TRIP TO FLOATING MARKET LEMBANG - 1 DAY

NO ITEM QTY BUDGET UNIT TOTAL

1 ROMBONGAN
BUS PARIWISATA 1 4,100,000 4,100,000
BIAYA TOL 1 300,000 300,000
PARKIR 1 50,000 50,000
UNEXPECTEED 1 445,000
FEE 1,468,500
TOTAL (A) 6,363,500
BUDGET / ORANG 115,700

2 PERORANGAN
TIKET FLOATING + KOTA MINI 1 50,000 50,000
MAKAN SIANG 1 25,000 25,000
SNACK 1 10,000 10,000
KAOS 1 50,000 50,000
TOTAL (B) 135,000

COST PER ORANG 250,700

 POTENSI PROFIT
REMARK

KERUB 500,000
PP

445,000
1,468,500

40000 10,000 550,000

087823884888

275000 24,300 1,336,500.00

4,300,000
DAFTAR HADIR KELAS GABUNGAN

AHAD, 26 JUNI 2022

NO NAMA PESERTA KETUA KELAS (NAQIB) PARAF

10

11

12

13

14

15

16

17

18

19

20

21

22

23

24

25

26

27

28
29

30
CHECK LIST

NO DESKRIPSI PJ
1 MC Aang
2 Moderator Ust. Romi
3 Administrasi Anwar
4 Back Drop
5 Konsumsi + snack Anwar