JL. Pelita No.

1 Gunungsitoli, Sumatera Utara

Contact Person : 0822 7607 7917
E-mail : Dael@gmail.com

INVOICE TOUR

Name Of No.Of
No Duration Date Total Remarks
Tour/Transfer Participant
1. Mr. Holen Bravo 6 Day/5 Night 20-25 Feb 2 persons 9.000.000
 JL. Pelita No. 1 Gunungsitoli, Sumatera Utara

Contact Person : 0822 7607 7917

E-mail : Dael@gmail.com

TICKET RESERVATION

Name Of Flight Phone

No Route Date Remarks
Passenger Number Number

Mr. Holen Bravo AMS-SIN-KNO- GA 126 082276077917

1 GNS
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
 JL. Pelita No. 1 Gunungsitoli, Sumatera Utara

Contact Person : 0822 7607 7917

E-mail : Dael@gmail.com

TOUR RESERVATION

Name Of Tour/ Duration Date Sellingprice No.of Remarks

Transfer (person) Participant
Mr. Feberman Lase 2 D/ 1 N 25-27 Feb 5.000.000 2 persons
 JL. Pelita No. 1 Gunungsitoli, Sumatera Utara
Contact Person : 0822 7607 7917
E-mail : Dael@gmail.com

DOT

( Distribution Of Time)

Day/date Itenerary Board Tour Rest Total Schedule

Monday Pick up and transfer in - - 15’ 15’ 08.00 - 08.15
th
20 Feb 2012 Going to Wisma soliga hotel 45’ - - 45’ 08.15 – 09.00
Wisma Soliga hotel & check in - - 30’ 30’ 09.00 – 09.30
Going to Museun 30’ - - 30’ 09.30 – 10.00
Arounding Museum - 120’ - 120’ 10.00 – 12.00
Museum to Lasara Point 30’ - - 30’ 12.00 – 12.30
Take a rest - - 30’ 30’ 12.00 – 13.00
Starting to eat - - 60’ 60’ 13.00 – 14.00
Leaving Restaurant to Hatel 30’ - - 30’ 14.00 - 14.00
Hotel - - 220’ 220’ 14.00 – 18.30
Hotel to Nasional restaurant 60’ - - 60’ 18.30 – 19.30
Getting dinner - - 30’ 30’ 19.30 – 20.00
Restaurant to Hotel 30 - - 30’ 20.00 – 20.30
Tuesday Getting breakfast at the hotel - - 60’ 60’ 07.00 – 08.00
th
21 Feb 2012 Hotel to Tumori village 30’ - - 30’ 08.00 – 08.30
Looking around Tumori - 30’ - 30’ 08.30 – 09.00
Tumori to Carlitas beach 60’ - - 60’ 09.00 – 10.00
Enjoy the Carlitas beach - 90’ - 90’ 10.00 – 11.30
Getting lunch - - 90’ 90’ 11.30 – 13.00
Carlitas to Mega beach 60’ - - 60’ 13.00 – 14.00
Arounding Mega beach - 120’ - 120’ 14.00 – 16.00
Mega beach to Hotel 15’ - - 15’ 16.00 – 16.15
Hotel - - 105’ 105’ 16.15 – 18.30
Hotel to Lasara point 30’ - - 30’ 18.30 – 19.00
Getting dinner - - 60’ 60’ 19.00 – 20.00
Restaurant to hotel 30’ - - 30’ 20.00 – 20.30
Wednesday Getting breakfast - - 60’ 60’ 07.00 – 08.00
th
21 Feb2017 Hotel to Lagundi beach 90’ - - 90’ 08.00 – 10.00
Arounding Lagundi beach - 120’ - 120’ 10.00 – 12.00
Getting lunch - - 60’ 60’ 12.00 – 13.00
Lagundi to Bawomataluo 30’ - - 30’ 13.00 – 13.30
Looking and enjoy - 90’ - 90’ 13.30 – 15.00
Bawomataluo village
Bawomataluo to Wisma 120’ - - 120’ 15.00 – 18.00
Soliga hotel
Arriving to hotel and take rest - - 60’ 60’ 18.00 – 19.00
Hotel to Nasional restaurant 30’ - - 30’ 19.00 – 19.30
Getting dinner - - 60’ 60’ 19.30 – 20.30
 Restaurant to hotel 30 - - 30 20.30 – 21.00
Thursday Getting breakfast - - 30’ 30’ 07.00 – 07.30
th
23 Feb2017
Hotel to Asu Island 120’ - - 120’ 07.30 – 09.30
Sirombu beach 30’ - - 30’ 09.30 – 10.00
Arriving Asu island and enjoy 30’ - - 30’ 10.00 – 10.30
the Asu island
Getting lunch - - 60’ 60’ 10.30 – 11.30
Driving - 90’ - 90’ 11.30 – 13.00
Arounding Asu island - 60’ - 60’ 13.00 – 14.00
Take rest - - 240’ 240’ 14.00 – 18.00
Getting dinner - - 60’ 60’ 18.00 – 19.00
Friday Getting breakfast - - 60’ 60’ 07.00 – 08.00
th
24 Feb2017
Asu island to Bawa island 30’ - - 30’ 08.00 – 08.30
Enjoy the Bawa island - 150’ - 150’ 08.30 – 11.00
Back to Asu island 30’ - - 30’ 11.00 – 11.30
Getting lunch - - 90’ 90’ 11.30 – 13.00
Asu island to Wisma Soliga 150’ - - 150’ 13.00 – 15.30
hotel
Arriving to hotel and take rest - - 210’ 210’ 15.30 – 19.00
Hotel to Lasara point 30’ - - 30’ 19.00 – 19.30
Getting dinner - - 30’ 30’ 19.30 – 20.00
Back to hotel 30’ - - 30’ 20.00 – 20.30
Saturday Getting breakfast - - 30’ 30’ 06.00 – 06.30
th
25 Feb2017
Preparing and check in at the - - 30’ 30’ 06.30 – 07.00
hotel
Hotel to Binaka Airport 30’ - - 30’ 07.00 – 07.30
Transfer out at Binaka Airport - - 15’ 15’ 07.30 – 07.45
 JL. Pelita No. 1 Gunungsitoli, Sumatera Utara
Contact Person : 0822 7607 7917
E-mail : Dael@gmail.com

