PENGHITUNGAN HARGA TOUR MAKASSAR

Name of tour City Tour Makassar Margin Miscellaneous

Duration Agent Commission
Total Pax Selling Price/Pax #DIV/0!
FOC Rounding up #DIV/0!

COMPONENT Qty Day Price Fixed Cost Variable Cost

Day 01
Bus IDR -
Lunch IDR -
Entrance fee IDR - IDR -
Meals IDR -
Accommodation IDR -
Dinner IDR -

Day 02
Breakfast IDR - IDR -
Enterance fee IDR -
Lunch IDR -
Accomodation IDR -
Dinner IDR - IDR -

Day 03
Breakfast IDR - IDR -
Entrance fee IDR -
Lunch IDR -

TL
Meals IDR -
Entrance fee IDR -
Fee TL IDR -

Others
Mineral Water IDR -
Total IDR - IDR -

Cost per Pax #DIV/0!

Cost with FOC #DIV/0!
Miscellaneous #DIV/0!
Subtotal #DIV/0!
Margin #DIV/0!
Price After Margin (Before Agent Commission) #DIV/0!
Selling Price (after Agent Commission) #DIV/0!
Margin of Tour #DIV/0!

KETERANGAN
 HOTEL RATE SWISSBELL IN MAKASSAR

SGL/TWN IN BREAKFAST

NOTE :
Excluded Tax & Service 20%
Agent Commission 10%

CALCULATION ROOM RATE Pemakaian Kamar

SGL/TWN Twin Room
BASIC RATE IDR - Single Room
Service & Tax IDR -
IDR -
Agent Commission IDR - Total Room
NET RATE TO HOTEL IDR -

Transportation Transfer in/out

30-40 Seater
Basic rate
Service & Tax Rp -
Total Rp -
Agent Commission Rp -
Net Rate Rp -

Guide Fee Transfer in/out Full day

German
Basic rate
Service & Tax Rp - Rp -
Total Rp - Rp -
Agent Commission Rp - Rp -
Net Rate Rp - Rp -
akaian Kamar

0
 DISTRIBUTION OF
DESCRIPTION DISTANCE in KM
Day 01
SULTAN HASANUDDIN AIRPORT- COTO MAKASSAR
COTO MAKASSAR - SWISSBELL MAKASSAR
SWISSBELL HOTEL - PANTAI LOSARI
PANTAI LOSARI - SWISSBELL HOTEL
TOTAL 0

Day 02
SWISSBEL HOTEL - BENTENG ROTTERDAM
BENTENG ROTTERDAM - TRANS STUDIO MALL
TRANS STUDIO - CAHAYA OLEH OLEH
CAHAYA OLEH OLEH - DINAR RESTAURANT
DINAR RESTAURANT - SWISSBELL HOTEL
TOTAL 0

Day 03
SWISSBELL HOTEL - MUSEUM BALLA LOMPOA
MUSEUM BALLA LOMPOA - PALLUBASA SERIGALA
PALLUBASA SERIGALA - SULTAN HASSANUDDIN AIRPORT
TOTAL 0

SULTAN HASANUDDIN AIRPORT

SWISSBELL
HOTEL
 PANTAI LOSARI LO
RESTA

SWISSBELL
HOTEL

DINAR
RESTAURANT

CAHAYA OLEH
OLEH

MUSEUM
SWISSBELL BALLA
HOTEL LOMPOA
 BALLA
HOTEL LOMPOA
RIBUTION OF TIME
SPEED Km/H ON BOARD TOUR+REST TOTAL TIME BEGIN ENDING

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0!
#DIV/0! 0:27:00 #DIV/0! #DIV/0!

#DIV/0! 2:31:00 #DIV/0! #DIV/0!

#DIV/0! 1:00:00 #DIV/0! #DIV/0!
#DIV/0! 0:40:00 #DIV/0! #DIV/0!

SWISSBELL HOTEL

SWISSBELL
HOTEL
 LOCAL
RESTAURANT

SWISSBELL
HOTEL

FORT
ROTTERDAM

TRANS STUDIO

MUSEUM SULTAN
BALLA LOCAL HASSANUDDIN
LOMPOA RESTAURANT AIRPORT
 BALLA HASSANUDDIN
LOMPOA RESTAURANT AIRPORT
Jarak 300 km 60
Kecepatan 80 km/H 1440

Istirahat di Jalan 80 Menit

Tiba 03:45:00 225

Lama di Bus 03:45:00 AM

Istrahat di jalan 01:20:00 AM
Total perjalanan 05:05:00 AM

Waktu Tiba
Lama di jalan
Berangkat
 SULTAN
SSANUDDIN
AIRPORT
SSANUDDIN
AIRPORT
 TOUR PROGRAM
RESERVED BY :
CONTACT PERSON
PHONE
Flight detai
PERIOD
1 NAME OF TOUR
2 NAME OF GROUP
3 PARTY OF
4 LENG OF TOUR
5 POINT OF INTEREST / TOURIST ATTRACTION:
a.PANTAI LOSARI
b. FORT ROTETERDAM
c.TRANS STUDIO MAKASSAR
d. MUSEUM BALLA LOMPOA

6 NAME OF HOTEL
7 NAME OF LOCAL RESTAURANT:

8 TOUR GUIDE
NAME OF TOUR GUIDE
LANGUAGE
9 VEHICLE CAPACITY
10 NAME OF DRIVER
NAME OF CO DRIVER

SPECIAL REQUEST

CHECKED BY
APPROIVED BY
OFFICE ADDRESESS

PHONE NUMBER
E-MAIL

Conditions :
- Tour price valid 30 Days from today
- Cancellation fee 50% per pax ( 2 weeks before d- day )
-
Price excluding Flight Ticket,Airport tax, tourist Insurance,additional food and beverages.optional tour, ti
- Full Payment 1 week before arrival
- Down payment 50% from the total payment
 NO. 004/ETT-VIII/22

TWIN SINGLE

and beverages.optional tour, tipping and Antigen/PCR Test