No.

Villa Kamar Harga Estimasi waktu tempuh Link Biaya Patungan

1 Tuan Baron Villa 789 7 BR Rp6,361,886 43 menit Tuan Baron 789 - 7 BR Villa in Puncak, Bogor - Villas for Rent in Kecamatan Cisarua, Jawa Barat, Indonesia - Airbnb Rp147,951
2 The Shorea Villa 788 8 BR Rp5,205,179 46 menit The Shorea - 8 BR Villa in Eminence of Puncak - Villas for Rent in Kecamatan Cisarua, Jawa Barat, Indonesia - Airbnb Rp121,051
3 Villa Rusa 6 BR Rp2,891,766 1 jam 9 menit Airbnb | Kampung Parung Jambu - Vacation Rentals & Places to Stay - West Java - Airbnb Rp67,250
4 Evelyn Rose Villa 11 BR Rp6,940,239 29 menit 11 BR Villa Evelyn Rose Megamendung Puncak Bogor - Villas for Rent in Megamendung, Jawa Barat, Indonesia - Airbnb Rp161,401
5 Casa espanola 6 BR Rp5,320,850 1 jam 31 menit villa casa española, coolibah cipanas (22 persons) - Houses for Rent in Kecamatan Pacet, Jawa Barat, Indonesia - Airbnb Rp123,741
 Perkiraan Biaya Konsumsi
Sarapan
Nasduk / bubur / LS Rp15,000 47 Rp705,000

Snack
Snack 1 (di villa) Rp15,000 47 Rp705,000
Snack Indomaret Rp10,000 47 Rp470,000

BBQ
Dragon Karubi Rp60,000 10 Rp600,000
Beef slice Shortplate Rp68,000 10 Rp680,000
Beef Angus Black Rp78,000 10 Rp780,000
Premium Meltique Yakiniku Rp99,000 10 Rp990,000
Sosis Rp60,000 4 Rp240,000
Kentang Rp22,000 10 Rp220,000
Minyak Rp22,000 3 Rp66,000
Sauce BBQ/Mushroom Rp30,000 5 Rp150,000
Margarine Rp8,000 4 Rp32,000
Gas mini Rp25,000 10 Rp250,000

Perkiraan Biaya Antar Rp50,000 5 Rp250,000

Biaya Minum
Air Mineral Rp4,000 94 Rp376,000

Grand Total Rp6,514,000

Donasi Rp0
Selisih Rp6,514,000
Patungan Rp151,488
 Reimbursement Luar Pulau Jawa

Nama Asal Reimbursement Kehadiran

Nanda Balikpapan Rp2,000,000 Hadir
Novan Balikpapan Rp2,000,000 Hadir
Charles Jambi Rp2,000,000 Hadir
Batis Banjarmasin Rp2,000,000 Hadir
Wawa Palembang Rp2,000,000 Hadir
Abdil Makassar Rp2,000,000 Hadir
Edo Lampung Rp1,500,000 Hadir
Total Rp13,500,000

Reimbursement Pulau Jawa

Nama Asal Reimbursement Kehadiran
Ega Malang Hadir
Ahpo Semarang Hadir
Amos Sidoarjo Hadir
Jek Jember Hadir
Dede Klaten Hadir
Total Rp0
nt Luar Pulau Jawa

Keterangan

Hadir, tiket pergi minta dibayarin dulu

ment Pulau Jawa

Keterangan

hadir, tapi butuh dana lebih

 PROSENTASE
ASAL DAERAH TRANSPORT YANG DIGUNAKAN SUBSIDI BIAYA ESTIMASI BIAYA
NO NAMA TRANSPORT TRANSPORT (PP)

KOTA KERETA / BIS / PESAWAT / KAPAL % Rp

1 NANDA BALIKPAPAN PESAWAT 50% Rp 2,950,000.00

2 NOVAN BALIKPAPAN PESAWAT 50% Rp 2,950,000.00
3 CHARLES JAMBI PESAWAT 50% Rp 1,700,000.00
4 BATIS BANJARMASIN PESAWAT 50% Rp 2,800,000.00
5 WAWA PALEMBANG PESAWAT 50% Rp 1,600,000.00
6 EGA MALANG PESAWAT 50% Rp 2,400,000.00
7 ABDIL MAKASSAR PESAWAT 50% Rp 2,400,000.00
8 ADHI SEMARANG PESAWAT 50% Rp 1,800,000.00
9 DEDE KLATEN PESAWAT 50% Rp 1,900,000.00
10 EDO LAMPUNG PESAWAT 50% Rp 1,200,000.00
11 AHPO SEMARANG PESAWAT 50% Rp 1,800,000.00
12 ARY BATAM KONFIRMASI H - 7 PALING LAMBAT 50% Rp 2,100,000.00
13 RISKI BATAM KONFIRMASI H - 7 PALING LAMBAT 50% Rp 2,100,000.00
14 INDRA BATAM KONFIRMASI H - 7 PALING LAMBAT 50% Rp 2,100,000.00
15 AMOS SIDOARJO PESAWAT 0% Rp -
16 JEK JEMBER PESAWAT 50% Rp 1,700,000.00
17 KAY SAMARINDA PESAWAT 0% Rp -
18 KO HERRY SAMARINDA PESAWAT 0% Rp -
19 CHANDRA KALIMANTAN PESAWAT 0% Rp -
20 FIONA JAKARTA MOBIL 0% Rp -
21 MATUAH TANGSEL MOBIL 0% Rp -
22 TITAH CIKARANG MOBIL 0% Rp -
23 ADITHIA JAKARTA MOBIL 0% Rp -
24 TOMIE BANDUNG MOBIL 50% Rp 400,000.00
25 ABEY TANGERANG MOBIL 0% Rp -
26 VINA TANGERANG MOBIL 0% Rp -
27 KEVIN TANGERANG MOBIL 0% Rp -
28 REGIE TANGERANG MOBIL 0% Rp -
29 MARTINUS TANGERANG MOBIL 0% Rp -
30 KO GINE TANGERANG MOBIL 0% Rp -
31 YUSUF JAKARTA MOBIL 0% Rp -
32 EPPO JAKARTA MOBIL 0% Rp -
33 AMOI BOGOR MOBIL 0% Rp -
34 KEN BANDUNG MOBIL 50% Rp 400,000.00
35 SURYA BANDUNG MOBIL 50% Rp 400,000.00
36 DANNY JAKARTA MOBIL 0% Rp -
37 IVAN BANDUNG MOBIL 50% Rp 400,000.00
38 ARDI JAKARTA NEBENG MOBIL 0% Rp -
39 RIKI JAKARTA NEBENG MOBIL 0% Rp -
40 BACULZ JAKARTA NEBENG MOBIL 0% Rp -
41 PAIJO JAKARTA NEBENG MOBIL 0% Rp -
42 EGHA.C JAKARTA NEBENG MOBIL 0% Rp -
43 YONANA JAKARTA NEBENG MOBIL 0% Rp -
44 ADRI TANGSEL NEBENG MOBIL 0% Rp -
45 NANO TANGERANG NEBENG MOBIL 0% Rp -
46 AEP TANGERANG NEBENG MOBIL 0% Rp -
47 LYSIA JAKARTA NEBENG MOBIL 0% Rp -