Name Of Tour : Denty Tour and Travel

Duration :6D/5N
Number Of Participant : 2 persons

INVOICE TICKET
FLIGHT
NO NAME NO. OF TICKET ROUTE ETD/ETA PRICE
NUMBER
JM C402 12601681108239 AMS-SIN-KNO-GNS GA 126 05.45-08.50/11.30-12.00
1 Mr. Holen Bravo $ 1.500
JM C402 12601681108240 AMS-SIN-KNO-GNS GA 126 05.45-08.50/11.30-12.00
2 Mrs. Hermina
3
4
5
6
7
8
9
10
 JL. Pelita No. 1 Gunungsitoli, Sumatera Utara

Contact Person : 0822 7607 7917

E-mail : Dael@gmail.com

TOUR ITENERARY

Day/Date Place Time Itenerary Remarks

Monday Binaka Airport Pick up the tourism and

20thFeb2017 08.00 – 08.15 transfer in at Binaka

Airport

Binaka Airport – Leaving Binaka Airport

Wisma Soliga Hotel 08.15 – 09.00 and going to Wisma

soliga hotel

Wisma Soliga hotel Arriving to Wisma Soliga

hotel and check in for

09.00 – 09.30
6D/5N. After that start

tour

Hotel – Museum Leaving Wisma Soliga

Pusaka Nias hotel and start to going to

09.30 – 10.00
Museum pusaka Nias to

know the heritage of Nias

Museum Pusaka Nias Arriving to Museum

10.00 – 12.00
Pusaka Nias. You can
 swim on the sea, enjoy

the good panorama and

fresh air, you can look the

heritage of Nias Island.

Museum Pusaka Nias Leaving Museum Pusaka

– Lasara Point Nias and going to Lasara

12.00 – 12.30
Restaurant Point restaurant to get

lunch.

Lasara Point Arriving to Lasara Point

Restaurant and take a rest for a

12.30 – 13.00
moment while we are

waiting for the foods.

Starting to eat and get Juice

take a rest after getting Fried

13.00 – 14.00
lunch. chiken

And rice

Lasara Point – Leaving Lasara Point and

Wisma Soliga hotel 14.00 – 14.30 back to Wisma Soliga

hotel.

