Nama :Sela Marselawatii

Kelas :12 upw 2

DISTRIBUTION OF TIME (DOT)

ON
DAY/DATE DESCRIPTION TOUR REST TOTAL TIME
BOARD
1  Kertajati Airport – RM Saung 60’ 60’ 12.10-13.10
24-03-2019 Joglo
 RM Saung Joglo 90’ 90’ 13.10-14.40
 RM Saung Joglo – Horison hotel 10’ 10’ 14.40-14.50

2  Horison hotel – Ciboer Pass 60’ 60’ 08.00-09.00

25-03-2019 60’ 60’ 09.00-10.00
 Ciboer Pass
 Ciboer Pass – Cikadongdong
River Tubing 15’ 15’ 10.00-10.15
 Cikadongdog River Tubing 90’ 90’ 10.15-11.45
 Cikadongdog River Tubing –
Restaurant Nera 45’ 45’ 11.45-12.30
 Restaurant Nera 90’ 90’ 12.30-14.00
 Restaurant Nera – Bukit
20’ 20’ 14.00-14.20
Paralayang
90’ 90’ 14.20-15.50
 Bukit Paralayang
 Bukit Paralayang – Horison hotel 60’ 60’ 15.50-16.50

3  Horison hotel – Majalengka mart 60’ 60’ 08.00-09.00

26-03-2019 60’ 60’ 09.00-10.00
 Majalengka mart
 Majalengka mart – Kertajati
Airpot 60’ 60’ 10.00-11.00
 ITINERARY

DAY / DATE PLACE DESCRIPTION

Da 1
Kertajati  Star from Kertajati Airport to visit our restaurant Saung Joglo for
Airport take a lunch

Restaurant  We immediately ordered the special food, namely nasi liwet with
Saung Joglo a menu of chili sauce, fresh vegetables, fried tofu, and salted
fish. We enjoy the food it’s very delicious.

Horison hotel  Free time

Horison hotel  Enjoy dinner and also have entertainment

Horison hotel  Rest at Horison hotel and also enjoy the facilities

Horison hotel  Enjoy breakfast

Ciboer Pass  Next we go to Ciboer Pass to enjoy its natural beauty.

Cikadongdon
g River  Next we go to Cikadongdong River Tubing
Tubing

Restaurant  We eat with the special menu

Nera

Bukit  We see beautiful natural beauty.

Paralayang

Horison hotel  Free time

Horison hotel
 Enjoy dnner and also have entertainment
Horison hotel
 Rest at Horison hotel and also enjoy the facilities
Horison hotel  Enjoy breakfast

Horison hotel  Getting ready to leave the Horison hotel

Majalengka  We shopped for souvenirs typical of Majalengka suchas banana

mart chips, soy sauce, and snack

Kertajati  Back to Airport

Airport
 TOUR QUOTATION SHEET

TOUR COST COMPONENT FIXED COST (F) VARIABLE COST (V)

Day 1 :
1. Bus 1.000.000
300.000
2. Driver
150.000
3. Guide 450.000
4. Hotel TL 225.000
5. Hotel 70.000
6. Lunch 70.000
7. Dinner

Jumlah 1.900.000 365.000

Day 2 :
1. Bus 2.300.000
2. Driver 300.000
3. Guide 450.000
4. Hotel TL 450.000
5. Hotel 225.000
6. Lunch 70.000
7. Dinner 70.000
8. Ticket a. 70.000
b. 70.000
c. 70.000
Jumlah 3.500.000 575.000
Day 3 :
1. Bus 1.000.000
2. Driver 300.000
3. Guide 150.000

Jumlah 1.450.000
Jumlah semua 6.850.000 940.000
Miscellaneuos 342.500
Total semua 7.192.500
TF = 6.850.000

Miscelleneuos 5%

5% X 6.850.000 = 342.500

6.850.000 + 342.500

TF = 7.192.500

1. TF = 7.192.500

TV= 940.000

TP= TF : N + V

TP= 7.192.500 : 23 + 940.000

= 1.252.717

2. Surcharge 10%

10% X 1.252.717 = 125.717

3. TP + Surcharge

1.252.717 + 125.271

Nett Price = 1.377.988

4. Agen Komisi 10%

10% X 1.377.988 = 137.988

5. Complimentary (FOC) = 1

PC = n x np
np - foc

Price Complimentary = 23 x 1.377.988

23-1 (1)

= 31.693.724
22

= 1.440.623

= 1.445.000 (dibulatkan)