JUDUL

BUDGET PRODUKSI

Produser.
Sutradara
Durasi
Format .
Jumlah Hari Syuting

REKAP KESELURUHAN BUDGET PRODUKSI

Pre Production
A Produksi
B Location
C Make Up & Wardrobes
D Art & Props
E Equipment
F Transportation
G Food & Beverages
H Talent
I Post Production

PRODUCTION BUDGE

A PRODUKSI keterangan
1 Reading Snack
2 jilid production hand book hitam putih 10 lbr
B LOCATION
-

C MAKE UP & WARDROBES

a Wardrobe
b Make Up

D ART & PROPS

a Kebutuhan Artistik

E EQUIPMENT
1. Camera & lenses
a Camera Sony a6500 / A7ii
b Lensa Samyang Cinelens 24mm - T1.5
c TILTA FOLLOW FOCUS
d SUNRISE Shoulder Rig Fullset
e Battery FW50
f Memory Class 10 V30 UHS1 32/64GB
g Battery NP F770
h Magic Arm + Clamp recce belum ready
i Liliput a7s 4K HDMI 7"
2 Sound recorder
a H6N
b NTG 4+ / Shoutgun Mic
3 Lighting
a YN 600 + Lightstand
b LED Amaran HR672 c/w
d Lampu Taman LED

F TRANSPORTATION & ACCOMODATION

2 -

G CATERING & MEALS

1 Crew
a Makan Malam
b Buah
c Galon Aqua
d Snack 2 jenis Snack Kering
2 Talent
a Makan Malam
b Air Mineral botol
I
H TALENT
a Fee

I POST PRODUCTION
Snack Editor
 "RIYEP"

Muhammad Fardil K Hilmi

Dio Muhammad
10 menit
MP4
1 Hari

Pre Production

Total
Contingency
Grand Total
INCOME

PRODUCTION BUDGET BREAK DOWN

Hari Jumlah Harga

4 1 IDR 5,000
1 10 IDR 2,000
Sub Total
 Hari Jumlah Harga

Sub Total
Hari Jumlah Harga

1 1 IDR 40,000
Sub Total
Hari Jumlah Harga
1 1 IDR 50,000
Sub Total
Hari Jumlah Harga

PRIBADI 1 1 IDR -
LENSJOG 1 1 IDR 72,900
LENSJOG 1 1 IDR 72,900
LENSJOG 1 1 IDR 153,900
PRIBADI 1 2 IDR -
PRIBADI 1 1 IDR -
LENSJOG 1 2 IDR 19,800
FIXINEMA 1 1 IDR 50,000
LENSJOG 1 1 IDR 72,900

PRIBADI 1 1 IDR -
PRIBADI 1 1 IDR -

IRFANDI 1 2 IDR 50,000

LENSJOG 1 1 IDR 36,900
NANDA GALIH 1 2 IDR -
Sub Total
Hari Jumlah Harga
IDR -
Sub Total
Hari Jumlah Harga

1 10 IDR 10,000
1 1 IDR 20,000
REFILL 1 2 IDR 5,000
Kopi Sachet 3 1 IDR 33,000

1 1 IDR 10,000
4 1 IDR 3,000
Sub Total
Hari Jumlah Harga
 1 1 IDR 100,000
Sub Total
Hari Jumlah Harga
KILOAN 7 1 IDR 3,500
Sub Total
TOTAL

SISA

POST-PRO
 sub total Pre- Production
IDR 40,000
-
IDR 50,000
IDR 50,000
IDR 600,000
-
IDR 300,000
IDR 100,000
IDR 25,000
IDR 1,165,000 10% X BUDGET TOTAL
IDR 116,500 BUDGET TOTAL + CONTINGENCY
IDR 1,281,500
IDR 1,350,000

Total
IDR 20,000
IDR 20,000
IDR 40,000
 Total

IDR -
Total

IDR 40,000 IDR 20,000

IDR 40,000
Total
IDR 50,000
IDR 50,000
Total

IDR -
IDR 72,900
IDR 72,900
IDR 153,900
IDR -
IDR -
IDR 39,600
IDR 50,000
IDR 72,900

IDR -
IDR -

IDR 100,000
IDR 36,900
IDR -
IDR 599,100
Total
IDR -
IDR -
Total

IDR 100,000
IDR 20,000
IDR 10,000
IDR 100,000

IDR 10,000
IDR 12,000
IDR 252,000
Total
IDR 100,000
IDR 100,000
Total
IDR 24,500
IDR 24,500
IDR 1,105,600

IDR 244,400
 ALAT Jumlah CREW TOTAL
Sony a7s MK I 1pcs Camera Dept 2 Orang
Lensa Samyang Cinelens 1pcs Art Dept 1 Orang
Shoulder Rig, Fullset 1pcs MUA 1 Orang
Wireless Focus Focus 1pcs Audio Dept 1 Orang
Battery Camera 4pcs Director Dept 2 Orang
Memory Class 10 V30 64Gb 1pcs Production Dept 2 Orang
Field Monitor 1pcs Post Production Dept 1 Orang
Script Conti 1 Orang
AUDIO & LIGHTING Jumlah BTS 1 Orang
Alat Lighting SKIP - TOTAL
Alat AUDIO SKIP -

TALENT Jumlah
Reading dan Blocking 2x
Baju putih polos (DIO)
Celana Congklang (Mas Panji)
Make Up
sarung dan sajadah

Food & Beverages Jumlah

Makan Talent 1x
Makan Crew 10x

ART Jumlah
Makanan Kucing ( kontak Rahel)
CREW TOTAL EMAIL CREW
Aji Hilmi v 1 Diooomuhammad18@gmail.com
Caca Nabila v 2 kamu.hatihatidijalan@gmail.com
Bening v 3 Shofa.naufalh@gmail.com
Amir v 4 ikhwanfathoni13@gmail.com
Dio Dharma v 5 prasastidharmaadi@gmail.com
Hilmi Shof v 6 lutfiantib@gmail.com
Ikhwan v 7 muhammadfhilmi2256@gmail.com
Ikhwan v 8 ramadhan.amir14@gmail.com
Nopan v 9 tazkyanabila@gmail.com
10 Orang 10 kazukiflm@gmail.com
11 nabilaamanah24@gmail.com
 BUDGET
Rp 1.000.000,00
3 x Rp 350.000,00