Wisma Soliga hotel Arriving to Wisma Soliga

hotel and take a rest,

14.30 – 18.30
enjoy the situation of

Wisma Soliga hotel.

 Wisma Soliga hotel – Leaving Wisma Soliga

Nasional Restaurant hotel and going to

18.30 – 19.30
Nasional restaurant to get

dinner.

Nasional Restaurant Arriving to Nasional Fried rice

restaurant and start to eat and water

19.30 – 20.00
and also enjoy the

situation of the restaurant.

Nasional restaurant – Leaving Nasional

Wisma Soliga hotel restaurant and then back

20.00 – 20.30
to hotel and enjoy the

fresh air on the way.

Wisma Soliga hotel Arriving to Wisma Soliga

20.30
hotel and take a rest.

Tuesday Wisma Soliga Hotel Getting breakfast at

21thFeb2017 Wisma Soliga hotel and

07.00 – 08.00
preparing to start tour for

the second day.

Wisma Soliga Hotel Leaving Wisma Soliga

– Tumori Village hotel and going to

08.00 – 08.30
Tumori village to see the

Tradisional house.

Tumori Village 08.00 – 09.00 Arriving Tumori village

 and you can look the

Tradisional house and

enjoy the good landscape

Tumori Village – Leaving Tumori village

Carlitas Beach 09.00 – 10.00 and going to Carlitas

beach.

Carlitas Beach Arriving to Carlitas beach.

In Carlitas beach you can

swim on the sea and

10.00 – 11.30
enjoy the fresh air and

can serve the delicious

meals.

Getting lunch in Carlitas

11.30 – 13.00 beach, you can enjoy the

sea and delicious foods.

Carlitas Beach – Leaving Carlitas beach

13.00 – 14.00
Mega Beach and going to Mega beach.

Mega Beach Arriving to Mega beach

you can arounding it. And

14.00 – 16.00
you can get the Taman

Doa.

Mega Beach – Leaving Mega beach and

16.00 – 16.15
Wisma Soliga Hotel back to the hotel to take a
 rest.

Wisma Soliga Hotel Arriving to Wisma Soliga

hotel and take a rest. And

16.15 – 18.30
also enjoy your stay in the

hotel.

Wisma Soliga Hotel Leaving Wisma Soliga

– Lasara Point hotel and going to Lasara

18.30 – 19.00
Point to getting dinner

over there.

Lasara Point Arriving to Lasara point Fried

and getting dinner with Chiken,

19.00 – 20.00
different menu of the rice and

meals. tea

Lasara Point – Leaving Lasara point and

Wisma Soliga Hotel 20.00 – 20.30 back to Wisma Soliga

hotel to take a sleep.

Wednesday Wisma Soliga Hotel Getting breakfast and

22thFeb2017 07.00 – 08.00 preparing to start tour in

South Nias.

Wisma Soliga – Leaving Wisma Soliga

Lagundi Beach hotel and going to

08.00 – 10.00
Lagundi beach to looking

the good landscape.

Lagundi Beach Arriving to Lagundi

beach. Over there you

10.00 – 12.00 can surving and and enjoy

the good panorama and

fresh air also.

Over there you get the

12.00 – 13.00 lunch enjoy the meals

have be ready to serve.

Lagundi Beach – Leaving Lagundi beach

Bawomataluo Village 13.00 – 13.30 and going to

Bawomataluo Village.

Bawomataluo Village Arriving to Bawomataluo

Village. Over there you

13.30 – 15.00 can see the stone jump

and enjoy the maena

dance with sociate .

Bawomataluo Village Leaving Bawomataluo

– Wisma Soliga 15.00 – 18.00 village and back to

Hotel Wisma Soliga hotel.

Wisma Soliga Hotel Arriving to Wisma Soliga

hotel and take a rest.

18.00 – 19.00
After that, around one

hour later will get dinner.

 Wisma Soliga Hotel Leaving Wisma Soliga

– Nasional 19.00 – 19.30 hotel going to Nasional

Restaurant restaurant to get dinner.

