Download as pdf or txt
Download as pdf or txt
You are on page 1of 4

INSERTION ORDER

Date: 30 December 2020 PT Ultima Servis Asia


No.: I_014/2020/001 Biliq Bali
Reference: BISKUAT FIFA PROMO Campaign 2021 Jalan Yudistira No.3A
Seminyak, Badung
Bali 80361, Indonesia

Contact Person 1: Meutia Adryana


Email: [email protected]
Phone Number: +62 (0) 812 9711 9679

B2B Retail Journey - WA & Web Apps

# Item Resources Hours Cost Subtotal


1 Backend development: Web Dev Director 16 6.818.182 20.454.545
- CMS / Dashboard Backend Programmer 80 13.636.364
- Database structure

2 Module: Unique code generator Web Dev Director 8 3.409.091 10.227.273


Backend Programmer 40 6.818.182

3 Module: Claim via WhatsApp Web Dev Director 8 3.409.091 10.227.273


Backend Programmer 40 6.818.182

4 Module: Claim via Microsite Web Dev Director 8 3.409.091 15.000.000


Frontend Programmer 80 10.227.273
Backend Programmer 8 1.363.636

5 Monthly maintenance Web Dev Director 16 6.818.182 34.090.909


for 2 months Frontend Programmer 32 4.090.909
Backend Programmer 32 5.454.545
Web Administrator 80 6.818.182
Dev Ops 32 4.090.909
WA Administrator 80 6.818.182

6 Server for 3 months 3rd party 2.178.000 2.178.000


JagoanHosting VPS-X Paket X3
- Hosting
- Server maintenance

7 WhatsApp API Gateway using Zenziva 3rd party 9.000.000 9.000.000


for 2 months
- Monthly subscription = IDR 500.000
- Cost per outbound message = IDR 200 x 20K = IDR 4.000.000

8 Email Notification using Mailgun 3rd party 1.575.000 1.575.000


for 3 months
- Monthly cost = $35 x 3 = $105

9 Microsite Design Creative Director 6 5.700.000 10.899.545


One time fee UI/UX Designer 30 3.579.545
Copywriter 9 1.620.000
10 Project Management CEO
for 3 months Account Manager included included included
Monthly meeting, reporting, ongoing consultation and supervision Web Dev Director
GRAND TOTAL 113.652.545
excl. VAT 10%
INSERTION ORDER

Date: 30 December 2020 PT Ultima Servis Asia


No.: I_014/2020/001 Biliq Bali
Reference: BISKUAT FIFA PROMO Campaign 2021 Jalan Yudistira No.3A
Seminyak, Badung
Bali 80361, Indonesia

Contact Person 1: Meutia Adryana


Email: [email protected]
Phone Number: +62 (0) 812 9711 9679

B2C Journey #1 - WA & Microsite


For approx. 20K data per month

# Item Resources Hours Cost Subtotal


1 Backend development: Web Dev Director 16 6.818.182 20.454.545
- CMS / Dashboard Backend Programmer 80 13.636.364
- Database structure

2 Module: Unique code generator Web Dev Director 8 3.409.091 10.227.273


Backend Programmer 40 6.818.182

3 Module: Claim via WhatsApp Web Dev Director 8 3.409.091 10.227.273


Backend Programmer 40 6.818.182

4 Module: Claim via Microsite Web Dev Director 8 3.409.091 15.000.000


Frontend Programmer 80 10.227.273
Backend Programmer 8 1.363.636

5 Monthly maintenance Web Dev Director 16 6.818.182 40.909.091


for 2 months Frontend Programmer 32 4.090.909
Backend Programmer 32 5.454.545
Web Administrator 120 10.227.273
Dev Ops 32 4.090.909
WA Administrator 120 10.227.273

6 Server for 3 months 3rd party 2.178.000 2.178.000


JagoanHosting VPS-X Paket X3
- Hosting
- Server maintenance

7 WhatsApp API Gateway using Zenziva 3rd party 9.000.000 9.000.000


for 2 months
- Monthly subscription = IDR 500.000
- Cost per outbound message = IDR 200 x 20K = IDR 4.000.000

