RAB CAR FREE DAY ERA BARU TV DIGITAL : INDONESIA SIAP ASO

Semarang, 30 Oktober 2022

No URAIAN KEGIATAN VOL SATUAN HARGA ( RP ) JUMLAH

2 3 4 5 6
1 PRODUKSI
Backdrop/backwall 5x3 1 unit Rp 1,500,000.00 Rp 1,500,000.00
Standing Banner 3 unit Rp 450,000.00 Rp 1,350,000.00
Kaos ( include desain dll ) 100 pcs Rp 120,000.00 Rp 12,000,000.00
Cetak Kupon 600 kupon 10 Bandel Rp 75,000.00 Rp 750,000.00
Event Desk 1 unit Rp 1,500,000.00 Rp 1,500,000.00
Icon Maskot MODI 2 Paket Rp 850,000.00 Rp 1,700,000.00
Paket Balon Promosi 100 Pcs Rp 18,000.00 Rp 1,800,000.00
Cetak Qcard 24 Pcs Rp 12,000.00 Rp 288,000.00
Fish Ball 1 unit Rp 250,000.00 Rp 250,000.00

Rp 21,138,000.00
2 HADIAH
STB Box 20 Pcs Rp 250,000.00 Rp 5,000,000.00
Kipas 1 Pcs Rp 425,000.00 Rp 425,000.00
Thumbler Kaca 30 Pcs Rp 18,000.00 Rp 540,000.00
Thumbler Plastik 30 Pcs Rp 15,000.00 Rp 450,000.00
Boneka Modi 60 Pcs Rp 60,000.00 Rp 3,600,000.00
Gelas Plastik 100 Pcs Rp 7,500.00 Rp 750,000.00
Wajan Teflon 25 Pcs Rp 87,000.00 Rp 2,175,000.00
Bolpoint 200 Pcs Rp 4,500.00 Rp 900,000.00
Grill 2 Pcs Rp 135,000.00 Rp 270,000.00
Pouch 200 Pcs Rp 8,350.00 Rp 1,670,000.00
Mini Blender 2 Pcs Rp 86,000.00 Rp 172,000.00
Seterika 1 Pcs Rp 375,000.00 Rp 375,000.00
Dispenser 1 Pcs Rp 415,000.00 Rp 415,000.00
Centong Nasi 100 Pcs Rp 7,500.00 Rp 750,000.00

Rp 17,492,000.00
2 PENDUKUNG ACARA
Sewa tempat dan perijinan 1 unit Rp 7,500,000.00 Rp 7,500,000.00
Meja Both 1 pcs Rp 850,000.00 Rp 850,000.00
Meja VIP 1 unit Rp 475,000.00 Rp 475,000.00
Kursi VIP 10 unit Rp 25,000.00 Rp 250,000.00
Tenda Sarnavil 3X3 include Floring, Karpet 2 pcs Rp 1,750,000.00 Rp 3,500,000.00
TV (1 TV Tabung 32 Inch, 1 TV LED 42 Inch, 1 Smart TV 42 Inch Plus Antena) 1 Paket Rp 2,000,000.00 Rp 2,000,000.00

Panggung 5x3 1 unit Rp 3,800,000.00 Rp 3,800,000.00

Rangka Backdrop 5x3 1 unit Rp 1,750,000.00 Rp 1,750,000.00
Nasi BOX 50 Paket Rp 16,000.00 Rp 800,000.00
Sound Sistem 5.000 watt 1 Paket Rp 3,000,000.00 Rp 3,000,000.00
Ganzet 25Kva 1 unit Rp 1,740,000.00 Rp 1,740,000.00
Toilet Portable 1 unit Rp 1,650,000.00 Rp 1,650,000.00
AC Portable 1 unit Rp 1,500,000.00 Rp 1,500,000.00
DarkBoard 1 unit Rp 1,150,000.00 Rp 1,150,000.00
Spinner 1 unit Rp 1,250,000.00 Rp 1,250,000.00
Both Video 360 1 unit Rp 5,000,000.00 Rp 5,000,000.00
Sewa HT 6 unit Rp 60,000.00 Rp 360,000.00
Sewa Boneka Modi 1 unit Rp 1,000,000.00 Rp 1,000,000.00
Snack 50 Paket Rp 10,000.00 Rp 500,000.00
Rp 38,075,000.00
3 JASA PERSONIL
MC 2 Orang Rp 2,000,000.00 Rp 4,000,000.00
Keyboard Disk 1 Orang Rp 1,250,000.00 Rp 1,250,000.00
Singger 1 Orang Rp 1,500,000.00 Rp 1,500,000.00
Crew 5 Orang Rp 450,000.00 Rp 2,250,000.00
SPG ( 4 Jam ) 5 Orang Rp 750,000.00 Rp 3,750,000.00
Helper 2 Orang Rp 300,000.00 Rp 600,000.00
Orang Dalam Maskot Modi 1 Orang Rp 300,000.00 Rp 300,000.00
Instruktur Senam 1 Orang Rp 2,750,000.00 Rp 2,750,000.00
Nara Sumber 2 Orang Rp 1,400,000.00 Rp 2,800,000.00
Dokumentasi Foto 1 Orang Rp 1,250,000.00 Rp 1,250,000.00
Dokumentasi Video 1 Orang Rp 2,150,000.00 Rp 2,150,000.00

Rp 22,600,000.00
4 TRANSPORTASI
Toyota Inova Reborn AB 1363 XF 2 Hari Rp 1,190,000.00 Rp 2,380,000.00
Toyota Inova Reborn AB 1373 SY 3 Hari Rp 1,190,000.00 Rp 3,570,000.00
Mobil Angkutan Barang 2 Hari Rp 1,000,000.00 Rp 2,000,000.00

Rp 7,950,000.00
5 MEDIA ONLINE
TA TV
Jateng Online
1 Paket Rp 10,000,000.00
Fokus Jateng
Solo Trust (Radio)
Jateng Pos Rp 10,000,000.00
Sub Total Rp 117,255,000.00
FEE EO 10% Rp 11,725,500.00
PPN 11% Rp 14,187,855.00
PPH 2% Rp 2,579,610.00
Grand Total Rp 145,747,965.00