Scribd Logo
Upload

Welcome to Scribd!

  • 10 views

    QUOTATION 15+ 1 Foc 3D2N: A Transportation B Accomodation

    Uploaded by

    afwan

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd

    QUOTATION 15+ 1 Foc 3D2N: A Transportation B Accomodation

    Uploaded by

    afwan
    10 views6 pages

    Original Title

    TQ

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    10 views6 pages

    QUOTATION 15+ 1 Foc 3D2N: A Transportation B Accomodation

    Uploaded by

    afwan

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    You are on page 1of 6

    QUOTATION 15+ 1 foc 3D2N

    NO DESCRIPTION PRICE QTY


    A TRANSPORTATION
    1 TOURIST BUS 3D2N Rp 3,167,000 3 DAYS
    B ACCOMODATION
    1 DARAJAT RESORT Rp 500,000 2 PAX
    2 CAMP GROUND PANGALENGAN Rp 550,000 4 PAX
    C MEALS
    1 SNACK BOX 2X Rp 35,000 1 PAX
    2 DINNER D1 Rp 30,000 1 PAX
    3 LUNCH D2 - BOX Rp 50,000 1 PAX
    4 DINNER D2 Rp 50,000 1 PAX
    5 BREAKFAST D3 - BOX Rp 25,000 1 PAX
    6 AQUA 600ML Rp 5,000 1 BOTTLE
    D EXTRAS
    1 SPANDUK 2X1 M Rp 50,000 2 M2
    2 FEE TOUR LEADER 3D Rp 350,000 3 DAYS
    2 PAKET OFFROAD + RAFTING + LUNCH Rp 400,000 1 PAX
    3 PAPANDAYAN ENTRANCE FEE Rp 100,000 1 PAX
    4 TIPPING DRIVER Rp 250,000 3 DAYS
    5 GUIDE GUNUNG PAPANDAYAN Rp 350,000 1 PAX
    G PROKES Rp 50,000 1 PAX

    TOTAL
    TOTAL COST
    MISCELLANEOUS
    FOC
    PROFIT
    COST PER PAX
    SINGLE EXTRA CHARGE PRICE
    DARAJAT RESORT Rp 250,000
    CAMLING GROUND Rp 275,000
    TOTAL Rp 525,000
    CARA MENGHITUNG = SINGLE-½DOUBLE
    DURATION DAYS
    3

    UNIT FIX COST VARIABLE COST

    1 UNIT Rp 9,501,000

    1 NIGHT Rp 250,000
    1 NIGHT Rp 137,500

    2 TIME Rp 70,000
    1 TIME Rp 30,000
    1 TIME Rp 50,000
    1 TIME Rp 50,000
    1 TIME Rp 25,000
    3 TIME Rp 15,000

    1 PCS Rp 100,000
    1 PAX Rp 1,050,000
    1 TIME Rp 400,000
    1 TIME Rp 100,000
    1 TIME Rp 750,000
    1 TIME Rp 350,000
    1 TIME Rp 50,000

    TOTAL Rp 11,751,000 Rp 1,177,500


    TOTAL COST 15 Rp 783,400 Rp 1,960,900
    ISCELLANEOUS 3% Rp 58,827 Rp 2,019,727
    FOC Rp 2,407,227 Rp 160,482 Rp 2,180,209
    PROFIT 15% Rp 327,031 Rp 2,507,240
    COST PER PAX Rp 2,508,000
    TOTAL PAX
    15

    REMAKS

    INC BBM,TOLL,PARKING,ACC

    TWIN SHARING/DELUXE/SIMILAR INCL TL ROOM


    3-4PAX/TENT

    DAY 1+DAY 2 SNACK AND FRUIT BOX


    AT CAMPING GROUND

    NAMINA RESTO
    BY DARAJAT RESORT

    SELLING PRICE
    QUOTATION 25+ 1 foc 3D2N
    NO DESCRIPTION PRICE QTY
    A TRANSPORTATION
    1 TOURIST BUS 3D2N Rp 3,167,000 3
    B ACCOMODATION
    1 DARAJAT RESORT Rp 500,000 2
    2 CAMP GROUND PANGALENGAN Rp 550,000 4
    C MEALS
    1 SNACK BOX 2X Rp 35,000 1
    2 DINNER D1 Rp 30,000 1
    3 LUNCH D2 - BOX Rp 50,000 1
    4 DINNER D2 Rp 50,000 1
    5 BREAKFAST D3 - BOX Rp 25,000 1
    6 AQUA 600ML Rp 5,000 1
    D EXTRAS
    1 SPANDUK 3X1 M Rp 50,000 3
    1 FEE TOUR LEADER 3D Rp 350,000 3
    2 PAKET OFFROAD + RAFTING + LUNCH Rp 400,000 1
    3 PAPANDAYAN ENTRANCE FEE Rp 100,000 1
    4 TIPPING DRIVER Rp 250,000 3
    5 GUIDE GUNUNG PAPANDAYAN Rp 350,000 1
    6 PROKES Rp 50,000 1

    TOTAL
    TOTAL COST
    MISCELLANEOUS
    FOC
    PROFIT

    SINGLE EXTRA CHARGE PRICE


    DARAJAT RESORT Rp 250,000
    CAMPING GROUND Rp 275,000
    TOTAL Rp 525,000
    CARA MENGHITUNG = SINGLE-½DOUBLE BERAPA HARGA SINGLENYA?
    DURATION DAYS
    3

    QTY UNIT FIX COST VARIABLE COST

    DAYS 1 TIME Rp 9,501,000

    PAX 1 NIGHT Rp 250,000


    PAX 1 NIGHT Rp 137,500

    PAX 2 TIME Rp 70,000


    PAX 1 TIME Rp 30,000
    PAX 1 TIME Rp 50,000
    PAX 1 TIME Rp 50,000
    PAX 1 TIME Rp 25,000
    BOTTLE 3 TIME Rp 15,000

    M2 1 PCS Rp 150,000
    DAYS 1 PAX Rp 1,050,000
    PAX 1 TIME Rp 400,000
    PAX 1 TIME Rp 100,000
    DAYS 1 TIME Rp 750,000
    PAX 1 TIME Rp 350,000
    PAX 1 TIME Rp 50,000

    TOTAL Rp 11,801,000 Rp 1,177,500


    TOTAL COST 25 Rp 472,040 Rp 1,649,540
    MISCELLANEOUS 3% Rp 49,486 Rp 1,699,026
    FOC Rp 2,086,526 Rp 83,461 Rp 1,782,487
    PROFIT 15% Rp 267,373 Rp 2,049,860
    COST PER PAX Rp 2,050,000
    TOTAL PAX
    25

    REMAKS

    INC BBM,TOLL,PARKING,ACC

    TWIN SHARING/DELUXE/SIMILAR INCL TL ROOM


    3-4PAX/TENT

    DAY 1+DAY 2 SNACK AND FRUIT BOX


    AT CAMPING GROUND

    NAMINA RESTO
    BY DARAJAT RESORT

    SELLING PRICE

    250,000
    240,000

    490,000

    You might also like