vita jelly goes to school
DESCRIPTION
igkTRANSCRIPT
Klien 192 COST ESTIMATIONVita Jelly Goes to SchoolPrepared By. SPD CommunicationVenue: Medan dan sekitarnyaDate: TentativeBrand: Vita JellyNoItemDeskripsiQuantityFreqPriceInternalAVenue24,000.0001Permit VenueKebersihan, Keamanan, pemasangan materi promosi dll-Venue EventIjin keramaian (Consumer Activity)20Venue20day20,000.00020,000,000-PermitterPOSM 2Person7day4,000.0004,000,000
BProperty & Equipment (Consumer Activity)20,500.0001Sound system1500 Watt1set20titik6,000.0009,000.000-(include 2 Mic Wireless, 2 Speaker aktif, Mixer 4 chanel)2Genset Silent + Bensin5 KVA1Unit20titik1,000.0005,000.000250,0003Tenda kerucut3 x 3 Meter + Branding1Unit20titik2,000.0002,500.0001,000,0004PosterA31rim20titik2,000.000800.000800,0005Umbul-umbulCetak dan Bambu20Unit20titik2,000.0002,400.0002,000,0006Hadiah GamesProvide by client7Goodie BagProvide by client8Meja Panjang1Unit20titik800.000-
CMan Power33,000.0001Project OfficerSPD1person20titik1,800.0002,000.0001,500,0002Team LeaderSPD1person20titik1,500.0001,000.0001,000,0003SPGSPD2person20titik5,000.0008,000.0007,000,0004Street MagicianSPD1person20titik1,500.0004,000.0003,500,0005MCSPD1Person20titik12,000.00010,000.0008,000,0006CrewSPD2Person20titik10,000.0008,000.0006,000,000
EOperasional33,450.0001Mobil Pick-UpAngkut Property + Bensin 1Unit20day5,500.0009,000.0008,000,0002Mobil Branding (LUXIO)Man Power + Bensin1Unit20day6,000.0009,000.0008,000,000Branding1Unit20day3,500.0003,500.0003,500,0003Meals TeamMeals For Crew10person20day6,000.00010,000.0005,000,000Aqua box2kotak20day1,500.0001,800.000800,0004ATKalat tulis, lakban, gunting, dll1pack1event500.000150.000150,0005Dokumentasi & ReportCompliment by SPD1Pack1EventCompliment6Seragam CrewBy Client20pack1eventBy Client7Biaya Tak TerdugaSPSI, Emergency Cost (Ban Pecah, Touch Up Branding Mobil, Branding Tenda)1,500.0002,000.0002,000,000
FHunting2,250.0001Kijang + Driver + GasHunting Lokasi1Unit7day1,750.0001,750.0001,500,0002Meals TeamMeals For Crew3person7day500.000550.000500,000
GRadio10,000.00010,000,0001Visi FMPeriode: 2 mingguQuiz Hadiah ProdukIklan x 3 spot x 1 dayTalkshow x 1 time
Total 123,200.00094,500,000Management Fee 10%12,320.00028,700.000Sub-Total 135,520.000PPN 10%13,552.000GRAND TOTAL149,072.000
Prepared By Approved by
Ellyn PatriciaDigital & Events Manager