Jumlah Cost Group A Group B

Bil Item
Peserta (RM) (3 hari) (4 hari)

Ground Handling
1 Hotel & Bekfes A 3 180.00 540.00
Hotel & Bekfes B 4 180.00 720.00
2 Lunch 4 hari 4 50.00
3 Dinner 2 hari 2 50.00
4 Desert Safari 1 50.00
5 Miracle Garden 1 50.00
6 Global Village 1 18.00
7 Dubai Frame 1 60.00
8 Travel Insurance 1 50.00
9 Sewa Kereta/Van x 4 + Petrol 4 550.00
Jumlah Kecil

Jumlah 1,312.44 1,492.44

Air Ticket
1 Emirates Airline 8 2,200.00
2 Saudi Airline 2 1,500.00
3 Kos Krew x4 4 1,500.00 2,200.00

JUMLAH BESAR 2,812.44 3,692.44

Perkiraan
1a Bayaran Peserta 10 4,400.00
1b Bayaran Krew 2 500.00
Jumlah Bayaran 12
2a Kos Peserta A 8 29,539.56
2b Kos Peserta B 2 5,624.89
Jumlah Kos Peserta 10
3a Kos Krew A (Syg, Akak, Intan) 3 3,937.33
3b Kos Krew B (Zul) 1 1,492.44
Jumlah Kos Krew 4

Untong Bersih
 Common
(utk 1 org)

200.00
100.00
50.00
50.00
18.00
60.00
50.00
244.44
772.44

44,000.00
1,000.00
45,000.00

35,164.44
3,937.33
1,492.44
5,429.78

4,405.78