BOQ HHP Mall 2019 - 01042019 - Pijar Bara Indonesia

COST ESTIMATE
EVENT : SEIN_IM_Galaxy A_HHP

VENUE : Galaxy A Series HHP Mall
CITY : National
CLIENT : SEIN
DATE : 15th April - 26th May 2019
PT. CHEIL WORLDWIDE INDONESIA
No Item / Description
A Commissionable Item
1 Venue
2 ITC Cempaka Mas
3 Makasar
4 Plaza Millenium
5 Jogjatronik Mall
6 Pusat Grosir Cililitan
7 WTC Surabaya
8 Mega Bekasi Hypermall
9 Plaza Jambu Dua
10 Palembang Square
11 Tanggerang City
12 Singosaren Mall
13 BEC 1/Lampung
14 Lucky Plaza
15 BEC 2/Lampung
16 Plaza Simpang Lima
Total
ASF 10%
Total before VAT
VAT 10%
GRAND TOTAL
Price
308,755,400
321,525,000
406,525,000
407,525,000
375,875,000
321,525,000
383,925,000
314,325,000
330,550,000
391,925,000
338,925,000
378,925,000
351,625,000
400,825,000
379,025,000
379,125,000
5,790,905,400
579,090,540
6,369,995,940
636,999,594
7,006,995,534
SAMSUNG GALAXY A SERIES
HPP Mall 2019
No City Venue Space Lokasi

1 Jakarta ITC Cempaka Mas 5x6 pintu utama outdoor
2 Jakarta Pusat Grosir Cililitan 8x2 LG Area Halte Dewi Sartika
3 Bekasi Mega Bekasi Hypermall 6x3 Lantai 3 Dekat Panggung
4 Tangerang Tangerang City 4x6 LG Floor
5 Bogor Plaza Jambu Dua 4x6 Lantai 1 Lobby Depan No.5-6
6 Lampung Kartini Mall 4x6
7 Bandung BEC 1 4x6
8 Yogyakarta Jogjatronik Mall 6x2 Lantai UG
9 Makassar Karebosi Mall 3x4 Handphone area
10 Surabaya WTC Surabaya 3x5 Outdoor
11 Solo Solo Square 4x5
12 Semarang Plaza Simpang Lima 3x4 Lantai Dasar Hall Srikandi
13 Medan Plaza Millenum 4x6 Not confirm location
14 Palembang Palembang Square 3x5 Lantai 1 Selasar 6
15 Batam Lucky Plaza 6x3 Outdoor
GRAND TOTAL
Flow booth distribution:

Palembang → Medan → Batam
Solo → Jogjakarta → Surabaya → Makassar
Bekasi → Jakarta → Jakarta → Tangerang → Lampung
Bogor → Bandung → Semarang
*untuk harga yang belum ada, mohon dapat melakukan pengecekan ke pihak mall terkait
ERIES
Periode Status Price T-Banner/Umbul2

22 - 28 April 2019 confirm 11,550,000 15,400,000
29 April - 5 Mei 2019 confirm 61,600,000 17,500,000
15 - 21 April 2019 confirm 41,580,000 17,500,000
6 - 12 Mei 2019 confirm 36,960,000 17,500,000
15 - 21 April 2019 confirm 13,606,000 17,500,000
20 - 26 Mei 2019 estimated 22,000,000 17,500,000
22 - 28 April 2019 confirm 6,720,000 10,850,000
20 - 26 Mei 2019 estimated 20,000,000 13,475,000
6 - 12 Mei 2019 confirm 5,775,000 7,350,000
15 - 21 April 2019 confirm 11,200,000 17,500,000
13 - 15 Mei 2019 confirm 6,600,000 17,500,000
15 - 21 April 2019 confirm 23,106,000 17,500,000
13 - 15 Mei 2019 confirm 15,000,000 17,500,000
308,755,400
COST ESTIMATE
VENUE : ITC Cempaka mas
CITY : National
CLIENT : SEIN
DATE : 22nd April - 28th April2019
No Description
A Production (New Set Items)
i. Flooring
plywood 6.00 x 4.00 M2 fin Laminated & Sticker
ii. Live Area

Ringlights + Tripod
Gorillapod
Table 120.0 x 55.0 x 100.0
Light Decoration LIVE & Galaxy A
Headset Property
Property:
WIG
Glasses
Makeup ( for tutorial content )
paper Plate
Spoon
iii. Ultrawide Box Installation

Box with properti Fin Acrilic with Sticker
iv. Wheel of fortune

plywood diameter 35cm fin Laminated & Sticker
Storage Plywood fin HPL
TV 50 smart 50 inch
v. Smart tables
Table 120.0 x 55.0 x 100.0 plywood fin HPL & Sticker
Security Alarm 4 Port include stand Acrilics
Acrilic Spec Card include printing
vi. Partners Area

Backdrop plywood 150.0 x 150.0 x 20.0 fin HPL & Sticker
vii. Redemtion Desk

B Technical
i. Sound system 5000wat
Sound system package 5.000 watts for stage
Monitor speaker
Acoustic equipment
Technical riders
Mic wireless & headset
C Mobilization
i. Decoration and property set
ii. Electrical
iii. Trucking
Load in
Truck double engkle
Load out
Truck double engkle
iv. Installment & dismantle
Load in
Supervisor
Crew
Load out
Supervisor
Crew
D Properties
i. Signage
Standee signage or promo+ print
ii. Internet
Router wifi
Internet package
Stater pack
Internet package
iii. Uniform
SPG uniform
iv. Team ID
Lanyard
v. Stationary
Stationary cost
Printer rent
Printer ink
vi. Auction Winner
Dummy mock up winner
vii. Furniture
Futura
Fishbowl
E Souvenir & Prizes

i. Souvenir
T-shirt
Tote bag
Selfie Ring
Gorilla Pod
Key Chain
Gimmick lanyard
Coffee vouchers
Stainless straw
ii. Prizes
Galaxy A10 Auction
Galaxy A30 Auction
Galaxy A50 Auction
F Talent / Performer
MC
KOL
Stand up Comedy
G Manpower
i. Preparation & Event
Team Leader
Asst. Team Leader
GA coordinator
Female presenter/SPG
Redemtion desk crew
Biaya survey
H Documentation
Photo - package for 1 cams, full day
Video - 1 cams
I Transportation & Accommodation

i. Transportation
Cheil Team & Pijar Team
Team Production
ii.Room hotel
Hotel Cheil Team & Pijar
Production Team
iii. Meals
EO Team
Load in
Meals box
Mineral water
Load out
Meals box
Mineral water
Event
Snack box
Meals box
Mineral water
iv. Communication
Communication cost
J Logistic
i. Delivery Service
k Printing
i. Flyer
Pre-event
H+7
L Permit
i. Permit administration
administration
T Banner
Total Cost
ASF 10%
Subtotal
PPn 10%
Grand Total
PT. CHEIL WORLDWIDE IND
Qty / Freq
24 M2 1 pckg 1 event
2 Set 1 pkcg 1 event

1 set 1 time 1 event

1 set 7 days 1 event



1 set 1 time 1
1 pckg 2 days 1 event
1 unit 1 time 1 event

1 pckg 1 time 1 event
unit 1 time 1 event
1 person 1 time 1 event


5 units 2 side 1 time
1 units 1 time 1 time

1 pckg 1 time 7 day
2 units 1 time 7 days
10 units 1 time 1 event
20 pcs 1 time 1 event
1 pckg 1 time 7 days





