Project : BULAN BUNG KARNO

Client : PDI PERJUANGAN

Date : 1-Jun-24
Venue : SUNGAI BERANTAS JEMBATAN GAJAH MADA
City : KOTA MOJOKERTO

PRODUCTION
No Item Qty @ Price
A. Perijinan
Kepolisian
Koramil
Makan Petugas Kepolisian, Banser dll
B. EQUIPMENT PRODUCTION
1 STAGE APUNG
STAGE APUNG 8*6 1 Set Rp 15,000,000

2 SOUND SYSTEM
Main PA R-L 40.000 watt Line Arry 1 Set Rp 10,000,000
Main PA R-L Sub
Mixer FOH
Mixer MOH

3 KAPAL MOTOR & PERAHU KARET

Perahu Karet 42 Set Rp 250,000
Kapal Motor 9 Set Rp 1,000,000
Jetski 3 Set Rp 5,000,000

4 TENDA TAMU
Tenda VIP 12*12 (Floring 50 cm) 4 Set Rp 750,000

5 MULTIMEDIA
Shooting Livecam & Streaming

6 BENDERA SATYAM EVA JAYATE

Giant Flag 51*15 Meter 1 Paket Rp 10,000,000

7 TIM PENGIBAR BENDERA

TIM RAPLING 1 Project Rp 10,000,000

C. KONSUMSI
1 PANITIA
- Makan Sore Rehearsal 30 Pax Rp 20,000
- Makan Pagi Upacara 30 Pax Rp 20,000
3 DRIVER PERAHU
 - Perahu Karet 42 Pax Rp 50,000
- Kapal Motor 9 Pax Rp 50,000
- Teknisi Jetski 3 Pax Rp 20,000
4 TAMU UNDANGAN VIP
- Coffe Break VIP 51 Pax Rp 50,000
- Snack VIP 51 Pax Rp 50,000
5 PESERTA UPACARA
- Makan Peserta 300 Pax Rp 20,000
D. HONORARIUM
1 Petugas Rescue 1 Orang Rp 45,000,000
2 Petugas Pengibaran & Tim Rapling 1 Orang Rp 10,000,000
3 Volunteer 1 Orang Rp 10,000,000
4 30 Orang Rp 500,000
5 1 Grup Rp 1,500,000

D. POSM
1 Influencer / KOL / Media 30 Prsn Rp 300,000

M. Man Power
1 PRODUCTION MANAGEMENT
Production Manager (Show Dir) 1 Prsn Rp 700,000
Production Crew (Stage Manager & Floor Director) 3 Prsn Rp 500,000
2 LOGISTIK TEAM
PIC Logistik 1 Prsn Rp 200,000
Asst Logistik 2 Prsn Rp 200,000
PIC Konsumsi 1 Prsn Rp 200,000
Asst Konsumsi 3 Prsn Rp 200,000
Pic Tamu Undangan 1 Prsn Rp 200,000
Asst Pic Undangan 1 Prsn Rp 200,000
Main Runner 3 Prsn Rp 200,000

TOTAL
KARNO
GAN

NTAS JEMBATAN GAJAH MADA

ERTO

TOTAL Remaks
Rp 5,000,000
Rp 5,000,000

Rp 82,500,000

Rp 15,000,000 Produksi

Rp 10,000,000 DA Pro Sound

Rp 10,500,000 OBECH
Rp 9,000,000 KRI
Rp 15,000,000 Seeado Safari

Rp 3,000,000 Riders SBY

Rp 10,000,000

Rp 10,000,000

Rp 14,910,000

Rp 600,000
Rp 600,000
Rp 2,100,000 Dewi Catering
Rp 450,000 Dewi Catering
Rp 60,000 Local Resto

Rp 2,550,000 Dewi Catering

Rp 2,550,000 Dewi Catering

Rp 6,000,000
Rp 81,500,000
Rp 45,000,000
Rp 10,000,000
Rp 10,000,000
Rp 15,000,000
Rp 1,500,000

Rp 9,000,000
Rp 9,000,000

Rp 4,600,000

Rp 700,000
Rp 1,500,000

Rp 200,000
Rp 400,000
Rp 200,000
Rp 600,000
Rp 200,000
Rp 200,000
Rp 600,000

Rp 197,510,000
 Project : BULAN BUNG KARNO
Client : PDI PERJUANGAN
Date : 8-Jun-24
Venue : LAPANGAN JURITAN
City : KOTA MOJOKERTO

