Professional Documents
Culture Documents
RAB Hers Protex 26042024 - R Rev2
RAB Hers Protex 26042024 - R Rev2
ON EVENT
NO DESCRIPTION
I VENUE
1 Venue
A Sekolah
B Perizinan
C Listrik
D Kebersihan Lingkungan
F PRODUCTION
1 SCHOOL VISIT - BASIC
Production
A Panggung
B Backdrop
C Roll Banner
D Signage
E Sound system
F Branding legacy
Maintanance
Other Supporting
A ATK
B HT
C clicker
D Laptop
2 WORKSHOP (di panggung yang sama)
Production
A Peralatan workshop
III F&B
1 SCHOOL VISIT
Loading (comittee)
A Meals
B Refreshment
C Mineral water
On Event (comittee)
A Meals
B Refreshment
C Mineral water
On Event (talent)
A Meals
B Refreshment
C Mineral Water
On Event (Audience)
B Refreshment
C Mineral water
IV OTHERS
1 Connection
A Internet package
admin
2 B Communication
a Pulsa
Admin
3 A Transport & Akomodasi
a Tiket Pesawat
b Mobil
c Bensin
d Toll & parking
e Akomodasi
B DLK
G Transport menuju bandara
GI
I. PRIZE
1 PRIZE
A E-wallet
B Best Performance
Dummy Check
Piala
C Best Costume
Dummy Check
Piala
2 GIMMICK
A Goodie bag
II. TALENT
1 Talent
A KOL
B Obgyn/Psikolog
I. SOCIAL MEDIA
1 A SOCIAL MEDIA
a IG Reels
I. COMMUNITY
1 COMMUNITY
A Asst. PO
B Community Audience
a Offline Attendee
b Koordinator
C Others
a Pulsa
b Transportasi
V
VENUE AND EQUIPMENT
1 A MANPOWER
a Video Editor
b Host Reels
c Social Media
2 B EQUIPMENT
a HDMI Capture elgato
b Kabel HDMI untuk Nxcam Hxr
GRAND TOTAL COST
1 ACTIVATION (Production Only)
2 GIMMICK AND TALENT
3 DIGITAL/SOSMED
4 COMMUNITY
5 VIDEO PRODUCTION
TOTAL
Yang Mengajukan,
Ineke Mazaya
Activation Officer
Notes :
-
-
-
-
-
ACTIVATION (Production Only)
REMARK QTY UNIT QTY UNIT QTY
Surabaya
Pulang - pergi Event 1 Times 3
Event 1 Times 3
Event 1 Times 3
Event 1 Times 3
10 Event 1 Times 1
by GA Event 1 Times 1
by activation Event 1 Times 1
sewa 0 Event 1 Times 3
1 Event 1 Times 1
loading 10 Event 1 Times 1
hari h 10 Event 1 Times 1
10 Event 1 Times 1
Foto dan video 10 Event 1 Times 1
10 Event 1 Times 1
internal (6) , Crew (6), Spare (3) 10 Event 1 Times 1
10 Event 1 Times 1
10 Event 2 Times 1
internal (6) , Crew (6), Spare (3) 10 Event 2 Times 1
10 Event 1 Times 1
10 sekolah 1 Times 1
Talent, Narasumber 0 sekolah 1 Times 1
10 sekolah 1 Times 1
DIGITAL/SOSMED
Event 24 Times 1
COMMUNITY
Event 1 Times 1
Event 1 Times 1
Event 1 Times 1
Event 1 Times 1
Event 1 Times 1
VIDEO PRODUCTION
Event 1 Times 1
Event 1 Times 1
Event 1 Times 1
Event 1 Venue 1
Event 1 Venue 1
OTAL COST
553,272,950
245,000,000
-
-
-
798,272,950
Mengetahui, Menyetujui,
UNIT QTY UNIT PRICE COST
-
Day 1 Person - -
-
Day 100 Pax - -
Day 100 Pax - -
-
Month 1 Pax - -
Month 2 Pax - -
-
TOTAL COST -
Days 1 Person - -
Days 1 Person - -
Days 1 Person - -
-
Days 0 Unit 0 -
Days 0 Unit 0 -
-
TOTAL COST -
SPARE COST 0% -
TOTAL ALL -
BS (Activation) Procurement Finance
-
-
-
-
20,000,000
-
-
-
-
4,500,000
