Contoh Jawaban Try Out

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 2

Tour Name : SMILE TOUR

Number of Pax : 22 Pax + 1


Duration : 3 DAYS 2 NIGHTS
Date of Periode : 24 - 26 JUN 2023

No. Item/Komponen Fixed Cost Variable Cost


DAY I
Transport (Transfer In/Out) Rp 1,000,000.00
Tip Driver Rp 300,000.00
Guide Fee Rp 150,000.00
Snack & Soft Drink Rp 25,000.00
Akomodasi (Mulia Hotel) Rp 200,000.00
Dinner Rp 70,000.00
DAY II
Breakfast
Transport (Full Day) Rp 2,300,000.00
Tip Driver Rp 300,000.00
Guide Fee (Full Day) Rp 450,000.00
Destination 1 (Kebun Raya Bogor) Rp 70,000.00
Destination 2 (Taman Safari) Rp 70,000.00
Lunch Rp 70,000.00
Destination 3 (Taman Topi & Alun-alun Kota Bogor) Rp 70,000.00
Akomodasi (Mulia Hotel) Rp 200,000.00
Dinner Rp 70,000.00
DAY III
Transport (Half Day) Rp 1,200,000.00
Tip Driver Rp 300,000.00
Guide Fee (Half Day) Rp 250,000.00
Destination 4 (Cimory Land) Rp -
TOTAL Rp 284,090.91 Rp 845,000.00
Price per pax Rp 1,129,090.91
1 FOC Rp 51,322.31
5% Miscost Rp 56,454.55
10% Agent Com Rp 112,909.09
Price before Mark Up Rp 1,349,776.86 Rp 430,009.00
5% Mark Up Rp 67,488.84
Rp 1,417,265.70
Round Up Rp 1,420,000.00
Selling Price (IDR) Rp 1,420,000.00
Selling Price (USD) $ 101.43 Rp 14,000.00
$ 102.00
Rp 99.00
Rp 100.00

You might also like