PAGAR ALAM 4H3M BUS ELF ELF

No. Item Biaya/org Total 55 org Biaya/org Total 57 org Biaya/org

1 Naik kereta Kertapati-Lahat 29,000 1,595,000 29,000 1,653,000 29,000
2 Konsumsi 20,000 11,000,000 20,000 11,400,000 20,000
3 Tiba di Lahat, naik bus ke Pagar Alam 363,636 20,000,000 501,818 27,600,000 350,000
4 Hotel 3 malam 600,000 33,000,000 600,000 34,200,000 600,000
5 Tiket masuk 50,000 2,750,000 50,000 2,850,000 50,000
6 P3K 300,000 300,000
7 Makan siang 2 supir 2 kenek 200,000 300,000
8 Tips 200,000 300,000
9 Biaya tak terduga 1,000,000 1,000,000
10 Kereta pulang Lahat-Kertapati 29,000 1,595,000 29,000 1,653,000 29,000

Total Biaya 1,302,545.45 71,640,000 1,477,381.82 81,256,000 1,314,654.55

Pembulatan 1,450,000 79,750,000 1,450,000 79,750,000 1,450,000
Selisih -147,455 -8,110,000 27,382 1,506,000 -135,345
anak <2th 264,545.45 70,660,000 369,381.82 80,206,000 206,654.55
anak 2-7 th 777,381.82 614,654.55
85714.28571
342857.1429
Ketentuan
1. Anak-anak dibawah usia 2th dikurangi biaya konsumsi, biaya kereta, biaya hotel. Bus 50%
2. Anak 2-7 tahun biaya konsumsi 50%, biaya hotel tidak dihitung (biaya ekstra bed ditanggung sendiri)
4. Biaya orang dewasa : Rp1.450.000,-
3. anak
Minimal
2-7 peserta 19 orang
tahun : Rp780.000,-
anak <2th : Rp375.000,-
5. Membawa alat makan sendiri + botol minum
ELF
Total 57 org Biaya/org Total 25 org
1,653,000 29,000 725,000
11,400,000 20,000 5,000,000
19,950,000 736,000 18,400,000
34,200,000 600,000 15,000,000
2,850,000 50,000 1,250,000
300,000
300,000 200,000
300,000 200,000
1,000,000
1,653,000 29,000 725,000

72,306,000 1,712,000.00 42,800,000

79,750,000 1,450,000 79,750,000
-7,444,000 262,000 -36,950,000
71,256,000 486,000.00 41,632,000

450000
PAGAR ALAM 4H3M
Innova (per keluarga/kamar)

No. Item 4 orang 3 orang

1 Naik kereta Kertapati-Lahat 116,000 87,000
2 Konsumsi 560,000 420,000
3 Tiba di Lahat, naik bus ke Pagar Alam 160,000 120,000
4 Hotel 3 malam 1,350,000 1,350,000
5 Tiket masuk 50,000 50,000
6 P3K 30000 30000
7 Makan siang 2 supir 2 kenek 30000 30000
8 Tips 30000 30000
9 Biaya tak terduga 100000 100000
10 Kereta pulang Lahat-Kertapati 116,000 87,000

Total Biaya 2,542,000.00 2,304,000.00

635,500.00 768,000.00
Pembulatan 1,450,000 1,450,000
Selisih 1,092,000 854,000

PAGAR ALAM 4H3M

Xenia (per keluarga/kamar)
No. Item
5 orang 4 orang
1 Naik kereta Kertapati-Lahat 145,000 116,000
2 Konsumsi 700,000 560,000
3 Tiba di Lahat, naik bus ke Pagar Alam 1,700,000 1,360,000
4 Hotel 3 malam 1,350,000 1,350,000
5 Tiket masuk 50,000 50,000
6 P3K 30,000 30,000
7 Makan siang supir 30,000 30,000
8 Tips 30,000 30,000
9 Biaya tak terduga 150,000 125,000
10 Kereta pulang Lahat-Kertapati 145,000 116,000

Total Biaya per kamar/keluarga 4,330,000.00 3,767,000.00

Biaya per orang 866,000.00 941,750.00

PAGAR ALAM 3H2M

Mobil pinjam
No. Item
1 2
1 Naik kereta Kertapati-Lahat
 2 Konsumsi 100,000 200,000
3 Tiba di Lahat, naik bus ke Pagar Alam
4 Villa 2 malam 250,000 500,000
5 Tiket masuk 50,000 100,000
6 P3K 30,000 40,000
7 Biaya supir 100,000 200,000
8 BBM 100,000 200,000
9 Biaya tak terduga 50,000 100,000
10 Kereta pulang Lahat-Kertapati