1 pax 2 days 1 event
1 person 7 days 1 event

2 pax 1 time 1 event
1 team 1 pckg 2 day

1 team 1 pckg 2 day
2 pax 1 time 1 return

2 team 3 days 1 event
20 pckg 2 time 7 day


Price Sub Total Total
1,300,000 2,600,000
75,000 150,000
1,200,000 2,400,000
650,000 1,300,000
200,000 400,000
650,000 650,000
7,500,000
2,000,000 14,000,000
14,000,000
5,250,000 10,500,000
5,500,000 11,000,000
21,500,000
10,000,000 10,000,000
10,000,000
350,000 3,500,000
35,600,000 71,200,000
400,000 4,000,000
45,000 900,000
1,750,000 12,250,000
25,000 700,000
100,000 200,000
89,250,000
60,000 1,500,000
50,000 1,250,000
30,000 750,000
27,500 687,500
-
37,500 937,500
5,000 125,000
90,000 2,250,000
1,700,000 1,700,000
3,300,000 3,300,000
3,900,000 3,900,000
16,400,000
4,500,000 9,000,000
5,000,000 10,000,000
4,000,000 8,000,000
9,000,000
1,000,000 7,000,000
850,000 11,900,000
1,000,000 7,000,000
900,000 31,500,000
800,000 11,200,000
4,500,000 9,000,000
77,600,000
5,500,000 11,000,000
5,500,000 11,000,000
22,000,000
350,000 700,000
300,000 300,000
-
-
75,000 1,500,000
75,000 1,500,000
150,000 3,000,000
350,000 9,800,000
16,800,000
5,000,000 5,000,000
5,000,000
3,000 10,500,000
3,000 10,500,000
21,000,000
275,000 275,000
160,000 11,200,000
11,475,000
321,525,000
32,152,500
353,677,500
35,367,750
389,045,250
COST ESTIMATE
VENUE : PGC Cililitan
CITY : National
CLIENT : SEIN
DATE : 29nd April - 5th Mei2019
No Description
i. Flooring
ii. Live Area

Ringlights + Tripod
Gorillapod
Table 120.0 x 55.0 x 100.0
Headset Property
Property:
WIG
Glasses
paper Plate
Spoon


TV 50 smart 50 inch
v. Smart tables
vi. Partners Area

vii. Redemtion Desk

B Technical
Monitor speaker
Acoustic equipment
Technical riders
C Mobilization
ii. Electrical
iii. Trucking
Load in
Truck double engkle
Load out
Truck double engkle
Load in
Supervisor
Crew
Load out
Supervisor
Crew
D Properties
i. Signage
ii. Internet
Router wifi
Internet package
Stater pack
Internet package
iii. Uniform
SPG uniform
iv. Team ID
Lanyard
v. Stationary
Stationary cost
Printer rent
Printer ink
vi. Auction Winner
vii. Furniture
Futura
Fishbowl
E Souvenir & Prizes

i. Souvenir
T-shirt
Tote bag
Selfie Ring
Gorilla Pod
Key Chain
Gimmick lanyard
Coffee vouchers
Stainless straw
ii. Prizes
Galaxy A10 Auction
Galaxy A30 Auction
Galaxy A50 Auction
MC
KOL
G Manpower
Team Leader
Asst. Team Leader
GA coordinator
Redemtion desk crew
Biaya survey
H Documentation
Video - 1 cams

i. Transportation
Team Production
ii.Room hotel
Production Team
iii. Meals
EO Team
Load in
Meals box
Mineral water
Load out
Meals box
Mineral water
Event
Snack box
Meals box
Mineral water
iv. Communication
Communication cost
J Logistic
i. Delivery Service
k Printing
i. Flyer
Pre-event
H+7
L Permit
administration
T Banner
Total Cost
ASF 10%
Subtotal
PPn 10%
Grand Total
Qty / Freq





1 set 1 time 1

unit 1 time 1 event



1 pckg 1 time 7 day






1 team 1 pckg 2 day

1 team 1 pckg 2 day



1,300,000 2,600,000
75,000 150,000
1,200,000 2,400,000
650,000 1,300,000
200,000 400,000
650,000 650,000
7,500,000
2,000,000 14,000,000
14,000,000
5,250,000 10,500,000
5,500,000 11,000,000
21,500,000
10,000,000 10,000,000
10,000,000
350,000 3,500,000
35,600,000 71,200,000
400,000 4,000,000
45,000 900,000
1,750,000 12,250,000
25,000 700,000
100,000 200,000
89,250,000
60,000 1,500,000
50,000 1,250,000
30,000 750,000
27,500 687,500
-
37,500 937,500
5,000 125,000
90,000 2,250,000
1,700,000 1,700,000
3,300,000 3,300,000
3,900,000 3,900,000
16,400,000
4,500,000 9,000,000
5,000,000 10,000,000
9,000,000
1,000,000 7,000,000
850,000 11,900,000
1,000,000 7,000,000
900,000 31,500,000
800,000 11,200,000
4,500,000 9,000,000
77,600,000
5,500,000 11,000,000
5,500,000 11,000,000
22,000,000
350,000 700,000
300,000 300,000
-
-
75,000 1,500,000
75,000 1,500,000
150,000 3,000,000
350,000 9,800,000
16,800,000
5,000,000 5,000,000
5,000,000
3,000 10,500,000
3,000 10,500,000
21,000,000
275,000 275,000
160,000 11,200,000
11,475,000
321,525,000
32,152,500
353,677,500
35,367,750
389,045,250
COST ESTIMATE
VENUE : WTC Surabaya
CITY : National
CLIENT : SEIN
No Description
i. Flooring
ii. Live Area

Ringlights + Tripod
Gorillapod
Table 120.0 x 55.0 x 100.0
Headset Property
Property:
WIG
Glasses
paper Plate
Spoon


TV 50 smart 50 inch
v. Smart tables
vi. Partners Area

vii. Redemtion Desk

B Technical
Monitor speaker
Acoustic equipment
Technical riders
C Mobilization
ii. Electrical
iii. Trucking
Load in
Truck double engkle
Load out
Truck double engkle
Load in
Supervisor
Crew
Load out
Supervisor
Crew
D Properties
i. Signage
ii. Internet
Router wifi
Internet package
Stater pack
Internet package
iii. Uniform
SPG uniform
iv. Team ID
Lanyard
v. Stationary
Stationary cost
Printer rent
Printer ink
vi. Auction Winner
vii. Furniture
Futura
Fishbowl
E Souvenir & Prizes

i. Souvenir
T-shirt
Tote bag
Selfie Ring
Gorilla Pod
Key Chain
Gimmick lanyard
Coffee vouchers
Stainless straw
ii. Prizes
Galaxy A10 Auction
Galaxy A30 Auction
Galaxy A50 Auction
MC
G Manpower
Team Leader
Asst. Team Leader
GA coordinator
Redemtion desk crew
Biaya survey
H Documentation
Video - 1 cams

i. Transportation
Flight Cheil Team & Pijar Team
Team Production
Akomodasi team Pijar
ii.Room hotel
Production Team
iii. Meals
EO Team
Load in
Meals box
Mineral water
Load out
Meals box
Mineral water
Event
Snack box
Meals box
Mineral water
iv. Communication
Communication cost
J Logistic
i. Delivery Service
k Printing
i. Flyer
Pre-event
H+7
L Permit
administration
T Banner
Total Cost
ASF 10%
Subtotal
PPn 10%
Grand Total
Qty / Freq





1 set 1 time 1

unit 1 time 1 event



1 pckg 1 time 7 day





1 team 1 pckg 2 day

1 team 1 pckg 2 day
4 person 1 time 1 return



1,300,000 2,600,000
75,000 150,000
1,200,000 2,400,000
650,000 1,300,000
200,000 400,000
650,000 650,000
7,500,000
2,000,000 14,000,000
14,000,000
5,250,000 10,500,000
5,500,000 11,000,000
21,500,000
42,500,000 42,500,000
42,500,000
350,000 3,500,000
35,600,000 71,200,000
400,000 4,000,000
45,000 900,000
1,750,000 12,250,000
25,000 700,000
100,000 200,000
92,750,000
60,000 1,500,000
50,000 1,250,000
30,000 750,000
27,500 687,500
-
37,500 937,500
5,000 125,000
90,000 2,250,000
1,700,000 1,700,000
3,300,000 3,300,000
3,900,000 3,900,000
16,400,000
4,500,000 9,000,000
9,000,000
1,000,000 7,000,000
850,000 11,900,000
1,000,000 7,000,000
900,000 31,500,000
800,000 11,200,000
4,500,000 9,000,000
77,600,000
5,500,000 11,000,000
5,500,000 11,000,000
22,000,000
3,000,000 12,000,000
1,100,000 4,400,000
850,000 5,950,000
750,000 2,250,000
350,000 2,800,000
75,000 1,500,000
75,000 1,500,000
150,000 3,000,000
350,000 9,800,000
43,200,000
5,000,000 5,000,000
5,000,000
3,000 10,500,000
3,000 10,500,000
21,000,000
275,000 275,000
160,000 11,200,000
11,475,000
383,925,000
38,392,500
422,317,500
42,231,750
464,549,250
COST ESTIMATE
VENUE : Solo Square
CITY : National
CLIENT : SEIN
No Description
i. Flooring
ii. Live Area