PRODUCTION
No Item Qty @ Price
A. Perijinan
Kepolisian
Koramil
Makan Petugas Kepolisian, Banser dll
B. EQUIPMENT PRODUCTION
1 STAGE + TENDA VIP
Panggung 20*15 meter
1 Set Rp 15,000,000
Level Panggung 20*15 (Tinggi 50-100-150 cm)
Barikade 100 Meter Rp 30,000

2 SOUND SYSTEM
Main PA R-L 40.000 watt 1 Set Rp 10,000,000
Main PA R-L Sub
Mixer FOH
Mixer MOH
Side Fill 5000 watt

3 EFFECT
Fire Effect 1 Set Rp 5,000,000
Bomb Effect
Co 2
Flare

4 TENDA TAMU
Tenda VIP 12*12 (Floring 50 cm) 4 Set Rp 1,000,000

5 MULTIMEDIA
Shooting Livecam & Streaming

6 Back Stage
Tenda Konvensional Full Tirai 6*6 3 Unit Rp 800,000
Mistyfan 6 Unit Rp 250,000
Kursi Plastik 80 Unit Rp 5,000

7 Electrical
Genset LED 40kva 1 Unit Rp 2,500,000
 8 Electrical

C. KONSUMSI

1 PANITIA
- Makan Siang Panitia 30 Pax Rp 20,000
- Makan Malam Panitia 30 Pax Rp 20,000
- Mineral Botol 6 Dus Rp 40,000
2 CREW+VENDOR
- Makan Siang Crew 24 pax Rp 20,000
- Makan Malam Crew 24 pax Rp 20,000
- Mineral Botol 2 Dus Rp 40,000
3 TALENT
- Dalang 3. (Prasmanan) 10 Pax Rp 50,000
- 3 Pelawak 3 Generasi (Prasmanan) 15 Pax Rp 50,000
- Sinden 30 30 Pax Rp 20,000
- Pengrawit 30 30 Pax Rp 20,000
- Crew 30 30 Dus Rp 40,000
4 TAMU UNDANGAN
- Coffe Break VIP 51 Pax Rp 50,000
- Snack VIP 51 Pax Rp 50,000
5 SUPPORTING
- Makan SATGAS,LINMAS,BABINSA 100 Pax Rp 20,000
- Rokok 100 Pax Rp 20,000
- Mineral Gelas 10 Dus Rp 25,000
- Mineral Botol 8 Dus Rp 40,000
D. HONORARIUM
1 Dalang Ki Minto + Panjak+Sekar Gadung 1 Orang Rp 45,000,000
2 Dalang Wardono Only 1 Orang Rp 10,000,000
3 Dalang Didik Only 1 Orang Rp 10,000,000
4 Cak Percil, Hengki, Slentem, Probo, Tawar, Liwon 1 Grup Rp 15,000,000
6 Sinden 30 Orang Rp 500,000
8 MC (Ruslin+Sulkan) 1 Grup Rp 1,500,000

D. POSM
1 Influencer / KOL / Media 30 Prsn Rp 300,000

M. Man Power
1 PRODUCTION MANAGEMENT
Production Manager (Show Dir) 1 Prsn Rp 700,000
Production Crew (Stage Manager & Floor Director) 3 Prsn Rp 500,000
2 LOGISTIK TEAM
PIC Logistik 1 Prsn Rp 200,000
Asst Logistik 2 Prsn Rp 200,000
PIC Konsumsi 1 Prsn Rp 200,000
Asst Konsumsi 3 Prsn Rp 200,000
Pic Tamu Undangan 1 Prsn Rp 200,000
Asst Pic Undangan 1 Prsn Rp 200,000
Main Runner 3 Prsn Rp 200,000

TOTAL
KARNO
GAN

RITAN
ERTO

TOTAL Remaks
Rp 5,000,000
Rp 5,000,000

Rp 43,800,000

Aam Jombang / Roders SBY

Rp 15,000,000
Aam Jombang
Rp 3,000,000 Enter Production

Rp 10,000,000 DA Pro Sound

Rp 5,000,000 Morello Pro Team

Rp 4,000,000 Riders SBY

Rp 2,400,000
Rp 1,500,000
Rp 400,000

Rp 2,500,000
Rp 15,800,000

Rp 600,000
Rp 600,000
Rp 240,000

Rp 480,000
Rp 480,000
Rp 80,000

Rp 500,000 Dewi Catering

Rp 750,000 Dewi Catering
Rp 600,000 Local Resto
Rp 600,000 Local Resto
Rp 1,200,000 Local Resto

