You are on page 1of 11

Advertising Media Amount

Print Media 9,946,800 Break up of the


Radio 9060000
Social Media & Digital Marketing 1360000
( Rs 9,50,00,000
Outdoor 13770000
Promotional SMS's 200000
Point of Sales Material 1000000
Road Show 5304000
Sales Channel Consolidation 4000000
Occasional Offers 13560000
Total 58,200,800
Occasional Off
23%

Sales Channel Con


7%

Road Show
9%
Point of Sa
2
Prom
Marketing Budget 9.5 Crore

Break up of the Advertisement Budget


( Rs 9,50,00,000)

Print Media
17%
Occasional Offers
23%

Radio
16%
Sales Channel Consolidation
7%

Road Show
9% Social Media & Digital Marketing
Point of Sales Material 2%
Outdoor
2% 24%
Promotional SMS's
0%
keting
Location Themes Size / Quantity
Print Media
Pan India Times of India 225 sq. cm.
Pan India Times of India 225 sq cm
Ahemdabad Dainik Bhaskar 225 sq cm
3 Other RegionalNewspaper Eenadu 225 sq cm

Radio

All 12 Station Prime Slot Radio Jingle - On Radio Mirchi 10 Sec

All 12 Station Prime Slot Radio Jingle - On Radio Mirchi 10 Sec

Social Media & Digital Marketing

Web Portal, Facebook and


Other Social Networking
Forum Dedicated social marketing Person 2 persons
Ringtone

Outdoor

Stalls 6 stalls
17 Prime Cities Hoardings 3 Hoardings

Promotional SMS's
To All Customers Promotional SMS's Bulk

POINT OF SALES MATERIAL


500 Shops Across 17
17 Prime Cities Banners,Posters, Displays Cities

Road Show
17 Prime Cities Banners,Posters, Displays 1 Mobile Van / City
Print TVC

9946800 #REF!

Sales Channel Consolidation


Dealers Promotion
Dealer Awareness

Occasional Offers
Location Theme Size
Set of Necessary
Pan India Aashirwad- Discount on Marriage Gifts Electronics Item
Number of Occurances Rate/sq cm Total

3 Ad in January 6168/sq cm
3 Ad in June 6168/sq cm
3 Ad in April 300/ sq cm
3 Ad in April 700/sq cm

Total
1250 per 10 sec per
3 Times a Day for January-April station
1250 per 10 sec per
2 Times a Day for September-December station

Total

For an year 15000 / Person Month

Total
2 times a week for 1.5 months at 12
different locations
For 6 month 45000/Month

Total
BELOW THE LINE MARKETING

200000/annum

Total

Continuous 2000/Shop

Total
2 Days/Week for a Duration of 1 year 3000/Day

Total
Web Grand total

1360000 #REF!

Annual Dealer's Meet

Total
Expected Sales Profit Forgo

2000 Set 6780 / Set

Total

Total

Rs. 95,300,800
Total

4,163,400
4,163,400
202,500
1,417,500

9,946,800

5400000

3660000

9060000

360000
1000000

1360000

13770000

13770000

200000

200000

Rs. 1,000,000

Rs. 1,000,000
Rs. 5,304,000

Rs. 5,304,000
2000000
2000000

4000000
Total

13560000

13560000

Rs. 58,000,800
Service Center Set Up Budget
Cost Location Size / Quantity
Hire and Train Personnel 17 cities 5 People/ Service Center
Setting up Infra Structure at
service centre 17 Cities
Running Expenses Of Service Centre
Wages of Personnel 17 Cities 5 Person/ Service Centre
Conveyance 17 Cities 5 Person/ Service Centre
Retention of Personnel 17 Cities
Other Administration Expenses 17 cities 5 Person/ Service Centre
Service Center Set Up Budget
Number of Occurances Rate/sq cm Total
2 Service Centre/city 10000/person 1,700,000

2 Service Centre/ City 200000/ Centre 6,800,000


Running Expenses Of Service Centre
2 Service Centre/ City 8000/Person 16,320,000
2 Service Centre/ City 2000/person 4,080,000
5,000,000
2 Service Centre/ City 100000/Centre 3,400,000

Total 37,300,000

You might also like