PRODUCTION ESTIMATE

Perihal : Quotation

Project Name : Wirausaha Taspen

Periode Event : Jan 2019

Quoation Date : 22 November 2018

Client : TASPEN
NO DESCRIPTION QTTY FREQ PRICE UNIT SUB TOTAL AMOUNT MDM AMOUNT MITRA1 KETERANGAN
A Production & Equipment - 820,150,000
# Foyer Area
1 Main Gate Main Gate 4x6 m w/ridging 3 unit 1 time 10,000,000 30,000,000 20,000,000

2 Gate Entry size : 4,88m x 3,66m 1 unit 1 time 10,000,000 10,000,000 6,000,000
- Cover flexy 1 unit 1 time
- Ringging cover kain hitam 1 set 1 time
3 Q Line 200 unit 1 day 150,000 30,000,000 15,000,000
4 REGISTRASI
- Partisi R8, meja dan kursi & stiker 1 partisi uk 2x2m, meja 1 dan kursi 2 25 set 1 time 400,000 10,000,000 7,500,000
5 Signage giant Map uk 1,22 x 2,44m 2 set 1 time 1,000,000 2,000,000 1,000,000
# Foyer Function Area (Digital Experience area) -
6 Foto Booth 180 derajat 1 set 1 time 20,000,000 20,000,000 15,000,000
7 Foto Wall uk 3,66 x 7,32 1 unit 1 time 10,000,000 10,000,000 5,000,000
8 Totem Taspen kiri & Kanan Stage 1,22x1,22m 2 unit 1 time 1,500,000 3,000,000 2,000,000
9 -
-
# Ballroom Area -
10 Finishing Stage karpet abu-abu, size : 30 x 6.10 meter 183 unit 1 time 100,000 18,300,000 12,000,000
11 Backdrop Wing size : 10 x 5.50 meter 2 unit 1 time 10,000,000 20,000,000 15,000,000
-
12 Audio System 70 Kw 1 day 1,000,000 70,000,000 70,000,000
- PA 70.000watt INC DELAY KE AREA FOYEE SEKITAR 4 SPEAKER AKTIV - DG DONI DSS PAKETAN DG GROUP BAND AUDIENSI & YUNI SARA
- Mixer & FOH inc sistem,operator & etc 1 pack 1 day -
- Band Riders Artis 1 pack 1 event 10,000,000 10,000,000 10,000,000
- 2 SYSTEM INDEPENDENT BUAT DI AREA REGISTRASI 2000WATT (MIXER 4 CH) 2,000,000 2,000,000 2,000,000
13 Lighting system 45rb watt 1 set 1 day 35,000,000 35,000,000 25,000,000
- Moving head 16 unit -
- Moving Wash 12 unit -
- Par Led 54, 12 set -
- Freshnell LED 12 set -
- Follow spot 1 unit -
- Strobo 2 -
- Mini brute 4 cell, 4 set -
- Follow Spot Led 600 1 set -
- Hazer 2 set -
- Mixer Avolite 1 set -
14 Rigging system -
- Rigging Trussing Lighting
Ridging Kotak 8x18m, frontlite & backlte, hanging Kit & Tackel 1 pack 1 day 14,000,000 14,000,000 12,000,000
15 Signage 40 unit 1 day 150,000 6,000,000 4,000,000
16 Black curtain backstage & Tribun area 175 m 1 day 250,000 43,750,000 17,500,000
17 Sofa VIP single seater 36 unit 1 day 250,000 9,000,000 7,200,000
18 Coffee Table 20 unit 1 day 200,000 4,000,000 3,000,000
19 Center Piece 36 unit 1 day 250,000 9,000,000 7,200,000
20 Kursi Futura Hall A & B utk Lunch Box 2000 unit 1 day 25,000 50,000,000 40,000,000
21 Meja catering Hall A & B utk Lunch Box 200 unit 1 day 75,000 15,000,000 14,000,000
22 Produksi & Penyebaran Proposal Sponsorship 50 set 1 day MD MEDIA
# Multimedia Hardware
23 TV Monitor inc. Cabling support & system
- Time keepr & Matador 50inch 2 pack 1 day 1,500,000 3,000,000 2,000,000
24 LED P2.6uk 16 x 4 m 64 m2 1 day MD MEDIA
- Accessories & Proecessor MD MEDIA
- Blinding system 3 panel, inc Prosesor,Crew,resolume/datatone) MD MEDIA
- Ridging LED (dudukan LED) 1,5m x 16m 24 m 1 day 15,000,000 7,500,000
25 Multicamm System 1 pack 1 day 40,000,000 25,000,000
- Master Camera 1 unit
- Handheld 3 unit
- Jimmy Jib 1 unit 9m
# Multimedia Content
26 Develop Content Multimedia 1 pack 1 event 30,000,000 15,000,000
- Opening Tune
- Animasi & Grafis
- All Bumper
# Taping Shoot testimoni Narsum Talkshow 1 pack 1 event
27 - Teaser Testimony 3 pack 1 event
- Teaser Testimony (DIRUT TASPEN) 3 pack 1 event 25,000,000 20,000,000
- Profile Inspiring Session 2 pack 1 event
28 - Video Journey Video infografis, 3 minute 1 pack 1 event 15,000,000 10,000,000

