HITUNG PAKET WISATA GREEN TOUR & TRAVEL

Tujuan Wisata Yogyakarta LABA

Peserta Tour 54 59 Rp 3,771,000.00
HARGA
NO COMPONENTS Unit
Fix Variable
A TRANSPORTATION
1 Bus Pariwisata Rp 6,000,000.00 1
2 Tour Leader Rp 400,000.00 1
3 Fee Driver Rp 350,000.00 1
4 Toll Rp 1,000,000.00 1
5 P3K Rp 100,000.00 1
B ACCOMODATION
1 Hotel
C TICKET OBJECT
1 Candi Borobudur Rp 30,000.00 Rp 50,000.00 59
2 Monjali / Taman Pelangi Rp 30,000.00 Rp 15,000.00 59
3 Malioboro Rp 30,000.00
4
D MEALS
1 1. Pagi Rp 15,000.00 1
2 2. Siang Rp 15,000.00 1
3 3. Malam Rp 15,000.00 1
4 Snack Rp 10,000.00 1
E Ferry
1 Tas Rp 15,000.00 59
2 Kaos Rp 50,000.00 59
Jumlah
Up 20%
Harga Per Pack
& TRAVEL
LABA
3,771,000.00

JUMLAH

Rp 6,000,000.00
Rp 400,000.00
Rp 350,000.00
Rp 1,000,000.00
Rp 100,000.00

Rp -

Rp 2,980,000.00
Rp 915,000.00
Rp 30,000.00
Rp -

Rp 885,000.00
Rp 885,000.00
Rp 885,000.00
Rp 590,000.00

Rp 885,000.00
Rp 2,950,000.00
Rp 18,855,000.00
Rp 22,626,000.00
Rp 419,000.00
 HITUNG PAKET WISATA GREEN TOUR & TRAVEL
Tujuan Wisata Yogyakarta LABA
Peserta Tour 54 59 Rp 3,830,000.00
HARGA
NO COMPONENTS Unit
Fix Variable
A TRANSPORTATION
1 Bus Pariwisata Rp 6,000,000.00 1
2 Tour Leader Rp 400,000.00 1
3 Fee Driver Rp 350,000.00 1
4 Toll Rp 1,000,000.00 1
5 P3K Rp 100,000.00 1
B ACCOMODATION
1 Hotel
C TICKET OBJECT
1 Candi Prambanan Rp 30,000.00 Rp 40,000.00 59
2 Taman Pintar / Museum Rp 30,000.00 Rp 25,000.00 59
Dirgantara
3 Malioboro Rp 30,000.00 59
D MEALS
1 1. Pagi Rp 15,000.00 1
2 2. Siang Rp 15,000.00 1
3 3. Malam Rp 15,000.00 1
4 Snack Rp 10,000.00 1
E Ferry
1 Tas Rp 15,000.00 59
2 Kaos Rp 55,000.00 59
Jumlah
Up 20%
Harga Per Pack
& TRAVEL
LABA
3,830,000.00

JUMLAH

Rp 6,000,000.00
Rp 400,000.00
Rp 350,000.00
Rp 1,000,000.00
Rp 100,000.00

Rp -

Rp 2,390,000.00
Rp 1,505,000.00
Rp -
Rp 30,000.00

Rp 885,000.00
Rp 885,000.00
Rp 885,000.00
Rp 590,000.00

Rp 885,000.00
Rp 3,245,000.00
Rp 19,150,000.00
Rp 22,980,000.00
Rp 425,555.56
 HITUNG PAKET WISATA GREEN TOUR & TRAVEL
Tujuan Wisata Yogyakarta LABA
Peserta Tour 54 59 Rp 4,284,000.00
HARGA
NO COMPONENTS Unit
Fix Variable
A TRANSPORTATION
1 Bus Pariwisata Rp 6,500,000.00 1
2 Tour Leader Rp 400,000.00 1
3 Fee Driver Rp 350,000.00 1
4 Toll Rp 1,000,000.00 1
5 P3K Rp 100,000.00 1
B ACCOMODATION
1 Hotel
C TICKET OBJECT
1 Candi Borobudur Rp 30,000.00 Rp 50,000.00 59
2 Gembiraloka Zoo Rp 30,000.00 Rp 35,000.00 59
3 Malioboro Rp 30,000.00
4
D MEALS
1 1. Pagi Rp 15,000.00 1
2 2. Siang Rp 15,000.00 1
3 3. Malam Rp 15,000.00 1
4 Snack Rp 10,000.00 1
E Ferry
1 Tas Rp 15,000.00 59
2 Kaos Rp 65,000.00 59
Jumlah
Up 20%
Harga Per Pack
& TRAVEL
LABA
4,284,000.00

