Tour Quotation Sheet

Name Of Tour : Lombok Wow! Cultural Adventure Tour

Name Of Group : Herman Philiph and Pty
Number of Party : 4 pax
Duration : 4 day 3 Night

Tour Cost Component Fixed (F) Variable Cost (V)

a.Transportation Kijang Inova, Boat and Ojek
D1 : Full day Rp. 750.000
Boat Trip Rp. 400.000
D2 : Full day Rp. 750.000
D3 : Full day Rp.750.000
Motor Bike/ Ojek Rp. 50.000
Exes hour Rp. 100.000/jam Rp. 200.000

D4 : Full day Rp. 750.000

b. Hotel
- Vancy Cubu
Basic rate = Rp. 350.000 x 2 Room x 1 night Rp. 700.000
- Mina Hotel
Basic Rate = Rp. 665.500x 2 Room x 2 Rp. 2. 662.000
Night.

C. Meals
Lunch 4 x Rp. 75.000 Rp. 300.000
Dinner 3 x Rp. 75.000 Rp. 225.000
Snack and Soft Drink Rp. 25.000 x 2 Rp. 200.000

D. extrass
1. Guide Fee 4 days full day Rp. 250.000/day Rp. 1.000.000
2. Drivers’s tip Rp. 75.000 x 4 pax Rp. 300.000
3. Enterance fee Rp. 50.000
4. Donation fee (Tebango + Rumah adat + Rp. 450.000
masjid kuno)
5. Local guide (Tebango + Desa Gumantar + Rp. 400.000
Ende)
Snorkling Guide Rp. 150.000
Cooking Guide Rp. 150.000
6. Local guide waterfall Tiu Ngumbak Rp. 200.000
7. Tradional Culture Show (tari Sireh) Rp.1. 250.0000
 TOTAL Rp. 10. 862.000

TOTAL COST PER PAX: Rp. 10. 862. 000 : 2 + Rp. 3. 540. 500
Rp. 825.000

MISCELLANEOUS: 5 % dari Rp. 3.540.000 Rp. 177. 025

TOTAL PER PAX + MISC Rp. 3. 717.525

Prepared By / Date : Sryanti and Ayuning Sari / 19 April 2018

Check by / Date : Baiq Fadia Achmad/ 19 April 2018
 Tour Costing

Name Of Tour : Lombok Wow! Cultural Adventure Tour

Name Of Group : Herman Philiph and Pty
Number of Party : 4 pax
Duration : 4 day 3 Night
No Uraian Harga/Pax
1 A. Total cost + per pax + Miscelenius = Rp.3..717.525

B. Profit 10 % x 3.717.525 = Rp. 371.752

C. A + B = Rp. 4. 089. 272

D. Harga setelah agent comisions 10%

100 x C = Rp. 4. 542. 641, 11
90

E. Pembulatan Harga = Rp. 4. 543. 650/Pax

F. Harga jual untuk 4 pax = Rp. 18. 174.600