H.

Jimih's Family Ga
Schedule
Date Day Departure Arrival Duration
06:00 16:30 10:30
11:30 13:30 02:00
13:30 16:30 03:00
6 Sep 2024 1 16:30
16:30 19:00 02:30
19:00 21:30 02:30
21:30
06:00 07:00 01:00
07:00 08:30 01:30
08:30 09:00 00:30
09:00 12:00 03:00
7 Sep 2024 2 12:00 14:00 02:00
14:00 17:00 03:00
17:00 19:30 02:30
19:30 20:00 00:30
20:00 20:00 00:00
06:00 07:30 01:30
07:30 09:00 01:30
09:00 12:00 03:00
12:00 14:00 02:00
8 Sep 2024 3
14:00 18:00 04:00
18:00 19:00 01:00
19:00 22:00 03:00
22:00
 H. Jimih's Family Gathering
Schedule
Activity
Perjalanan Jakarta - Yogya
ISOMA di rest Area
Melanjutkan perjalanan menuju Yogya
Tiba di Hotel Yogya
Istirahat & acara Bebas
Makan malam & Jalan2 ke Malioboro
Kembali ke Hotel & Istirahat
Sarapan di Hotel
Perjalanan menuju Wisata Merapi
Berkumpul dengan tour guide Merapi
Lava tour Merapi
ISOMA Solat dan perjalanan menuju Destinas VW
Berwisata di Destinasi VW didahului makan siang
Perjalanan ke tempat oleh-oleh+shalat magrib+makan mlm
Perjalanan kembali ke Hotel
Acara Bebas (Alun-alun kidul bagi yang mau)
Sarapan di Hotel
Perjalanan menuju Borobudur
DI Wisata Borobudur
ISOMA (Shalat Zuhur)+ Makan di resto
Perjalanan menuju Jakarta
Isoma dan makan malam
Melanjutkan perjalanan ke jakarta
Tiba di Jakarta
ly Gathering
ule
Note PIC Phone No.
Breakfast will be provided Lia, Ria & Dian
Resto to be confirmed Lia, Ria & Dian

Hotel to be confirmed Mega & Rani

Resto to be confirmed Lia, Ria & Dian

Resto Hotel/ need to be confirmed & cek availability time Lia, Ria & Dian
Mega & Rani
Mega & Rani

Resto to be confirmed Lia, Ria & Dian

Mega & Rani

Resto to be confirmed Lia, Ria & Dian

Resto Hotel/ need to be confirmed & cek availability time Lia, Ria & Dian

Mega & Rani

Resto to be confirmed Lia, Ria & Dian

 H. Jimih's Family Gathering
Budget
Budget Qty Price

Sewa Bus PP 3 hari 1 12,950,000

Tol & Bensin PP 2 1,000,000
Tip Driver & Kenek 2 750,000
Uang Parkir bus selama 3 hr 500,000

Day 1
Sarapan Berangkat 50 30,000
Hotel 13 500,000
Lunch 50 50,000
Dinner 50 50,000

Day 2
Hotel + Breakfast 13 500,000
Tiket Wisata 50 82,500
Tiket Jeep 13 550,000
Lunch 50 50,000
Dinner 50 50,000

Day 3
Tiket Wisata 50 50,000
Lunch 50 50,000
Dinner 50 50,000

Air selama di perjalanan (1 orng dpt 6 aqua botol 50 3,500

uk. 600 ml)
Biaya Tak Terduga
Total
Biaya per orang

Jika 1 orang membayar Rp. 1.250.000 50

Total Dana 50 Orang
Kekurangan Dana

Fasilitas yang di Dapat

1. Bus
2. Hotel bintang 3 selama (2 mlm)
3. Makan 9 kali dalam 3 hari
4. Wisata (Lava Tour Merapi, VW, Borobudur, Malioboro)
hering

Total

12,950,000
2,000,000 *perkiraan
1,500,000
500,000 *perkiraan

1,500,000
6,250,000
2,500,000
2,500,000

6,250,000
4,125,000 Wisata VW
7,150,000 Wisata Lava Tour Merapi
2,500,000
2,500,000

2,500,000 Wisata Borobudur

2,500,000
2,500,000

1,050,000

2,000,000
62,775,000
1,255,500

1,200,000
60,000,000
(2,775,000)
 H. Jimih's Family Gathering
Budget
Budget Qty Price

Sewa Bus PP 3 hari 1 12,950,000

Tol & Bensin PP 2 1,000,000
Tip Driver & Kenek 2 750,000
Uang Parkir bus selama 3 hr 500,000

Day 1
Sarapan Berangkat 59 30,000
Hotel 13 500,000
Lunch 59 50,000
Dinner 59 50,000

Day 2
Hotel + Breakfast 13 500,000
Tiket Wisata 59 82,500
Tiket Jeep 13 550,000
Lunch 59 50,000
Dinner 59 50,000

