“

Marketing Plan
PT.Mitra Wisata Mandiri | Izin PPIU No.197 Tahun 2018
www.mitrawisatamandiri.com
 KOMISI JAMAAH
01 Komisi yang di dapatkan dari jamaah
yang mendaftar umroh lewat kita
sebagai travel agent

KOMISI AGENT
Komisi yang di dapatkan dari
pendaftaran travel agent baru karena 02
referensi kita

KOMIS PEMBINAAN
03 Komisi yang didapat dari membantu agen
dibawah kita mendapatkan jamaah

04 REWARD UMROH
Umroh Gratis sebagai Tour Leader
 B U L A N K E - 1
Simple PowerPoint Presentation

Simple PowerPoint Presentation

MARKETING PLAN

40 TRAVEL AGENT BARU

Simple PowerPoint Presentation
2 JAMAAHPresentation
Simple PowerPoint UMROH

Rincian Komisi

• 2 JAMAAH Rp.1,500,000 X 2 = Rp. 3,000,000

• KOMISI 40 AGENT X Rp. 300,000 = Rp. 12,000,000

TOTAL Rp. 15,000,000

You can simply impress your audience and add a
unique zing and appeal to your Presentations.
Easy to change colors, photos and Text. You can
simply impress your audience and add a unique
zing and appeal to your Presentations.
 B U L A N K E - 2

40 TRAVEL AGENT LAMA 40 TRAVEL AGENT BARU

MARKETING PLAN

2 JAMAAH UMROH
Rincian Komisi
• Bonus Pembinaan
• 2 x 40 x Rp.100,000 = Rp. 8,000,000
• Bonus Referensi
• 40 x Rp.300,000 = Rp. 12,000,000
• 2 Jamaah Pribadi Rp.1,500,000 X 2 = Rp. 3,000,000
• Reward 2 Umroh = Rp. 45,000,000
• Uang Saku TL
• TOTAL Rp. 68,000,000
 B U L A N K E - 3

80 TRAVEL AGENT LAMA

MARKETING PLAN

40 TRAVEL AGENT BARU

2 JAMAAH UMROH
Rincian Komisi
• Bonus Pembinaan
• 2 x 80 x Rp.100,000 = Rp. 16,000,000
• Bonus Referensi
• 40 x Rp.300,000 = Rp. 12,000,000
• 2 Jamaah Rp.1,500,000 X 2 = Rp. 3,000,000
• Reward 2 Umroh = Rp. 45,000,000
• Uang Saku TL
TOTAL Rp. 76,000,000
 B U L A N K E - 4

120 TRAVEL AGENT LAMA

MARKETING PLAN

40 TRAVEL AGENT BARU

2 JAMAAH UMROH
Rincian Komisi
• Bonus Pembinaan
• 2 x 120 x Rp.100,000 = Rp. 24,000,000
• Bonus Referensi
• 40 x Rp.300,000 = Rp. 12,000,000
• 2 Jamaah Rp.1,500,000 X 2 = Rp. 3,000,000
• Reward 2 Umroh = Rp. 45,000,000
• Uang Saku TL
TOTAL Rp. 84,000,000
 B U L A N K E - 5

160 TRAVEL AGENT LAMA

MARKETING PLAN

40 TRAVEL AGENT BARU

2 JAMAAH UMROH
Rincian Komisi
• Bonus Pembinaan
• 2 x 160 x Rp.100,000 = Rp. 32,000,000
• Bonus Referensi
• 40 x Rp.300,000 = Rp. 12,000,000
• 2 Jamaah Rp.1,500,000 X 2 = Rp. 3,000,000
• Reward 2 Umroh = Rp. 45,000,000
• Uang Saku TL
TOTAL Rp. 92,000,000
 B U L A N K E - 6

200 TRAVEL AGENT LAMA

MARKETING PLAN

40 TRAVEL AGENT BARU

2 JAMAAH UMROH
Rincian Komisi
• Bonus Pembinaan
• 2 x 200 x Rp.100,000 = Rp. 40,000,000
• Bonus Referensi
• 40 x Rp.300,000 = Rp. 12,000,000
• 2 Jamaah Rp.1,500,000 X 2 = Rp. 3,000,000
• Reward 2 Umroh = Rp. 45,000,000
• Uang Saku TL
TOTAL Rp. 100,000,000
 B U L A N K E - 7

