NUSA PENIDA-NUSA LE

CO

Day 1
No. Cost Component FC/VC
1 Akomodasi Hotel
Hotel Santika Premiere
TOTAL
2 Transportation
Car
TOTAL
3 Guide & Driver
Guide fee
Driver fee
TOTAL
4 Entry Ticket
Puri Maerokoco include( flying fox,komedi putar,bianglala)
Lawang Sewu include( masuk ruang bawah tanah)
Saloka Theme Park (include wahana permainan)
Kota Lama
Taman Indonesia Kaya
TOTAL
5 Parking
Puri Maerokoco
Lawang Sewu
Saloka Theme Park
Kota Lama
Taman Indonesia Kaya
TOTAL
6 Food and Beverage
Restaurant Mulia (Lunch)
*Nasi Goreng Ayam (2)
*Tahu Cah Jamur (2)
*Kwetiauw Goreng Ayam (2)
*Orange Juice (2)
TOTAL
Restaurant Yi Pin ZhouZhou
*Bakmi Yam Ayam
*Mapo Tofu
*Nasi Putih
*Egg Tart
*Air putih
*Strawberry Juice
TOTAL
Cost of packages
Margin 30%
Sales of packages
NUSA PENIDA-NUSA LEMBONGAN KLUNGKUNG 2D1N TOUR
COST CALCULATION

Day 2
2 Person No. Cost Component
1 Transportation
Rp 750,000 Perahu Motor
Rp 750,000 Car
TOTAL
Rp 300,000.00 2 Guide & Driver
Rp 300,000.00 Guide fee
Driver fee
Rp 250,000.00 TOTAL
Rp 250,000.00 3 Entry Ticket
Rp 500,000.00 Klenteng Sam Po Kong
Goa Kreo
Rp 200,000.00 Masjid Agung Jawa Tengah
Rp 100,000.00 TOTAL
Rp 300,000.00 4 Parking
free Klenteng Sam Po Kong
Rp 50,000.00 Goa Kreo
Rp 650,000.00 Masjid Agung Jawa Tengah
TOTAL
Rp 5,000.00 5 Food & Beverage
Rp 5,000.00 Restaurant Kapal Judi (Lunch)
Rp 10,000.00 *Ayam Bakar (2)
Rp 10,000.00 *Nasi Putih (2)
Rp 10,000.00 *Ca Kangkung (2)
Rp 40,000.00 *Iga Bakar (2)
*Es The (2)
TOTAL
Rp 40,000.00 Restaurant Padang Sederhana
Rp 50,000.00 *Nasi Putih (2)
Rp 50,000.00 *Ayam Sambal Hijau (2)
Rp 50,000.00 *Rendang Daging (2)
Rp 190,000.00 *Orange Juice (2)
TOTAL
Rp 70,000.00 Cost of packages
Rp 80,000.00 Margin 30%
Rp 30,000.00 Sales of packages
Rp 50,000.00
Rp 25,000.00
Rp 40,000.00
Rp 295,000.00
Rp 2,725,000.00
Rp 817,500.00 Rp 5,965,000.00
Rp 3,542,500.00
 Day 3
FC/VC 2 Person No.
1
Rp 200,000.00
Rp 300,000.00
Rp 500,000.00 2

Rp 250,000.00
Rp 250,000.00
Rp 500,000.00 3

Rp 20,000.00
Rp 20,000.00
free
Rp 40,000.00

Rp 10,000.00 4
Rp 10,000.00
free
Rp 20,000.00

Rp 70,000.00
Rp 20,000.00 5
Rp 20,000.00
Rp 90,000.00
Rp 20,000.00
Rp 220,000.00

Rp 20,000.00
Rp 70,000.00
Rp 50,000.00
Rp 30,000.00
Rp 170,000.00
Rp 1,450,000.00
Rp 435,000.00
Rp 1,885,000.00

Cost of packages
Margin 30%
Sales of packages
 Cost Component FC/VC
Transportation
Car
TOTAL
Guide & Driver
Guide fee
Driver fee
TOTAL
Entry Ticket
Candi Gedung Songo (Include tour sejarah,etc)
Ayana Gedung Songo
Museum Kereta Api Ambarawa
Air Terjun Kali Pancur
Celosia
TOTAL
Parking
Candi Gedung Songo
Ayana Gedung Songo
Museum Kereta Api Ambarawa
Air Terjun Kali Pancur
Celosia
TOTAL
Food and Beverage
Joglo Nglaras Resto (Lunch)
*Sup Matahari (2)
*Ayam Goreng Mentega (2)
*Mie Goreng Seafood (2)
*Lemon Tea (2)
TOTAL
Istana Kuliner Bendungan
*Tenderloin Steak (2)
*Soto Betawi (2)
*Nasi Putih (2)
*Es Istana (2)
*Air putih (2)
*Buncis Sechuan (2)
TOTAL

Cost of packages
Margin 30%
Sales of packages
 2 Person

Rp 300,000.00
Rp 300,000.00

Rp 250,000.00
Rp 250,000.00
Rp 500,000.00

Rp 150,000.00
Rp 50,000.00
Rp 20,000.00
Rp 20,000.00
Rp 60,000.00
Rp 300,000.00

Rp 5,000.00
Rp 5,000.00
Rp 5,000.00
Rp 10,000.00
Rp 10,000.00
Rp 35,000.00

Rp 35,000.00
Rp 80,000.00
Rp 70,000.00
Rp 50,000.00
Rp 235,000.00

Rp 150,000.00
Rp 80,000.00
Rp 30,000.00
Rp 50,000.00
Rp 40,000.00
Rp 70,000.00
Rp 420,000.00

Rp 1,790,000.00
Rp 537,000.00
Rp 2,327,000.00
NUSA PENIDA-NUSA LEMBONGAN KLUNGKUNG 2D1N TOUR
COST CALCULATION
GKUNG 2D1N TOUR