9,000,000
13,500,000
30,000,000
35,000,000
4,000,000
-
550,000
-
-
520,000
-
5,477,950
4,500,000
20,000,000
10,000,000
48,000,000
100,000,000
50,000,000
-
-
-
-
-
-
-
-
-
0
CLIENT : Hers Protex
EVENT : CewekBanget After School
PUBLISHER : CB.id
DATE : Surabaya (2024)
VENUE : GOR Pancasila Surabaya
UPDATE :
STATUS : Approach
CREATOR : Ineke
VERIFIED BY : Tiffany Satrio
ACTIV
PRE-EVENT
NO DESCRIPTION
I SURVEY
1 Transportation
A Mobil
B Bensin
C Toll & Parkir
D Meals
ON EVENT
NO DESCRIPTION
I VENUE
1 Venue
A GOR Pancasila Surabaya
B Perizinan
C Listrik
D Kebersihan Lingkungan
II PRODUCTION
1 BIG BANG
A Production
A Panggung
B Backdrop
C Roll Banner
D Signage
E Spanduk
F Umbul-umbul
G Costumize booth
a Sarnafil
b Kursi futura
c Meja
d Level
e Roll banner
f Backdrop
B Soundsystem
a Sound system
C Lighting Package
a Lighting
D Multimedia
a TV LED
b Laptop
c Screen Proyektor
E Wall of fame
a Wall of fame
b Karpet merah
F Other Supporting
A ATK
B HT
C clicker
D Laptop
E Genset
III F&B
1 SCHOOL VISIT
Loading (comittee)
A Meals
B Refreshment
C Mineral water
On Event (comittee)
A Meals
B Refreshment
C Mineral water
On Event (talent)
A Meals
B Refreshment
C Mineral Water
On Event (Audience)
B Refreshment
C Mineral water
IV OTHERS
1 Connection
A Internet package
admin
2 B Communication
a Pulsa
Admin
3 A Transport & Akomodasi
a Tiket Pesawat
b Mobil
c Bensin
d Toll & parking
e Akomodasi
B DLK
G Transport menuju bandara
GI
I. PRIZE
1 PRIZE
A E-wallet
B Juara 1
Dummy Check
Piala
C Juara 2
Dummy Check
Piala
D Juara 3
Dummy Check
Piala
E Juara Favorite Juri
Dummy Check
Piala
F Juara favorite penonton
Dummy Check
Piala
G Best Team's Supporter
2 GIMMICK
A Goodie bag
B Lanyard
II. TALENT
1 Juri
A KOL
2 Talent
A Guest Star Performance
I. SOCIAL MEDIA
1 A SOCIAL MEDIA
a IG Reels
I. COMMUNITY
1 COMMUNITY
A Asst. PO
B Community Audience
a Offline Attendee
b Koordinator
C Others
a Pulsa
b Transportasi
V
VENUE AND EQUIPMENT
1 A MANPOWER
a Video Editor
b Host Reels
c Social Media
2 B EQUIPMENT
a HDMI Capture elgato
b Kabel HDMI untuk Nxcam Hxr
Yang Mengajukan,
Ineke Mazaya
Activation Officer
Notes :
-
-
-
-
-
ACTIVATION (Production Only)
REMARK QTY UNIT QTY UNIT QTY
Surabaya
Pulang - pergi Event 1 Times 3
Event 1 Times 3
Event 1 Times 3
Event 1 Times 3
1 Event 1 Times 1
Event 1 Times 1
Event 1 Times 1
1 Event 1 Times 1
8 x 4, t 60 cm 1 Event 1 Times 1
8 x 4, t 60 cm 1 Event 1 Times 1
1 Event 1 Times 1
1 Event 1 Times 1
1 Event 1 Times 1
1 Event 1 Times 1
Sarnafil
Branding 1 Event 3 Booth 1
1 Event 3 Booth 1
1 Event 3 Booth 1
3x3 1 Event 3 Booth 9
1 Event 3 Booth 1
2,44 x 2,44 1 Event 3 Booth 9
1 Event 1 Times 1
1 Event 1 Times 1
1 Event 1 Times 2
Event 1 Times 1
1 Event 1 Times 1
by GA Event 1 Times 1
by activation Event 1 Times 1
sewa 0 Event 1 Times 3
1 Event 1 Times 1
0 Event 1 Times 1