Total Biaya per kamar/keluarga 680,000.00 1,340,000.00

Biaya per orang 680,000.00 670,000.00

Villa Harga Kamar per kamar

V.1 2,500,000 5 500,000
V.2 1,600,000 4 400,000
V.3 1,350,000 3 450,000
V.4 1,350,000 3 450,000
V.5 1,350,000 3 450,000
uarga/kamar)
Travel Lahat-PA 70000
1-2 orang Sewa mobil 100000
58,000 Sewa mobil 100000
280,000 Travel Lahat-PA 70000
80,000 Jumlah 340000
1,350,000 450000 kamar villa Rp 1.350rb/3 kamar
50,000
30000
30000
30000
100000
58,000

2,066,000.00
1,033,000.00
1,450,000
616,000

nia (per keluarga/kamar)

3 orang 1-2 orang
87,000 58,000
420,000 280,000
1,020,000 680,000
1,350,000 1,350,000
50,000 50,000
30,000 30,000
30,000 30,000
30,000 30,000
110,000 100,000
87,000 58,000

3,214,000.00 2,666,000.00
1,071,333.33 1,333,000.00

PAGAR ALAM 4H3M

Mobil pinjam
No.
3 4 Keterangan
1
 300,000 400,000 2x sarapan dari hotel u 2 porsi/hari 2
3
750,000 1,000,000 2 ranjang 4
150,000 200,000 5
50,000 60,000 6
300,000 400,000 7
300,000 400,000 8
150,000 200,000 9
10

2,000,000.00 2,660,000.00
666,666.67 665,000.00
5 orang 3,090,000.00 430,000.00
Biaya/org (1 kmr 4 orang)
125,000
100,000
112,500
112,500
112,500
1.350rb/3 kamar

PAGAR ALAM 4H3M

Mobil pinjam
Item
1 2 3
Naik kereta Kertapati-Lahat
Konsumsi 140,000 280,000 420,000
Tiba di Lahat, naik bus ke Pagar Alam
Hotel 3 malam
Tiket masuk 50,000 100,000 150,000
P3K 30,000 40,000 50,000
Biaya supir 125,000 250,000 375,000
BBM 100,000 200,000 300,000
Biaya tak terduga 50,000 100,000 150,000
Kereta pulang Lahat-Kertapati

Total Biaya per kamar/keluarga 495,000.00 970,000.00 1,445,000.00

Biaya per orang 495,000.00 485,000.00 481,666.67
bil pinjam
4 Keterangan
 560,000 2x sarapan dari hotel u 2 porsi/hari

200,000
60,000
500,000
400,000
200,000

1,920,000.00
480,000.00
Lampung 4H3M BUS
No. Item Biaya/org Total 55 org
1 Bus PP 4 hari 334,545 18,400,000
2 Konsumsi 175,000 9,625,000
3 Wira Garden 2 malam 300,000 16,500,000
4 Paket Tegal Mas 1 malam 825,000 45,375,000
5 Tiket masuk, dll 50,000 2,750,000
6 P3K 300,000
7 Konsumsi & Penginapan 2 supir 4H3M 800,000
8 Tips 200,000
9 Biaya tak terduga 1,000,000
10 Tol 2 bus PP 1,100,000

Total Biaya 1,746,363.64 96,050,000

 1 P3K
2 Senik
3 Kertas nasi coklat
4 Sunlight
5 Sabut cuci piring
6 Alat masak
7 Roti
8 Selai
9 Mie
10 Galon
11 Pompa galon
12 Biskuit
13 Permen
Rute Jadwal PAGAR ALAM

Jam Durasi Hari 1 Jam Durasi

09.00-13.00 4j Kereta Palembang- Lahat 05.30-07.30 2j
15.00 Kebon Raya Dempo, dinner mie 07.30-08.10 40m
Nasi dibox (c Efi yang masak) 08.10-09.15 1j 5m
atau Cek in Villa 09.45-12.15 2j 30m
Nasi dibox (c Efi yang masak) 11.30 -
12.15-13.15 1j
13.15-15.15 2j
15.15-16.15 1j
16.15-17.30 1j 15m
17.30
Hari 2 Jam Durasi Hari 3
Lihat sunrise + foto2 di KRD 06.00-08.00 2j Swafoto kebun teh sekitar villa
Berangkat ke Tugu Rimau 08.00-09.00 1j Sarapan
Tugu Rimau 09.00-09.15 15m Berangkat ke tangga 2001
Cek in Villa, mandi, lunch 09.15-10.00 45m Swafoto di Tangga 2001
Lunch di hotel 10.15-12.30 2j 15m Keliling di Oziel Amazing Garden+lunch
Berangkat ke Tanjung Sakti 12.30
Tanjung Sakti
Berangkat ke Cughup Embun
Cughup Embun
Kembali ke Villa, dinner shabu

Air terjun Tuju Kenangan

Jam Hari 4
Pulang