DISTRIBUTION OF TIME

Nama Tour :
Durasi :

DURATION TOTAL
No. PLACE Jadwal/Remark
ON BOARD GROUND ACTIVITIES MENIT
ACT
TOUR REST
 TOUR QUOTATION

Nama Tour : FOC/AC :

Jumlah Peserta : Currency Rate :

Uraian Biaya Tetap Biaya Tidak Tetap

Sewa Kendaraan Rp Rp 2,500,000 Rp
Local Transport Rp Rp
Tip Pengemudi 2x Rp Rp 400,000 Rp
Ongkos Parkir Rp Rp 250,000 Rp
Biaya Akomodasi : 2 Rp Rp Rp 220,000
Porter Rp Rp
Entrance Fee Rp Rp Rp 100,000
Souvenir Rp Rp
Ferry for bus Rp Rp
For Passanger Rp Rp
Insurance Rp Rp
Meals Rp Rp Rp 270,000
Performance Rp Rp
Refreshment Rp Rp Rp 40,000
Guide fee 2x Rp Rp 400,000 Rp
Biaya Promosi Rp + Rp +

Jumlah Biaya Rp Rp 3,550,000 Rp Rp 630,000

Biaya per peserta = 3,550,000 + Rp 630,000 = Rp Rp 4,180,000 : 10

418,000
Surcharge = 15% x 418,000 = Rp 62,700 +

Harga Bersih (Nett Price) Rp 480,700

Harga dengan 2 FOC

= 10 x 480,700 = Rp 609,000
10 _ 2

Selling Price dengan 10 % AC

= 100 x 609,000 = Rp 669,900
100-10

Konversi = 669,900 : 12,500 = USD 53.590

 TOUR ITINERARY

DAY TIME PLACE DESCRIPTION