JUMLAH

Rp 6,500,000.00
Rp 400,000.00
Rp 350,000.00
Rp 1,000,000.00
Rp 100,000.00

Rp -

Rp 2,980,000.00
Rp 2,095,000.00
Rp 30,000.00
Rp -

Rp 885,000.00
Rp 885,000.00
Rp 885,000.00 85432
Rp 590,000.00

Rp 885,000.00
Rp 3,835,000.00
Rp 21,420,000.00
Rp 25,704,000.00
Rp 476,000.00
 HITUNG PAKET WISATA GREEN TOUR & TRAVEL
Tujuan Wisata Yogyakarta LABA
Peserta Tour 54 59 Rp 4,302,000.00
HARGA
NO COMPONENTS Unit
Fix Variable
A TRANSPORTATION
1 Bus Pariwisata Rp 6,000,000.00 1
2 Tour Leader Rp 400,000.00 1
3 Fee Driver Rp 350,000.00 1
4 Toll Rp 1,000,000.00 1
5 P3K Rp 100,000.00 1
B ACCOMODATION
1 Hotel
C TICKET OBJECT
1 Pantai Indrayanti Rp 30,000.00 Rp 10,000.00 59
2 Goa Pindul Rp 30,000.00 Rp 100,000.00 59
3 Wisata Belanja Rp 30,000.00
4
D MEALS
1 1. Pagi Rp 15,000.00 1
2 2. Siang Rp 15,000.00 1
3 3. Malam Rp 15,000.00 1
4 Snack Rp 10,000.00 1
E Ferry
1 Tas Rp 15,000.00 59
2 Kaos Rp 50,000.00 59
Jumlah
Up 20%
Harga Per Pack
& TRAVEL
LABA
4,302,000.00

JUMLAH

Rp 6,000,000.00
Rp 400,000.00
Rp 350,000.00
Rp 1,000,000.00
Rp 100,000.00

Rp -

Rp 620,000.00
Rp 5,930,000.00
Rp 30,000.00
Rp -

Rp 885,000.00
Rp 885,000.00
Rp 885,000.00
Rp 590,000.00

Rp 885,000.00
Rp 2,950,000.00
Rp 21,510,000.00
Rp 25,812,000.00
Rp 478,000.00
 HITUNG PAKET WISATA GREEN TOUR & TRAVEL
Tujuan Wisata Yogyakarta LABA
Peserta Tour 50 59 Rp 4,992,000.00
HARGA
NO COMPONENTS Unit
Fix Variable
A TRANSPORTATION
1 Bus Pariwisata Rp 6,500,000.00 1
2 Tour Leader Rp 400,000.00 1
3 Fee Driver Rp 350,000.00 1
4 Toll Rp 1,000,000.00 1
5 P3K Rp 100,000.00 1
B ACCOMODATION
1 Hotel
C TICKET OBJECT
1 Candi Borobudur Rp 30,000.00 Rp 50,000.00 59
2 Museum Gunung Merapi Rp 30,000.00 Rp 10,000.00 59
3 Lava Tour Jeep Merapi Rp 30,000.00 Rp 100,000.00 59
4
D MEALS
1 1. Pagi Rp 15,000.00 1
2 2. Siang Rp 15,000.00 1
3 3. Malam Rp 15,000.00 1
4 Snack Rp 10,000.00 1
E Ferry
1 Tas Rp 15,000.00 59
2 Kaos Rp 50,000.00 59
Jumlah
Up 20%
Harga Per Pack
& TRAVEL
LABA
4,992,000.00

JUMLAH

Rp 6,500,000.00
Rp 400,000.00
Rp 350,000.00
Rp 1,000,000.00
Rp 100,000.00

Rp -

Rp 2,980,000.00
Rp 620,000.00
Rp 5,930,000.00
Rp -

Rp 885,000.00
Rp 885,000.00
Rp 885,000.00
Rp 590,000.00

Rp 885,000.00
Rp 2,950,000.00
Rp 24,960,000.00
Rp 29,952,000.00
Rp 599,040.00
 HITUNG PAKET WISATA GREEN TOUR & TRAVEL
Tujuan Wisata Yogyakarta LABA
Peserta Tour 50 47 Rp 3,528,000.00
HARGA
NO COMPONENTS Unit
Fix Variable
A TRANSPORTATION
1 Bus Pariwisata Rp 8,000,000.00 1
2 Tour Leader Rp 500,000.00 1
3 Fee Driver Rp 350,000.00 1
4 Toll Rp 1,000,000.00 1
5 P3K Rp 200,000.00 1
B ACCOMODATION
1 Hotel Rp - 25
C TICKET OBJECT
1 Candi Pongok Rp 30,000.00 Rp 50,000.00 50
2 Gembira Loka Rp 30,000.00 Rp 10,000.00 50
3 Malioboro Rp 30,000.00 Rp 10,000.00 50
4
D MEALS
1 1. Pagi Rp 20,000.00 1
2 2. Siang Rp 20,000.00 1
3 3. Malam Rp 20,000.00 1
4 Snack Rp 10,000.00 2
E Ferry
1 Tas Rp - 0
2 Kaos Rp - 50
Jumlah
Up 20%
Harga Per Pack
& TRAVEL
LABA
3,528,000.00