loading 1 Event 1 Times 1
GR, Event 1 Event 1 Times 1
1 Event 1 Times 1
Foto dan video 1 Event 1 Times 1
1 Event 2 Times 1
internal (6) , Crew (7), vendor (10), Spare (2) 1 Event 2 Times 1
1 Event 1 Times 1
1 Event 2 Times 1
internal (6) , Crew (7), vendor (10), Spare (2) 1 Event 2 Times 1
1 Event 1 Times 1
1 sekolah 1 Times 1
Talent, Narasumber 0 sekolah 1 Times 1
1 sekolah 1 Times 1
1 Event 1 Times 1
DIGITAL/SOSMED
Event 24 Times 1
COMMUNITY
Event 1 Times 1
Event 1 Times 1
Event 1 Times 1
Event 1 Times 1
Event 1 Times 1
VIDEO PRODUCTION
Event 1 Times 1
Event 1 Times 1
Event 1 Times 1
Event 1 Venue 1
Event 1 Venue 1
OTAL COST
131,319,190
46,875,000
-
-
-
178,194,190
Mengetahui, Menyetujui,
Naomi Naibaho
Activation Manager
UNIT QTY UNIT PRICE COST
Days 1 Person - -
Days 1 Person - -
Days 1 Person - -
-
Days 0 Unit 0 -
Days 0 Unit 0 -
-
TOTAL COST -
SPARE COST 0% -
TOTAL ALL -
BS (Activation) Procurement Finance
-
-
-
-
30,000,000
-
-
350,000
-
-
1,350,000
1,800,000
3,000,000
3,500,000
750,000
-
55,000
-
-
104,000
-
1,300,190
1,250,000
10,000,000
5,000,000
3,000,000
2,000,000
1,000,000
1,500,000
3,000,000
2,000,000
15,000,000
-
-
-
-
-
-
-
-
-
-
0
CLIENT : Hers Protex
EVENT : CewekBanget After School
PUBLISHER : CB.id
DATE : Bandung (2024)
VENUE : 10 Sekolah Bandung
UPDATE :
STATUS : Approach
CREATOR : Ineke
VERIFIED BY : Tiffany Satrio
ACTIV
PRE-EVENT
NO DESCRIPTION
I SURVEY
1 Transportation
A Mobil
B Bensin
C Toll & Parkir
D Meals
ON EVENT
NO DESCRIPTION
I VENUE
1 Venue
A Sekolah
B Perizinan
C Listrik
D Kebersihan Lingkungan
II PRODUCTION
1 SCHOOL VISIT - BASIC
Production
A Panggung
B Backdrop
C Roll Banner
D Signage
E Sound system
F Branding legacy
Maintanance
Other Supporting
A ATK
B HT
C clicker
D Laptop
2 WORKSHOP (di panggung yang sama)
Production
A Peralatan workshop
II MANPOWER & AUDIENCE
1 SCHOOL VISIT - BASIC
A Asst. PO
B Crew
a Field Coordinator
b Runner
c Runner
D Master of Ceremony
F Dokumentasi
III F&B
1 SCHOOL VISIT
Loading (comittee)
A Meals
B Refreshment
C Mineral water
On Event (comittee)
A Meals
B Refreshment
C Mineral water
On Event (talent)
A Meals
B Refreshment
C Mineral Water
On Event (Audience)
B Refreshment
C Mineral water
IV OTHERS
1 Connection
A Internet package
admin
2 B Communication
a Pulsa
Admin
3 A Transport & Akomodasi
a Travel
b Mobil
c Bensin
d Toll & parking
e Akomodasi
B DLK
G Transport menuju terminal
GI
I. PRIZE
1 PRIZE
A E-wallet
B Best Performance
Dummy Check
Piala
C Best Costume
Dummy Check
Piala
2 GIMMICK
A Goodie bag
II. TALENT
1 Talent
A KOL
B Obgyn/Psikolog
I. SOCIAL MEDIA
1 A SOCIAL MEDIA
a IG Reels
I. COMMUNITY
1 COMMUNITY
A Asst. PO
B Community Audience
a Offline Attendee
b Koordinator
C Others
a Pulsa
b Transportasi
V
VENUE AND EQUIPMENT
1 A MANPOWER
a Video Editor
b Host Reels
c Social Media
2 B EQUIPMENT
a HDMI Capture elgato
