TOUR PROGRAM

RESERVED BY : MELALI TOUR AND TRAVEL

CONTACT PERSON : PUTU KERSI ARTINI
PHONE / FAX : 085421346789

1. NAME OF TOUR BALI BEST TOUR AND TRAVEL

2. NAME OF GROUP SMILE GROUP
3. PARTY OF :4
4. LENGTH OF TOUR 4D3N
5. POINT OF INTEREST / TOURIST ATTRACTION
a. PURA TAMAN AYUN
b. TANAH LOT
c. SHADEWA BARONG
d. DESA CELUK
e. TEGALALANG
f. PASAR UBUD
g. BROKEN BEACH
h. KELINGKING BEACH
i. CRYSTAL BY BEACH
j. MONUMEN BAJRA SANDHI
k. KRISNA OLEH OLEH
l.
m.

6. NAME OF HOTEL / CATEGORY : 1. PRIME PLAZA HOTEL SANUR

7. NAME OF RESTAURANT : 1. WARUNG SUBAK PEKENDUNGAN

2. GREEN KUBU CAFEE
3. KELINGKING RESTAURAN

8. TOUR GUIDE'S NAME : DEKERSI LANGUANGE : BAHASA

9. MODE OF TRANSPORTATION : MEDIUM BUS COMPANY :
10. NAME OF DRIVER : MANG ADI PHONE NUMBER : 08123456789

PREPARED BY : KERSI DATE

CHECK BY : WIJI DATE
STAR

5.
6.
7.
8.

: 29 JULY
:
 TOUR PROGRAM
RESERVED BY : MELALI TOUR AND TRAVEL
CONTACT PERSON : KERSI
PHONE / FAX : 081999663921

1. NAME OF TOUR : BALI BEST TOUR

2. NAME OF GROUP : SMILE GRUOP
3. PARTY OF : 4 PAX
4. LENGTH OF TOUR :
5. PERIODE :
6. ARRIVAL : FROM :
7. DEPARTURE : TO :
8. HOTEL & LOCATION : PRAMA HOTEL STAR :
9. TOUR GUIDE : KERSI
10. REMARK :

TOUR PLAN

Day/date Tour Hotel & Resto

DAY 1 PURA TAMAN AYUN WARUNG SUBAK PEKENDUNGAN
28-Nov TANAH LOT +KECAK
PRIME PLAZA HOTEL SANUR
DAY 2 SHADEWA BARONG GREEN KUBU CAVE
29-Nov DESA CELUK
TEGAL LALANG
DAY 3 BROKEN BEACH KELINGKING BAR RESTAURANT
30-Nov KELINGKING BEACH
CRYSTAL BY BEACH
DAY 4 MONUMEN BAJRA SANDHI
1-Dec KRISNA OLEH OLEH

Trget pasar adalah masyarakat umum baik individu ataupun keluarga dan kelompok kecil dengan kemampun ekonomi
ke bawah yang belum pernah atau baru sesekali ke bali

RECEIVED BY : KERSI
CHECKED BY : WIGI
 Remark

mampun ekonomi
 DISTRIBUTION OF TIME

1. NAME OF TOUR : BALI BEST TOUR

2. NAME OF GROUP : SMILE GROUP
3. NUMBER OF PASSANGER :
NEED SINGLE

TIME DESTRIBUTION
DESCRIPTION ON BOARD TOUR ACTIVITY REST TOTAL
BANDARA-TAMAN AYUN 55' 55'
TAMAN AYUN 60' 60'
TAMAN AYUN-TANAH LOT 35' 35'
TANAH LOT 60' 60'
TANAH LOT-HOTEL 120' 120'
DAY 2
HOTEL-SHADEWA BARONG 42' 42'
SHADEWA BARONG 60' 60'
SHADEWA BARONG-DESA CELIK 5' 5'
DESA CELUK 60' 60'
DESA CELUK-TEGALALANG 37' 37'
TEGAL LALANG 60' 60'
TEGALALANG - HOTEL 57' 57'
DAY 3
HOTEL-BROKEN BEACH 50' 50'
BROKEN BEACH 60' 60'
BROKEN BEACH-KELINGKING BEACH 22' 22'
KELINGKING BEACH 60' 60'
KELINGKING BEACH-CRSTAL BEACH 34' 34'
CRYSTAL BEACH 60' 60'
DAY 4
HOTEL-BAJRA SANDHI 14' 14'
BAJRA SANDHI 30' 30'
BAJRA SANDHI-KRISNA OLEH-OLEH 20' 20'
KRISNA OLEH-OLEH 60' 60'
KRNA OLEH-OLEH - BANDARA 5' 5'
TOTAL TIME
REMARK : PREPARED BY :
CHECK BY :
DBL
 TOUR ITINERARY

1. NAME OF TOUR
2. NAME OF GROUP
3. NUMBER OF PASSANGER

DATE PLACE TIME

BANDARA 02.00-02.30
DAY 1
BANDARA-TAMAN AYUN 02.30-03.15
28-Nov TAMAN AYUN 03.15-04.15
TAMAN AYUN-TANAH LOT 04.15-04.50
TANAH LOT 04.50-05.50
TANAH LOT-HOTEL 05.50-07.10
HOTEL 7:10

