Budget

PRE EVENT
Endorsement on Instagram
No Description Specification Subscriber Price Total Price
1. Arief Muhammad 2x Upload photo Followers Rp 20.000.000 Rp 50.000.000
2x upload video instagram 610k Rp 30.000.000
2. Jovie Adhiguna 1x Upload photo Followers Rp 1.000.000 Rp 3.500.000
1x Upload Video instagram 109k Rp 2.500.000
3. Chandra Timothy Liow 1x upload photo Followers Rp 15.000.000 Rp 50.000.000
1x upload video instagram 1.2m Rp 35.000.000
4. Wira Nurmansyah 1x upload photo Followers Rp 800.000 Rp 800.000
instagram 7057
5. Herdiana Surahman 1x upload photo Followers Rp 1.300.000 Rp 3.000.000
1x upload video instagram 17.1k Rp 1.700.000
Sub Total Rp 107.300.000

Press conference
No Description specification Quantity Sub Total Total Price
VENUE
1. Rent the ballroom BW suit hotel 50 medias /100 Rp 110.000/person Rp 11.000.000
ballroom person
Sub Total Rp 11.000.000
PRINTING
1. Backdrop Flexy China 2x1 m 2 pcs Rp 90.000 Rp 180.000
2. X- Banner Albatros 4 pcs Rp 70.000 Rp 280.000
3. Poster Albatros 100 pcs Rp 5.000 Rp 500.000
4. Brochure Art paper 120 gr 100 pcs Rp 5.000 Rp 500.000
(A5)
5. Umbul Umbul Flexy china 30 pcs Rp 80.000 Rp 2.400.000
Sub Total Rp 3.860.000
MERCHANDISE PRESS CONFERENCE
1. Notebook POD A3 INDIGO art 100 sheet Rp 2.250 Rp 225.000
carton 260 gr
POD art carton 100 sheet Rp 1.300 Rp 1.300.000
260 gr
POD A3 Indigo HVS 1500 sheet Rp 2.250 Rp 3.375.000
80gr
POD HVS 80gr 750 sheet Rp 600 Rp 450.000
Jasa jilid ring 100 sheet Rp 7.000 Rp 700.000
kawat A4 no.7
2. Nametag POD A3 Indigo art 100 sheet Rp 10.000 Rp 1.000.000
carton 210gr
 Bahan tambahan 100 sheet Rp 1.300 Rp 1.300.000
carton 210gr
Plastik ID B-4 100 pcs Rp 3.500 Rp 3.500.000
Tali ID Card 100 pcs Rp 2.500 Rp 2.500.000
3. Pen Black Ink 100 pcs Rp 17.000 Rp 1.700.000
4. Goodie bag White goodie bag 100 pcs Rp 15.000 Rp 1.500.000
5. Hat Blue hat 100 pcs Rp 30.000 Rp 3.000.000
Sub Total Rp 19.380.000
MERCHANDISE EVENT
1. Bottle Allumunium 20 pcs Rp 175.000 Rp 3.500.000
2. Hat Blue hat 20 pcs Rp 30.000 Rp 600.000
3. Towel Blue towel 20 pcs Rp 35.000 Rp 700. 000
4. T – Shirt All size 20 pcs Rp 45.000 Rp 900.000
5. Waterproof 20 pcs Rp 12.500 Rp 250.000
6. Nametag POD A3 indigo art 20 sheet Rp 10.000 Rp 200.000
carton 210 gr
Bahan tambahan 20 sheet Rp 1.300 Rp 26.000
carton 210 gr
Plastik ID B-4 20 pcs Rp 3.500 Rp 70.000
Tali ID card 20 pcs Rp 2.500 Rp 50.000
Sub Total Rp 6.296.000
ARTIST
1. Arief Muhammad Followers IG 610k Rp 100.000.000 Rp 100.000.000
Suscriber youtube
708k
2. Jovie Adhiguna Followers IG 109k Rp 30.000.000 Rp 30.000.000

Subscriber
youtube 97k
3. Nadine Chandrawinata Followers IG 1M Rp 80.000.000 Rp 80.000.000

4. Putri Marino Followers IG 135k Rp 20.000.000 Rp 20.000.000

5. Kach & Jonathan Howe Followers IG 39,4k Rp 14.000.000 Rp 14.000.000

6. Kristin Addis Followers IG 98k Rp 18.900.000 Rp 18.900.000

7. Gael Hilton Followers IG 45,2k Rp 4.200.00 Rp 4.200.000

Sub Total Rp 267.100.000
Transportation Airplane (Garuda Indonesia) – return
1. Arief Muhammad Jakarta - Belitung 4 person Rp 1.138.000 Rp 4.552.000
2. Jovie Adhiguna Jakarta - Belitung 2 person Rp 1.138.000 Rp 2.276.000