Ringlights + Tripod
Gorillapod
Table 120.0 x 55.0 x 100.0
Headset Property
Property:
WIG
Glasses
paper Plate
Spoon


TV 50 smart 50 inch
v. Smart tables
vi. Partners Area

vii. Redemtion Desk

B Technical
Monitor speaker
Acoustic equipment
Technical riders
C Mobilization
ii. Electrical
iii. Trucking
Load in
Truck double engkle
Load out
Truck double engkle
Load in
Supervisor
Crew
Load out
Supervisor
Crew
D Properties
i. Signage
ii. Internet
Router wifi
Internet package
Stater pack
Internet package
iii. Uniform
SPG uniform
iv. Team ID
Lanyard
v. Stationary
Stationary cost
Printer rent
Printer ink
vi. Auction Winner
vii. Furniture
Futura
Fishbowl
E Souvenir & Prizes

i. Souvenir
T-shirt
Tote bag
Selfie Ring
Gorilla Pod
Key Chain
Gimmick lanyard
Coffee vouchers
Stainless straw
ii. Prizes
Galaxy A10 Auction
Galaxy A30 Auction
Galaxy A50 Auction
MC
G Manpower
Team Leader
Asst. Team Leader
GA coordinator
Redemtion desk crew
Biaya survey
H Documentation
Video - 1 cams

i. Transportation
Team Production
ii.Room hotel
Production Team
iii. Meals
EO Team
Load in
Meals box
Mineral water
Load out
Meals box
Mineral water
Event
Snack box
Meals box
Mineral water
iv. Communication
Communication cost
J Logistic
i. Delivery Service
k Printing
i. Flyer
Pre-event
H+7
L Permit
administration
T Banner
Total Cost
ASF 10%
Subtotal
PPn 10%
Grand Total
Qty / Freq





1 set 1 time 1

unit 1 time 1 event



1 pckg 1 time 7 day





1 team 1 pckg 2 day

1 team 1 pckg 2 day



1,300,000 2,600,000
75,000 150,000
1,200,000 2,400,000
650,000 1,300,000
200,000 400,000
650,000 650,000
7,500,000
2,000,000 14,000,000
14,000,000
5,250,000 10,500,000
5,500,000 11,000,000
21,500,000
37,500,000 37,500,000
37,500,000
350,000 3,500,000
35,600,000 71,200,000
400,000 4,000,000
45,000 900,000
1,750,000 12,250,000
25,000 700,000
100,000 200,000
92,750,000
60,000 1,500,000
50,000 1,250,000
30,000 750,000
27,500 687,500
-
37,500 937,500
5,000 125,000
90,000 2,250,000
1,700,000 1,700,000
3,300,000 3,300,000
3,900,000 3,900,000
16,400,000
4,500,000 9,000,000
9,000,000
1,000,000 7,000,000
850,000 11,900,000
1,000,000 7,000,000
900,000 31,500,000
800,000 11,200,000
4,500,000 9,000,000
77,600,000
5,500,000 11,000,000
5,500,000 11,000,000
22,000,000
3,000,000 12,000,000
1,100,000 4,400,000
850,000 5,950,000
750,000 2,250,000
350,000 2,800,000
75,000 1,500,000
75,000 1,500,000
150,000 3,000,000
350,000 9,800,000
43,200,000
5,000,000 5,000,000
5,000,000
3,000 10,500,000
3,000 10,500,000
21,000,000
275,000 275,000
160,000 11,200,000
11,475,000
378,925,000
37,892,500
416,817,500
41,681,750
458,499,250
COST ESTIMATE
VENUE : Plaza simpang lima
CITY : National
CLIENT : SEIN
DATE : 13nd mei - 15th mei2019
No Description
i. Flooring
ii. Live Area

Ringlights + Tripod
Gorillapod
Table 120.0 x 55.0 x 100.0
Headset Property
Property:
WIG
Glasses
paper Plate
Spoon


TV 50 smart 50 inch
v. Smart tables
vi. Partners Area

vii. Redemtion Desk

B Technical
Monitor speaker
Acoustic equipment
Technical riders
C Mobilization
ii. Electrical
iii. Trucking
Load in
Truck double engkle
Load out
Truck double engkle
Load in
Supervisor
Crew
Load out
Supervisor
Crew
D Properties
i. Signage
ii. Internet
Router wifi
Internet package
Stater pack
Internet package
iii. Uniform
SPG uniform
iv. Team ID
Lanyard
v. Stationary
Stationary cost
Printer rent
Printer ink
vi. Auction Winner
vii. Furniture
Futura
Fishbowl
E Souvenir & Prizes

i. Souvenir
T-shirt
Tote bag
Selfie Ring
Gorilla Pod
Key Chain
Gimmick lanyard
Coffee vouchers
Stainless straw
ii. Prizes
Galaxy A10 Auction
Galaxy A30 Auction
Galaxy A50 Auction
MC
G Manpower
Team Leader
Asst. Team Leader
GA coordinator
Redemtion desk crew
Biaya survey
H Documentation
Video - 1 cams

i. Transportation
Team Production
ii.Room hotel
Production Team
iii. Meals
EO Team
Load in
Meals box
Mineral water
Load out
Meals box
Mineral water
Event
Snack box
Meals box
Mineral water
iv. Communication
Communication cost
J Logistic
i. Delivery Service
k Printing
i. Flyer
Pre-event
H+7
L Permit
administration
T Banner
Total Cost
ASF 10%
Subtotal
PPn 10%
Grand Total
Qty / Freq





1 set 1 time 1

unit 1 time 1 event



1 pckg 1 time 7 day





1 team 1 pckg 2 day

1 team 1 pckg 2 day



1,300,000 2,600,000
75,000 150,000
1,200,000 2,400,000
650,000 1,300,000
200,000 400,000
650,000 650,000
7,500,000
2,000,000 14,000,000
14,000,000
5,250,000 10,500,000
5,500,000 11,000,000
21,500,000
37,500,000 37,500,000
37,500,000
350,000 3,500,000
37,100,000 74,200,000
400,000 4,000,000
45,000 900,000
1,750,000 12,250,000
25,000 700,000
100,000 200,000
95,750,000
60,000 1,500,000
50,000 1,250,000
30,000 750,000
27,500 687,500
-
37,500 937,500
5,000 125,000
90,000 2,250,000
1,700,000 1,700,000
3,300,000 3,300,000
3,900,000 3,900,000
16,400,000
4,500,000 9,000,000
9,000,000
1,000,000 7,000,000
850,000 11,900,000
1,000,000 7,000,000
900,000 31,500,000
800,000 11,200,000
4,500,000 9,000,000
77,600,000
5,500,000 11,000,000
5,500,000 11,000,000
22,000,000
2,300,000 9,200,000
1,100,000 4,400,000
850,000 5,950,000
750,000 2,250,000
350,000 2,800,000
75,000 1,500,000
75,000 1,500,000
150,000 3,000,000
350,000 9,800,000
40,400,000
5,000,000 5,000,000
5,000,000
3,000 10,500,000
3,000 10,500,000
21,000,000
275,000 275,000
160,000 11,200,000
11,475,000
379,125,000
37,912,500
417,037,500
41,703,750
458,741,250
COST ESTIMATE
VENUE : Plasa jambu 2
CITY : National
CLIENT : SEIN
No Description
i. Flooring
ii. Live Area

