Tour costing Attraction Chiang Rai - Phayao - Nan - Lumpang - Chiang Mai 3 Day 2 Nights April 21st - April 23rd, 2023 Day1 Code D1A1 D1A2 Doi Phu nang national water (Phayao) Wat Phumin (Nan) Attraction D1A3 National Museum (Nan) D1A4 Pha Hob (Lampang) Cost (Baht) FC Day2 D2A1 D2A2 D2A3 D2A4 Queen Sirikit Botanic Garden (Chiang Mai) We flower village (Chiang Mai) Maetaeng Elephant Park (Chiang Mai) Kaeng Kuat Mae Taeng (Chiang Mai) Day3 D3A1 Chiang Mai Zoo (Chiang Mai) D3A2 D3A3 Ban Kang Wat (Chiang Mai) Pang Fan (Chiang Mai) VC 0 0 0 0 0 0 0 0 0 0 0 50 20 20 70 40 50 0 400 150 0 0 Qtc TC Total (Baht) 180 180 180 180 180 180 0 180 180 0 0 9,000 3,600 3,600 12,000 7,200 9,000 0 72,000 27,000 0 0 Meal cost Code Attraction Cost (Baht) FC VC Qtc Total (Baht) Day1 Day2 Day3 TC D1M1 D1M2 D1M3 Breakfast on the bus Huan Hom Dinner at khelang Nakoron Hotel D2M1 D2M2 D2M3 Breakfast at Nakoron Hotel Lunch at We flower village Dinner at Pang Viman Hotel D3M1 D3M2 Breakfast at Pang Viman Hotel Lunch at Pang Fan 0 0 0 0 0 0 0 0 0 100 0 0 100 0 0 100 0 180 0 0 180 0 0 180 0 18,000 0 0 18,000 0 0 18,000 Code Bus Cost (Baht) FC VC Qtc Total (Baht) TC Day1 Day2 Day3 D1T1 D2T2 D3T3 Bus*4 Bus*4 Bus*4 42,000 42,000 42,000 0 0 0 0 0 0 Total attraction cost 143,400 Total meal cost 54,000 42,000 42,000 42,000 Bus cost 14,000 baht per day/bus Total transaction cost 168,000 Transportation cost Code Room Cost (Baht) FC VC Qtc Total (Baht) TC Accommodation cost Day1 Day2 D1R1 D1R2 Khelang Nakorn Hotel Pang Viman Hotel 0 0 500 500 180 180 90,000 90,000 Total accommodation cost 180,000
Code Items Cost (Baht) FC VC Qtc Total (Baht) TC OP1 OP2 OP3 OP4 OP5 OP6 Bag/luggage tag Name badge Travel insurance First aids Bus signage Stationary 0 0 0 400 400 200 15 20 30 0 0 0 180 180 180 0 0 0 Operation cost 2,700 3,600 5,400 (10฿*3D) 400 (100฿ *4B) 400 (100฿*4B) 200 ( 50฿*4B) Total Operation cost 12,700 Filed trip cost Total attraction cost Total meal cost Total transaction cost Total operation cost Deduct university support for bus Contingency 10% Total field trip cost Cost per student Baht 143,400 54,000 168,000 180,000 12,700 558,100 390,100 19,505 409,605 2,275