MEGA KONSER REUNI KOESPLUS

PROJECT KONSER
LOKASI JAKARTA
PRODUCTION DELAPAN

NO DESCRIPTION COST QTY DAY

I. PRODUCTION
A TALENTS
Koes Plus 75,000,000 1 1
Tkoes 5,000,000 1 1
Koesut 5,000,000 1 1
MC 7,500,000 2 1

B PROMOTION
SMS Masking 1,500,000 1 1
Radio 1,500,000 2 1
Buzzer Sosmed 3,000,000 2 1
TV Ads Slot 1,500,000 5 1
Baliho 25,000,000 1 1

C PRE-PRODUCTION
Lanyard + Card Peserta 11,000 1,000 1
Poster Souvenir 4,000 1,000 1
Goodie Bag 7,000 400 1
Kaos Panitia 70,000 30 1
Sticker Acara 1,000 1,000 1
Ticket Receipt 500 1,000 1

D PRODUCTION SUPPORT STUFF

Graha Bhakti Budaya 50,000,000 1 1
Lighting 5,000,000 1 1
HT 75,000 10 1
LED / LCD Screen 4,000,000 1 1
Sarnavil 3x3 750,000 6 1
Sound System 20,000,000 1 1
Sewa AC Standing 5PK 700,000 4 1
Sewa Cooling Fan 350,000 10 1
Partisi Ticket Box 300,000 3 1
Balon Tepuk 5,000 1,000 1

E CAMERA AND EQUIPMENT RENTAL

Kamera set 5,000,000 2 1
 Documentation Team 1,500,000 3 1
Drone & Jimyjip 5,000,000 1 1

F OPERATIONAL COST
Car Unit & gas for crew 800,000 4 1
Toll & Parking Fee 100,000 4 1
Perijinan , Keamanan , dll 4,000,000 1 1

G HOSPITALITY
Hotel Room 1,000,000 5 2
Meals (Talent) 60,000 50 2
Meals (Crews) 35,000 100 2
Riders Hospitality 2,500,000 1 1

H MAN POWER
Crews 400,000 15 1
Cleaning Service 200,000 5 1

I MISC. 0
TOTAL
SPLUS

Total Amount

100,000,000
75,000,000
5,000,000
5,000,000
15,000,000

43,000,000
1,500,000
3,000,000
6,000,000
7,500,000
25,000,000

21,400,000
11,000,000
4,000,000
2,800,000
2,100,000
1,000,000
500,000

96,450,000
50,000,000
5,000,000
750,000
4,000,000
4,500,000
20,000,000
2,800,000
3,500,000
900,000
5,000,000

19,500,000
10,000,000
 4,500,000
5,000,000

7,600,000
3,200,000
400,000
4,000,000

25,500,000
10,000,000
6,000,000
7,000,000
2,500,000

7,000,000
6,000,000
1,000,000

32,045,000
352,495,000
VENDOR
ITEMS VENDOR PIC
1 SMS MASKING
RADIO

BUZZER

BALIHO

TV ADS SLOT

Lanyard + Card Peserta

Poster Souvenir
Goodie Bag
Kaos Panitia
Sticker Acara
Ticket Receipt