Nasional restaurant Arriving to Nasional

19.30-20.30 restaurant and getting

dinner

Nasional restaurant- Leaving Nasional

Wisma Soliga Hotel 20.30-21.00 restaurant and back to

the Wisma Soliga Hotel

Wisma Soliga Hotel Arriving to Wisma Soliga

21.00
Hotel and take a rest

Thursday, Wisma Soliga Hotel Getting breakfast and

07.00-07.30
23th Feb 2017 preparing to start tour

Wisma Soliga Hotel- Leaving hotel and going

07.30-09.30
Asu Island to Asu Island

Sirombu beach-Asu Arriving Sirombu beach

Island 09.30-10.00 and then you going to

Asu Island by the boat

Asu Island You enjoy the sea and

situation and the good

10.00-11.30
beach and also good

landscape

11.30-13.00 Take a rest and getting

 lunch over there

Do diving and you can

13.00-14.00
swim on the sea

Asu Island Arrounding and enjoy the

14.00-15.00 beach and also the

coconut trees

Asu Island has Take a rest and stay enjoy

15.00-18.00
accommodation

Getting dinner and stay

18.00-19.00 enjoy to taste the

delicious food

Take a rest and get enjoy

19.00
the fresh air over there

Friday, Asu Island Getting the breakfast and

24th Feb 2017 07.00-08.00 preparing to arrounding

Bawa Island

Asu Island-Bawa Leaving Asu Island and

Island 08.00-08.30 going to Bawa Island

through the sea by boat

Arriving to Bawa Island

and enjoy the situation of

08.30-11.00
Bawa Island and you can

swimming
Bawa Island-Asu Leaving Bawa Island and
11.00-11.30
Island back to Asu Island.

Asu Island Arriving Asu Island and

getting lunch and take a

11.30-13.00 rest for a moment after

that preparing to back to

the hotel

Asu Island-Sirombu Leaving Asu Island and

Beach 13.00-13.30 back to Sirombu Beach

through sea by boat.

Sirombu Beach- Arriving Sirombu beach

Wisma Soliga Hotel and then leaving it to

13.30-15.30
going to Wisma Soliga

Hotel

Wisma Soliga Hotel Arriving Wisma Soliga -Juice

Hotel and take a rest, -milk

15.30-19.00
enjoy some drinks have -tea

be ready

Wisma Soliga Hotel- Leaving Wisma Soliga

Lasara Point Hotel and going to Lasara

19.00-19.30
Restaurant Point Restaurant to get

dinner

Lasara Point 19.30-20.00 Starting to eat and take

 Restaurant enjoy to taste some foods

have be ready

Lasara Point-Wisma Leaving Lasara Point and

Soliga Hotel 20.00-20.30 back to Hotel to take a

rest

Wisma Soliga Hotel Arriving to Wisma Soliga

20.30
Hotel and take a rest.

Saturday, Wisma Soliga Hotel Getting breakfast and

25th Feb 2017 06.00-06.30 preparing to back in the

country before

Leaving Wisma Soliga

Hotel and check-out from

06.30-07.00
Hotel and going to

Binaka airport

Wisma Soliga Hotel- Arriving to Binaka airport

07.00-07.30
Binaka Airport

07.45 Transfer out

 JL. Pelita No. 1 Gunungsitoli, Sumatera Utara
Contact Person : 0822 7607 7917
E-mail : Dael@gmail.com

Pax : 2 Persons Mark Up : 20%

Duration : 6 D/ 5N Agency Commision : 5%

Komponen Fixed cost Variable cost

Transportation Rp.3.000.000,00
Drivers trip Rp.500.000,00
Parking free Rp.50.000,00
Entrance free Rp.200.000,00
Entrance for car Rp.200.000,00
Meals :
Breakfast /pax Rp.50.000,00
Lunch / pax Rp.50.000,00
Dinner / pax Rp.50.000,00
Waiters tip Rp.300.000,00
Local guide Rp. 500.000,00
Tour guide Rp.1.500.000,00
Total Rp.6.250.000,00 Rp.150.000,00

Dik : Pax = 2 Persons AC = 5% . 3.275.000,00\

FC = 6.250.000,00 = 163.750,00

VC = 150.000,00 = 164.000,00

= TCP = FC+(VC.N) : n SP = n (FC+VC) : n-1

= 6.250.000,00 + (150.000,00 . 2) : 2 = 2 (6.250.000+150.000):2-1

= 3.275.000,00 = 2 (6.400.000) : 1

= MU = 20% . 3.275.000,00 = 12.800.000,00 : 1

= 655.000,00 = 12.800.000,00