Reserved by :

Date :

Contact Person:

TOUR QUATION

Tour Name : Number Pax :

Day /Date :

N
KOMPONEN VARIABEL FIX
O
1. Transportasi - 2.000.000
2. Driver - 100.000
3. Parkir - 40.000
4. Meal 50.000 -
5. Refresment 2x 20.000 -
6. Tour Guide - 100.000
7. Biaya Masuk Objek 2.000 -
8. Administrasi dan Promosi - 200.000
9. Komunikasi dan P3K - 100.000

72.000 2.540.000
TOTAL
 Reserved by :

Date :

Contact Person:

FARE CALCULATION

1. Total Cost per pax, TCP = TCP + TVC

n
= 2.540.000 + 72.000
20
= Rp. 199.000
2. Surcharge = 10 % x TCP
= 10 x 182.000
100
= Rp. 19.900
3. Nett Price = SC + TCP
= 19.900 + 19.900
= Rp. 218. 900
4. FOC = n x NP
n- c
= 20 x 200. 200
20-1 = 19
= 230.421,0526

5. Pembulatan Harga per orang Rp.231.000,-