Ringlights + Tripod
Gorillapod
Table 120.0 x 55.0 x 100.0
Headset Property
Property:
WIG
Glasses
paper Plate
Spoon


TV 50 smart 50 inch
v. Smart tables
vi. Partners Area

vii. Redemtion Desk

B Technical
Monitor speaker
Acoustic equipment
Technical riders
C Mobilization
ii. Electrical
iii. Trucking
Load in
Truck double engkle
Load out
Truck double engkle
Load in
Supervisor
Crew
Load out
Supervisor
Crew
D Properties
i. Signage
ii. Internet
Router wifi
Internet package
Stater pack
Internet package
iii. Uniform
SPG uniform
iv. Team ID
Lanyard
v. Stationary
Stationary cost
Printer rent
Printer ink
vi. Auction Winner
vii. Furniture
Futura
Fishbowl
E Souvenir & Prizes

i. Souvenir
T-shirt
Tote bag
Selfie Ring
Gorilla Pod
Key Chain
Gimmick lanyard
Coffee vouchers
Stainless straw
ii. Prizes
Galaxy A10 Auction
Galaxy A30 Auction
Galaxy A50 Auction
MC
G Manpower
Team Leader
Asst. Team Leader
GA coordinator
Redemtion desk crew
Biaya survey
H Documentation
Video - 1 cams

i. Transportation
Team Production
ii.Room hotel
Hotel Cheil Team
Pijar & Production Team
iii. Meals
EO Team
Load in
Meals box
Mineral water
Load out
Meals box
Mineral water
Event
Snack box
Meals box
Mineral water
iv. Communication
Communication cost
J Logistic
i. Delivery Service
k Printing
i. Flyer
Pre-event
H+7
L Permit
administration
T Banner
Total Cost
ASF 10%
Subtotal
PPn 10%
Grand Total
Qty / Freq





1 set 1 time 1

unit 1 time 1 event



1 pckg 1 time 7 day





1 team 1 pckg 2 day

1 team 1 pckg 2 day
2 pack 1 time 1 return

1 pack 1 time 1 return
1 room 3 days 1 event

3 room 4 days 1 event


1,300,000 2,600,000
75,000 150,000
1,200,000 2,400,000
650,000 1,300,000
200,000 400,000
650,000 650,000
7,500,000
2,000,000 14,000,000
14,000,000
5,250,000 10,500,000
5,500,000 11,000,000
21,500,000
12,000,000 12,000,000
12,000,000
350,000 3,500,000
35,600,000 71,200,000
400,000 4,000,000
45,000 900,000
1,750,000 12,250,000
25,000 700,000
100,000 200,000
92,750,000
60,000 1,500,000
50,000 1,250,000
30,000 750,000
27,500 687,500
-
37,500 937,500
5,000 125,000
90,000 2,250,000
1,700,000 1,700,000
3,300,000 3,300,000
3,900,000 3,900,000
16,400,000
4,500,000 9,000,000
9,000,000
1,000,000 7,000,000
850,000 11,900,000
1,000,000 7,000,000
900,000 31,500,000
800,000 11,200,000
4,500,000 9,000,000
77,600,000
5,500,000 11,000,000
5,500,000 11,000,000
22,000,000
500,000 1,000,000
500,000 500,000
575,000 1,725,000
275,000 3,300,000
75,000 1,500,000
75,000 1,500,000
150,000 3,000,000
350,000 9,800,000
22,325,000
3,000,000 3,000,000
3,000,000
3,000 10,500,000
3,000 10,500,000
21,000,000
275,000 275,000
160,000 11,200,000
11,475,000
330,550,000
33,055,000
363,605,000
36,360,500
399,965,500
COST ESTIMATE
VENUE : Jogyatronic Mall
CITY : National
CLIENT : SEIN
No Description
i. Flooring
ii. Live Area

Ringlights + Tripod
Gorillapod
Table 120.0 x 55.0 x 100.0
Headset Property
Property:
WIG
Glasses
paper Plate
Spoon


TV 50 smart 50 inch
v. Smart tables
vi. Partners Area

vii. Redemtion Desk

B Technical
Monitor speaker
Acoustic equipment
Technical riders
C Mobilization
ii. Electrical
iii. Trucking
Load in
Truck double engkle
Load out
Truck double engkle
Load in
Supervisor
Crew
Load out
Supervisor
Crew
D Properties
i. Signage
ii. Internet
Router wifi
Internet package
Stater pack
Internet package
iii. Uniform
SPG uniform
iv. Team ID
Lanyard
v. Stationary
Stationary cost
Printer rent
Printer ink
vi. Auction Winner
vii. Furniture
Futura
Fishbowl
E Souvenir & Prizes

i. Souvenir
T-shirt
Tote bag
Selfie Ring
Gorilla Pod
Key Chain
Gimmick lanyard
Coffee vouchers
Stainless straw
ii. Prizes
Galaxy A10 Auction
Galaxy A30 Auction
Galaxy A50 Auction
MC
G Manpower
Team Leader
Asst. Team Leader
GA coordinator
Redemtion desk crew
Biaya survey
H Documentation
Video - 1 cams

i. Transportation
Team Production
ii.Room hotel
Production Team
iii. Meals
EO Team
Load in
Meals box
Mineral water
Load out
Meals box
Mineral water
Event
Snack box
Meals box
Mineral water
iv. Communication
Communication cost
J Logistic
i. Delivery Service
k Printing
i. Flyer
Pre-event
H+7
L Permit
administration
T Banner
Total Cost
ASF 10%
Subtotal
PPn 10%
Grand Total
Qty / Freq





1 set 1 time 1

unit 1 time 1 event



1 pckg 1 time 7 day





1 team 1 pckg 2 day

1 team 1 pckg 2 day



1,300,000 2,600,000
75,000 150,000
1,200,000 2,400,000
650,000 1,300,000
200,000 400,000
650,000 650,000
7,500,000
2,000,000 14,000,000
14,000,000
5,250,000 10,500,000
5,500,000 11,000,000
21,500,000
37,500,000 37,500,000
37,500,000
350,000 3,500,000
35,600,000 71,200,000
400,000 4,000,000
45,000 900,000
1,750,000 12,250,000
25,000 700,000
100,000 200,000
92,750,000
60,000 1,500,000
50,000 1,250,000
30,000 750,000
27,500 687,500
-
37,500 937,500
5,000 125,000
90,000 2,250,000
1,700,000 1,700,000
3,300,000 3,300,000
3,900,000 3,900,000
16,400,000
4,500,000 9,000,000
9,000,000
1,000,000 7,000,000
850,000 11,900,000
1,000,000 7,000,000
900,000 31,500,000
800,000 11,200,000
4,500,000 9,000,000
77,600,000
5,500,000 11,000,000
5,500,000 11,000,000
22,000,000
2,350,000 9,400,000
1,100,000 4,400,000
850,000 5,950,000
600,000 1,800,000
350,000 2,800,000
75,000 1,500,000
75,000 1,500,000
150,000 3,000,000
350,000 9,800,000
40,150,000
5,000,000 5,000,000
5,000,000
3,000 10,500,000
3,000 10,500,000
21,000,000
275,000 275,000
160,000 11,200,000
11,475,000
375,875,000
37,587,500
413,462,500
41,346,250
454,808,750
COST ESTIMATE
VENUE : Palembang Square
CITY : National
CLIENT : SEIN
No Description
i. Flooring
ii. Live Area

Ringlights + Tripod
Gorillapod
Table 120.0 x 55.0 x 100.0
Headset Property
Property:
WIG
Glasses
paper Plate
Spoon


