000.00
18,125,000.00
3,625,000.00
MEETING POINT MEDAN 3 HARI 2 MALAM SATUAN
1 2
MEDAN
Harga Perorang : 900,000.00
Jumlah Peserta : 30.00
Total Keseluruhan : 27,000,000.00
T
30,000.00 180,000.00
30,000.00 180,000.00
17,000.00 714,000.00
A 2,600,000.00
100,000.00
100,000.00
100,000.00
100,000.00
L
50,000.00 300,000.00
1,574,000.00
2,341,000.00 8,882,000.00
11,482,000.00
BIAYA PER ORANG : 600,000.00
JUMLAH PESERTA : 25.00
TOTAL BAIAYA : 15,000,000.00
30,000.00 420,000.00
30,000.00 420,000.00
3,570,000.00
980,000.00
BIAYA PER ORANG : 650,000.00
JUMLAH PESERTA : 23.00
TOTAL BAIAYA : 14,950,000.00
@
Trafortasi singkil - pulau banyak : 30,000.00 690,000.00
Trafortasi pulau banyak - singkil : 30,000.00 690,000.00
Penginapan di Pulau Balai 2 malam : 50,000.00 1,150,000.00
Makan 7 kali dikali 6 orang : 18,000.00 2,898,000.00
Tranfortasi keliling pulau Hari ke petama 1 Hari Full : 1,500,000.00 1,500,000.00
Tranfortasi keliling pulau Hari ke kedua setenga Hari : 1,200,000.00 1,200,000.00
Alat Snorkeling hari pertama : 50,000.00 1,150,000.00
Alat Snorkeling hari kedua : 50,000.00 1,150,000.00
Biaya Masuk Ke Pulau : 100,000.00 100,000.00
TOTAL PENGELUARAN 10,528,000.00
30,000.00 300,000.00
30,000.00 300,000.00
2,550,000.00
700,000.00
BIAYA PER ORANG : 650,000.00
JUMLAH PESERTA : 25.00
TOTAL BAIAYA : 19,250,000.00
TOTAL PENDAPATAN
BIAYA ANAK 325,000.00
JUMLAH ANAK < 12Th 14.00
TOTAL 4,550,000.00 700,000.00 25
@ 350,000.00 14
25,000.00 350,000.00 3,000,000.00
25,000.00 350,000.00 32
- -
18,000.00 1,764,000.00
35,000.00 490,000.00
35,000.00 490,000.00
3,444,000.00
1,106,000.00
5,206,000.00
200,000.00
2,800,000.00 13.00
215,384.62 5,200,000.00
8,006,000.00
17,500,000.00
4,900,000.00
3,000,000.00
25,400,000.00
793,750.00
24,000,000.00
1,400,000.00
BIAYA PER ORANG : 650,000.00
JUMLAH PESERTA : 25.00
Tambahan Biaya Ac, atau sebagainya : 3,000,000.00
TOTAL BAIAYA : 19,250,000.00
TOTAL PENDAPATAN
BIAYA ANAK 325,000.00
JUMLAH ANAK < 12Th 14.00
- -
TOTAL 4,550,000.00 23,800,000.00
@
25,000.00 350,000.00
25,000.00 350,000.00
- -
15,000.00 1,470,000.00
35,000.00 490,000.00
35,000.00 490,000.00
3,150,000.00 17,650,000.00
1,400,000.00 6,150,000.00
6,150,000.00
2,800,000.00
215,384.62
8,950,000.00
-
-
-
-
#DIV/0!
24,000,000.00
(24,000,000.00)
25,000,000.00
32.00
781,250.00
750,000.00
32.00
24,000,000.00
MEETING POINT MEDAN 3 HARI 2 MALAM SATUAN TOTAL
1 2 3
Harga Perorang : PER ORANG 1,100,000.00
Jumlah Peserta : ORANG 6.00
Total Keseluruhan : 6,600,000.00