TOUR QUOTATION
NO TOUR COMPONENT FIXED COST VARIABLE COST
1. Transportation IDR 2.000.000 X 3D IDR 6.000.000
2. Driver tip IDR 50.000 X 3D IDR 150.000
3. Parking fee IDR 40.000
4. Entrance ticket
• Holbung Hill, Samosir ( IDR 5.000 )
Samosir
• Tomok Parsaoran ( IDR 7.000 )
Samosir IDR 63.000
• Lumbini natural park ( IDR 5.000 )
Berastagi
• Two-color waterfall ( IDR 8.000 )
Berastagi
• Mount Sibayak ( IDR 10.000 )
Berastagi
• Karo traditional house ( IDR 5.000 )
Berastagi
• Blue Lake Waterfall ( IDR
7.000 )Medan
• London Building ( IDR 6.000 )Medan
• Maimun Palace ( IDR
10.000 )Medan
5. Accommodation
° N¹ ( Hotel Niagara Parapat ) (twin IDR 416.500
bed) (IDR 832.000 : 2)_ Samosir
° N² ( Sinabung Hills Berastagi ) ( twin IDR 300.000
bed) (IDR 600.000 : 2)_ Berastagi
6. Guide tip’s (5 X IDR 20.000)
°Mounth Sibayak IDR 100.000
°Karo Tradisional House
°London Building
°Maimun Palace
7. Meals ( D1= L + D = IDR 60.000 )/Pax
( D2= L + D = IDR 60.000 )/pax
IDR 150.000
( D3= L. = IDR 30.000 )/pax
8. Refreshment ( IDR 20.000 X 3D)
IDR 60.000
9. First aid costs
10. ADM fees etc IDR. 100.000
IDR. 100.000
TOTAL
IDR 990.500
IDR 6.490.000
TCP = IDR 6.490.000/30 + IDR 990.500
= IDR 216.333+ IDR 990.500 = IDR 1.206.833
MARK UP 10%. = 10% X IDR 1.206.833 + IDR 1.206.833
= IDR 120.684 + IDR 1.206.833 = IDR 1.327.512
COS PER PAX(Include 1 FOC = 30 X IDR 1.327.512/ 30-1
= IDR 39.825.360/29 = IDR 1.373.289
COMISSION 10% . = 100/100-10 X IDR 1.373.289
= IDR 137.328.900/90= IDR 1.525.877
SELLING PRICE = IDR 1.530.000
=$102
TOUR ITINERARY
DAY TIME PLACE DETAILS PROGRAM
10.00 Kualanamu Tourists arrive at Medan's Kualanamu international
international airport
airport
10.06 Kualanamu Preparing tourists to board the bus, check their
international belongings and leave for Lake Toba
airport
13.25 Lake Toba A group of tourists arrived at Lake Toba Samosir
13.30 Samosir Go to lunch and eat with all the tourists and crew
14.00 Samosir Towards the Holbung Samosir hill tourist attraction
D 14.30 Holbung Hill Arrive at the first tourist attraction Holbung Hill.
Tourists can enjoy the view from the top of the hill
and take photos
A 15.05 Holbung Hill Heading to the second tourist attraction of the first
day
15.40 Tomok Arrive at the tourist village of Tomok Parsaoran. Here
Y Parsaoran tourists can see the Batak village area and try Batak
traditions
16.58 Tomok Go to a dinner place around Parapat and have dinner
Parsaoran together
1 17.30 Restaurant Finished dinner
17.35 Restaurant Depart for the first hotel, namely the Niagara Parapat
hotel
18.10 Hotel Arrive at the Niagara Parapat Hotel. The travel agency
Niagara immediately carries out the check-in process. After
Parapat that, tourists are invited to rest
06.00 Hotel Have breakfast together at the hotel restaurant
06.40 Hotel Carry out the check out process from the hotel
06.57 Hotel Depart for the first tourist attraction of the second
day namely Lumbini natural park
D 10.20 Lumbini Arrive at the Lumbini natural park tourist attraction,
natural park Karo district. Visitors can worship and take photos at
the object
11.15 Lumbini Gather tourists to go to the second tourist attraction
natural park of the second day, namely the two-colored waterfall
A 11.33 Two colored Arrive at the two-colored waterfall tourist attraction.