TV 50 smart 50 inch
v. Smart tables
vi. Partners Area

vii. Redemtion Desk

B Technical
Monitor speaker
Acoustic equipment
Technical riders
C Mobilization
ii. Electrical
iii. Trucking
Load in
Truck double engkle
Load out
Truck double engkle
Load in
Supervisor
Crew
Load out
Supervisor
Crew
D Properties
i. Signage
ii. Internet
Router wifi
Internet package
Stater pack
Internet package
iii. Uniform
SPG uniform
iv. Team ID
Lanyard
v. Stationary
Stationary cost
Printer rent
Printer ink
vi. Auction Winner
vii. Furniture
Futura
Fishbowl
E Souvenir & Prizes

i. Souvenir
T-shirt
Tote bag
Selfie Ring
Gorilla Pod
Key Chain
Gimmick lanyard
Coffee vouchers
Stainless straw
ii. Prizes
Galaxy A10 Auction
Galaxy A30 Auction
Galaxy A50 Auction
MC
G Manpower
Team Leader
Asst. Team Leader
GA coordinator
Redemtion desk crew
Biaya survey
H Documentation
Video - 1 cams

i. Transportation
Team Production
ii.Room hotel
Production Team
iii. Meals
EO Team
Load in
Meals box
Mineral water
Load out
Meals box
Mineral water
Event
Snack box
Meals box
Mineral water
iv. Communication
Communication cost
J Logistic
i. Delivery Service
k Printing
i. Flyer
Pre-event
H+7
L Permit
administration
T Banner
Total Cost
ASF 10%
Subtotal
PPn 10%
Grand Total
Qty / Freq





1 set 1 time 1

unit 1 time 1 event



1 pckg 1 time 7 day





1 team 1 pckg 2 day

1 team 1 pckg 2 day



1,300,000 2,600,000
75,000 150,000
1,200,000 2,400,000
650,000 1,300,000
200,000 400,000
650,000 650,000
7,500,000
2,000,000 14,000,000
14,000,000
5,250,000 10,500,000
5,500,000 11,000,000
21,500,000
47,500,000 47,500,000
47,500,000
350,000 3,500,000
37,050,000 74,100,000
400,000 4,000,000
45,000 900,000
1,750,000 12,250,000
25,000 700,000
100,000 200,000
92,150,000
60,000 1,500,000
50,000 1,250,000
30,000 750,000
27,500 687,500
-
37,500 937,500
5,000 125,000
90,000 2,250,000
1,700,000 1,700,000
3,300,000 3,300,000
3,900,000 3,900,000
16,400,000
4,500,000 9,000,000
9,000,000
1,000,000 7,000,000
850,000 11,900,000
1,000,000 7,000,000
900,000 31,500,000
800,000 11,200,000
4,500,000 9,000,000
77,600,000
5,500,000 11,000,000
5,500,000 11,000,000
22,000,000
2,500,000 10,000,000
2,500,000 10,000,000
850,000 5,950,000
750,000 2,250,000
350,000 2,800,000
75,000 1,500,000
75,000 1,500,000
150,000 3,000,000
350,000 9,800,000
46,800,000
5,000,000 5,000,000
5,000,000
3,000 10,500,000
3,000 10,500,000
21,000,000
275,000 275,000
160,000 11,200,000
11,475,000
391,925,000
39,192,500
431,117,500
43,111,750
474,229,250
COST ESTIMATE
VENUE : Plasa Milenium
CITY : National
CLIENT : SEIN
DATE : 29nd April - 5 mei2019
No Description
i. Flooring
ii. Live Area

Ringlights + Tripod
Gorillapod
Table 120.0 x 55.0 x 100.0
Headset Property
Property:
WIG
Glasses
paper Plate
Spoon


TV 50 smart 50 inch
v. Smart tables
vi. Partners Area

vii. Redemtion Desk

B Technical
Monitor speaker
Acoustic equipment
Technical riders
C Mobilization
ii. Electrical
iii. Trucking
Load in
Truck double engkle
Load out
Truck double engkle
Load in
Supervisor
Crew
Load out
Supervisor
Crew
D Properties
i. Signage
ii. Internet
Router wifi
Internet package
Stater pack
Internet package
iii. Uniform
SPG uniform
iv. Team ID
Lanyard
v. Stationary
Stationary cost
Printer rent
Printer ink
vi. Auction Winner
vii. Furniture
Futura
Fishbowl
E Souvenir & Prizes

i. Souvenir
T-shirt
Tote bag
Selfie Ring
Gorilla Pod
Key Chain
Gimmick lanyard
Coffee vouchers
Stainless straw
ii. Prizes
Galaxy A10 Auction
Galaxy A30 Auction
Galaxy A50 Auction
MC
KOL
G Manpower
Team Leader
Asst. Team Leader
GA coordinator
Redemtion desk crew
Biaya survey
H Documentation
Video - 1 cams

i. Transportation
Team Production
ii.Room hotel
Production Team
iii. Meals
EO Team
Load in
Meals box
Mineral water
Load out
Meals box
Mineral water
Event
Snack box
Meals box
Mineral water
iv. Communication
Communication cost
J Logistic
i. Delivery Service
k Printing
i. Flyer
Pre-event
H+7
L Permit
administration
T Banner
Total Cost
ASF 10%
Subtotal
PPn 10%
Grand Total
Qty / Freq





1 set 1 time 1

unit 1 time 1 event



1 pckg 1 time 7 day






1 team 1 pckg 2 day

1 team 1 pckg 2 day



1,300,000 2,600,000
75,000 150,000
1,200,000 2,400,000
650,000 1,300,000
200,000 400,000
650,000 650,000
7,500,000
2,000,000 14,000,000
14,000,000
5,250,000 10,500,000
5,500,000 11,000,000
21,500,000
50,000,000 50,000,000
50,000,000
350,000 3,500,000
35,600,000 71,200,000
400,000 4,000,000
45,000 900,000
1,750,000 12,250,000
25,000 700,000
100,000 200,000
89,250,000
60,000 1,500,000
50,000 1,250,000
30,000 750,000
27,500 687,500
-
37,500 937,500
5,000 125,000
90,000 2,250,000
1,700,000 1,700,000
3,300,000 3,300,000
3,900,000 3,900,000
16,400,000
4,500,000 9,000,000
5,000,000 10,000,000
9,000,000
1,000,000 7,000,000
850,000 11,900,000
1,000,000 7,000,000
900,000 31,500,000
800,000 11,200,000
4,500,000 9,000,000
77,600,000
5,500,000 11,000,000
5,500,000 11,000,000
22,000,000
4,500,000 18,000,000
4,500,000 18,000,000
850,000 5,950,000
750,000 2,250,000
350,000 2,800,000
75,000 1,500,000
75,000 1,500,000
150,000 3,000,000
350,000 9,800,000
62,800,000
5,000,000 5,000,000
5,000,000
3,000 10,500,000
3,000 10,500,000
21,000,000
275,000 275,000
160,000 11,200,000
11,475,000
407,525,000
40,752,500
448,277,500
44,827,750
493,105,250
COST ESTIMATE
VENUE : Lucky Plaza
CITY : National
CLIENT : SEIN
DATE : 13nd mei- 15 mei2019
No Description
i. Flooring
ii. Live Area

Ringlights + Tripod
Gorillapod
Table 120.0 x 55.0 x 100.0
Headset Property
Property:
WIG
Glasses
paper Plate
Spoon