JUMLAH TRANSPORT :
1. MOBIL 18
2. NEBENG 10
3. PESAWAT 19

GRAND TOTAL SUBSIDI TRANSPORT GATHERING

SUBSIDI BIAYA TRANSPORT (PP)

Rp

Rp 1,475,000.00
Rp 1,475,000.00
Rp 850,000.00
Rp 1,400,000.00
Rp 800,000.00
Rp 1,200,000.00
Rp 1,200,000.00
Rp 900,000.00
Rp 950,000.00
Rp 600,000.00
Rp 900,000.00
Rp 1,050,000.00
Rp 1,050,000.00
Rp 1,050,000.00
Rp -
Rp 850,000.00
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp 200,000.00
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp 200,000.00
Rp 200,000.00
Rp -
Rp 200,000.00
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -

Rp 16,550,000.00
GROUP BANDUNG 1 GROUP BANDUNG 2
NANDA SURYA
NOVAN EGHA.C
TOMIE KEN
EDO
DEDE

GROUP JAKARTA GROUP JAKARTA TIMUR

YONANA ARDI
ADITHIA EPPO
YUSUF
LYSIA
DANNY

TANGERANG 1 TANGERANG 2
MATUAH ABEY
PAIJO NANO
ADRI AEP

GROUP NYUSUL GROUP BOGOR

IVAN AMOI (jemput botani)
VINA
KEVIN
ALEX
GINE

JAKARTA BARAT
CHARLES
BATIS
WAWA
ABDIL
AHPO
ADHI
ARY
RISKI
INDRA
KAY
KO HERRY
CHANDRA
GROUP JAKARTA BARAT GROUP JAKARTA SELATAN GROUP BEKASI
FIONA TITAH (jemput jatinegara)
RIKI BACULZ

TANGERANG 3
REGIE
MARTINUS

STASIUN
EGA
AMOS
JEK
Details:
1.Besaran iuran gathering akan ditetapkan berdasarkan pilihan penginapan dan konsumsi kisaran 200-250rb
2. Meeting point - Botani Square Bogor
3. Peserta gathering yang menggunakan moda transportasi pesawat dapat menggunakan DAMRI menuju Botani Sq
umsi kisaran 200-250rb

akan DAMRI menuju Botani Square

No. Donasi & Item Pengurang Debit
Donasi
1 Chandra Rp3,000,000
2 Dhanny Kay Rp4,700,000
3 Lotus Rp2,700,000
4 Andre Rp1,000,000
5 David Rp3,000,000

Item Pengurang

TOTAL Rp14,400,000
GRAND TOTAL

No. Iuran Wajib dan Item Pengurang Debit

Iuran Wajib
1 Titah MZRT Rp300,000
2 Matuah Rp300,000
3 Fiona Rp300,000
4 JeeL Rp300,000
5 Baculz Rp300,000
6 Chandra Rp300,000
7 Dhany Kay Rp300,000
8 Paijo Rp300,000
9 Lysia Rp300,000
10 Amos Rp300,000
11 Yusuf Bird2nd Rp300,000
12 Vina Rp300,000
13 Kevin Rp300,000
14 Amoi Rp300,000
15 Drii Rp300,000
16 Charles Rp300,000
17 Nofian Bondan (Wawa) Rp300,000
18 Edho Wildmush Rp300,000
19 Lotus Rp300,000
20 Adhi R1250 Rp300,000
21 Regie Glawing Rp300,000
22 Epo Matkasur Rp300,000
23 Ardi Rp300,000
24 Ega Rp300,000
25 Riki Quinsy Rp300,000
26 Tomie DT Rp300,000
27 Dede Rp300,000
28 Novan Rp300,000
29 Martinus Rp300,000
30 Ahpo Rp300,000

Item Pengurang
1 Sewa Villa
2 Konsumsi
TOTAL Rp9,000,000
GRAND TOTAL -Rp6,514,000
Kredit

Kredit
 Rp9,000,000
Rp6,514,000
Rp15,514,000
-Rp6,514,000