Day 3
Tiket Wisata 59 50,000
Lunch 59 50,000
Dinner 59 50,000

Air selama di perjalanan (1 orng dpt 6 aqua botol 59 3,500

uk. 600 ml)
Biaya Tak Terduga
Total
Biaya per orang

Estimasi biaya per orang 59

Total Dana 59 Orang
Sisa Dana Terkumpul

Fasilitas yang di Dapat

1. Bus
2. Hotel bintang 3 selama (2 mlm)
3. Makan 9 kali dalam 3 hari
4. Wisata (Lava Tour Merapi, VW, Borobudur, Malioboro)
hering

Total

12,950,000
2,000,000 *perkiraan
1,500,000
500,000 *perkiraan

1,770,000
6,250,000
2,950,000
2,950,000

6,250,000
4,867,500 Wisata VW
7,150,000 Wisata Lava Tour Merapi
2,950,000
2,950,000

2,950,000 Wisata Borobudur

2,950,000
2,950,000

1,239,000

2,000,000
67,126,500
1,137,737

1,200,000
70,800,000
3,673,500
Budget Qty Count Price Total
Transportasi
Sewa Bus PP 3 hari 1 1 12,950,000 12,950,000
Tol & Bensin PP 2 1 1,000,000 2,000,000 *perkiraan
Tip Driver & Kenek 2 1 750,000 1,500,000
Uang Parkir bus selama 3 hr 1 1 500,000 500,000 *perkiraan
Transportasi 16,950,000

Hotel
Kamar 14 2 475,000 13,300,000
Tambahan Breakfast 20 2 50,000 2,000,000
Tambahan Kasur 7 2 150,000 2,100,000
Hotel 17,400,000

Konsumsi
Pagi 52 1 30,000 1,560,000
Siang 52 3 50,000 7,800,000
Malam 52 3 50,000 7,800,000
Air Mineral 52 6 3,500 1,092,000
Konsumsi 18,252,000

Wisata
Jeep (Lava Tour Merapi) 13 1 550,000 7,150,000
VW 52 1 82,500 4,290,000
Borobudur 52 1 50,000 2,600,000
Wisata 14,040,000

Biaya Keseluruhan Transportasi+Hotel+Konsumsi+Wisata

66,642,000
Biaya untuk perorang 1,281,577

Jika 1 orang membayar Rp. 1.200.000

Maka, dana Terkumpul 62,400,000

Sehingga, Ada Kekurangan Dana Sebesar 4,242,000

*perkiraan

*perkiraan
Budget Qty Count Price Total
Transportasi
Sewa Bus PP 3 hari 1 1 12,950,000 12,950,000
Tol & Bensin PP 2 1 1,000,000 2,000,000 *perkiraan
Tip Driver & Kenek 2 1 750,000 1,500,000
Uang Parkir bus selama 3 hr 1 1 500,000 500,000 *perkiraan
Transportasi 16,950,000

Hotel
Kamar 14 2 475,000 13,300,000
Tambahan Breakfast 20 2 50,000 2,000,000
Tambahan Kasur 7 2 150,000 2,100,000
Hotel 17,400,000

Konsumsi
Pagi 50 1 30,000 1,500,000
Siang 50 3 50,000 7,500,000
Malam 50 3 50,000 7,500,000
Air Mineral 50 6 3,500 1,050,000
Konsumsi 17,550,000

Wisata
Jeep (Lava Tour Merapi) 13 1 550,000 7,150,000
VW 50 1 82,500 4,125,000
Borobudur 50 1 50,000 2,500,000
Wisata 13,775,000

Biaya Keseluruhan Transportasi+Hotel+Konsumsi+Wisata

65,675,000
Biaya untuk perorang 1,313,500

Jika 1 orang membayar Rp. 1.200.000

Maka, dana Terkumpul 60,000,000

Sehingga, Ada Kekurangan Dana Sebesar 5,675,000

*perkiraan

*perkiraan
 Tambahan
Tambahan Breakfast Kasur
Kamar I Bude im
Pakde Nali

Kamar II Cing Ros

Cing Sri
Bude AR 1

Kamar III Bude Ar

Pakde Nano

Kamar IV Sheila
Uut
Risa 1

Kamar 5 Ade
Rani
Kenzie 1
Nada 1 1

Kamar 6 Arief
Mega
Nazhan 1

Kamar 7 Andri
Anna
Nadine

Kamar 8 Ria
Fuad
Dara 1 1
Hafidzah 1

Kamar 9 Dimas
Dian
Kiel 1 1
Emil 1

Kamar 10 Fauzi
Ella
Sakha 1 1
Ali 1

Kamar 11 Bude Ade

 Pakde Rais
Edwin 1

Kamar 12 Dhika
Melati
Chila 1 1
Clalista 1
Nasya 1

Kamar 13 Pian
Lia
Alfi 1 1
Arya 1
Dira 1

Kamar 14 Anjas
Rikha
Bizam 1
Velin 1 1
Kyara

Total 20 7
Date Day Name Sub Total Total Remark
11 Sep 2023 1 Rp 100,000.00
2
3
4 Dian & Dimas
5
6
8 Sep 2024 7 Rp 100,000.00
Rp 200,000.00