Abu Dhabi Corporate Gathering — Cost Sheet
Final (Locked)
Cost Sheet ini sudah diterapkan (snapshot) ke Quotation QUO-002 pada 19 Jun 2026 — tidak dapat diedit lagi.
- Product Template
- Abu Dhabi Corporate MICE Package
- Opportunity
- Abu Dhabi Corporate Gathering
- Traveler Count
- 15 pax
- Currency
- IDR
- Versi
- v1
- Dibuat
- 8 Jun 2026
Line Items
| Layanan | Deskripsi | Biaya / Pax | Total (15 pax) |
|---|---|---|---|
Flight | Tiket PP direct flight (15 pax) | Rp 9.800.000 | Rp 147.000.000 |
Hotel | Hotel bintang 4, 4 malam (15 pax) | Rp 4.500.000 | Rp 67.500.000 |
Base CostRp 214.500.000
Contingency (3%)Rp 6.435.000
Cost + ContingencyRp 220.935.000
Markup (15%)Rp 33.140.250
SubtotalRp 254.075.250
Tax / Fee (5%)Rp 12.703.763
Total SellRp 266.779.013
Estimasi MarginRp 45.844.013
Inclusions, Exclusions, Assumptions dan Catatan
Inclusions
Tiket pesawat PP, hotel 4 malam (sarapan), transportasi bandara-hotel PP.
Exclusions
Makan siang/malam di luar itinerary, visa.