TABEL PERKIRAAN BIAYA LIBURAN KE JOGJAKARTA

Type Item Quantity Fare in Units Total Fare

Pergi Kereta 7 285000 1995000

1 Pulang Kereta 7 285000 1995000

Hotel (1malam) 2 322000 644000

Sewa mobil (1unit x 2hari) 2 400000 800000

Pergi Kereta 7 285000 1995000

2 Pulang Pesawat + hotel (Paket) 7 825000 5775000

Sewa mobil (1unit x 2hari) 2 400000 800000

Pergi Kereta 7 285000 1995000

3 Pulang Pesawat + hotel (Paket) 7 559000 3913000

Sewa mobil (1unit x 2hari) 2 400000 800000

Pesawat (PP) + Hotel (2mlm) 7 1395000 9765000

4
Sewa mobil (1unit x 2hari) 2 400000 800000

Pesawat (PP) + Hotel (2mlm) 7 1141000 7987000

5
Sewa mobil (1unit x 2hari) 2 400000 800000

Pesawat Pergi 7 515000 3605000

Pesawat Pulang 7 726000 5082000

6
Hotel (2malam) 2 322000 644000

Sewa mobil (1unit x 2hari) 2 400000 800000

Pesawat Pergi 7 515000 3605000

Pesawat Pulang 7 474000 3318000

7
Hotel (2malam) 2 322000 644000

Sewa mobil (1unit x 2hari) 2 400000 800000

BURAN KE JOGJAKARTA

Total Budget Budget/person Note

Bisnis (Pse) 1. Krt dari senen 22.00

2. Krt dari JOG 17.45,

Bisnis (Pse) turun bekasi 01.30
5,434,000 776,286
Breakfast 3. One way Krt 8jam

4. Hrg terhitung tidak

termasuk makan,
bensin, belanja
Bisnis (Pse)
8,570,000 1,224,286 HLP - 19.50 5. Hotel paket inc
breakfast
Breakfast

Bisnis (Pse) 6. Hotel nonpaket tidak

breakfast
6,708,000 958,286 CGK - 17.40

Breakfast

CGK - 21.50
10,565,000 1,509,286
HLP - 19.50

CGK - 21.50
8,787,000 1,255,286
CGK - 17.40

CGK 21.50

HLP - 19.50
10,131,000 1,447,286
Breakfast

CGK 21.50

CGK - 17.40
8,367,000 1,195,286
Breakfast
 AKOMODASI
NO VILLA HARGA/MALAM PAK EKO TOTAL HOTEL
1 Krakatau Surf Carita 2,530,000 300,000 2,230,000

TRANSPORT
Mobil Bensin/Mobil Tol (PP) Total Transport Transport/Orang
Mas eko 227,692 116,000 343,692 85,923
Nganga 227,692 116,000 343,692 68,738

2 My Pisita 2,100,000

3 Kondominium 2,000,000

4 Mutiara 1 2,500,000

5 Mutiara 2 1,500,000

6 Mutiara 3 1,300,000
 AKOMODASI
HOTEL/ORANG MAKAN 3X TOTAL/ORG KAMAR FASILITAS
318,571 90,000 408,571 2 Dapur
(2 lantai) View laut
s pool
(diluar mas eko) ac
tv
hot water
TRANSPORT
Penumpang Total Budget/Orang Member
Mas eko, mba neng,mba ita, mas hari 494,495 Mba ita, mas hari
nganga, mba putri, avi, nindul, ganteng 477,310 nganga, mba putri, avi, nindul, ganteng
(Akomodasi + Trnsport)

300,000 75,000 375,000 2 Dapur

(2 lantai) View laut
s pool
ac
tv
magic com
285,714 120,000 405,714 3 Dapur
(1 lantai) View laut
ac
tv

357,143 120,000 477,143 4 Dapur

(1 lantai) View laut
ac
tv

214,286 120,000 334,286 3 Dapur

(2 lantai) View tertutup villa
ac
tv

185,714 120,000 305,714 2 Dapur

(1 lantai) View tertutup villa
ac
tv
 LOKASI/JARAK
Carita
182 km
3 jam 40 m (lancar)

Member

indul, ganteng

anyer
154 km
2 jam 47 m (lancar)

Carita
184 km
3 jam 45 m (lancar)

Carita
184 km
3 jam 45 m (lancar)

Carita
184 km
3 jam 45 m (lancar)

Carita
184 km
3 jam 45 m (lancar)