TV 50 smart 50 inch
v. Smart tables
vi. Partners Area

vii. Redemtion Desk

B Technical
Monitor speaker
Acoustic equipment
Technical riders
C Mobilization
ii. Electrical
iii. Trucking
Load in
Truck double engkle
Load out
Truck double engkle
Load in
Supervisor
Crew
Load out
Supervisor
Crew
D Properties
i. Signage
ii. Internet
Router wifi
Internet package
Stater pack
Internet package
iii. Uniform
SPG uniform
iv. Team ID
Lanyard
v. Stationary
Stationary cost
Printer rent
Printer ink
vi. Auction Winner
vii. Furniture
Futura
Fishbowl
E Souvenir & Prizes

i. Souvenir
T-shirt
Tote bag
Selfie Ring
Gorilla Pod
Key Chain
Gimmick lanyard
Coffee vouchers
Stainless straw
ii. Prizes
Galaxy A10 Auction
Galaxy A30 Auction
Galaxy A50 Auction
MC
G Manpower
Team Leader
Asst. Team Leader
GA coordinator
Redemtion desk crew
Biaya survey
H Documentation
Video - 1 cams

i. Transportation
Team Production
ii.Room hotel
Production Team
iii. Meals
EO Team
Load in
Meals box
Mineral water
Load out
Meals box
Mineral water
Event
Snack box
Meals box
Mineral water
iv. Communication
Communication cost
J Logistic
i. Delivery Service
k Printing
i. Flyer
Pre-event
H+7
L Permit
administration
T Banner
Total Cost
ASF 10%
Subtotal
PPn 10%
Grand Total
Qty / Freq





1 set 1 time 1

unit 1 time 1 event



1 pckg 1 time 7 day





1 team 1 pckg 2 day

1 team 1 pckg 2 day



1,300,000 2,600,000
75,000 150,000
1,200,000 2,400,000
650,000 1,300,000
200,000 400,000
650,000 650,000
7,500,000
2,000,000 14,000,000
14,000,000
5,250,000 10,500,000
5,500,000 11,000,000
21,500,000
55,000,000 55,000,000
55,000,000
350,000 3,500,000
35,600,000 71,200,000
400,000 4,000,000
45,000 900,000
1,750,000 12,250,000
25,000 700,000
100,000 200,000
89,250,000
60,000 1,500,000
50,000 1,250,000
30,000 750,000
27,500 687,500
-
37,500 937,500
5,000 125,000
90,000 2,250,000
1,700,000 1,700,000
3,300,000 3,300,000
3,900,000 3,900,000
16,400,000
4,500,000 9,000,000
9,000,000
1,000,000 7,000,000
850,000 11,900,000
1,000,000 7,000,000
900,000 31,500,000
800,000 11,200,000
4,500,000 9,000,000
77,600,000
5,500,000 11,000,000
5,500,000 11,000,000
22,000,000
3,000,000 12,000,000
3,000,000 12,000,000
850,000 5,950,000
850,000 2,550,000
350,000 2,800,000
75,000 1,500,000
75,000 1,500,000
150,000 3,000,000
350,000 9,800,000
51,100,000
5,000,000 5,000,000
5,000,000
3,000 10,500,000
3,000 10,500,000
21,000,000
275,000 275,000
160,000 11,200,000
11,475,000
400,825,000
40,082,500
440,907,500
44,090,750
484,998,250
COST ESTIMATE
VENUE : Tangerang City
CITY : National
CLIENT : SEIN
DATE : 6 - 12 mei2019
No Description
i. Flooring
ii. Live Area

Ringlights + Tripod
Gorillapod
Table 120.0 x 55.0 x 100.0
Headset Property
Property:
WIG
Glasses
paper Plate
Spoon


TV 50 smart 50 inch
v. Smart tables
vi. Partners Area

vii. Redemtion Desk

B Technical
Monitor speaker
Acoustic equipment
Technical riders
C Mobilization
ii. Electrical
iii. Trucking
Load in
Truck double engkle
Load out
Truck double engkle
Load in
Supervisor
Crew
Load out
Supervisor
Crew
D Properties
i. Signage
ii. Internet
Router wifi
Internet package
Stater pack
Internet package
iii. Uniform
SPG uniform
iv. Team ID
Lanyard
v. Stationary
Stationary cost
Printer rent
Printer ink
vi. Auction Winner
vii. Furniture
Futura
Fishbowl
E Souvenir & Prizes

i. Souvenir
T-shirt
Tote bag
Selfie Ring
Gorilla Pod
Key Chain
Gimmick lanyard
Coffee vouchers
Stainless straw
ii. Prizes
Galaxy A10 Auction
Galaxy A30 Auction
Galaxy A50 Auction
MC
KOL
G Manpower
Team Leader
Asst. Team Leader
GA coordinator
Redemtion desk crew
Biaya survey
H Documentation
Video - 1 cams

i. Transportation
Team Production
ii.Room hotel
Production Team
iii. Meals
EO Team
Load in
Meals box
Mineral water
Load out
Meals box
Mineral water
Event
Snack box
Meals box
Mineral water
iv. Communication
Communication cost
J Logistic
i. Delivery Service
k Printing
i. Flyer
Pre-event
H+7
L Permit
administration
T Banner
Total Cost
ASF 10%
Subtotal
PPn 10%
Grand Total
Qty / Freq





1 set 1 time 1

unit 1 time 1 event



1 pckg 1 time 7 day






1 team 1 pckg 2 day

1 team 1 pckg 2 day



1,300,000 2,600,000
75,000 150,000
1,200,000 2,400,000
650,000 1,300,000
200,000 400,000
650,000 650,000
7,500,000
2,000,000 14,000,000
14,000,000
5,250,000 10,500,000
5,500,000 11,000,000
21,500,000
22,500,000 22,500,000
22,500,000
350,000 3,500,000
35,600,000 71,200,000
400,000 4,000,000
45,000 900,000
1,750,000 12,250,000
25,000 700,000
100,000 200,000
89,250,000
60,000 1,500,000
50,000 1,250,000
30,000 750,000
27,500 687,500
-
37,500 937,500
5,000 125,000
90,000 2,250,000
1,700,000 1,700,000
3,300,000 3,300,000
3,900,000 3,900,000
16,400,000
4,500,000 9,000,000
5,000,000 10,000,000
9,000,000
1,000,000 7,000,000
850,000 11,900,000
1,000,000 7,000,000
900,000 31,500,000
800,000 11,200,000
4,500,000 9,000,000
77,600,000
5,500,000 11,000,000
5,500,000 11,000,000
22,000,000
600,000 2,400,000
300,000 1,200,000
500,000 1,500,000
350,000 2,800,000
75,000 1,500,000
75,000 1,500,000
150,000 3,000,000
350,000 9,800,000
23,700,000
3,000,000 3,000,000
3,000,000
3,000 10,500,000
3,000 10,500,000
21,000,000
275,000 275,000
160,000 11,200,000
11,475,000
338,925,000
33,892,500
372,817,500
37,281,750
410,099,250
COST ESTIMATE
VENUE : Mega bekasi Hypermall
CITY : National
CLIENT : SEIN
No Description
i. Flooring
ii. Live Area

Ringlights + Tripod
Gorillapod
Table 120.0 x 55.0 x 100.0
Headset Property
Property:
WIG
Glasses
paper Plate
Spoon


TV 50 smart 50 inch
v. Smart tables
vi. Partners Area

vii. Redemtion Desk

B Technical
Monitor speaker
Acoustic equipment
Technical riders
C Mobilization
ii. Electrical
iii. Trucking
Load in
Truck double engkle
Load out
Truck double engkle
Load in
Supervisor
Crew
Load out
Supervisor
Crew
D Properties
i. Signage
ii. Internet
Router wifi
Internet package
Stater pack
Internet package
iii. Uniform
SPG uniform
iv. Team ID
Lanyard
v. Stationary
Stationary cost
Printer rent
Printer ink
vi. Auction Winner
vii. Furniture
Futura
Fishbowl
E Souvenir & Prizes

i. Souvenir
T-shirt
Tote bag
Selfie Ring
Gorilla Pod
Key Chain
Gimmick lanyard
Coffee vouchers
Stainless straw
ii. Prizes
Galaxy A10 Auction
Galaxy A30 Auction
Galaxy A50 Auction
MC
KOL
G Manpower
Team Leader
Asst. Team Leader
GA coordinator
Redemtion desk crew
Biaya survey
H Documentation
Video - 1 cams

i. Transportation
Team Production
ii.Room hotel
Production Team
iii. Meals
EO Team
Load in
Meals box
Mineral water
Load out
Meals box
Mineral water
Event
Snack box
Meals box
Mineral water
iv. Communication
Communication cost
J Logistic
i. Delivery Service
k Printing
i. Flyer
Pre-event
H+7
L Permit
administration
T Banner
Total Cost
ASF 10%
Subtotal
PPn 10%
Grand Total
Qty / Freq





