Susunlah Tour Quotation untuk BOGOR PACKAGE 2D1N

Berdasarkan kondisi tour dibawah ini

Interval Kendaraan
PC (Private Car) L - 300 Isuzu Mini Bus
1-3 4-6 7-9 10 - 14, 15 - 19, 20 - 25

Tarif Transportation
PC (Private Car) Rp 600.000,-/day
L - 300 Rp 750.000,-/day
Isuzu Rp 850.000,-/day
Mini Bus Rp 1.100.000,-/day
Big Bus Rp 1.500.000,-/day

PC L - 300 Isuzu
Driver's Tip Rp 75.000,-/day/coach Rp 100.000,-/day/coach Rp 100.000,-/day/coach
Parking Fee Rp 20.000,- Rp 20.000,- Rp 30.000,-
Tol Fee/Retribution Rp 7.000,- Rp 7.000,- Rp 7.000,-

Admission Fee
Tourist Attraction Entrance Fee Local Guide Fee

Bogor Botanical Garden Rp 16.500,- Rp 35.000,-/person

Devoyage Bogor Rp 30.000,- _

Individual (1-3)
Rp 100.000,-
Group (4-20)
Taman Safari Indonesia Rp 210.000,-
Rp 150.000,-
Group (20-Up)
Rp 200.000,-

The Ranch Puncak Rp 25.000,- _

Detail Tambahan :
1 FOC untuk Tour Guide mulai dari 4 pax, untuk 30 pax dibuat 2 FOC
Harga dihitung dengan menggunakan mata uang local dan USD dengan Kurs Dollar yang
Miscellaneous 5%, Profit 10%, Tax & Service 10%, Agent Commission 10% dengan hasil akh
Harga Banner, Documentation + Editing dimasukan mulai dari pe
Agent Commision 10% dimasukan mulai dar
Untuk Parkir, Tol dan Me
gambaran kalian jika membuat Paket 2D1N Bogor berapa kali Parkir, Tol dan Meals-nya
 Big Bus
26 - 29, 30 - Up

Mini Bus Big Bus

Rp 125.000,-/day/coach Rp 150.000,-/day/coach
Rp 40.000,- Rp 50.000,-
Rp 7.000,- Rp 7.000,-

dengan Kurs Dollar yang digunakan : 1 USD = IDR 14.200,-

on 10% dengan hasil akhir / Selling Price dalam IDR dan USD
dimasukan mulai dari perhitungan 2 pax
0% dimasukan mulai dari perhitungan 10 pax
Untuk Parkir, Tol dan Meals karena tidak dibuat DOT-nya buat menurut perkiraan
 Accommodation
D'Anaya Hotel Bogor 3* Deluxe Double Bed / Deluxe Twin Bed
Sahira Butik Pakuan (Syariah Hotel) 3* Deluxe Twin Room
IPB Hotel Botani Square 3* Superior Twin Room
Amaroossa Royal Hotel Bogor 4* Executive Room
The 101 Bogor Suryakencana 4* Deluxe Double / Twin Bed

Meals (Local Restaurant)

Lunch/Dinner Rp 150.000,-/person

Refreshment
Snack (Refreshment) Rp 30.000,-/person/day

Guide Fee
Route Day English Indonesian
Transfer Apt Mon - Fri Rp 400.000,- Rp 300.000,-
(Max 3 hours) Sat - Sun Rp 500.000,- Rp 400.000,-
Mon - Fri Rp 500.000,- Rp 400.000,-
Full day Sat - Sun
City Tour Sat - Sun Rp 600.000,- Rp 500.000,-
(Max 12 hours)
Mon - Fri Rp 700.000,- Rp 600.000,-
Overland
(other city) Sat - Sun Rp 800.000,- Rp 700.000,-
(16 hours)

