The document outlines a 3 day, 2 night tour package for 22 passengers plus 1 guide. The tour will take place from June 24-26, 2023 and includes transportation, accommodations, meals, and visits to various attractions in Bogor, Indonesia. The total fixed costs are Rp284,090.91 and total variable costs are Rp845,000. The price per passenger is Rp1,129,090.91. With additional fees like a free passenger, miscellaneous costs, and an agent commission, the final selling price per passenger is Rp1,420,000 or $102 USD.
The document outlines a 3 day, 2 night tour package for 22 passengers plus 1 guide. The tour will take place from June 24-26, 2023 and includes transportation, accommodations, meals, and visits to various attractions in Bogor, Indonesia. The total fixed costs are Rp284,090.91 and total variable costs are Rp845,000. The price per passenger is Rp1,129,090.91. With additional fees like a free passenger, miscellaneous costs, and an agent commission, the final selling price per passenger is Rp1,420,000 or $102 USD.
The document outlines a 3 day, 2 night tour package for 22 passengers plus 1 guide. The tour will take place from June 24-26, 2023 and includes transportation, accommodations, meals, and visits to various attractions in Bogor, Indonesia. The total fixed costs are Rp284,090.91 and total variable costs are Rp845,000. The price per passenger is Rp1,129,090.91. With additional fees like a free passenger, miscellaneous costs, and an agent commission, the final selling price per passenger is Rp1,420,000 or $102 USD.
The document outlines a 3 day, 2 night tour package for 22 passengers plus 1 guide. The tour will take place from June 24-26, 2023 and includes transportation, accommodations, meals, and visits to various attractions in Bogor, Indonesia. The total fixed costs are Rp284,090.91 and total variable costs are Rp845,000. The price per passenger is Rp1,129,090.91. With additional fees like a free passenger, miscellaneous costs, and an agent commission, the final selling price per passenger is Rp1,420,000 or $102 USD.
Download as XLSX, PDF, TXT or read online from Scribd
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