WIRA TOURS

PT.WISATA HARAPAN TOURS and TRAVEL

Your best partner for your tour

TOUR PRICING ( TAILOR MADE TOUR)

Tour Package : Gate Of Historical Duration: 4D3N
Total Pax(s) : 23(+1)
No. Calculation Amount
1 Tour Cost
IDR 4.172.820= IDR 4.173.000 IDR 4.173.000

2. Single Supplement / Single Extra

Charge
(SGL-DBL/TWN) X 3 IDR 2.178.000
2
(idr 1.452.000- IDR 4.172.820) X 3
2
(idr 1.452.000- IDR 726.000) X 3
= IDR 2.178.000

3. Free Of Charge
FOC = (TC x n) + (SE/SSxFOC)
n-1 IDR 4.449.130
= (IDR 4.173.000x 24 ) + (2.178.000x 1)
24-1
= IDR 4.449.130

4. Profit Margin ( 10%)

10%X FOC
10%X IDR 4.449.130 IDR 444.913
= IDR 444.913

5. Tour Price
PROFIT MARGIN + FOC IDR 4.894.043
= IDR 444.913 + 4.449.130
= IDR 4.894.043

6. Agency Commission (10%)

10% X SP IDR 5.437.825
10% X IDR 5.437.825

7. Selling Price (SP) =

100% X Tour Price
100%-AC
IDR 5.437.825
= 100% X IDR 4.894.043 = IDR 5.437.825
100%-10%
8. Rounding Up IDR 5.438.000

9. Total Selling
IDR 5.438.000 X 23 = IDR 125.074.000 IDR 125.074.000