waterfall Tourists are allowed to swim, take photos and play in
the water
12.48 Two colored Gather for lunch at a tourist attraction
waterfall
13.20 Hotel Depart for the third tourist attraction of the second
day, namely Mount Sibayak
13.45 Mount Arrive at the Mount Sibayak tourist attraction
Sibayak
Y 13.50 Mount tourists gathered in preparation for climbing Mount
Sibayak Sibayak
14.25 Mount Arriving in the middle of Mount Sibayak, tourists can
Sibayak take photos from the top of the mountain and see
the crater of Mount Sibayak
15.40 Mount return to the bottom of the mountain to immediately
Sibayak depart for the fourth tourist attraction of the second
day
2 16.26 Karo Arrived at the Karo Garista traditional house. Tourists
traditional can see traditional Karo relics and take photos
house together at the objects
17.08 Karo Go to a dinner place near a tourist attraction and
traditional have dinner together
house
17.30 Restaurant dinner is over
17.32 Restaurant Head back to the second hotel, namely Sinabung Hills
Berastagi
18.44 Sinabung Arrived at Sinabung hills Berastagi. All tourists are
Hills welcome to clean up and rest
Berastagi
07.00 Hotel All tourists gathered at the hotel restaurant for
restaurant breakfast
D 07.30 Hotel Check out the hotel and all tourists are directed to
prepare their belongings and board the bus
07.40 Hotel Depart for the first tourist attraction of the third day,
namely the Telaga Biru waterfall
08.45 Blue Lake Arriving at Telaga Biru Waterfall, visitors can swim
Waterfall and enjoy the natural scenery in the morning
A 09.55 Blue Lake Gathered to go to the second tourist attraction of the
Waterfall third day, namely the London North Sumatra building
10.44 London Arriving at the London building, North Sumatra. Here
Building tourists can enjoy buildings that are almost exactly
the same as overseas buildings, namely London
Y 10.20 London Gather and leave for the third tourist attraction of the
Building third day, namely Maimun Palace
11.30 Maimun Arrive at Maimun’s palace and the tour guide will
Palace take visitors around the museum and look at the
collections
11.58 Maimun Head to the lunch place near Maimun Palace
Palace
12.23 Restaurant Finish lunch and get ready to go to Kualanamu
international airport
3 13.26 Kualanamu Arrive at Kualanamu international airport and take
international tourists to the plane departure gate
airport
13.38 Kualanamu Saying goodbye to tourists and giving souvenirs as
international keepsakes from the company
airport
TOUR PROGRAM
NAME OF PAX = 30 PAX
NAME OF GROUP = TOURIST THAILAND
The first day arrived at Kualanamu International Airport and was picked up by Trans Tour
and Travel. On the first day, go straight to Samosir at the first tourist attraction, namely
Holbung Hill, Samosir. At twenty-five minutes past one in the afternoon, you arrive at
Toba Lake while heading to the place where lunch lasts for thirty minutes. At two in the
afternoon, tourists are gathered and board the bus and immediately leave for the trip.
The first object of the first day was Holbung Hill, Samosir. Arrived at Holbung Hill at
fifteen minutes past two in the afternoon. On this hill, tourists can see Lake Toba from a
height, fishermen who are looking for fish, as well as pusuh buhik.
At five minutes past three in the afternoon, leave for the second tourist attraction of the
first day, namely the Tomok Parsaoran tourist village and arrive at four, five minutes
later, at the tourist village. Tomok Parsaoran tourists can see the Batak village area
starting from traditional houses, the Sigalegale statue and the cemetery of Batak kings.
