ABCDEFGHIJKLMNOPQRSTUVWXYZAAABACADAEAFAGAHAIAJAKAL
1
MEDIA SPENDINGS 2021Realen Kosten
2
3
ProjektnummerMonatMediabudget FacebookMediabudget PinterestKosten Media
Strategie (Facebook)		Kosten Media
Strategie (Pinterest)		Kosten Media
Strategie		Summe
Media		7% Handling
Fee 		3% Handling
Fee 		10% Handling
Fee 		Post PushsRechnungFB/IGPinterestRechnungen Media (facebook)Rechnungen Media (Pinterest)Rechnungen HandlingHandling FeeSumme
extern/intern		abgerechnetDifferenz
4
Always On
5
JF21_M02Januar2.134,33 €228,16 €866,25 €371,25 €1.237,50 €3.599,99 €252,00 €108,00 €360,00 €450,00 €4.409,99 €3.702,58 €707,41 €2.189,03 €46,21 €450,00 €359,95 €3.045,19 €3.959,45 €914,26 €
6
JF21_M04 Februar2.134,33 €228,16 €866,25 €371,25 €1.237,50 €3.599,99 €252,00 €108,00 €360,00 €450,00 €4.409,99 €3.702,58 €707,41 €2.189,03 €0,00 €900,00 €359,95 €3.448,98 €3.959,45 €510,47 €
7
JF21_M05März2.134,33 €228,16 €866,25 €371,25 €1.237,50 €3.599,99 €252,00 €108,00 €360,00 €450,00 €4.409,99 €3.702,58 €707,41 €2.189,03 €268,04 €1.350,00 €359,95 €4.167,02 €4.409,98 €242,96 €
8
JF21_M06April2.134,33 €228,16 €866,25 €371,25 €1.237,50 €3.599,99 €252,00 €108,00 €360,00 €450,00 €4.409,99 €3.702,58 €707,41 €2.134,33 €0,00 €1.125,00 €359,95 €3.619,28 €4.409,99 €790,71 €
9
JF21_M07Mai2.134,33 €228,16 €866,25 €371,25 €1.237,50 €3.599,99 €252,00 €108,00 €360,00 €450,00 €4.409,99 €3.702,58 €707,41 €2.047,54 €192,36 €1.125,00 €359,95 €3.724,85 €4.409,99 €685,14 €
10
JF21_M08Juni2.134,33 €228,16 €866,25 €371,25 €1.237,50 €3.599,99 €252,00 €108,00 €360,00 €450,00 €4.409,99 €3.702,58 €707,41 €2.134,33 €110,58 €1.350,00 €359,95 €3.954,86 €4.409,99 €455,13 €
11
JF21_M12Juli2.134,33 €228,16 €866,25 €371,25 €1.237,50 €3.599,99 €252,00 €108,00 €360,00 €450,00 €4.409,99 €3.702,58 €707,41 €2.049,77 €244,09 €1.350,00 €359,95 €4.003,81 €4.409,99 €
12
JF21_M14August2.134,33 €228,16 €866,25 €371,25 €1.237,50 €3.599,99 €252,00 €108,00 €360,00 €450,00 €4.409,99 €3.702,58 €707,41 €2.508,62 €248,03 €1.350,00 €359,95 €3.598,67 €
13
JF21_M15 September2.134,33 €228,16 €866,25 €371,25 €1.237,50 €3.599,99 €252,00 €108,00 €360,00 €450,00 €4.409,99 €3.702,58 €707,41 €2.023,00 €228,16 €1.350,00 €359,95 €
14
JF21_M17Oktober2.134,33 €228,16 €866,25 €371,25 €1.237,50 €3.599,99 €252,00 €108,00 €360,00 €450,00 €4.409,99 €3.702,58 €707,41 €1.951,97 €200.601.350,00 €359,95 €
15
JF21_M18November2.134,33 €228,16 €866,25 €371,25 €1.237,50 €3.599,99 €252,00 €108,00 €360,00 €450,00 €4.409,99 €3.702,58 €707,41 €255.72
16
JF21_M19Dezember2.134,33 €228,16 €866,25 €371,25 €1.237,50 €3.599,99 €252,00 €108,00 €360,00 €450,00 €4.409,99 €3.702,58 €707,41 €
17
Dezember (on top) 8.000,00 €5.000,00 €420,00 €180,00 €600,00 €13.600,00 €952,00 €408,00 €1.360,00 €4.550,00 €19.510,00 €23.919,99 €13.922,00 €5.588,00 €
18
Gesamt Always On25.611,96 €2.737,92 €10.395,00 €4.455,00 €14.850,00 €43.199,88 €4.320,00 €5.400,00 €72.429,88 €58.352,96 €14.076,92 €
19
Budget laut Jahresstrategie30.950,00 €1.000,00 €11.250,00 €43.200,00 €–––48.000,00 €zzgl. 5.400 EUR Post-Push (Budget-Shift max. 6.000 EUR aus User Aktivations) = 53.400 EUR
20
KampagnenBudget laut Jahresstrategie
21
JF21_M09Kampagne Repair & Detox7.295,00 €1.116,00 €2.025,00 €10.445,00 €1.034,60 €980,00 €12.459,60 €12.595,00 €7.295,00 €1.116,92 €2.025,00 €1.043,00 €11.479,92 €12.459,60 €
22
JF21_M18Kampagne Frizz Ease TraumlockenStarcomStarcomStarcom0,00 €0,00 €5.000,00 €5.000,00 €22.000,00 €3.554,08 €
23
JF21_M13Kampagne Colour10.700,00 €1.420,00 €2.280,00 €12.120,00 €606,00 €3.274,00 €16.000,00 €16.060,00 €1.682,03 €1.369,561.520,00 €
24
Gesamt Kampagnen17.995,00 €2.536,00 €4.305,00 €22.565,00 €1.640,60 €33.459,60 €
25
SUMME43.606,96 €105.889,48 €98.655,00 €
26
inkl. 10% Media Handling Fee
inkl. 10% Media Handling Fee
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
JF18_M07Blonde Secret3701,88
77
JF18_M19Media Juli2808,07
78
6509,95
79
6503,57
80
6,38
81
82
3695,5
83
84
18105,56
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100