The document provides a budget breakdown for a grand event with 100 guests at the Pan Pacific Sonargaon hotel. It allocates funds for venue rental (Tk 600,000), food (Tk 400,000), invitation cards and souvenirs (Tk 833,000), a performance by renowned singers (Tk 300,000), sound, lighting and video equipment (Tk 948,750), and event staffing (Tk 91,000), totaling Tk 4,007,350. An additional Tk 1,000,000 is budgeted for agency supervision and Tk 250,000 for creative development and planning, bringing the grand total to Tk 5,257,350.
The document provides a budget breakdown for a grand event with 100 guests at the Pan Pacific Sonargaon hotel. It allocates funds for venue rental (Tk 600,000), food (Tk 400,000), invitation cards and souvenirs (Tk 833,000), a performance by renowned singers (Tk 300,000), sound, lighting and video equipment (Tk 948,750), and event staffing (Tk 91,000), totaling Tk 4,007,350. An additional Tk 1,000,000 is budgeted for agency supervision and Tk 250,000 for creative development and planning, bringing the grand total to Tk 5,257,350.
The document provides a budget breakdown for a grand event with 100 guests at the Pan Pacific Sonargaon hotel. It allocates funds for venue rental (Tk 600,000), food (Tk 400,000), invitation cards and souvenirs (Tk 833,000), a performance by renowned singers (Tk 300,000), sound, lighting and video equipment (Tk 948,750), and event staffing (Tk 91,000), totaling Tk 4,007,350. An additional Tk 1,000,000 is budgeted for agency supervision and Tk 250,000 for creative development and planning, bringing the grand total to Tk 5,257,350.
The document provides a budget breakdown for a grand event with 100 guests at the Pan Pacific Sonargaon hotel. It allocates funds for venue rental (Tk 600,000), food (Tk 400,000), invitation cards and souvenirs (Tk 833,000), a performance by renowned singers (Tk 300,000), sound, lighting and video equipment (Tk 948,750), and event staffing (Tk 91,000), totaling Tk 4,007,350. An additional Tk 1,000,000 is budgeted for agency supervision and Tk 250,000 for creative development and planning, bringing the grand total to Tk 5,257,350.
Venue: Grand Ball Room, Pan Pacific Sonargaon | No of Guest 100
Sl. Item Name Description Qty Unit Total No. Price A. Venue & Food 1 Hall Rent Rent of Grand Ball Room 1 600,000 600,000 2 Dinner Buffet Dinner 100 4,000 400,000 Sub Total: 1,000,000 A. Structural, Branding & Production Items 1 Invitation Card with Envelope As per Design 100 150 15,000 2 Souvenir with Branding (Mujibpedia) For Invited Guest 100 180 18,000 3 Branded Bag for the Souvenir As per requirement 100 8,000 800,000 4 Book Reading Light 100 700 70,000 5 Souvenir X (Pen/Diary/T-shirt) 100 1,000 100,000 6 Roadside Barfi Branding Size: W 3ft x H 3ft 20 480 9,600 7 Hotel Entry & Exit Gate As per design 2 32,500 65,000 8 Venue Entry Gate As per Design 1 45,000 45,000 12 Stage with Wings Size: W 48ft x H 14ft x D 24ft 1 380,000 380,000 (Base Height: 2.5ft) 13 Projection LED Frame Size: W 10ft x H 10ft 2 16,000 32,000 14 LED Standee Base Size: W 4ft x H 2ft 18 3,000 54,000 15 Bangabandhu Memory Wall Size: W 28ft x H 10ft 1 45,000 45,000 17 Back LED Wall Frame Size: W 12ft x H 8ft 1 16,000 16,000 18 Control Panel Setting Wood wall with color 30'x4' 1 18,000 18,000
Sub Total: 1,667,600
B. Performance 1 Deshattobodhok Song by Renowned 2 Renowned Singers 1 300,000 300,000 Singers-2 Sub Total: 300,000 C. Logistic & Creative Support 2 Pair Full Range, 2 Pair Sub, 2 Pair Monitor, JBL Professional Setup, 4 1 Sound system Podium Microphone, 2 1 150,000 150,000 Cordless Microhome, Professional Control Panel, Sound Engineer, Cables etc. 2 Lighting Thematic Lighting, Branding Packag e 120,000 120,000 Light, Stage Light, Ambient Light, Tunnel Lighting etc. as per theme and requirements
3 Animated Video for LED Screen Animated Video Production 3 25,000 75,000
4 Backdrop LED screen- P-3 Size: 28ft x 12ft 1 134,400 134,400
5 Projection LED Screen P-3 Size: W 8ft x H 8ft 2 25,600 51,200 6 Back LED Wall= P=3 Size: W 12ft x H 8ft 1 38,400 38,400 3 Camera Online setup P-2 Full HD Camera with 1 55,000 55,000 Professional Operator, Fiber 7 Optic Connectivity, Online Switcher, Recorder etc. 8 Photography Senior Professional 2 25,000 50,000 Photographer for Full Event Documentation 9 Podium As Per Design 2 15,500 31,000
10 Golden Table Cloth As Per Theme 25 450 11,250
11 Golden Chair Cover As Per Theme 100 350 35,000 12 Transportation-1 For Caring & Die mental of 1 20,000 20,000 LED Transportation-2 For Caring & Dismental of 1 20,000 20,000 13 Sound & Light 14 Transportation-3 For Caring & Dismental of 2 17,500 35,000 Branded Production Items 15 Transportation-4 For Event Team (Setup and 1 20,000 20,000 Event Day) Food for Event Team and Other Crews For 2 Days Food for Full 1 10,000 10,000 16 Team including event, light, led, setup etc. 17 Labor Cost For loading & unloading 1 10,000 10,000 18 Fitting, Fixing & Installation Fitting, Fixing and all 1 45,000 45,000 branding elements, including paint and painter, carpenter etc. Walkie Talik For Internal Communication 10 1,000 10,000 19 20 ID & Stationaries For the full event team 1 15,000 15,000 21 Welcome Flower for Honorable Guest 25 500 12,500 Sub Total: 948,750 D. Event Support 1 MC Event Support 1 50,000 50,000 2 Brand Promoter Male Event Support 4 2,000 8,000 3 Brand Promoter Female Event Support 4 2,000 8,000 4 Event Supervisor Event Support 2 5,000 10,000 5 Dress for MC Sharee 1 3,000 3,000 6 Dress for Female Brand Promoter Golden Saree/ Shirt Pant/ 8 1,500 12,000 Panjabi Sub Total: 91,000 Total: 4,007,350 (+) Agency Supervision Fee 1,000,000 Sub Total: 5,007,350 (+) Creative Development & Event Planning 250,000 Grand Total: 5,257,350