1 set 1 time 1

unit 1 time 1 event



1 pckg 1 time 7 day






1 team 1 pckg 2 day

1 team 1 pckg 2 day



1,300,000 2,600,000
75,000 150,000
1,200,000 2,400,000
650,000 1,300,000
200,000 400,000
650,000 650,000
7,500,000
2,000,000 14,000,000
14,000,000
5,250,000 10,500,000
5,500,000 11,000,000
21,500,000
1,800,000 1,800,000
1,800,000
350,000 3,500,000
35,600,000 71,200,000
400,000 4,000,000
45,000 900,000
1,750,000 12,250,000
25,000 700,000
100,000 200,000
89,250,000
60,000 1,500,000
50,000 1,250,000
30,000 750,000
27,500 687,500
-
37,500 937,500
5,000 125,000
90,000 2,250,000
1,700,000 1,700,000
3,300,000 3,300,000
3,900,000 3,900,000
16,400,000
4,500,000 9,000,000
5,000,000 10,000,000
9,000,000
1,000,000 7,000,000
850,000 11,900,000
1,000,000 7,000,000
900,000 31,500,000
800,000 11,200,000
4,500,000 9,000,000
77,600,000
5,500,000 11,000,000
5,500,000 11,000,000
22,000,000
300,000 1,200,000
200,000 800,000
-
-
75,000 1,500,000
75,000 1,500,000
150,000 3,000,000
350,000 9,800,000
17,800,000
5,000,000 5,000,000
5,000,000
3,000 10,500,000
3,000 10,500,000
21,000,000
275,000 275,000
160,000 11,200,000
11,475,000
314,325,000
31,432,500
345,757,500
34,575,750
380,333,250
COST ESTIMATE
VENUE : BEC 1
CITY : National
CLIENT : SEIN
DATE : 29nd April - 5th Mei2019
No Description
i. Flooring
ii. Live Area

Ringlights + Tripod
Gorillapod
Table 120.0 x 55.0 x 100.0
Headset Property
Property:
WIG
Glasses
paper Plate
Spoon


TV 50 smart 50 inch
v. Smart tables
vi. Partners Area

vii. Redemtion Desk

B Technical
Monitor speaker
Acoustic equipment
Technical riders
C Mobilization
ii. Electrical
iii. Trucking
Load in
Truck double engkle
Load out
Truck double engkle
Load in
Supervisor
Crew
Load out
Supervisor
Crew
D Properties
i. Signage
ii. Internet
Router wifi
Internet package
Stater pack
Internet package
iii. Uniform
SPG uniform
iv. Team ID
Lanyard
v. Stationary
Stationary cost
Printer rent
Printer ink
vi. Auction Winner
vii. Furniture
Futura
Fishbowl
E Souvenir & Prizes

i. Souvenir
T-shirt
Tote bag
Selfie Ring
Gorilla Pod
Key Chain
Gimmick lanyard
Coffee vouchers
Stainless straw
ii. Prizes
Galaxy A10 Auction
Galaxy A30 Auction
Galaxy A50 Auction
MC
KOL
G Manpower
Team Leader
Asst. Team Leader
GA coordinator
Redemtion desk crew
Biaya survey
H Documentation
Video - 1 cams

i. Transportation
Team Production
ii.Room hotel
Production Team
iii. Meals
EO Team
Load in
Meals box
Mineral water
Load out
Meals box
Mineral water
Event
Snack box
Meals box
Mineral water
iv. Communication
Communication cost
J Logistic
i. Delivery Service
k Printing
i. Flyer
Pre-event
H+7
L Permit
administration
T Banner
Total Cost
ASF 10%
Subtotal
PPn 10%
Grand Total
Qty / Freq





1 set 1 time 1

unit 1 time 1 event



1 pckg 1 time 7 day






1 team 1 pckg 2 day

1 team 1 pckg 2 day



1,300,000 2,600,000
75,000 150,000
1,200,000 2,400,000
650,000 1,300,000
200,000 400,000
650,000 650,000
7,500,000
2,000,000 14,000,000
14,000,000
5,250,000 10,500,000
5,500,000 11,000,000
21,500,000
25,000,000 25,000,000
25,000,000
350,000 3,500,000
35,600,000 71,200,000
400,000 4,000,000
45,000 900,000
1,750,000 12,250,000
25,000 700,000
100,000 200,000
89,250,000
60,000 1,500,000
50,000 1,250,000
30,000 750,000
27,500 687,500
-
37,500 937,500
5,000 125,000
90,000 2,250,000
1,700,000 1,700,000
3,300,000 3,300,000
3,900,000 3,900,000
16,400,000
4,500,000 9,000,000
4,500,000 9,000,000
9,000,000
1,000,000 7,000,000
850,000 11,900,000
1,000,000 7,000,000
900,000 31,500,000
800,000 11,200,000
4,500,000 9,000,000
77,600,000
5,500,000 11,000,000
5,500,000 11,000,000
22,000,000
600,000 2,400,000
600,000 2,400,000
850,000 5,950,000
850,000 2,550,000
350,000 2,800,000
75,000 1,500,000
75,000 1,500,000
150,000 3,000,000
350,000 9,800,000
31,900,000
5,000,000 5,000,000
5,000,000
3,000 10,500,000
3,000 10,500,000
21,000,000
275,000 275,000
160,000 11,200,000
11,475,000
351,625,000
35,162,500
386,787,500
38,678,750
425,466,250
COST ESTIMATE
VENUE : Kartini Mall
CITY : National
CLIENT : SEIN
DATE : 20nd Mei - 26th Mei2019
No Description
i. Flooring
ii. Live Area

Ringlights + Tripod
Gorillapod
Table 120.0 x 55.0 x 100.0
Headset Property
Property:
WIG
Glasses
paper Plate
Spoon


TV 50 smart 50 inch
v. Smart tables
vi. Partners Area

vii. Redemtion Desk

B Technical
Monitor speaker
Acoustic equipment
Technical riders
C Mobilization
ii. Electrical
iii. Trucking
Load in
Truck double engkle
Load out
Truck double engkle
Load in
Supervisor
Crew
Load out
Supervisor
Crew
D Properties
i. Signage
ii. Internet
Router wifi
Internet package
Stater pack
Internet package
iii. Uniform
SPG uniform
iv. Team ID
Lanyard
v. Stationary
Stationary cost
Printer rent
Printer ink
vi. Auction Winner
vii. Furniture
Futura
Fishbowl
E Souvenir & Prizes

i. Souvenir
T-shirt
Tote bag
Selfie Ring
Gorilla Pod
Key Chain
Gimmick lanyard
Coffee vouchers
Stainless straw
ii. Prizes
Galaxy A10 Auction
Galaxy A30 Auction
Galaxy A50 Auction
MC
KOL
Stand Up comedy
G Manpower
Team Leader
Asst. Team Leader
GA coordinator
Redemtion desk crew
Biaya survey
H Documentation
Video - 1 cams

i. Transportation
Team Production
ii.Room hotel
Production Team
iii. Meals
EO Team
Load in
Meals box
Mineral water
Load out
Meals box
Mineral water
Event
Snack box
Meals box
Mineral water
iv. Communication
Communication cost
J Logistic
i. Delivery Service
k Printing
i. Flyer
Pre-event
H+7
L Permit
administration
T Banner
Total Cost
ASF 10%
Subtotal
PPn 10%
Grand Total
Qty / Freq