Extra
Insurance Rp 100.000,-
Banner Rp 300.000,-
Documentation + Editing Rp 800.000,-
P3K Rp 100.000,-
Bed / Deluxe Twin Bed Rp 560.000,-/day
e Twin Room Rp 747.500,-/day
or Twin Room Rp 405.000,-/day
utive Room Rp 866.667,-/day
ouble / Twin Bed Rp 969.000,-/day
No Nama Accommodation Guide
1 Albert 4* English
2 Amelia Susanto 4* English
3 Anastasia Sunesthi Kurnia Dhriyastuti 4* English
4 Aurora Koagow 4* English
5 Benedict Carlo Bagya Setiawan 3* Indonesian
6 Christoper Juan Watson 3* Indonesian
7 Ellizabeth Mackenzie Wongso 3* Indonesian
8 Ezra Marcellino Nur Harjoyo 3* English
9 Georgina Letizia 4* English
10 Jaquelin Terry Corina Andia 4* English
11 Jessica Febiola 4* English
12 Jevonic Dexter Junior 4* English
13 Jonathan Chantiago 3* English
14 Marcela Kent Yanuar 3* English
15 Maria Leonny Adelia Sea 3* Indonesian
16 Mathias 3* Indonesian
17 Monica Clevia Ananda 4* Indonesian
18 Monica Marshellya 4* Indonesian
19 Oktafianty Rizki Hermawan 4* English
20 Roberta Karelyn Alfadora 3* Indonesian
21 Sharon Maureen Latupeirissa 3* Indonesian
22 Sherly Yosevany 3* Indonesian
23 Stecia Arta Meyvia 4* Indonesian
24 Steven Raymond Farand 4* English
25 Theresia Irene 4* English
26 Tubagus Omar Fathan Permana 3* English
27 Wiwin Efrianti Pakpahan 3* English
28 Yohana Alta Terrina Dewanggie 4* English
 TOUR QU
AGENT :

Prepared By : Approved By :
SGL
DESCRIPTION SUPPL 1
DAY PLACE
BGR FIX COST :
CITY Transportation Rp1,200,000
TOUR Local Guide Fee (Taman Safari Indonesia) Rp100,000
Guide Fee (Indonesian) Rp800,000
Driver's Tip Rp150,000
Parking (6 Kali) Rp120,000
Tol (3 Kali) Rp21,000

Banner _

Documentation + Editing _
P3K Rp100,000

VARIABLE COST :
Accommodation (D'Anaya Hotel Bogor 3*) Rp560,000
Meals (3 Kali) Rp450,000
Refreshment Rp60,000
Entrance Fee :
Taman Safari Indonesia Rp210,000
The Ranch Puncak Rp25,000
Bogor Botanical Garden + Local Guide Fee Rp51,500
Devoyage Bogor Rp30,000
Insurance Rp100,000

SUB TOTAL 1 Rp3,977,500

FOC _
SUB TOTAL 2 Rp3,977,500
MISCELLANEOUS 5% Rp198,875
SUB TOTAL 3 Rp4,176,375
PROFIT 10% Rp417,638
SUB TOTAL 4 Rp4,594,013
TAX & SERVICE 10% Rp459,401
SUB TOTAL 5 Rp5,053,414
AGENT COMMISION 10% _
GRAND TOTAL Rp5,053,414
SELLING PRICE Rp5,100,000
SELLING PRICE (USD) $ 359.15
 TOTAL SELLING Rp5,100,000

1 USD
Rp14,200
 TOUR QUOTATION FORM
Name of Tour

Date
ved By : PRICE PER PERSON IN US DOLLAR
TYPE OF TRANSPORTATION
2 3 4-6 7-9 10 - 14 15 - 19
+ 1 FOC +1 FOC + 1 FOC + 1 FOC

Rp600,000 Rp400,000 Rp375,000 Rp243,000 Rp220,000 Rp147,000

Rp50,000 Rp34,000 Rp38,000 Rp22,000 Rp15,000 Rp10,000
Rp400,000 Rp267,000 Rp200,000 Rp115,000 Rp80,000 Rp54,000
Rp75,000 Rp50,000 Rp50,000 Rp29,000 Rp25,000 Rp17,000
Rp60,000 Rp40,000 Rp30,000 Rp26,000 Rp24,000 Rp16,000
Rp10,500 Rp7,000 Rp6,000 Rp3,000 Rp2,100 Rp1,400

Rp150,000 Rp100,000 Rp75,000 Rp43,000 Rp30,000 Rp20,000

Rp400,000 Rp267,000 Rp200,000 Rp115,000 Rp80,000 Rp54,000
Rp50,000 Rp34,000 Rp25,000 Rp15,000 Rp10,000 Rp7,000

