NAMA PAKET WISATA

PAKET A WISATA MOYA DAN PENDAKIAN GUNUNG

GAMALAMA

Hari Tanggal Nama Layanan Harga satuan

1 - Transportasi Rp200,000
Akomodasi Rp350,000
Ojek Kampong Rp35,000
Tour Guide 1 Rp150,000
Tour Guide 2 Rp300,000
Makan dan Minum Rp100,000
Suvenir Rp35,000
Air Mineral Rp20,000
Tiket Masuk Rp10,000
TOTAL HARGA Asuransi Rp2,500
TOTAL HARGA + BIAYA JASA 20% Biaya Tidak Terduga Rp1,202,500
HARGA JUAL PER ORANG 0.80
PROFIT
HARGA YANG DITAWARKAN
harga agen

10%
keterangan :
 PENDAKIAN GUNUNG
MA PAKET B WIS

Jumlah Wisatawan
3 6 9
Hari
Rp200,000 Rp400,000 Rp800,000
Rp350,000 Rp700,000 Rp1,400,000 1
Rp35,000 Rp70,000 Rp140,000
Rp150,000 Rp300,000 Rp600,000
Rp300,000 Rp600,000 Rp1,200,000
Rp300,000 Rp200,000 Rp400,000
Rp105,000 Rp70,000 Rp140,000
Rp60,000 Rp40,000 Rp80,000
Rp30,000 Rp20,000 Rp40,000
Rp37,500 Rp62,500 Rp87,500
Rp1,567,500 Rp2,462,500 Rp4,887,500 TOTAL HARGA
Rp1,959,375 Rp3,078,125 Rp6,109,375 TOTAL HARGA + BIAYA JASA 20%
Rp653,125 Rp513,021 Rp678,819 HARGA JUAL PER ORANG
Rp391,875 Rp615,625 Rp1,221,875 PROFIT
Rp660,000 Rp520,000 Rp690,000 HARGA YANG DITAWARKAN
Rp66,000 Rp52,000 Rp69,000 harga agen
Rp594,000 Rp468,000 Rp621,000
PAKET B WISATA MOYA DAN PENDAKIAN GUNUNG GAMALAMA

Jumlah Wisatawan
Tanggal Nama Layanan Harga satuan
3 6 9
- Transportasi Rp200,000 Rp200,000 Rp400,000 Rp800,000
Akomodasi Rp35,000 Rp35,000 Rp70,000 Rp140,000
Ojek Kampong Rp35,000 Rp35,000 Rp70,000 Rp140,000
Tour Guide 1 Rp150,000 Rp150,000 Rp300,000 Rp600,000
Tour Guide 2 Rp300,000 Rp300,000 Rp600,000 Rp1,200,000
Makan dan Minum Rp100,000 Rp300,000 Rp200,000 Rp400,000
Suvenir Rp35,000 Rp105,000 Rp70,000 Rp140,000
Air Mineral Rp20,000 Rp60,000 Rp40,000 Rp80,000
Tiket Masuk Rp10,000 Rp30,000 Rp20,000 Rp40,000
Asuransi Rp2,500 Rp37,500 Rp62,500 Rp87,500
Biaya Tidak Terduga Rp887,500 Rp1,252,500 Rp1,832,500 Rp3,627,500
0.80 Rp1,565,625 Rp2,290,625 Rp4,534,375
Rp521,875 Rp381,771 Rp503,819
Rp313,125 Rp458,125 Rp906,875
Rp522,000 Rp306,000 Rp404,000
Rp52,200 Rp30,600 Rp40,400
10%
Rp469,800 Rp275,400 Rp363,600
 NAMA PAKET WISATA

Jumlah
Hari Tanggal Nama Layanan Harga satuan
5
1 - Sewa Mobil Rp0 Rp0
Akomodasi Rp0 Rp0
Tour Guide Rp0 Rp0
Makan dan Minum Rp0 Rp0
Suvenir Rp0 Rp0
Air Mineral Rp0 Rp0

2 - Transportasi Rp0 Rp0

Akomodasi Rp0 Rp0
Tour Guide Rp0 Rp0
Makan dan Minum Rp0 Rp0
Tiket Masuk Rp0 Rp0
Air Mineral Rp0 Rp0

3 - Transportasi Rp0 Rp0

Akomodasi Rp0 Rp0
Tour Guide Rp0 Rp0
Makan dan Minum Rp0 Rp0
Tiket Masuk Rp0 Rp0
Air Mineral Rp0 Rp0

Asuransi Rp0 Rp0

Biaya Tidak Terduga Rp0 Rp0
TOTAL HARGA Rp0 Rp0
TOTAL HARGA + BIAYA JASA 20% 0.80 Rp0
HARGA JUAL PER ORANG Rp0
PROFIT Rp0
HARGA YANG DITAWARKAN
Jumlah Wisatawan
10 20 30
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0

Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0

Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0

Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0