3. Putri Marino Jakarta - Belitung 2 person Rp 1.138.000 Rp 2.276.000

4. Kach & Jonathan Howe Miami - Belitung 2 person Rp 19.648.400 Rp 39.296.800

5. Kristin Addis Berlin - Belitung 2 person Rp 14.393.600 Rp 28.787.200

6. Gael Hilton Miami – Belitung 2 person Rp 19.648.400 Rp 28.787.200
7. Winners Jakarta - Belitung 7 person Rp 1.138.000 Rp 28.787.000
Sub Total Rp 124.450.800
TRANSPORTATION BUS – return
1. Bus 29 seat 21 person Rp 1.600.000 Rp 1.600.000
Sub Total Rp 1.600.000
TRANSPORTATION BOAT
1. BOAT 2-12 person 7 team Rp 500.000 Rp 3.500.000
Sub Total Rp 3.500.000
HOTEL
1. BW Suite Hotel Deluxe room 2 21 person Rp 1.650.000 Rp 34.650.000
night
Sub Total Rp 34.650.000
MEALS
1. Pondok Kelapa restaurant Lunch 2x 21 person Rp 60.000 Rp 1.260.000
Dinner 2x 21 person Rp 60.000 Rp 1.260.000
Sub Total Rp 2.520.000
SNORKLING
1. Snorkling Lengkuas Island 14 person Rp 40.000 Rp 560.000
Sub Total Rp 560.000
BARBEQUE PARTY
1. Barbeque Potato salad
Potao soup
Rice
Fried rice
Tumis Buncis
21 Person Rp 250.000 Rp 5.250.000
Bulat fish

Geronggong fish
Banyer fish
Tenggiri fish
Squid
Chicken
Sambal
terasi/ijo/tomat
Sambal Nanas
Slice fresh fruit
Kopyor ice
Sub Total Rp 5.250.000
SOUND SYSTEM
1. Sound system ‘BAYUSVARA’ 200 watt 1 package Rp 1.500.000 Rp 1.500.000

Sub Total Rp 1.500.000

Post Event
Facility Visit
No Description Specification Quantity Sub total Total
TRANSPORTATION AIRPLANE (GARUDA INDONESIA) – return
1. Crew of My Trip My Jakarta – Belitung 4 person Rp 1.138.000 Rp 4.552.000
Adventure
Sub Total Rp 4.552.000
TRANSPORTATION CAR – return
1. Avanza For 3 days 1 car Rp 500.000 Rp 1.500.000
Sub Total Rp 1.500.000
TRANSPORTATION BOAT
1. BOAT 2-12 person 4 person Rp 500.000 Rp 500.000
Sub Total Rp 500.000
HOTEL
1. BW Suite Hotel Belitung Deluxe room 2 4 person Rp 1.650.000 Rp 6.600.000
night
Sub Total Rp 6.600.000
MEALS
1. Pondok Kelapa restaurant Lunch 2x 4 person Rp 60.000 Rp 240.000
Diner 2x 4 person Rp 60.000 Rp 240.000
Sub Total Rp 480.000
SNORKLING
1. Snorkling Lengkuas island 4 person Rp 40.000 Rp 160.000
Sub Total Rp 160.000
BARBEQUE PARTY
1. Barbeque Potato salad
Potato soup
Rice
Fried Rice
Tumis Buncis
Bulat Fish
Banyer fish
4 person Rp 210.000 Rp 1.000.000
Tenggiri fish
Squid
Chicken
Sambal
terasi/ijo/tomat
Sambal nanas
Slice of fruit
Kopyor ice
Sub Total Rp 1.000.000
Videographer
Make a video about an event
1. Videographer 1 video & 1 photo 2 person Rp 40.000.000 Rp 80.000.000
Sub Total Rp 80.000.000
TRANSPORTATION AIRPLANE (GARUDA INDONESIA)- return
1. Crew of Videographer Jakarta - Belitung 2 person Rp 1.138.000 Rp 2.276.000

Sub Total Rp 2.276.000

TRANSPORTATION CAR – return
1. Avanza For 3 days 2 person Rp 500.000 Rp 1.500.000
Sub Total Rp 1.500.000
TRANSPORTATION BOAT
1. Boat 2-12 person 2 person Rp 500.000 Rp 500.000
Sub Total Rp 500.000
HOTEL
1. BW suite hotel Belitung Deluxe room 2 2 person Rp 1.650.000 Rp 3.300.000
night
Sub Total Rp 3.300.000

MEALS
1. Pondok Kelapa Restaurant Lunch 2x 2 person Rp 60.000 Rp 120.000

Dinner 2x 2 person Rp 60.000 Rp 120.000

Sub Total Rp
240.000
SNORKLING
1. Snorkling Lengkuas island 2 person Rp Rp
40.000 80.000
Sub Total Rp
80.000
BARBEQUE PARTY
1. Barbeque Potato salad
Potato soup
Rice
Fried rice
Tumis Buncis
Bulat fish
Geronggong fish
Banyer fish
Tenggiri fish
Squid 2 person Rp 250.000 Rp 500.000
Chicken
Sambal
terasi/ijo/tomat
Sambal nanas
Slice of fruit
 Kopyor ice
Sub Total Rp 500.000
Public Relation Fee
Fee
1. Public Relation fee Credo PR 9 person Rp 15.000.000
consultant
Sub Total Rp 15.000.000
TRANSPORTATION AIRPLANE (GARUDA INDONESIA) – return
1. Credo PR Consultant Jakarta - Belitung 9 person Rp 1.138.000 Rp 10.242.000
Sub Total Rp 10.242.000
TRANSPORTATION CAR
1. Avanza For 3 days 9 person Rp 500.000 Rp 1.500.000
Sub Total Rp 1.500.000
TRANSPORTATION BOAT
1. BOAT Lengkuas island 9 person Rp 500.000 Rp 500.000
Sub Total Rp 500.000
HOTEL
1. BW Suite hotel Deluxe room 2 9 person Rp 1.650.000 Rp 14.850.000
night
Sub Total Rp 14.850.000