TOUR QUOTATION

NO TOUR COMPONENT FIXED COST VARIABLE COST

1 Sewa kendaraan IDR 1.500.000*3 IDR 4.500.000
2 Tips pengemudi IDR 300.000
3 Parkir IDR. 400.000
4 Tiket masuk
• istana Maimun IDR 10.000
• pantai cermin IDR 30.000
• taman ringroad city walk IDR 15.000 IDR 100.000
•museum Batak IDR 5.000
•bukit Tara bunga IDR 10.000
•pantai bumbu bul bul IDR 10.000
•kapal Ferry wisata IDR 20.000
• shopping wisata
5 Retresmeth 3*IDR 50.000 . IDR 105.000
6 Akomodasi
- Radisson Medan IDR 600.000:2 IDR 300.000
- hotel Toba internasional
IDR 200.000:2 IDR 200.000
7 Meals • lunch IDR 50.000*3 IDR 250.000
• dinner IDR 50.000*2
8 Tour guide IDR. 500.000
9 Biaya lain lain IDR 600.000

Total IDR. 1.630.000 IDR. 955.000

COS PER PAX =IDR. 6.300.000:30+IDR. 955.000= IDR. 1.165.000

SURCHARGE 10% =10%x IDR 1.165.000= IDR. 116.500
NET PRICE = IDR. 1.165.000+ IDR. 116.500= IDR. 1.281.500
COMISSION 10% = ((10% x IDR. 1.281.500)+IDR. 1.281.500)
IDR. 128.150 + IDR 1.281.500. = IDR. 1.409.650
SELLING PRICE =100/100-10 x IDR. 1.409.650
IDR.140.965.000:90= IDR. 1.566.777
DIBULATKAN. =. IDR. 1.600.000 : 15
=. USD 106,66
 TOUR ITINERARY
DAY TIME PLACE DETAILS PROGRAM
1 10.00 kno airport Transfer in at the airport
11.00 Restaurant Lunch break
12.45 Hotel Check the hotel
Radisson
13.30 Maimun The first object is to know the history of the sultanate
Palace
15.25 Pantai The second object is to enjoy beach tourism
cermin
18.40 Restaurant Dinner break
20.00 Taman The third object is enjoying the night in the field
ringroad city
walk
22.00 Hotel Tourists rest
Radisson

2 07.00 Hotel Breakfast

Radisson
07.30 Check out
11.00 Balige Batak The first object on the second day was getting to know
Museum Batak history
12.35 Restauran Lunch break
13.45 Bukit The second object on the second day is enjoying the
tarabunga beauty of nature
15.00 Pantai The third object on the second day is enjoying the
lumbu beauty of the beach
bulbul
18.00 Restaurant Dinner break
 19.00 Bus Going to Toba international hotel
22.25 Hotel Check in
24.30 Hotel Rest

3 07.00 Hotel Breakfast

08.30 Veri wisata Objek pertama di hari ketiga
11.30 Shopping Second object on the third day And lunch break
13.00 Bus Going to medan
15.30 kno airport Transfer out

TOUR PROGRAM
NAME OF PAX = 30 pax
NAME OF GROUP =Thailand
First day transfer in at Kualanamu airport Next Going to Hotel Radisson Medan to check
in After checking in, tourists take a short break. After the rest, they go straight to the first
object on the first day, Maimun Palace. At Maimun Palace, tourists are invited to get to
know the history. The Deli Sultanate then headed to the second object on the first day
pantai cermin And enjoy the beauty of the beach after finishing tourists are invited to
dinner after that tourists go to the third object on the first day of Ringroad City Walk Park
and return to the hotel to relax.
The second day, breakfast at the hotel and check out to go to the first object at the Balige
Batak Museum And rest for lunch after that, head to the second object on the second day
bukit tarabunga Tourists enjoy the natural beauty after that they head to the third object
on the second day pantai lumbu bulbul And enjoy the beauty of the beach After that,
tourists are invited to have dinner and continue their journey to Toba Samosir Arrived at
the hotel Toba internasional To check in after resting for a while
The third day, breakfast at the hotel, check out and go to the first object on the third day.
The tourist veri is invited to ride the veri and go around Lake Toba. After that, tourists are
invited For shopping at the Batak traditional market, after finishing, tourists are invited to
have lunch, then head to Medan to Kualanamu airport for transfer out.

INVOICE

TO : Sumatra Utara
 NO:+6283849305915
DATE: 22 meret 2024

Description Amount
Sewa kendaraan IDR4.500.000
Tips pengemudi IDR 300.000
Parkir IDR400.000
Tiket masuk IDR100.000
Akomodasi IDR500.000
Meals IDR200.000
Tour guide IDR600.000
Biaya lain lain IDR500.000
Total IDR 1.600.000
Satu juta enam ratus ribu
/ / /20

Checked by. Prepared by.