b Kabel HDMI untuk Nxcam Hxr
Yang Mengajukan,
Ineke Mazaya
Activation Officer
Notes :
- school visit surabaya 1 sekolah yang basic
-
-
-
-
ACTIVATION (Production Only)
REMARK QTY UNIT QTY UNIT QTY
10 Event 1 Times 1
Dispenser pembalut dengan maintain dan refill dari kita
selama 3 bulan (product provide by client)
3 bulan 10 Event 1 Times 1
10 Event 1 Times 1
by GA Event 1 Times 1
by activation Event 1 Times 1
sewa 0 Event 1 Times 3
1 Event 1 Times 1
loading 10 Event 1 Times 1
GR, Event 10 Event 1 Times 1
10 Event 1 Times 1
Foto dan video 10 Event 1 Times 1
10 Event 1 Times 1
internal (6) , Crew (6), Spare (3) 10 Event 1 Times 1
10 Event 1 Times 1
10 Event 2 Times 1
internal (6) , Crew (6), Spare (3) 10 Event 2 Times 1
10 Event 1 Times 1
10 sekolah 1 Times 1
Talent, Narasumber 0 sekolah 1 Times 1
10 sekolah 1 Times 1
DIGITAL/SOSMED
Event 24 Times 1
COMMUNITY
Event 1 Times 1
Event 1 Times 1
Event 1 Times 1
Event 1 Times 1
Event 1 Times 1
VIDEO PRODUCTION
Event 1 Times 1
Event 1 Times 1
Event 1 Times 1
Event 1 Venue 1
Event 1 Venue 1
OTAL COST
539,557,150
245,000,000
-
-
-
784,557,150
Mengetahui, Menyetujui,
Naomi Naibaho
Activation Manager
UNIT QTY UNIT PRICE COST
-
Day 1 Person - -
-
Day 100 Pax - -
Day 100 Pax - -
-
Month 1 Pax - -
Month 2 Pax - -
-
TOTAL COST -
Days 1 Person - -
Days 1 Person - -
Days 1 Person - -
-
Days 0 Unit 0 -
Days 0 Unit 0 -
-
TOTAL COST -
SPARE COST 0% -
TOTAL ALL -
1,582,830,100
582,830,100
486,830,100
BS (Activation) Procurement Finance
-
-
-
-
20,000,000
-
-
-
-
4,500,000
9,000,000
13,500,000
30,000,000
35,000,000
4,000,000
-
550,000
-
-
1,040,000
-
5,342,150
4,500,000
20,000,000
10,000,000
100,000,000
50,000,000
-
-
-
-
-
-
-
-
-
0
CLIENT : Hers Protex
EVENT : CewekBanget After School
PUBLISHER : CB.id
DATE : Surabaya (2024)
VENUE : GOR C-tra Bandung
UPDATE :
STATUS : Approach
CREATOR : Ineke
VERIFIED BY : Tiffany Satrio
ACTIV
PRE-EVENT
NO DESCRIPTION
I SURVEY
1 Transportation
A Mobil
B Bensin
C Toll & Parkir
D Meals
ON EVENT
NO DESCRIPTION
I VENUE
1 Venue
A GOR C-tra Bandung
B Perizinan
C Listrik
D Kebersihan Lingkungan
II PRODUCTION
1 BIG BANG
A Production
A Panggung
B Backdrop
C Roll Banner
D Signage
E Spanduk
F Umbul-umbul
G Costumize booth
a Sarnafil
b Kursi futura
c Meja
d Level
e Roll banner
f Backdrop
B Soundsystem
a Sound system
C Lighting Package
a Lighting
D Multimedia
a TV LED
b Laptop
c Screen Proyektor
E Wall of fame
a Wall of fame
b Karpet merah
F Other Supporting
A ATK
B HT
C clicker
D Laptop
E Genset
III F&B
1 SCHOOL VISIT
Loading (comittee)
A Meals
B Refreshment
C Mineral water
On Event (comittee)
A Meals
B Refreshment
C Mineral water
On Event (talent)
A Meals
B Refreshment
C Mineral Water
On Event (Audience)
B Refreshment
C Mineral water
IV OTHERS
1 Connection
A Internet package
admin
2 B Communication
a Pulsa
Admin
3 A Transport & Akomodasi