Visitors can also take photos at this tourist attraction. At four and fifty eight in the
afternoon the tourists gathered to go to dinner and dinner lasted for thirty minutes. At
five thirty-five minutes, leave for the first hotel, namely the Niagara Parapat hotel, with a
travel time of around forty-nine minutes.
At ten past six in the afternoon, arrive at the hotel and check in. After that, tourists are
allowed to clean up and rest. The next day, on the second day, tourists were gathered at
the hotel restaurant for breakfast which lasted about thirty minutes. After finishing
breakfast, tourists were directed to board the bus and check out of the hotel. At fifty-
seven minutes past six in the morning, they departed for the first tourist attraction of the
second day, namely Lumbini Berastagi Natural Park. At twenty minutes past ten in the
morning we arrive at the tourist attraction.
Here tourists can see the magnificent gold-plated pagoda building surrounded by
gardens. Tourists can also enjoy the surrounding panorama. At fifteen minutes past
eleven in the morning, we left for the second tourist attraction of the second day, namely
the two-colored waterfall, and arrived at eleven thirty-three. Tourists can see the
uniqueness of this waterfall from the two different colors of the water and the warm
temperature. Tourists are allowed to bathe, take photos and other activities at the object.
At twelve forty-eight minutes in the afternoon, gather for lunch. After lunch, the journey
continues to the third object of the second day, namely Mount Sibayak. Here tourists will
be directed by the tour guide to comply with the procedures. After that, tourists who
want to climb half of Mount Sibayak are permitted and remain under the supervision of
the tour guide.
At fifty minutes past three in the afternoon the tourists headed to the fourth tourist
attraction of the second day, namely the Karo Garista traditional house and arrived at
twenty six minutes past four in the afternoon. Tourists can see the concept of the Barista
building which still uses a building pattern without nails and can be dismantled and
assembled. Here, tourists take photos together in front of the traditional house. At eight
minutes past five in the afternoon, we will go to dinner for about twenty minutes. After
finishing eating, the tourists get on the bus and immediately leave for the second hotel.
At six forty-four in the afternoon, arrive at Sinabung Hills Berastagi and carry out the
check-in process. Tourists allowed to rest.
The third day at seven in the morning tourists gathered at the hotel restaurant to have
breakfast together. At thirty minutes past seven in the morning we check out and tourists
are directed to board the bus. At forty five minutes past eight in the morning we arrive at
the Telaga Biru waterfall. Tourists can enjoy the beauty Of the waterfall and the
surrounding nature which is still very beautiful.
Fifty-five minutes past nine in the morning, depart for the second tourist attraction of the
third day, namely the London North Sumatra building. Tourists can see buildings with
European style architectural concepts and the style of houses in London in the 18 th
century. At ten minutes past eleven in the morning, depart for Maimun Palace and arrive
at thirty minutes past eleven in the morning. At Maimun Palace, visitors will be taken by a
guide to touring the museum and looking at the collections. At twelve past twenty three
in the afternoon, get ready to go to Kualanamu international airport and arrive at one
past twenty six in the afternoon. The travel team takes tourists to the departure gate and
gives souvenirs to tourists. At one o’clock Thirty eight minutes past noon the tourists
parted ways with Trans Tour and Travel.
INVOICE
NO:
TO : TOURIST THAILAND
DATE: 22 April 2024
TELP : +62 882015742421
DESCRIPTION AMOUNT
TRANSPORTATION IDR 6.000.000
DRIVER FEE + PARKING FEE IDR 150.000 + IDR 40.000
ENTRANCE FEE IDR 1.890.000
ACCOMMODATION IDR 21.495.000
GUIDE FEE IDR 100.000
MEALS + REFRESHMENT IDR 6.300.000
PRICE WITH 1 FOC IDR 1.373.289
MARK UP 10 % IDR 1.327.512
COMMISSION 10% IDR 1.525.877
P3K + ADM IDR 200.000
TOTAL IDR 40.401.678
Checked By /22/APRIL/2024
( ) Prepared By :
