AMW

No Description Qty
CONCEPT & CREATIVE DEVELOPMENT
Concept, Design & Artwork 1 pckg

PRE-EVENT
Operational 1 pckg
Telp, administrasi, Transport, survei dll

GRAND PRIZE
1 Paket Umroh (Juni 2018) 20 pax

2 Hospitality
- Accomodation 20 Pemenang @IBIS STYLE 10 room
- Air Ticket / Travel Return 20 pax
3 Transportation
Innova (Airport Transfer - Hotel) 2 unit
Hiace (Keberangkatan) (Hotel - Bandara) 2 unit
4 Meals Pemenang H-1 (Sebelum Keberangkata 20 pax

PRODUCTION
1 Poster A5 (Gondola) 2 rim
2 Coupon 500 pcs/ Store 665,000 pckg
3 Drop Box 1,330 unit
4 Pengiriman Drop Box Paket (Pengiriman & Pe 1,330 Titik
Proses by Representative Area GSK

MAN POWER
1 Project Officer 1 pckg
2 Secretariat & Administrasi 1 pckg
3 LO 2 pckg
4 Runner & Logistik 3 pckg
 LOGISTIC DELIVERY, LOADING & UNLOADING

PERMIT
1 Perizinan, Penyegelan & Pengundian (Dinas So 1 pckg
2 Pajak Pemenang (10%) 20 pax

OTHERS
1 Transportation 1 unit
2 Accomodation 1 rooms
3 Meals (Kedatangan, Keberangkatan, Kepulan 7 pax
4 Venue
Carefour, GIANT, GIANT EXPRESS, SUPERI 1 pckg
5 Pengundian 1 pckg

TOTAL
AGENCY FEE 8%
GRAND TOTAL
AMW
Freq Price/unit Amount Remarks No

1 4,000,000 4,000,000

1 2,500,000 2,500,000

1 29,000,000 580,000,000 1

2
1 750,000 subject to be discuss 3
1 subject to discuss subject to be discuss 4
subject to be discuss
1 750,000 subject to be discuss
1 1,500,000 subject to be discuss
2 100,000 subject to be discuss

1 750,000 subject to discuss 1

1 450 299,250,000 turun dr 500 2
1 125,000 166,250,000 turun dari 150rb
2 250,000 665,000,000 turun dari 400rb

1 1,500,000 1,500,000 turun dari 2,5 juta 1

1 1,500,000 1,000,000 turun dari 1,5 juta 2
1 1,000,000 2,000,000 turun dari 3 juta 3
1 500,000 1,500,000 turun dari 800rb
1 54,450,000 54,450,000 1
1 58,000,000 58,000,000 2
3
4
5
6
7
8
9
10
11
12

3 750,000 2,250,000 for EO 1

1 750,000 subject to be discuss 2
6 50,000 2,100,000 for EO

1 Provide by GSK 0
1 subject to discuss 0

1,839,800,000
147,184,000
1,986,984,000
 Twister revisi
Description Qty Unit Store Day
CONCEPT & CREATIVE DEVELOPMENT
Design Wobler,Drop B 1 pkg

PRE-EVENT

GRAND PRIZE
Umroh 20 pax

Accomodation Exclude Umroh

Hotel 10 pax 2
F&B 10 pax 6

PRODUCTION
Coupon 15 Pcs 1330 61
Drop Box 1 Pcs 1330 1

MAN POWER
Project Coordinator 1 pkg
Man Power & Transport 1 pkg
Man Power perlocation
Jabodetabek 55 pax 2
Bandung 25 pax 2
Cirebon 8 pax 2
Semarang 9 pax 2
Solo 4 pax 2
Yogya 9 pax 2
Surabaya 25 pax 2
Jember 2 pax 2
Malang 4 pax 2
Denpasar 18 pax 2
Makassar 7 pax 2
Kupang 1 pax 2
Jayapura 2 pax 2
Menado 1 pax 2
Palu 1 pax 2
Medan 8 pax 2
Pekanbaru 4 pax 2
Batam 4 pax 2
Palembang 6 pax 2
Jambi 2 pax 2
Padang 1 pax 2
Lampung 4 pax 2
Samarinda 6 pax 2
Banjarmasin 4 pax 2
Pontianak 1 pax 2