29 Tote Bag kain, 1 color sablon 5000 pcs 1 time 15,000 75,000,000 60,000,000
30 Id Card Peserta Idcard & lanyard 5000 unit 1 time 20,000 100,000,000 90,000,000
31 Kaos EO 200 person 1 day 100,000 20,000,000 13,000,000
32 Id Card EO 200 person 1 day 50,000 10,000,000 3,600,000
33 Uniform Usher Polo shirt/shirt 10 unit 1 day 350,000 3,500,000 3,000,000
34 Merchandise pembicara 7 Unit 1 day 300,000 2,100,000 1,750,000
35 Electricity
- Electricity 100.000wat utk LED 1 unit 1 time
- Generator set
- 100 kva Back up sound system 1 unit 1.5 day 5,000,000 7,500,000 5,000,000
- 100kva Sound System 1 unit 1.5 day 5,000,000 7,500,000 5,000,000
- 80kva Lighting 1 unit 1.5 day 4,000,000 6,000,000 3,000,000
- 80 KVA Back up lighting 1 unit 1.5 day 4,000,000 6,000,000 3,000,000

36 AREA SHOLAT
- Instalasi Wudlu Hall C & D 2 Pack 1 day 10,000,000 20,000,000 10,000,000
- Sendal cewe k 200 & Cowowk 200 400 unit 1 day 30,000 12,000,000 8,000,000
-Karpet utk hall C & D 2x50m (1 roll) 1 paket 1 day 1,500,000 1,500,000 1,500,000

F Property & Support MDMEDIA 135,500,000

1 Communication Preparation & event 1 pack 1 event 2,000,000 2,000,000 1,500,000
2 Stationery & Collateral 1 pack 1 event 1,500,000 1,500,000 1,000,000
3 Make up hair do usher 10 person 1 time 400,000 4,000,000 3,000,000
4 Mineral water for Team 12 box 1 time MDMEDIA
5 Operational Loading & Loading 1 team 1 event 2,000,000 2,000,000 1,500,000
6 Accomodation team EO 10 room 3 night 450,000 13,500,000 7,500,000
7 Rent Car Operational Inc Gasolin & Parking 3 unit 2 day 750,000 4,500,000 3,000,000
8 Rent HT Tracking 80 unit 2 day 100,000 16,000,000 8,000,000
9 Rent Clearcomm 10 unit 2 day 750,000 15,000,000 7,500,000
10 Ambulance + Tim Dokter dan Poliklinik 1 pack 1 day MDMEDIA
11 Doorprize 1 pack 1 1 MDMEDIA
12 Sertifikat 4750 lbr 1 time 10,000 47,500,000 35,000,000
13 Branding Area 250,000 25,000,000 20,000,000
# T-Banner 1.00 x4.00 1 tiang 4 materi
- Printing materi T-Banner 1.00 x 4.00 100 unit 1 time -
- Install & Dismantle 100 unit 1 time -
- -
- Tax 30 unit 1 day -
14 Spanduk di SICC 10 unit 1 day 225,000 2,250,000 1,500,000
15 Standing Banner di SICC 10 unit 1 day 225,000 2,250,000 2,000,000
16 Jaringan Telkom MDMEDIA
 K Production & Equipment 135,000,000 100,000,000
1 Booth Production uk 2x2 m 30 set 1 time 4,500,000 135,000,000

Man Power 5,000,000

Leason Officer
LO BOOTH 5 Person 2 days 750,000 7,500,000
SUB TOTAL - 1,090,650,000 793,250,000
ASF 10% 109,065,000
COST MD - 1,199,715,000 297,400,000
Remarks :
- PAYMENT TANPA DP 698,932,750
- PAYMENT BACK TO BACK
- ADDCOST STDBY 391,717,250

Prepare by, Approve by,

………………………………………

................................
.............................