You are on page 1of 2

TOUR QUOTATION

RESERVED BY: TOUR PLANNER ASSISTANCE


CONTACT PERSON :
PHONE FAX :

PREPARED FOR: DURATION: 2D1N


TYPE TOUR: TOTAL PAX: 10 pax

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


Transportation
Hiace
750.000 x 2 days = 1.500.000 Rp 1.500.000
Perahu
300.000 Rp 300.000
Akomodasi
Echo Lodge Hotel
Rp 125.000
250.000
½ × 250.000 = 125.000

Meels
Day 1
D = Eco Lodge & Resto Rp 25.000
Day 2
L = RM. Buguri Rp 35.000
Seafood

Entrance Fee
Kampung Berua:
7.000 Rp 7.000
Gua Berlian:
5.000 Rp 5.000
Gua Kingkong:
5.000 Rp 5.000
TOTAL Rp 1.800.000 Rp 202.000

DESCRIPTION AMOUNT
TOUR COST PER PERSON
Hp = F/n + V Rp 1.102.000
Hp = 1.800.000/2 + 202.000
= 900.000 + 202.000
= 1.102.000

PROFIT (15%)
PROFIT = 1.102.000 + 15% Rp 1.267.300
= 1.267.300

AGENT COMMISION (10%)


AC = 1.267.300 + 10% Rp 1.394.030
= 1.394.030
GRAND TOTAL
= 1.394.030 Rp 1.394.030
SELLING PRICE PER PERSON
= 1.394.030 Rp 1.394.030
TOTAL SELLING
= 1.394.030× 10 pax 13.940.300
= 13.940.300

You might also like