Rp 2,550,000 Dewi Catering

Rp 2,550,000 Dewi Catering

Rp 2,000,000
Rp 2,000,000
Rp 250,000
Rp 320,000
Rp 96,500,000
Rp 45,000,000
Rp 10,000,000
Rp 10,000,000
Rp 15,000,000
Rp 15,000,000
Rp 1,500,000

Rp 9,000,000
Rp 9,000,000

Rp 4,600,000

Rp 700,000
Rp 1,500,000

Rp 200,000
Rp 400,000
Rp 200,000
Rp 600,000
Rp 200,000
Rp 200,000
Rp 600,000

Rp 174,700,000
 Project : BULAN BUNG KARNO
Client : PDI PERJUANGAN
Date : 1-Jun-24
Venue : LAPANGAN JURITAN
City : KOTA MOJOKERTO

PRODUCTION
No Item Qty @ Price
A. Perijinan
Kepolisian
Koramil
Makan Petugas Kepolisian, Banser dll
B. EQUIPMENT PRODUCTION
1 STAGE + TENDA VIP
Panggung 10*12 meter
1 Set Rp 7,000,000
Level Panggung 100 cm
Barikade 100 Meter Rp 30,000

2 SOUND SYSTEM
Main PA R-L 40.000 watt 1 Set Rp 10,000,000
Main PA R-L Sub
Mixer FOH
Mixer MOH
Side Fill 5000 watt

3 LIGHTING & EFFECT

18 Parled 1 Set Rp 5,000,000
12 Moving Beam
2 Hazer
Fireworks

4 TENDA TAMU
Tenda VIP 12*12 (Floring 50 cm) 4 Set Rp 1,000,000
Kursi VIP 50 Kursi Rp -

5 MULTIMEDIA

6 Back Stage
Tenda Sarnavil 5*5 Fullset 2 Set Rp 2,000,000
Tenda Konvensional Full Tirai 6*6 2 Unit Rp 800,000
Mistyfan 2 Unit Rp 250,000
Kursi VIP 50 Unit Rp 10,000

7 Electrical
Genset LED 40kva 1 Unit Rp 2,500,000
C. KONSUMSI

1 PANITIA
- Makan Siang Panitia 30 Pax Rp 20,000
- Makan Malam Panitia 30 Pax Rp 20,000
- Mineral Botol 6 Dus Rp 40,000
2 CREW+VENDOR
- Makan Siang Crew 24 pax Rp 20,000
- Makan Malam Crew 24 pax Rp 20,000
- Mineral Botol 2 Dus Rp 40,000
3 TALENT
- Soekarno Straat 10 Pax Rp 20,000
- Tina Jaya 10 Pax Rp 20,000
- MC 5 Pax Rp 20,000
4 TAMU UNDANGAN
- Snack VIP 51 Pax Rp 20,000
5 SUPPORTING
- Makan SATGAS,LINMAS,BABINSA 50 Pax Rp 20,000
- Rokok 50 Pax Rp 20,000
- Mineral Gelas 5 Dus Rp 25,000
- Mineral Botol 4 Dus Rp 40,000
D. HONORARIUM
1 GUYON WATON + Akomodasi 1 Grup Rp 105,000,000
2 Riders Guyon Waton 1 Paket Rp 20,000,000
3 Soekarno Straat + Tina Jaya 1 Paket Rp 5,000,000
4 MC (Juprek + Belinda) 2 Orang Rp 500,000

D. POSM
1 Influencer / KOL / Media 10 Prsn Rp 300,000

M. Man Power
1 PRODUCTION MANAGEMENT
Production Manager (Show Dir) 1 Prsn Rp 700,000
Production Crew (Stage Manager & Floor Director) 3 Prsn Rp 500,000
2 LOGISTIK TEAM
Asst Logistik 2 Prsn Rp 150,000
PIC Konsumsi 1 Prsn Rp 150,000
Asst Konsumsi 2 Prsn Rp 150,000
Pic Tamu Undangan 2 Prsn Rp 150,000