LOGISTIC DELIVERY, LOADING & UNLOADING

Cost Delivery
Bandung 5 kg 124 2
Cirebon 5 kg 40 2
Semarang 5 kg 45 2
Solo 5 kg 21 2
Yogya 5 kg 46 2
Surabaya 5 kg 127 2
Jember 5 kg 8 2
Malang 5 kg 22 2
Denpasar 5 kg 88 2
Makassar 5 kg 34 2
Kupang 5 kg 3 2
Jayapura 5 kg 11 2
Menado 5 kg 6 2
Palu 5 kg 2 2
Medan 5 kg 39 2
Pekanbaru 5 kg 18 2
Batam 5 kg 18 2
Palembang 5 kg 32 2
Jambi 5 kg 10 2
Padang 5 kg 6 2
Lampung 5 kg 18 2
Samarinda 5 kg 30 2
Banjarmasin 5 kg 20 2
Pontianak 5 kg 4 2

PERMIT
Advertisement Regist 1 pkg
Tax for Kementrian S 1 pkg
Tax for Lucky Draw P 1 pkg
Biaya Perijinan ke 1 pkg
Transportasi Kemens 1 pkg
Transportasi Kemens 1 pkg
Transportasi Dinas S 1 pkg
Transportasi Dinas S 1 pkg
Transportasi Kepolis 1 pkg
Transportasi Kepolis 1 pkg
Biaya Notaris 1 pkg
F&B for Penyegelan 20 pax 2

OTHERS
Others 1 pkg
Documentation 1 pax

TOTAL
AGENCY FEE 8%
GRAND TOTAL
Price/Unit Total Amount Remarks

4,000,000 4,000,000 Non Management fee

37,500,000 750,000,000
For the winners from up country

600,000 12,000,000 *makan Siang & malam untuk menunggu keberangkatan dan kepulangan
50,000 3,000,000

300 365,085,000
150,000 199,500,000

3,000,000 3,000,000 Non Management fee

10,000,000 10,000,000

200,000 22,000,000 1 pax = 5 stores

200,000 10,000,000
200,000 3,200,000
200,000 3,600,000
200,000 1,600,000
200,000 3,600,000
200,000 10,000,000
200,000 800,000
200,000 1,600,000
200,000 7,200,000
200,000 2,800,000
200,000 400,000
200,000 800,000
200,000 400,000
200,000 400,000
200,000 3,200,000
200,000 1,600,000
200,000 1,600,000
200,000 2,400,000
200,000 800,000
200,000 400,000
200,000 1,600,000
200,000 2,400,000
200,000 1,600,000
 200,000 400,000

10,000 12,400,000 Maximum estimation, will be charge per actual

13,000 5,200,000 Maximum estimation, will be charge per actual
15,000 6,750,000 Maximum estimation, will be charge per actual
17,000 3,570,000 Maximum estimation, will be charge per actual
17,000 7,820,000 Maximum estimation, will be charge per actual
13,500 17,145,000 Maximum estimation, will be charge per actual
13,500 1,080,000 Maximum estimation, will be charge per actual
13,500 2,970,000 Maximum estimation, will be charge per actual
28,000 24,640,000 Maximum estimation, will be charge per actual
28,000 9,520,000 Maximum estimation, will be charge per actual
28,000 840,000 Maximum estimation, will be charge per actual
32,000 3,520,000 Maximum estimation, will be charge per actual
32,000 1,920,000 Maximum estimation, will be charge per actual
32,000 640,000 Maximum estimation, will be charge per actual
28,000 10,920,000 Maximum estimation, will be charge per actual
32,000 5,760,000 Maximum estimation, will be charge per actual
32,000 5,760,000 Maximum estimation, will be charge per actual
28,000 8,960,000 Maximum estimation, will be charge per actual
28,000 2,800,000 Maximum estimation, will be charge per actual
28,000 1,680,000 Maximum estimation, will be charge per actual
28,000 5,040,000 Maximum estimation, will be charge per actual
32,000 9,600,000 Maximum estimation, will be charge per actual
32,000 6,400,000 Maximum estimation, will be charge per actual
32,000 1,280,000 Maximum estimation, will be charge per actual
Maximum estimation, will be charge per actual
Maximum estimation, will be charge per actual
300,000 300,000
76,500,000 76,500,000
191,250,000 191,250,000
5,000,000 5,000,000 estimation, will be charge per actual
1,000,000 1,000,000 estimation, will be charge per actual
1,000,000 1,000,000 estimation, will be charge per actual
1,000,000 1,000,000 estimation, will be charge per actual
1,000,000 1,000,000 estimation, will be charge per actual
1,000,000 1,000,000 estimation, will be charge per actual
1,000,000 1,000,000 estimation, will be charge per actual
10,000,000 10,000,000 estimation, will be charge per actual
100,000 4,000,000 estimation, will be charge per actual

10,000,000 10,000,000
1,500,000 1,500,000

1,891,750,000
150,780,000
2,049,530,000 + non management fee
tan dan kepulangan
 AMW
No Description Qty Freq Price/unit
CONCEPT & CREATIVE DEVELOPMENT
Concept, Design & Artwork 1 pckg 1 4,000,000

