You are on page 1of 4

Jan

Jan

Public Relations
Press Releases

PKR

200,000.00

Press Kits

PKR

200.00

Other

PKR

5,000.00

TOTAL

PKR

Mobile, Online and Web Marketing

205,200.00

Jan

Google AdWords Program

PKR

5,000.00

Website Development, Hosting, Updates

PKR

5,000.00

Social Media Management - Facebook/Twitter/Youtube

PKR

2,000.00

Blog & RSS Feed

PKR

1,500.00

TOTAL

PKR

13,500.00

Advertising

Jan

Print Advertising Placements

PKR

Radio, TV, Outdoor Adverts

PKR

TOTAL

PKR

Events and Tradeshows

50,000.00
50,000.00

Jan

Event Sponsorships

PKR

Fload events

PKR

Trade Promos (USB Pens, Hats, etc)

PKR

TOTAL

PKR

Direct Marketing

Jan

Direct Mail Program

PKR

5,500.00

Customer Surveys

PKR

10,000.00

TOTAL

PKR

15,500.00

TOTALS SUMMARY

Jan

Public Relations

PKR

205,200.00

Mobile, Online and Web Marketing

PKR

13,500.00

Advertising

PKR

50,000.00

Events and Tradeshows

PKR

Direct Marketing

PKR

TOTALS

PKR

15,500.00
284,200.00

Marketing Budget
Feb
Feb
PKR

March
March
-

April
April

May
May

PKR

PKR

PKR

200.00

PKR

PKR

PKR

5,000.00

PKR

PKR

PKR

5,200.00

PKR

PKR

Feb
PKR

March
-

PKR

PKR

1,500.00

PKR

PKR

200.00

PKR

200.00

PKR

200.00

PKR

2,200.00

PKR

700.00

PKR

700.00

PKR

PKR

50,000.00

PKR

###
###

###
###
PKR

April

50,000.00

PKR

10,000.00 PKR

PKR

50,000.00

PKR

50,000.00

PKR

100,000.00 PKR

60,000.00

PKR

Feb

March

700.00

May

PKR

PKR

200.00

500.00

PKR

March
50,000.00

###

PKR

PKR

500.00

PKR

200.00

May

500.00

PKR

PKR

April

PKR

Feb

###

April

30,000.00
30,000.00

May

PKR

PKR

PKR

###

PKR

PKR

PKR

###

PKR

PKR

2,000.00

PKR

###

PKR

PKR

2,000.00

PKR

Feb
PKR

March
5,500.00

PKR

PKR

5,500.00

April
PKR

###

PKR

PKR

###

PKR

PKR

5,200.00

PKR

PKR

2,200.00

PKR

700.00

PKR

PKR

50,000.00

PKR

100,000.00

PKR

2,000.00

5,500.00

PKR

62,900.00

PKR
PKR

PKR

April

PKR

PKR

May

March

PKR

Feb

PKR

PKR

PKR

May
PKR

200.00

PKR

700.00

PKR

60,000.00 PKR

30,000.00

PKR

PKR

PKR

PKR

102,700.00 PKR

700.00

60,700.00

PKR

30,900.00

Marketing Budget
June
June

July
July

August
Aug

Sept
Sept

PKR

PKR

PKR

PKR

PKR

PKR

PKR

1,000.00

PKR

PKR

PKR

1,000.00

PKR

PKR

June

July
PKR

PKR

500.00

PKR

PKR

4,000.00

PKR

PKR

200.00

PKR

200.00

PKR

200.00

PKR

9,700.00

PKR

700.00

PKR

700.00

PKR

PKR

100,000.00

PKR

110,000.00 PKR

June
PKR

100,000.00

50,000.00
-

100,000.00 PKR

June

10,000.00

5,500.00

PKR

PKR

5,000.00

PKR

10,000.00 PKR

June

5,500.00

50,000.00

###
PKR

50,000.00

Sept
50,000.00

###
PKR

50,000.00

###
PKR

Sept
-

###

PKR

###

PKR

PKR

Aug

PKR

1,000.00

PKR

PKR

9,700.00

PKR

700.00

PKR

PKR

110,000.00

PKR

50,000.00

PKR

100,000.00

PKR

PKR

10,500.00

PKR

###

PKR

July
-

700.00

Sept

Aug
5,500.00

10,500.00 PKR

PKR

PKR

July

PKR

###

Aug
PKR

PKR

###

50,000.00

PKR

###

PKR

50,000.00 PKR

###

Aug

PKR

PKR

PKR

500.00

PKR

PKR

PKR

PKR

###

PKR

July

PKR

PKR

500.00

PKR

July
10,000.00

PKR

Sept

5,000.00

PKR

PKR

Aug

PKR

June

###

PKR

Sept
-

PKR

700.00

PKR

50,000.00 PKR

50,000.00

10,000.00

PKR

50,000.00

PKR

5,500.00

PKR

231,200.00 PKR

66,200.00

PKR

700.00

PKR

100,700.00

PKR

PKR

PKR

50,700.00

Oct
Oct

Nov
Nov

PKR

PKR

PKR

PKR

PKR

PKR

PKR

PKR

Oct
PKR

500.00

PKR

PKR

700.00

PKR

Oct
-

200,000.00

PKR

PKR

800.00
12,000.00

200.00 PKR

1,000.00

PKR

212,800.00

Dec
5,000.00

PKR

15,000.00

PKR

500.00

PKR

10,500.00

PKR

2,000.00

PKR

9,500.00

PKR

200.00

PKR

3,700.00

700.00 PKR

7,700.00

PKR

38,700.00

200.00

Dec
20,000.00
-

20,000.00

PKR

PKR

100,000.00

PKR

410,000.00

PKR

200,000.00

PKR

680,000.00

Dec

TOTALS

PKR

PKR

50,000.00

PKR

180,000.00

PKR

50,000.00

PKR

100,000.00

PKR

32,000.00

PKR

312,000.00

PKR

PKR

PKR

20,000.00

30,000.00 PKR

20,000.00

Oct

PKR
PKR

Nov
-

PKR

PKR

PKR

PKR

PKR

Oct

100,000.00

Dec

PKR

5,500.00

TOTALS

PKR

5,500.00

PKR

33,000.00

PKR

5,000.00

PKR

20,000.00

5,500.00 PKR

10,500.00

PKR

53,000.00

Nov
-

TOTALS
30,000.00

PKR

Nov
30,000.00

TOTALS

PKR

PKR

PKR

PKR

PKR

PKR

Oct

PKR

1,000.00

500.00

PKR

10,000.00 PKR

PKR

PKR

Nov
10,000.00

TOTALS
TOTALS

PKR

PKR
PKR

PKR

PKR

200.00

PKR

200.00

PKR

PKR

PKR

Nov
-

PKR

Dec
Dec

Dec

TOTALS

PKR

200.00

PKR

1,000.00

PKR

212,800.00

PKR

700.00

PKR

700.00

PKR

7,700.00

PKR

38,700.00

PKR

10,000.00

PKR

20,000.00

PKR

100,000.00

PKR

680,000.00

PKR

30,000.00

PKR

20,000.00

PKR

100,000.00

PKR

312,000.00

PKR

5,500.00

PKR

10,500.00

PKR

53,000.00

40,700.00 PKR

46,400.00

219,200.00 PKR

1,296,500.00

PKR
PKR

PKR

You might also like