TOTAL
KARNO
GAN

RITAN
ERTO

TOTAL Remaks Provide

Rp 5,000,000
Rp 5,000,000

Rp 36,100,000

Aam Jombang / Roders SBY

Rp 7,000,000
Aam Jombang
Rp 3,000,000 Enter Production

Rp 10,000,000 DA Pro Sound

Rp 5,000,000 Morello Pro Team

Rp 4,000,000 Ardian
Rp - Pinjam Bagian Umum

Rp 2,000,000 Oke Jalan

Rp 1,600,000 Ardian
Rp 500,000 Ardian
Rp 500,000 Ardian

Rp 2,500,000
Rp 6,285,000

Rp 600,000
Rp 600,000
Rp 240,000

Rp 480,000
Rp 480,000
Rp 80,000

Rp 200,000 Dewi Catering

Rp 200,000 Local Resto
Rp 100,000 Local Resto

Rp 1,020,000 Dewi Catering

Rp 1,000,000
Rp 1,000,000
Rp 125,000
Rp 160,000
Rp 131,000,000
Rp 105,000,000
Rp 20,000,000
Rp 5,000,000
Rp 1,000,000

Rp 3,000,000
Rp 3,000,000

Rp 3,250,000

Rp 700,000
Rp 1,500,000

Rp 300,000
Rp 150,000
Rp 300,000
Rp 300,000

Rp 184,635,000
 Project : BULAN BUNG KARNO
Client : PDI PERJUANGAN
Date : 1-Jun-24
Venue : LAPANGAN JURITAN
City : KOTA MOJOKERTO

PRODUCTION
No Item Qty @ Price
A. PERIZINAN & KEAMANAN
Kepolisian
Koramil
Makan Petugas Kepolisian, Banser dll
B. EQUIPMENT PRODUCTION
1 PENUTUP GEDEG/SESEK
Gedeg Sesek
330 Meter Rp 10,000
Bambu Penyangga

2 SOUND SYSTEM + ALAT BAN

Sound System SideFill 1 Set
Corong Sound Toa 2 Unit
Rp 4,500,000
Mixer Mini 1 Unit
Mic Wireless 2 Chanel 1 Unit

3 CLOSING EFFECT
Co Jet Gun 1 Unit Rp 1,000,000
Confetti Machine 1 Unit Rp 1,000,000
Fire Shoot 4 Unit Rp 250,000

4 TENDA TAMU Opening & Closing

Tenda VIP 12*6 2 Set Rp 1,000,000
Kursi VIP 50 Kursi Rp 10,000
Round Table 3 Set Rp 50,000

C. KONSUMSI Opening & Closing

1 PENGURUS PERTANDINGAN
- Makan 3 Wasit 16 Day Rp 60,000
- Makan 2 IP Pertandingan 16 Day Rp 40,000
- Makan 3 Tim Medis 16 Day Rp 60,000
2 OPENING
- Coffe Break 8 Pax Rp 25,000
- Snack VIP 30 Pax Rp 20,000
3 CLOSING
- Coffe Break 8 Pax Rp 25,000
- Snack VIP 30 Pax Rp 20,000
 4 LOGISTIK KONSUMSI
- Mineral Gelas 30 Dus Rp 25,000
- Mineral Botol 5 Dus Rp 60,000
D. DOORPRIZE
Juara 1
Juara 2
Juara 3
Thropy Juara Utama
Thropy Juara 2&3
E. HONORARIUM
1 MC Pertandingan 16 Match Rp 70,000
2 Wasit Pertandingan 100+75+75 16 Match Rp 250,000
3 IP Pertandingan 16 Match Rp 50,000

F. POSM
1 Influencer / KOL / Media 10 Prsn Rp 150,000

G. Man Power
1 KETUA PELAKSANA
2 ANAK GAWANG
3 PERLENGKAPAN
4 KEAMANAN

TOTAL
KARNO
GAN

RITAN
ERTO

TOTAL Remaks Provide

Rp 3,000,000
Rp 3,000,000

Rp 13,450,000

Jomen
Rp 3,300,000
Jomen

Rp 4,500,000 Pengadaan

Rp 1,000,000
Rp 1,000,000 Morello Pro Team
Rp 1,000,000

Rp 2,000,000 Merbabu
Rp 500,000 Merbabu
Rp 150,000 Merbabu

Rp 5,210,000

Rp 960,000
Rp 640,000
Rp 960,000

Rp 200,000 Local Resto

Rp 600,000 Local Resto

Rp 200,000 Local Resto

Rp 600,000 Local Resto
Rp 750,000
Rp 300,000
Rp 20,100,000
Rp 10,000,000
Rp 5,100,000
Rp 3,000,000
Rp 1,000,000
Rp 1,000,000
Rp 5,920,000
Rp 1,120,000
Rp 4,000,000
Rp 800,000

