COST ESTIMATE - DETIKCOM PT LIMASATU KREATIF INDONESIA

CLIENT : DETIK.COM
PROJECT : LAUNCHING DETIK.COM SULAWESI SELATAN
TIME : 31 JULI 2022
VENUE : LAP PARKIR AMBALAT, TRANS STUDIO MAKASSAR
DURATION : 1 DAY Update: 07/07/2022

NO DESCRIPTION QTY FREQ SHIFT PRICE AMOUNT TOTAL

I PREPARATION
1 Concept & Idea 1 pack 1 Event 1 -
2 Survey Team 2D1N 1 pack 1 Event 1 20,000,000 20,000,000
3 Registration Team +/- 3 weeks 1 pack 1 Event 1 7,000,000 7,000,000

Sub Total Preparation 27,000,000

II VENUE
1 Sewa Venue Show days include Loading 1 pack 1 Event 1
2 Jasa Kebersihan 1 pack 1 Event 1 10,000,000 10,000,000
3 Permit Satgas COVID, Kepolisian, Dishub, PP 1 pack 1 Event 1 20,000,000 20,000,000

Sub Total Venue 30,000,000

III PRODUCTIONS & EQUIPMENT:
1 Kursi Futura Kursi Futura Cover 50 Unit 1 Event 1 27,000 1,350,000
2 Kursi VIP dan Artis Sofa 2 seater 30 Unit 1 Event 1 500,000 15,000,000
3 Meja VIP Coffee Table 10 Unit 1 Event 1 500,000 5,000,000
4 Tenda VIP + Flooring + Dekorasi 10x10m 1 unit 1 Event 1 25,000,000 25,000,000
5 Tenda Sarnafil Artis + Flooring 5x5m 2 unit 1 Event 1 1,750,000 3,500,000
6 Tenda Sarnafil Panitia + Flooring 5x5m 1 unit 1 Event 1 1,750,000 1,750,000
7 Tenda Sarnafil Registrasi +Flooring 5x5m 1 unit 1 Event 1 1,750,000 1,750,000
8 Tenda Sarnafil Water Station 5x5m 1 unit 1 Event 1 1,500,000 1,500,000
9 Water Station Air Mineral 5 titik 1 Event 1 750,000 3,750,000
10 Meja Lipat Tent and Water Station 10 unit 1 Event 1 300,000 3,000,000
11 AC Standing 5 PK 10 unit 1 Event 1 2,000,000 20,000,000
12 Misty Fan 15 Unit 1 Event 1 750,000 11,250,000
13 Stage Rigging 10x8m 1 unit 1 Event 1 25,000,000 25,000,000
14 Backdrop & Construction 10 x 4 meter 1 M2 1 Event 1 22,000,000 22,000,000
15 LED Wings + Gawangan 3x4m 2 unit 1 Event 1 15,000,000 30,000,000
16 Sound System & Alat Band 50000 watt 1 Paket 1 Event 1 40,000,000 40,000,000
17 Genset 100 KVA 2 unit 1 Event 1 5,000,000 10,000,000
18 Baricade 200 M2 1 Event 1 150,000 30,000,000
19 Toilet Portable VIP & Artis 2 unit 1 Event 1 3,000,000 6,000,000
20 Toilet Portable Umum 5 unit 1 Event 1 2,000,000 10,000,000
21 Stage Level Fun Wak 5x3m 1 unit 1 Event 1 5,000,000 5,000,000
22 Backdrop Fun Walk Construction Flag On Fun Walk 1 unit 1 Event 1 6,000,000 6,000,000
23 Streaming Perlengkapan include Wifi 1 pack 1 Event 1 70,000,000 70,000,000
24 Dokumentasi (Album + Video) + Drone 1 Paket 1 Event 1 17,000,000 17,000,000
25 Ambulance 1 Doctor + 1 Nurse 1 Unit 1 Event 1 5,500,000 5,500,000
26 Damkar 1 Unit 1 Event 1 5,500,000 5,500,000

Gimmick Production
1 Baloon Gate 8x4m 1 unit 1 Event 1 15,000,000 15,000,000
2 Kupon Undian 3,000 3,000 kupon 1 Event 1 3,000 9,000,000
3 Photobooth Photo wall 1 unit 1 Event 1 10,000,000 10,000,000
4 Gimmick Simbolis Fun Walk 1 pack 1 Event 1 5,000,000 5,000,000
5 Gimmick Simbolis Launching Tablet, Convetti 1 pack 1 Event 1 5,000,000 5,000,000
7 X Banner 5 unit 1 Event 1 700,000 3,500,000
 8 Confetti Machine 2 Unit 1 Event 1 7,000,000 14,000,000
9 Umbul-umbul incl. Pajak all in 50 unit 1 Event 1 350,000 17,500,000
10 Instructure Zumba 1 pax 1 Event 1 4,000,000 4,000,000

Sub total Production 487,850,000

V F&B
1 Meals VIP Buffet 150 pax 1 Event 1 150,000 22,500,000

Sub total F&B 22,500,000

VI SOUVENIR
1 Tshirt Peserta Production Print Only 1,000 pcs 1 Event 1 75,000 75,000,000

Sub total Souvenir 75,000,000

VII OTHERS:
1 Crew include road men, marshal 25 Orang 1 Event 1 500,000 12,500,000
2 Operasional Crew Produksi Pre Event - Post Event 1 Paket 1 Event 1 40,000,000 40,000,000
3 HT 25 Unit 1 Event 1 50,000 1,250,000

Sub total Others 53,750,000

TOTAL BIAYA 696,100,000
Management Fee 10.0% 69,610,000
GRAND TOTAL 765,710,000

Note

1 Term Payment tercantum dalam SPK

Pembayaran dilakukan 2x termin
1. 50% pembayaran 2 hari setelah penandatanganan SPK
2. 50% pembayaran 7 hari setelah kegiatan pelaksanaan

2 Pembayaran dilakukan melalui Rekening

BCA : 525-596-1818
BCA KCP WISMA BNI 46
an. LIMASATU KREATIF INDONESIA

3 Total biaya diluar PPH dan PPN

4 Harga Negotible Price
5 Talent, Entertainment, dan Berjalannya acara di luar tanggung jawab PT LimaSatu Kreatif Indonesia

PREPARED by,

EKA NUGRAHA
LIMASATU EVENT MANAGEMENT
PT. LIMASATU KREATIF INDONESIA