0% found this document useful (0 votes)
41 views4 pages

Budget Koesplus

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1/ 4

MEGA KONSER REUNI KOESPLUS

PROJECT KONSER
LOKASI JAKARTA
PRODUCTION DELAPAN

NO DESCRIPTION COST QTY DAY

I. PRODUCTION
A TALENTS
Koes Plus 0 1 1
Tkoes 0 1 1
Koesut 0 1 1

B PROMOTION
SMS Masking 1,500,000 1 1
Radio
Buzzer Sosmed
TV Ads Slot
Baliho

C PRE-PRODUCTION
Lanyard + Card Peserta 11,000 1,000 1
Poster Souvenir 4,000 1,000 1
Goodie Bag 7,000 400 1
Kaos Panitia 70,000 15 1
Sticker Acara 1,000 1,000 1
Ticket Receipt 500 1,000 1

D PRODUCTION SUPPORT STUFF


Graha Bhakti Budaya 1 1
Lighting 1 1
HT 75,000 10 1
LED / LCD Screen 4,000,000 1 1
Sarnavil 3x3 750,000 6 1
Sound System 20,000,000 1 1
Sewa AC Standing 5PK 700,000 4 1
Sewa Cooling Fan 350,000 10 1
Partisi Ticket Box 3 1
Balon Tepuk 5,000 1,000 1
E CAMERA AND EQUIPMENT RENTAL
Kamera set 1 1
Documentation Team 1 1
Drone & Jimyjip 1 1

F OPERATIONAL COST
Car Unit & gas for crew 1 1
Toll & Parking Fee 1 1
Perijinan , Keamanan , dll 4,000,000 1 1

G HOSPITALITY
Hotel Room 600,000 2
Meals (Talent) 60,000 2
Meals (Crews) 35,000 2
Riders Hospitality 2,500,000 1 1

H MAN POWER
Crews 15 1
Cleaning Service 5 1

I MISC. 0
TOTAL
SPLUS

Total Amount

0
0
0
0
0
0
0

1,500,000
1,500,000
0
0
0
0

20,350,000
11,000,000
4,000,000
2,800,000
1,050,000
1,000,000
500,000

40,550,000
0
0
750,000
4,000,000
4,500,000
20,000,000
2,800,000
3,500,000
0
5,000,000
0
0
0
0

4,000,000
0
0
4,000,000

2,500,000
0
0
0
2,500,000

0
0
0

6,890,000
75,790,000

You might also like