Rp 1,500,000
Rp 1,500,000

Rp -

Rp 49,180,000
 Project : BULAN BUNG KARNO
Client : PDI PERJUANGAN
Date : 1-Jun-24
Venue : LAPANGAN JURITAN
City : KOTA MOJOKERTO

PRODUCTION
No Item Qty @ Price
A. PERIZINAN & KEAMANAN
Kepolisian
Koramil
Makan Petugas Kepolisian, Banser dll
B. EQUIPMENT PRODUCTION
1 STAGE
Panggung 10*12 meter
1 Set Rp 5,500,000
Level Panggung 100 cm

2 SOUND SYSTEM + ALAT BAND

Main PA R-L 40.000 watt
Main PA R-L Sub
1 Set Rp 4,500,000
Mixer FOH
Mixer MOH
Full Band Instriment 1 Set Rp 1,500,000

3 EFFECT
Co Jet Gun 3 Unit
Confetti Machine 2 Unit

4 TENDA TAMU
Tenda VIP 12*12 (Floring 50 cm) 4 Set Rp 1,000,000
Kursi VIP 50 Kursi Rp 10,000
Round Table 3 Set Rp 50,000

C. KONSUMSI
1 PANITIA
- Makan Panitia 50 Pax Rp 20,000
- Mineral Botol 6 Dus Rp 40,000
2 TALENT
- Banteng Music + Tasya/ Difarina 30 Pax Rp 25,000
- MC 4 Pax Rp 25,000
3 TAMU UNDANGAN
- Snack VIP 51 Pax Rp 20,000
4 SUPPORTING
- Makan SATGAS 30 Pax Rp 20,000
 - Makan LINMAS 10 Pax Rp 20,000
- Makan KEAMANAN 50 Pax Rp 20,000
- Mineral Botol 5 Dus Rp 40,000
D. DOORPRIZE
Mobil Pickup 1 Unit
Paket Umroh 3 Paket
Sepeda Motor Scoopy Merah 1 Unit
Jagrag Sepeda 1 Unit
Kulkas 3 Unit
Mesin Cuci 3 Unit
Televisi LED 3 Unit
Dispenser 10 Unit
Magic Com 10 Unit
Payung 30 Unit
Beras 5 Kg 51 Pcs
Tas Ransel 30 Unit
Tumbler 30 Unit

E. HONORARIUM
1 Orkes Melayu BANTENG MUSIC 1 Grup Rp 10,000,000
2 Tasya Rosmala / Difarina Indra 1 Orang Rp 10,000,000
3 MC (Juprek + Belinda) 2 Orang Rp 500,000

F. POSM
1 Influencer / KOL / Media 10 Prsn Rp 150,000

G. Man Power
1 PRODUCTION MANAGEMENT
Production Manager (Show Dir) 1 Prsn Rp 500,000
2 LOGISTIK TEAM
PIC Logistik 2 Prsn Rp 150,000
PIC Konsumsi 1 Prsn Rp 150,000
3 PANITIA 50 Prsn Rp 100,000
4 TIM MEDIS 1 Tim

TOTAL
KARNO
GAN

RITAN
ERTO

TOTAL Remaks Provide

Rp 3,000,000
Rp 3,000,000

Rp 16,150,000

Jomen
Rp 5,500,000
Jomen

Rp 4,500,000 Jomen

Rp 1,500,000 Jomen

Rp - Morello Pro Team

Rp 4,000,000 Merbabu
Rp 500,000 Pinjam Bagian Umum
Rp 150,000 Merbabu

Rp 5,110,000

Rp 1,000,000
Rp 240,000

Rp 750,000 Dewi Catering

Rp 100,000 Local Resto

Rp 1,020,000 Dewi Catering

Rp 600,000
Rp 200,000
Rp 1,000,000
Rp 200,000
Rp -

Rp 21,000,000
Rp 10,000,000
Rp 10,000,000
Rp 1,000,000

Rp 1,500,000
Rp 1,500,000

Rp 5,950,000

Rp 500,000

Rp 300,000
Rp 150,000
Rp 5,000,000
Sponshorsip

Rp 52,710,000