240 TRAVEL AGENT LAMA

MARKETING PLAN

40 TRAVEL AGENT BARU

2 JAMAAH UMROH
Rincian Komisi
• Bonus Pembinaan
• 2 x 240 x Rp.100,000 = Rp. 48,000,000
• Bonus Referensi
• 40 x Rp.300,000 = Rp. 12,000,000
• 2 Jamaah Rp.1,500,000 X 2 = Rp. 3,000,000
• Reward 2 Umroh = Rp. 45,000,000
• Uang Saku TL

TOTAL Rp. 108,000,000

 B U L A N K E - 8

280 TRAVEL AGENT LAMA

MARKETING PLAN

40 TRAVEL AGENT BARU

2 JAMAAH UMROH
Rincian Komisi
• Bonus Pembinaan
• 2 x 280 x Rp.100,000 = Rp. 56,000,000
• Bonus Referensi
• 40 x Rp.300,000 = Rp. 12,000,000
• 2 Jamaah Rp.1,500,000 X 2 = Rp. 3,000,000
• Reward 2 Umroh = Rp. 45,000,000
• Uang Saku TL
TOTAL Rp. 116,000,000
 B U L A N K E - 9

320 TRAVEL AGENT LAMA 40 TRAVEL AGENT BARU 2 JAMAAH UMROH

MARKETING PLAN

Rincian Komisi : Bonus Pembinaan 2 x 320 x Rp.100,000 = Rp. 56,000,000

Bonus Referensi 40 x Rp.300,000 = Rp. 12,000,000
2 Jamaah Rp.1,500,000 X 2 = Rp. 3,000,000
Reward 2 Umroh= Rp. 45,000,000
Uang Saku TL
TOTAL Rp. 124,000,000
 B U L A N K E - 1 0

360 TRAVEL AGENT LAMA 40 TRAVEL AGENT BARU 2 JAMAAH UMROH

MARKETING PLAN

Rincian Komisi : Bonus Pembinaan 2 x 360 x Rp.100,000 = Rp. 64,000,000

Bonus Referensi 40 x Rp.300,000 = Rp. 12,000,000
2 Jamaah Rp.1,500,000 X 2 = Rp. 3,000,000
Reward 2 Umroh = Rp. 45,000,000
Uang Saku TL
TOTAL Rp. 132,000,000
 B U L A N K E - 1 1

400 TRAVEL AGENT LAMA 40 TRAVEL AGENT BARU 2 JAMAAH UMROH

MARKETING PLAN

Rincian Komisi : Bonus Pembinaan 2 x 400 x Rp.100,000 = Rp. 80,000,000

Bonus Referensi 40 x Rp.300,000 = Rp. 12,000,000
2 Jamaah Rp.1,500,000 X 2 = Rp. 3,000,000
Reward 2 Umroh = Rp. 45,000,000
Uang Saku TL
TOTAL Rp. 140,000,000
 B U L A N K E - 1 2

440 TRAVEL AGENT LAMA 40 TRAVEL AGENT BARU 2 JAMAAH UMROH

MARKETING PLAN

Rincian Komisi : Bonus Pembinaan 2 x 440 x Rp.100,000 = Rp. 88,000,000

Bonus Referensi 40 x Rp.300,000 = Rp. 12,000,000
2 Jamaah Rp.1,500,000 X 2 = Rp. 3,000,000
Reward 2 Umroh = Rp. 45,000,000
Uang Saku TL
TOTAL Rp. 156,000,000
REWARD
MITRA WISATA MANDIRI
 Reward Setiap Musim Umroh
1 Pax Trip Malaysia & Singapore 50 Jamaah
1 Unit Motor NMAX 150 Jamaah
1 Unit Mobil Honda Brio 500 Jamaah
1 Unit Mobil Mitsubishi Xpander 1000 Jamaah
1 Unit Mobil Toyota Fortuner 1500 Jamaah

BONUS
- Rekrut Jamaah Senilai 1,5Jt - 3Jt* - Bonus 40 Jamaah
- Referensi Kemitraan Senilai 300Rb Sebagai Tour leader
- Bonus Leader Senilai 100Rb