PRORAM 16 HARI

1 bus 0 35 -
2 hotel makkah 125 8 1 1,000
3 hotel madinah 490 6 4 735
4 catering makkah 70 8 1 560
5 catering madinah 0 5 1 -
6 handling airport kedatangan 0 35 -
7 handling airport kepulangan 0 35 -
8 makan kedatangan 0 35 -
9 makan kepulangan 0 35 -
10 mutawwif 250 15 35 107
11 mutawwifa 200 1 35 6
12 bellboy makkah 0 35 -
13 bellboy madinah 0 35 -
14 tips supir 0 35 -
15 snack ziarah 0 1 -
16 biaya tidak terduga 1000 35 29
17 air zamzam 0 1 -
2,436 4200 10,233,000
15500 660
MAKKAH VILLA HILTON 5D
MADINA ANSAR NEWPAL 5D

total harga paket perjamaah USD 660 15500

tiket - 15,700,000
la 660 - 10,233,000
visa dan handling 190 - 2,945,000
profit fix 1,000,000

Handling Airport 100,000

Operational 3,250,171

Nett 33,228,171
Publish
net profit (33,228,171)

OPERATIONAL
TL 35 28,878,000 825,086
PERLENGKAPAN 1,200,000
Siskopatuh 300,000
FEE MARKETING
FOC 35 28,878,000 825,086
UANG SAKU TL 100,000
TOTAL 3,250,171
 PRORAM 12 HARI
1 bus 0 35 -
2 hotel makkah 260 5 4 325
3 hotel madinah 400 5 4 500
4 catering makkah 40 5 1 200
5 catering madinah 0 5 1 -
6 handling airport kedatangan 0 1 -
7 handling airport kepulangan 0 35 -
8 makan kedatangan 0 35 -
9 makan kepulangan 0 35 -
10 mutawwif 250 11 35 79
11 mutawwifa 200 1 35 6
12 bellboy makkah 0 35 -
13 bellboy madinah 0 35 -
14 tips supir 0 35 -
15 snack ziarah 0 1 -
16 biaya tidak terduga 1000 35 29
17 air zamzam 0 1 -
1,138 4200 4,779,000
15500 308
MAKKAH double ajyad 5D
MADINA mukhtara 5D

total harga paket perjamaah USD 308 15500

tiket 0 - 15,000,000
la 308 - 4,779,000
visa dan handling 190 - 2,945,000
profit fix 1,000,000

Handling Airport 100,000

Operational 2,898,514

Nett 26,722,514
Publish
net profit (26,722,514)

OPERATIONAL
TL 35 22,724,000 649,257
PERL & MANASIK 1,200,000
Siskopatuh 300,000
FEE MARKETING -
FOC 35 22,724,000 649,257
UANG SAKU TL 100,000
TOTAL 2,898,514