QUATATION

EVENT : Matsuri
PERIOD : 09 Juni - 08 Juli 2022
BRANCH : Bandung
CITY : Tasikmalaya

No Item Deskripsi Qty Freq

I VENUE
1.a Sewa Area (3m x 6m) - Include Electricity & Sumber Air 1 Pax 1
1.b Perijinan 1 Pax 1
- Izin Satgas Covid
- Izin Polres
- Rekomendasi Polres
- Rekomendasi Dishub
- Pemda
- Preman Setempat/Pemuda Setempat
- Vooridjer Convoi & Parade
n
II EQUIPMENT
2.a Sound System
PA Output 3000 Watt For Opening & Closing 1 Set 1

n
III Property dan Partisi Event
3.a Tenda 3m x 3m Include Branding - By Big Apple 2 Set 1
3.b Pazia 3m x 12m 1 Set 1
3.c Flooring 3m x 6m - Finishing Karpet Merah 1 Set 1
3.d Backdrop 244cm x 600cm 1 Set 1
3.e Cashier Table & Chair 1 Set 1
3.f Portable Hand Washer - By Client 1 Set 1

n
IV MAN POWER
4.b Coordinator 1 prsn 1
4.d SPG 1 prsn 1
4.f PIC @ Store - By Client 5 prsn 1
4.g Crew 1 prsn 1
4.h Security 1 prsn 1
n
V TALENT
5.a - MC Daily (Full Time) 1 Pax 1
5.b - Dancer 1 Group 1
 5.c - Fashion Carnival 2 Person 1
5.d - Drumline / Traditional Music Intrument 1 Group 1
5.e - community fee 1 Group 1
n
VI POS Material
6.a Flyer 5000 pcs 1
6.b Coupon 2000 pcs 1
6.c Triangle Flagchain - By Big Apple 20 pcs 1
6.d Vertical Banner (90cm x 300cm) 20 pcs 1
6.e Banner & FlagChain Installment 20 pcs 1
n
VII F&B, MEALS
7.a Dinner Package For Dealer - By Big Apple 40 pax 1
7.d Meals team - Daily 4 pax 2
7.e Aqua 1 dus 1
n
VIII Others
9.a Hadiah:
Doorprize - Sharp Product _ By Big Apple 1 Package 1

9.b Promo Program Support - Dealer - By Big Apple 1 Package 1

- Cash back
- Tebus Murah
9.c Prize For Dealer Meeting - By Client 3 unit 1

9.e Merchandise - By Client 1 Package 1

9.g Team Uniform - By Client 10 unit 1
9.h Uniform SPG - By Big Apple 4 unit 1
9.i Telecommunication 1 set 1
9.j ATK 1 set 1
n
X Pra Event
10.b Local Radio Promo ( Adlibs ) 1 Package 1

n
Sub Total
Management Fee 5 %
Grand Total
 Budget
Freq Durasi
Satuan Total

ls 30 days 1,250,000 37,500,000

ls 30 days 400,000 12,000,000
2,000,000
1,500,000
2,200,000
1,500,000
1,300,000
1,000,000

ls 2 days 3,846,000 7,692,000

ls 1 Pkg 1,500,000 3,000,000

ls 1 Pkg 3,600,000 3,600,000
ls 1 Pkg 1,170,000 1,170,000
ls 1 Pkg 1,464,000 1,464,000
ls 1 Pkg 2,000,000 2,000,000
ls 1 Pkg

ls 30 Pkg 410,256 12,307,680

ls 30 days 615,385 18,461,550
ls 30 days
ls 30 days 512,821 15,384,630
ls 30 days 512,821 15,384,630

pkg 3 days 1,538,000 4,614,000

pkg 1 days 2,500,000 2,500,000
pkg 1 days 1,500,000 3,000,000
pkg 1 days 4,500,000 4,500,000
pkg 1 days 5,000,000 5,000,000

ls 1 Pkg 1,250 6,250,000

ls 1 Pkg 185 370,000
ls 1 Pkg -
ls 1 Pkg 194,500 3,890,000
ls 1 Pkg 250,000 5,000,000

time 1 days
time 30 days 30,000 7,200,000
ls 30 days 35,000 1,050,000

ls 1 ls

ls 1 time

ls 1 time

ls 1 time
ls 1 time
ls 1 time
ls 1 time 1,200,000 1,200,000
ls 1 time 500,000 500,000

ls 1 Month 15,000,000 15,000,000

199,538,490
9,976,925
209,515,415
Listrik 450+tempat
Team Kodim Korem dan Polda lama
1 pic dan 8 tim medis
Rekomendasi dan Apel Lapangan
Surat Keramaian 1x500, Polisi Jaga 7x100, Pm Kodam 2orgx250000

Intal, besin, makan rame rame

QUATATION
EVENT : Matsuri
PERIOD : 09 Juni - 08 Juli 2022
BRANCH : Bandung
CITY : Tasikmalaya

No Item Deskripsi Qty

1 Transportasi Pengambilan Tenda dan Property 1 Pax

Biaya Keluar Cargo 1 Pax
Parking Cargo 1 Pax

2 Pembuatan Backdrop Gathering Hotel Star 3m x 3m 9 m2

3 Cashier Table & Chair 1 Set

4 Flooring 3m x 6m - Finishing Karpet Merah 18 Set

5 Installasi Tenda 3m x 3m Include Branding - By Big Apple 2 Set

6 Backdrop 2,44m x 6m 14.64 Set

7 Pazia 3m x 12m 36 Set

8 Logo Sharp 1.22m x 0.61m 0.744 Set

9 Papan Panah 1 Set

10 Besi Bendera 12 Bh

11 Flyer 500 Pcs

12 Coupon 100 Pcs

 13 Spanduk 1m x 4m Installment 4 m2
n
14 4 Sound dan 4 Mic Wireless 1 Set
n
15 Party Cooper 3 Set
n
Sub Total
Management Fee 5 %
Grand Total
 Budget
Freq Durasi Gambar
Satuan (Rp) Total (Rp)

1 ls 1 Pkg 250,000.00 250,000.00

1 ls 1 Pkg 275,000.00 275,000.00
1 ls 1 Pkg 27,500.00 27,500.00

1 ls 1 Pkg 100,000.00 900,000.00

1 ls 1 Pkg 2,000,000.00 2,000,000.00

1 ls 1 Pkg 80,000.00 1,440,000.00

1 ls 1 Pkg 1,500,000.00 3,000,000.00

1 ls 1 Pkg 275,000.00 4,026,000.00

1 ls 1 Pkg 232,100.00 8,355,600.00

1 ls 1 Pkg 520,000.00 386,984.00

1 ls 1 Pkg 850,000.00 850,000.00

1 ls 1 Pkg 35,000.00 420,000.00

1 ls 1 Pkg 2,000.00 1,000,000.00

1 ls 1 Pkg 185.00 18,500.00

1 ls 1 Pkg 35,000.00 140,000.00

1 ls 1 Pkg 2,000,000.00 2,000,000.00

1 ls 1 time 40,000.00 120,000.00

25,209,584
1,260,479
26,470,063