8 Email Notification using Mailgun 3rd party 1.575.000 1.575.000


for 3 months
- Monthly cost = $35 x 3 = $105

9 Microsite Design Creative Director 6 5.700.000 10.899.545


One time fee UI/UX Designer 30 3.579.545
Copywriter 9 1.620.000
10 Project Management CEO
for 3 months Account Manager included included included
Monthly meeting, reporting, ongoing consultation and supervision Web Dev Director
GRAND TOTAL 120.470.727
excl. VAT 10%
INSERTION ORDER

Date: 30 December 2020 PT Ultima Servis Asia


No.: I_014/2020/001 Biliq Bali
Reference: BISKUAT FIFA PROMO Campaign 2021 Jalan Yudistira No.3A
Seminyak, Badung
Bali 80361, Indonesia

Contact Person 1: Meutia Adryana


Email: [email protected]
Phone Number: +62 (0) 812 9711 9679

B2C Journey #2 - WA Only


For approx. 20K data per month

# Item Resources Hours Cost Subtotal


1 Backend development: Web Dev Director 16 6.818.182 20.454.545
- CMS / Dashboard Backend Programmer 80 13.636.364
- Database structure

2 Module: Unique code generator Web Dev Director 8 3.409.091 10.227.273


Backend Programmer 40 6.818.182

3 Module: Claim via WhatsApp Web Dev Director 8 3.409.091 10.227.273


Backend Programmer 40 6.818.182

4 Monthly maintenance Web Dev Director 16 6.818.182 47.045.455


for 2 months Backend Programmer 32 5.454.545
Web Administrator 120 10.227.273
Dev Ops 32 4.090.909
WA Administrator 240 20.454.545

5 Server for 3 months 3rd party 2.178.000 2.178.000


JagoanHosting VPS-X Paket X3
- Hosting
- Server maintenance

6 WhatsApp API Gateway using Zenziva 3rd party 9.000.000 9.000.000


for 2 months
- Monthly subscription = IDR 500.000
- Cost per outbound message = IDR 200 x 20K = IDR 4.000.000

7 Project Management CEO


for 3 months Account Manager included included included
Monthly meeting, reporting, ongoing consultation and supervision Web Dev Director
GRAND TOTAL 99.132.545
excl. VAT 10%
INSERTION ORDER

Date: 30 December 2020 PT Ultima Servis Asia


No.: I_014/2020/001 Biliq Bali
Reference: BISKUAT FIFA PROMO Campaign 2021 Jalan Yudistira No.3A
Seminyak, Badung
Bali 80361, Indonesia

Contact Person 1: Meutia Adryana


Email: [email protected]
Phone Number: +62 (0) 812 9711 9679

B2C Journey #3 - Microsite Only


For approx. 20K data per month

# Item Resources Hours Cost Subtotal


1 Backend development: Web Dev Director 16 6.818.182 20.454.545
- CMS / Dashboard Backend Programmer 80 13.636.364
- Database structure

2 Module: Unique code generator Web Dev Director 8 3.409.091 10.227.273


Backend Programmer 40 6.818.182

3 Module: Claim via Microsite Web Dev Director 8 3.409.091 15.000.000


Frontend Programmer 80 10.227.273
Backend Programmer 8 1.363.636

4 Monthly maintenance Web Dev Director 16 6.818.182 35.795.455


for 2 months Frontend Programmer 32 4.090.909
Backend Programmer 32 5.454.545
Web Administrator 180 15.340.909
Dev Ops 32 4.090.909

5 Server for 3 months 3rd party 2.178.000 2.178.000


JagoanHosting VPS-X Paket X3
- Hosting
- Server maintenance

6 Email Notification using Mailgun 3rd party 1.575.000 1.575.000


for 3 months
- Monthly cost = $35 x 3 = $105

7 Microsite Design Creative Director 6 5.700.000 10.899.545


One time fee UI/UX Designer 30 3.579.545
Copywriter 9 1.620.000
8 Project Management CEO
for 3 months Account Manager included included included
Monthly meeting, reporting, ongoing consultation and supervision Web Dev Director
GRAND TOTAL 85.230.273
excl. VAT 10%

You might also like