HOTEL 8:00
DAY 2
HOTEL -SHADEWA BARONG 08.00-08.42
29-Nov SHADEWA BARONG 08.42-09.42
SHADEWA BARONG-DESA CELUK 09.42-09.51
DESA CELUK 09.51-10.51
DESA CELUK - TEGALALANG 10.51-11.28
TEGALALANG 11.28-12.28
TEGALALANG-HOTEL 12.28-01.25
HOTEL 1:28
HOTEL -BROKEN BEACH 08.00-08.50
DAY 3 BROKEN BEACH 08.50-09.50
30-Nov BROKEN BEACH-KELINGKING BEACH 09.50-10.12
KELINGKING BEACH 10.12-11.12
KELINGKING BEACH-CRSTAL BEACH 11.12-11.46
CRYSTAL BEACH 11.46-12.46
CRYSTAL BEACH-HOTEL
HOTEL
HOTEL-BAJRA SANDHI 08.00-08.14
DAY 4 BAJRA SANDHI 08.14-09.14
1-Dec BAJRA SANDHI-KRISNA OLEH OLEH 09.14-09.44
KRISNA OLEH OLEH 09.44-10.44
KRISNA OLEHOLEH-BANDARA 10.44-11.00
 TOUR ITINERARY

: BALI BEST TOUR

: SMILE GROUP
:

DESCRIPTION
IMIGRATION
PERJALANAN KE TAMAN AYUN
WISATAWAN DAPAT MENIKMATI PEMANDANGAN SANGAT INDAH
MENUJU TANAH LOT
WISATAWAN DAPAT MENIKMATI SUNSET
WISATAWAN MAKAN MALAM DI WARUNG SUBAK PEKEDUNGAN
FREE TIME

SARAPAN
PERJALANAN KE SHADEWA BARONG
DI SHADEWA BARONG MENONTON BARONG
PERJALANAN MENUJU DESA JELUK
DI DESA CELUK WISATAWAN DAPAT MENIKMATI KEINDAHAN DESA
PERJALANAN MENUJU TEGALALANG
DI TEGALALANG WISATAWAN DAPAT MENIKMATI KEINDAHAN PERSAWAN
WISATAWAN MAKAN SIANG DI GREEN KUBU CFFE
FREETIME
MENUJU BROKEN BEACH
WISATAWAN DAPAT MELIHAT LUMBA-LUMBA SERTA BERFOTO
MENUJU KELINGKING BEACH
DI KELINGKING BEACH WISATAWAN DAPAT BERFOTO KARENA PEMANDANGAN NYA SANGAT INDAH
WISATAWAN MAKAN SIANG DI RESTORAN KELINGKING, PERJALANAN KE CRYSTAL BEACH
WISATAWAN DAPAT MENIKMATI ATRAKSI LAUT
MENUJU KE HOTEL
FREE TIME
MENUJU BAJRA SANDHI
DI BAJRA SANDHI WISATAWAN DAPAT MEMPLAJARI SEJARAH
MENUJU KRISNA OLEH OLEH
DI KRISNA OLEH OLEH WISATAWAN DAPAT MEMBELI OLEH OLEH KHAS BALI
PERJALANAN MENUJU BANDARA
 TOUR QUOTATION SHEET

TOUR :

Tour Cost Component Variable cost

6-8 0rg
DAY 1
Transportation (HIACE) 200,000
Ticket pesawat 575,000
Acomodation 450,000
Guide Fee 300,000
Meals :
Dinner: Warung
Subak 200,000

Driver Tip 100,000

Parking Fee (5.000 x 2) 10,000
Donation
Ticket Objects:
Tanah Lot
Miscellaneous 50,000
DAY 2
Transportation (HIACE) 400,000
Acomodation 450,000
Guide Fee 500,000
Meals :
1. Breakfast include
2. Lunch (Green
Kubu Café) 90,000
3. Dinner (di hotel) 160,000
Driver Tip 100,000
Parking Fee (5.000 x 4) 20,000
Donation
Ticket Objects:
1. Shadewa Barong 100,000
2. Desa Celuk
3. Tegallalang 10,000
Miscellaneous 50,000
DAY 3
Transportation (HIACE) 400,000
Acomodation 450,000
Guide Fee 400,000
Meals :
1. Breakfast include
2. Kelingking Bar
Restaurant 100,000

Driver Tip 100,000

Parking Fee 5.000 x 4) 20,000
Donation
Ticket Objects:
BROKEN BEACH 5,000
KELINGKING BEACH 5,000
CRYSTAL BY BEACH 10,000

Miscellaneous 50,000
DAY 4
Tiket Pesawat Pulang 950,000
Transportation (HIACE) 200,000
Acomodation check-out
Guide Fee 300,000
Meals :
1. Breakfast include

Driver Tip 100,000

Parking Fee (5.000 x 3) 15,000
Donation
Ticket Objects:
1. Monumen Bajra Sandhi 25,000
Krisna Oleh Oleh

Miscellaneous 50,000
Total Fixed / variable cost per
pax 2,965,000 3,525,000
Total Fixed Cost/ Vriable Cost 3,165 3,770
Total cost per pax
PREPARED : kersi
CHECKED : wigi
 TOUR PRICING

RESERVED BY : MELALI TOUR AND TRAVEL

CONTACT PERSON : KERSI
PHONE / FAX : 081999663921

1. NAME OF TOUR : BALI BEST TOUR AND TRAVEL

2. NAME OF GROUP : SMILE GROUP
3. PARTY OF : 6 PAX
4. LENGTH OF TOUR :

CALCULATION JUMLAH
A. Tour Cost
Fixed Cost per pax (total fix cost / Number of pax)
Variable cost
Total cost per pax
B. Tour cost with 1 FOC

C. Profit / mark up …..... %

D. Tour Price per pax -

E. Selling price per pax with agent com

F. Agent com …...... %

G. Selling Price per pax

H. Quoted in US Dollar (USD 1.00 = Rp )

J. Rounded up

K. Total selling Price for group

***REMARK :

PREPARED BY :
CHECKED BY :