Component Item Unit Cost Number of Passengers

1 2-3 4-9 10-19

Transportation Van 28,000 28,000 7,000 2,800
Mini bus 42,000 42,000 4,200

Villa Buenavista hotel Private Room 2,888 2,888

Family Room A/ 3 pax 3,750 3,750

Family Room B/ 4 pax 5,580 5,580
Executive Villa/ 20 pax 48000

Executive Villa/10 pax 24,000 24,000

Hotel Set Breakfast 400 400 400 400 400

Bauang Grape Farms Entrance Fee 100 100 100 100 100
Hotel Set Lunch 550 550 550 500 550 550
Hotel Set Dinner 700 700 700 700 700 700
Urbiztondo beach Surfing per hour 200
Surfing with instructor 400 400 400 400 400
Tangadan Falls Entrance Fee 200 200 200 200 200
Guide Fee
Life Vest Rental
Baroro cruise with
Buffet good for 20 pax 9,000
lunch tour

Pugad Puro Adventure Entrance Fee

200 200 200 200 200
Zipline 400 400 400 400 400
Wall Climbing 150 150 150 150 150
Rappelling 150 150 150 150 150
Zip Bike 400 400 400 400 400
Poro Point Lighthouse No Entrance Fee

Baluarte Watch Tower Entrance Fee

200 200 200 200 200
Ma Cho Temple No Entrance Fee
Filipino- Chinese No Entrance Fee
Friendship Pagoda
Statue of Christ the No Entrance Fee
Redeemer
Halo-halo de Iloko 273 273 273 273 273
Thunderbird Poro Accommodation Fee 8, 391
Point
Sub Total

Prorate Tour Guide Cost Guide Service

Prorate FOC Cost Breakfast

Total Cost
Mark Up (20%)
Net to Tour Operator
Government TAX
Total Amount Due
Selling
engers Guide Cost FOC
20-32
1,400
2,100

2,888

48000

400 400
100
550 550
700 700

400
200

9000

200
400
150
150
400

200

273