a Travel
b Mobil
c Bensin
d Toll & parking
e Akomodasi
B DLK
G Transport menuju bandara
GI
I. PRIZE
1 PRIZE
A E-wallet
B Juara 1
Dummy Check
Piala
C Juara 2
Dummy Check
Piala
D Juara 3
Dummy Check
Piala
E Juara Favorite Juri
Dummy Check
Piala
F Juara favorite penonton
Dummy Check
Piala
G Best Team's Supporter
2 GIMMICK
A Goodie bag
B Lanyard
II. TALENT
1 Juri
A KOL
2 Talent
A Guest Star Performance
I. SOCIAL MEDIA
1 A SOCIAL MEDIA
a IG Reels
I. COMMUNITY
1 COMMUNITY
A Asst. PO
B Community Audience
a Offline Attendee
b Koordinator
C Others
a Pulsa
b Transportasi
V
VENUE AND EQUIPMENT
1 A MANPOWER
a Video Editor
b Host Reels
c Social Media
2 B EQUIPMENT
a HDMI Capture elgato
b Kabel HDMI untuk Nxcam Hxr
Yang Mengajukan,
Ineke Mazaya
Activation Officer
Notes :
-
-
-
-
-
ACTIVATION (Production Only)
REMARK QTY UNIT QTY UNIT QTY
Surabaya
Pulang - pergi Event 1 Times 3
Event 1 Times 3
Event 1 Times 3
Event 1 Times 3
1 Event 1 Times 1
Event 1 Times 1
Event 1 Times 1
1 Event 1 Times 1
8 x 4, t 60 cm 1 Event 1 Times 1
8 x 4, t 60 cm 1 Event 1 Times 1
1 Event 1 Times 1
1 Event 1 Times 1
1 Event 1 Times 1
1 Event 1 Times 1
Sarnafil
branding 1 Event 3 Booth 1
1 Event 3 Booth 1
1 Event 3 Booth 1
3x3 1 Event 3 Booth 9
1 Event 3 Booth 1
2,44 x 2,44 1 Event 3 Booth 9
1 Event 1 Times 1
1 Event 1 Times 1
1 Event 1 Times 2
0 Event 1 Times 1
1 Event 1 Times 1
by GA Event 1 Times 1
by activation Event 1 Times 1
sewa 0 Event 1 Times 3
1 Event 1 Times 1
0 Event 1 Times 1
loading 1 Event 1 Times 1
Hari H 1 Event 1 Times 1
1 Event 1 Times 1
Foto dan video 1 Event 1 Times 1
1 Event 2 Times 1
internal (6) , Crew (7), vendor (10), Spare (2) 1 Event 2 Times 1
1 Event 1 Times 1
1 Event 2 Times 1
internal (6) , Crew (7), vendor (10), Spare (2) 1 Event 2 Times 1
1 Event 1 Times 1
1 sekolah 1 Times 1
Talent, Narasumber 0 sekolah 1 Times 1
1 sekolah 1 Times 1
1 Event 1 Times 1
DIGITAL/SOSMED
Event 24 Times 1
COMMUNITY
Event 1 Times 1
Event 1 Times 1
Event 1 Times 1
Event 1 Times 1
Event 1 Times 1
VIDEO PRODUCTION
Event 1 Times 1
Event 1 Times 1
Event 1 Times 1
Event 1 Venue 1
Event 1 Venue 1
OTAL COST
125,991,440
46,875,000
-
-
-
172,866,440
Mengetahui, Menyetujui,
Naomi Naibaho
Activation Manager
UNIT QTY UNIT PRICE COST
Days 1 Person - -
Days 1 Person - -
Days 1 Person - -
-
Days 0 Unit 0 -
Days 0 Unit 0 -
-
TOTAL COST -
SPARE COST 0% -
TOTAL ALL -
BS (Activation) Procurement Finance
-
-
-
-
30,000,000
-
-
350,000
-
-
1,350,000
1,800,000
3,000,000
3,500,000
750,000
-
55,000
-
-
104,000
-
1,247,440
1,250,000
10,000,000
5,000,000
3,000,000
2,000,000
1,000,000
1,500,000
3,000,000
2,000,000
15,000,000
-
-
-
-
-
-
-
-
-
-
0
No. Activity Total
1 Goes to school Surabaya 798,272,950
2 Goes to school Bandung 784,557,150
3 Big Bang Surabaya 178,194,190
4 Big Bang Bandung 172,866,440
Grand Total 1,933,890,730