Rp280,000 Rp280,000 Rp280,000 Rp280,000 Rp280,000 Rp280,000

Rp450,000 Rp450,000 Rp450,000 Rp450,000 Rp450,000 Rp450,000
Rp60,000 Rp60,000 Rp60,000 Rp60,000 Rp60,000 Rp60,000

Rp210,000 Rp210,000 Rp210,000 Rp210,000 Rp210,000 Rp210,000

Rp25,000 Rp25,000 Rp25,000 Rp25,000 Rp25,000 Rp25,000
Rp51,500 Rp51,500 Rp51,500 Rp51,500 Rp51,500 Rp51,500
Rp30,000 Rp30,000 Rp30,000 Rp30,000 Rp30,000 Rp30,000
Rp100,000 Rp100,000 Rp100,000 Rp100,000 Rp100,000 Rp100,000

Rp3,002,000 Rp2,405,500 Rp2,205,500 Rp1,817,500 Rp1,692,600 Rp1,532,900

_ _ Rp301,625 Rp172,357 Rp120,650 Rp80,433
Rp3,002,000 Rp2,405,500 Rp2,507,125 Rp1,989,857 Rp1,813,250 Rp1,613,333
Rp150,100 Rp120,275 Rp125,356 Rp99,493 Rp90,663 Rp80,667
Rp3,152,100 Rp2,525,775 Rp2,632,481 Rp2,089,350 Rp1,903,913 Rp1,694,000
Rp315,210 Rp252,578 Rp263,248 Rp208,935 Rp190,391 Rp169,400
Rp3,467,310 Rp2,778,353 Rp2,895,729 Rp2,298,285 Rp2,094,304 Rp1,863,400
Rp346,731 Rp277,835 Rp289,573 Rp229,829 Rp209,430 Rp186,340
Rp3,814,041 Rp3,056,188 Rp3,185,302 Rp2,528,114 Rp2,303,734 Rp2,049,740
_ _ _ _ Rp255,970 Rp227,749
Rp3,814,041 Rp3,056,188 Rp3,185,302 Rp2,528,114 Rp2,559,705 Rp2,277,489
Rp3,850,000 Rp3,100,000 Rp3,200,000 Rp2,600,000 Rp2,650,000 Rp2,300,000
$ 271.13 $ 218.31 $ 225.35 $ 183.10 $ 186.62 $ 161.97
Rp7,700,000 Rp9,300,000 Rp12,800,000 Rp18,200,000 Rp26,500,000 Rp34,500,000
E PER PERSON IN US DOLLAR

20 - 25 26 - 29 30 - Up
+ 1 FOC +1 FOC + 2 FOC

Rp110,000 Rp116,000 Rp100,000

Rp10,000 Rp8,000 Rp7,000 0
Rp40,000 Rp31,000 Rp27,000
Rp12,500 Rp12,000 Rp10,000
Rp12,000 Rp12,000 Rp10,000
Rp1,050 Rp808 Rp700

Rp15,000 Rp12,000 Rp10,000

Rp40,000 Rp31,000 Rp27,000
Rp5,000 Rp4,000 Rp4,000

Rp280,000 Rp280,000 Rp280,000

Rp450,000 Rp450,000 Rp450,000
Rp60,000 Rp60,000 Rp60,000

Rp210,000 Rp210,000 Rp210,000

Rp25,000 Rp25,000 Rp25,000
Rp51,500 Rp51,500 Rp51,500
Rp30,000 Rp30,000 Rp30,000
Rp100,000 Rp100,000 Rp100,000

Rp1,452,050 Rp1,433,308 Rp1,402,200

Rp60,325 Rp46,404 Rp80,433
Rp1,512,375 Rp1,479,712 Rp1,482,633
Rp75,619 Rp73,986 Rp74,132
Rp1,587,994 Rp1,553,697 Rp1,556,765
Rp158,799 Rp155,370 Rp155,677
Rp1,746,793 Rp1,709,067 Rp1,712,442
Rp174,679 Rp170,907 Rp171,244
Rp1,921,472 Rp1,879,974 Rp1,883,686
Rp213,497 Rp208,886 Rp209,298
Rp2,134,969 Rp2,088,860 Rp2,092,984
Rp2,200,000 Rp2,100,000 Rp2,100,000
$ 154.93 $ 147.89 $ 147.89
Rp44,000,000 Rp54,600,000 Rp63,000,000