Manila Business Trip Q3 2026 — Cost Sheet
Final (Locked)
Cost Sheet ini sudah diterapkan (snapshot) ke Quotation QUO-001 pada 24 Jun 2026 — tidak dapat diedit lagi.
- Product Template
- Manila Business Trip — Flight Only Package
- Opportunity
- Manila Business Trip Q3 2026
- Traveler Count
- 6 pax
- Currency
- IDR
- Versi
- v1
- Dibuat
- 12 Jun 2026
Line Items
| Layanan | Deskripsi | Biaya / Pax | Total (6 pax) |
|---|---|---|---|
Flight | Tiket PP ekonomi full-service, booking last-minute (6 pax) | Rp 12.500.000 | Rp 75.000.000 |
Base CostRp 75.000.000
Contingency (3%)Rp 2.250.000
Cost + ContingencyRp 77.250.000
Markup (15%)Rp 11.587.500
SubtotalRp 88.837.500
Tax / Fee (5%)Rp 4.441.875
Total SellRp 93.279.375
Estimasi MarginRp 16.029.375
Inclusions, Exclusions, Assumptions dan Catatan
Inclusions
Tiket pesawat PP kelas ekonomi, bagasi 20kg.
Exclusions
Akomodasi, transportasi darat, konsumsi.