1 set 1 time 1

unit 1 time 1 event



1 pckg 1 time 7 day






1 team 1 pckg 2 day

1 team 1 pckg 2 day




1,300,000 2,600,000
75,000 150,000
1,200,000 2,400,000
650,000 1,300,000
200,000 400,000
650,000 650,000
7,500,000
2,000,000 14,000,000
14,000,000
5,250,000 10,500,000
5,500,000 11,000,000
21,500,000
34,600,000 34,600,000
34,600,000
350,000 3,500,000
37,050,000 74,100,000
400,000 4,000,000
45,000 900,000
1,750,000 12,250,000
25,000 700,000
100,000 200,000
92,150,000
60,000 1,500,000
50,000 1,250,000
30,000 750,000
27,500 687,500
-
37,500 937,500
5,000 125,000
90,000 2,250,000
1,700,000 1,700,000
3,300,000 3,300,000
3,900,000 3,900,000
16,400,000
4,500,000 9,000,000
4,500,000 9,000,000
6,000,000 12,000,000
9,000,000
1,000,000 7,000,000
850,000 11,900,000
1,000,000 7,000,000
900,000 31,500,000
800,000 11,200,000
4,500,000 9,000,000
77,600,000
5,500,000 11,000,000
5,500,000 11,000,000
22,000,000
2,500,000 10,000,000
2,500,000 10,000,000
850,000 5,950,000
750,000 2,250,000
350,000 2,800,000
75,000 1,500,000
75,000 1,500,000
150,000 3,000,000
350,000 9,800,000
46,800,000
5,000,000 5,000,000
5,000,000
3,000 10,500,000
3,000 10,500,000
21,000,000
275,000 275,000
160,000 11,200,000
11,475,000
379,025,000
37,902,500
416,927,500
41,692,750
458,620,250
COST ESTIMATE
VENUE : Karebosi Mall
CITY : National
CLIENT : SEIN
DATE : 20nd Mei - 26mei2019
No Description
i. Flooring
ii. Live Area

Ringlights + Tripod
Gorillapod
Table 120.0 x 55.0 x 100.0
Headset Property
Property:
WIG
Glasses
paper Plate
Spoon


TV 50 smart 50 inch
v. Smart tables
vi. Partners Area

vii. Redemtion Desk

B Technical
Monitor speaker
Acoustic equipment
Technical riders
C Mobilization
ii. Electrical
iii. Trucking
Load in
Truck double engkle
Load out
Truck double engkle
Load in
Supervisor
Crew
Load out
Supervisor
Crew
D Properties
i. Signage
ii. Internet
Router wifi
Internet package
Stater pack
Internet package
iii. Uniform
SPG uniform
iv. Team ID
Lanyard
v. Stationary
Stationary cost
Printer rent
Printer ink
vi. Auction Winner
vii. Furniture
Futura
Fishbowl
E Souvenir & Prizes

i. Souvenir
T-shirt
Tote bag
Selfie Ring
Gorilla Pod
Key Chain
Gimmick lanyard
Coffee vouchers
Stainless straw
ii. Prizes
Galaxy A10 Auction
Galaxy A30 Auction
Galaxy A50 Auction
MC
KOL
G Manpower
Team Leader
Asst. Team Leader
GA coordinator
Redemtion desk crew
Biaya survey
H Documentation
Video - 1 cams

i. Transportation
Team Production
ii.Room hotel
Production Team
iii. Meals
EO Team
Load in
Meals box
Mineral water
Load out
Meals box
Mineral water
Event
Snack box
Meals box
Mineral water
iv. Communication
Communication cost
J Logistic
i. Delivery Service
k Printing
i. Flyer
Pre-event
H+7
L Permit
administration
T Banner
Total Cost
ASF 10%
Subtotal
PPn 10%
Grand Total
Qty / Freq





1 set 1 time 1

unit 1 time 1 event



1 pckg 1 time 7 day






1 team 1 pckg 2 day

1 team 1 pckg 2 day



1,300,000 2,600,000
75,000 150,000
1,200,000 2,400,000
650,000 1,300,000
200,000 400,000
650,000 650,000
7,500,000
2,000,000 14,000,000
14,000,000
5,250,000 10,500,000
5,500,000 11,000,000
21,500,000
50,000,000 50,000,000
50,000,000
350,000 3,500,000
35,600,000 71,200,000
400,000 4,000,000
45,000 900,000
1,750,000 12,250,000
25,000 700,000
100,000 200,000
89,250,000
60,000 1,500,000
50,000 1,250,000
30,000 750,000
27,500 687,500
-
37,500 937,500
5,000 125,000
90,000 2,250,000
1,700,000 1,700,000
3,300,000 3,300,000
3,900,000 3,900,000
16,400,000
4,500,000 9,000,000
5,000,000 10,000,000
9,000,000
1,000,000 7,000,000
850,000 11,900,000
1,000,000 7,000,000
900,000 31,500,000
800,000 11,200,000
4,500,000 9,000,000
77,600,000
5,500,000 11,000,000
5,500,000 11,000,000
22,000,000
4,750,000 19,000,000
4,000,000 16,000,000
850,000 5,950,000
750,000 2,250,000
350,000 2,800,000
75,000 1,500,000
75,000 1,500,000
150,000 3,000,000
350,000 9,800,000
61,800,000
5,000,000 5,000,000
5,000,000
3,000 10,500,000
3,000 10,500,000
21,000,000
275,000 275,000
160,000 11,200,000
11,475,000
406,525,000
40,652,500
447,177,500
44,717,750
491,895,250

BOQ HHP Mall 2019 - 01042019 - Pijar Bara Indonesia

Загружено:

Сведения о документе

Авторское право

Доступные форматы

Поделиться этим документом

Поделиться или встроить документ

Параметры публикации

Этот документ был вам полезен?

Это неприемлемый материал?

Авторское право:

Доступные форматы

BOQ HHP Mall 2019 - 01042019 - Pijar Bara Indonesia

Загружено:

Авторское право:

Доступные форматы

COST ESTIMATE

EVENT : SEIN_IM_Galaxy A_HHP

No City Venue Space Lokasi

Flow booth distribution:

Periode Status Price T-Banner/Umbul2

ii. Live Area

iii. Ultrawide Box Installation

iv. Wheel of fortune

vi. Partners Area

vii. Redemtion Desk

E Souvenir & Prizes

I Transportation & Accommodation

2 Set 1 pkcg 1 event

1 set 1 time 1 event

1 set 1 time 1 event

2 set 1 time 1 event

2 set 1 time 1 event

1 set 1 time 1 event

1 pckg 2 days 1 event

1 set 2 days 1 event

1 unit 1 time 1 event

unit 1 time 1 event

1 pckg 1 time 1 event

1 person 1 time 1 event

1 person 1 time 1 event

5 units 2 side 1 time

1 units 1 time 1 time

10 units 1 time 1 event

20 pcs 1 time 1 event

1 pckg 1 time 7 days

6 pcs 1 time 1 event

4 units 1 time 7 days

25 pcs 1 time 1 event

1 pcs 1 time 1 event

1 pckg 2 days 1 event

1 person 7 days 1 event

1 team 1 pckg 2 day

2 pax 1 time 1 return

20 pckg 1 time 1 days

20 pckg 1 time 1 days

20 pckg 2 time 7 day

4 pckg 7 days 1 event

1 pckg 1 time 1 event

500 pcs 7 time 1 event

1 pckg 1 time 1 event

Price Sub Total Total

ii. Live Area

iii. Ultrawide Box Installation

iv. Wheel of fortune

vi. Partners Area

vii. Redemtion Desk

E Souvenir & Prizes

I Transportation & Accommodation

2 Set 1 pkcg 1 event

1 set 1 time 1 event

1 set 1 time 1 event

2 set 1 time 1 event

2 set 1 time 1 event

1 set 1 time 1 event

1 pckg 2 days 1 event

1 set 2 days 1 event

1 unit 1 time 1 event

unit 1 time 1 event

1 pckg 1 time 1 event