JUMLAH

Rp 8,000,000.00
Rp 500,000.00
Rp 350,000.00
Rp 1,000,000.00
Rp 200,000.00

Rp -

Rp 2,530,000.00
Rp 530,000.00
Rp 530,000.00
Rp -

Rp 1,000,000.00
Rp 1,000,000.00
Rp 1,000,000.00
Rp 1,000,000.00

Rp -
Rp -
Rp 17,640,000.00
Rp 21,168,000.00
Rp 450,382.98
 HITUNG PAKET WISATA GREEN TOUR & TRAVEL
Tujuan Wisata Yogyakarta LABA
Peserta Tour 50 47 Rp 5,528,000.00
HARGA
NO COMPONENTS Unit
Fix Variable
A TRANSPORTATION
1 Bus Pariwisata Rp 8,000,000.00 1
2 Tour Leader Rp 500,000.00 1
3 Fee Driver Rp 350,000.00 1
4 Toll Rp 1,000,000.00 1
5 P3K Rp 200,000.00 1
B ACCOMODATION
1 Hotel Rp 300,000.00 25
C TICKET OBJECT
1 Candi Borobudur Rp 30,000.00 Rp 50,000.00 50
2 Parang Tritis Rp 30,000.00 Rp 10,000.00 50
3 Umbul Ponggok Rp 30,000.00 Rp 30,000.00 50
4
D MEALS
1 1. Pagi Rp 15,000.00 2
2 2. Siang Rp 15,000.00 2
3 3. Malam Rp 15,000.00 2
4 Snack Rp 10,000.00 2
E Ferry
1 Tas Rp - 0
2 Kaos Rp - 50
Jumlah
Up 20%
Harga Per Pack
& TRAVEL
LABA
5,528,000.00

JUMLAH

Rp 8,000,000.00
Rp 500,000.00
Rp 350,000.00
Rp 1,000,000.00
Rp 200,000.00

Rp 7,500,000.00

Rp 2,530,000.00
Rp 530,000.00
Rp 1,530,000.00
Rp -

Rp 1,500,000.00
Rp 1,500,000.00
Rp 1,500,000.00
Rp 1,000,000.00

Rp -
Rp -
Rp 27,640,000.00
Rp 33,168,000.00
Rp 705,702.13
 HITUNG PAKET WISATA GREEN TOUR & TRAVEL
Tujuan Wisata Yogyakarta LABA
Peserta Tour 55 59 Rp 3,599,000.00
HARGA
NO COMPONENTS Unit
Fix Variable
A TRANSPORTATION
1 Bus Pariwisata Rp 6,500,000.00 1
2 Tour Leader Rp 400,000.00 1
3 Fee Driver Rp 350,000.00 1
4 Toll Rp 1,000,000.00 1
5 P3K Rp 100,000.00 1
B ACCOMODATION
1 Hotel
C TICKET OBJECT
1 Candi Borobudur Rp 50,000.00 Rp 50,000.00 50
2 Monjali Rp 50,000.00 Rp 15,000.00 50
3 Malioboro Rp 50,000.00 Rp 10,000.00 50
4 Masjid Besar Kauman Rp - Rp - 50
5 Kraton Yogyakarta Rp - Rp - 50
6 Taman Sari Rp - Rp - 50
D MEALS
1 1. Pagi Rp 15,000.00 1
2 2. Siang Rp 15,000.00 1
3 3. Malam Rp 15,000.00 1
4 Snack Rp 10,000.00 1
E Ferry
1 Tas Rp - 50
2 Kaos Rp 50,000.00 50
Jumlah
Up 20%
Harga Per Pack
& TRAVEL
LABA
3,599,000.00

JUMLAH

Rp 6,500,000.00
Rp 400,000.00
Rp 350,000.00
Rp 1,000,000.00
Rp 100,000.00

Rp -

Rp 2,550,000.00
Rp 800,000.00
Rp 550,000.00
Rp -
Rp -
Rp -

Rp 885,000.00
Rp 885,000.00
Rp 885,000.00 85432
Rp 590,000.00

Rp -
Rp 2,500,000.00
Rp 17,995,000.00
Rp 21,594,000.00
Rp 392,618.18