PRE-EVENT
Operational 1 pckg 1 2,500,000
Telp, administrasi, Transport, survei dll

GRAND PRIZE
1 Paket Umroh (Juni 2018) 20 pax 1 29,000,000
2 Hospitality

- Accomodation 20 Pemenang
10 room 1 750,000
@IBIS STYLE JAKARTA AIRPORT

- Air Ticket / Travel Return 20 pax 1 subject to discuss

- Transportation

Innova (Airport Transfer - Hotel) 2 unit 1 750,000

Hiace (Keberangkatan) (Hotel -
2 unit 1 1,500,000
Bandara)
- Meals Pemenang H-1 (Sebelum
20 pax 2 100,000
Keberangkatan)

PRODUCTION
- Poster A5 (Gondola) 2 rim 1 750,000
- Coupon 500 pcs/ Store with
665,000 pcs 1 1,000
Security Code
- Pengiriman Coupon 1,330 store 1 100,000
Application
Server SMS gateway (2 Month) 1 pckg 2 1,500,000
Data Base Aplication 1 pckg 1 6,000,000
Drawing Application 1 pckg 1 6,000,000

MAN POWER
Manpower
- Project Officer 1 pckg 1 1,500,000
- Secretariat & Administrasi 1 pckg 1 1,000,000
- LO 2 pckg 1 1,000,000
- Runner & Logistik 3 pckg 1 500,000

LOGISTIC DELIVERY, LOADING & UNLOADING

PERMIT

Perizinan, Penyegelan &

Pengundian Dinas Sosial, 1 pckg 1 54,450,000
Kepolisian, Notaris, & Kemensos
Pajak Pemenang (10%) 20 pax 1 58,000,000
OTHERS
Supporting for EO
- Transportation 1 unit 3 750,000
- Accomodation 1 rooms 1 750,000
- Meals 7 pax 6 50,000

TOTAL
AGENCY FEE 8%
GRAND TOTAL
 Indolima
Amount Remarks No Description Qty Freq Price/Unit
CONCEPT & CREATIVE DEVELOPMENT
4,000,000

PRE-EVENT
2,500,000

GRAND PRIZE
580,000,000 1 Paket Umroh 20 pax 1 42,500,000
2 passport 20 pax 1 1,750,000

subject to be discuss
3 Out of Town Accomodation 20 Rooms 1 1,700,000
subject to be discuss

subject to be discuss

subject to be discuss

subject to be discuss

subject to be discuss

PRODUCTION
subject to discuss
665,000,000
133,000,000

3,000,000
6,000,000
6,000,000

MAN POWER
Competition Admin 1 person 3 3,700,000
turun dari 2,5
1,500,000
juta
turun dari 1,5
1,000,000
juta
turun dari 1,5
2,000,000
juta
turun dari
1,500,000
800rb

LOGISTIC DELIVERY, LOADING & UNLOADING

PERMIT

54,450,000

58,000,000
 OTHERS
1 Administration 1 pax 1 5,000,000
2,250,000 2 Social Media Promo 1 pax 1 25,000,000
750,000 3 Promotional Branding 1 pax 1
2,100,000

1,523,050,000 TOTAL
121,844,000 AGENCY FEE 8%
1,644,894,000 GRAND TOTAL
Amount Remarks

850,000,000
35,000,000

34,000,000

11,100,000
 5,000,000
25,000,000

960,100,000
76808000
1,036,908,000
 Drop Box
DESCRIPTION AMW
CONCEPT & CREATIVE DEVELOPMENT 4,000,000
PRE-EVENT 2,500,000
GRAND PRIZE 580,000,000
PRODUCTION 1,130,500,000
MAN POWER 6,000,000
LOGISTIC DELIVERY, LOADING & UNLOADING 0
PERMIT 112,450,000
OTHERS 4,350,000
TOTAL 1,839,800,000
AGENCY FEE 8% 147,184,000
TOTAL 1,986,984,000

SMS Gateaway
DESCRIPTION AMW
CONCEPT & CREATIVE DEVELOPMENT 4,000,000
PRE-EVENT 2,500,000
GRAND PRIZE 580,000,000
PRODUCTION 813,000,000
MAN POWER 6,000,000
LOGISTIC DELIVERY, LOADING & UNLOADING
PERMIT 112,450,000
OTHERS 5,100,000
AGENCY FEE 8% 121,844,000
TOTAL 1,644,894,000
Twister
4,000,000
0
765,000,000
564,585,000
97,400,000
156,215,000
293,050,000
11,500,000
1,891,750,000
144,340,000
2,036,090,000

Indolima
0
0
919,000,000
11,100,000

30,000,000
76,808,000
1,036,908,000