ESTIMASI BUDGET I-CINEMA FILM WEB SERIES

NO PRE PRODUKSI QTY

1 ATK / FOTOCOPY
2 KONSUMSI / TRANSPORT / MANAGEMENT / CREW 5
3 PENULISAN SKENARIO 1
4 TELEPON VOUCHER 32
5 ADMINISTRASI / PERIJINAN 1
6 RUNNER 3
7 KENDARAAN OPERASIONAL 2
8 SELAMATAN PRODUKSI / P3K 1
JUMLAH

NO PRODUKSI QTY

1 SEWA KAMERA 1
2 KONSUMSI / TRANSPORT / MANAGEMENT / CREW 32
3 PERLENGKAPAN LIGHTING 4
5 TRANSPORTASI ALAT PP 1
6 KEAMANAN LOKASI 1
7 PREMIUM / SOLAR / DIESEL 32
8 SEWA GIMBAL 1
9 REFLECTOR 3
10 BOOM MIC 1
11 SEWA SLIDER 1
12 SEWA DRONE 1
13 PROPERTI 1
14 BAJU KRU 32
JUMLAH

NO POST PRODUKSI QTY

1 TRANSPORTASI / KONSUMSI EDITOR 6

2 DUBBER 1
3 PENATA MUSIK & STUDIO 1
4 PENGGANDAAN / SENSOR 1
5 VISUAL EFEK PACK 1
6 TEASER 3
7 TRAILER 1
JUMLAH

NO MARKETING / PEMASARAN QTY

1 IKLAN MAIN CHANNEL 1
2 DESIGN POSTER 1
3 SELEBGRAM ENDORSEMENT 30
4 YOUTUBERS REACT 20
5 TIKTOKERS PROMOTING 30
6 LINK ON BIO INFLUENCER 60
7 MARKETING EXECUTIVE 5
JUMLAH

NO HONORIUM QTY

1 PIMPINAN PRODUKSI 1
2 SUTRADARA 1
3 CO-SUTRADARA 3
4 ASSISTEN SUTRADARA 3
5 CO- WRITTER 3
6 SUPERVISI EDITING 2
7 CO EDITOR 3
8 ASISSTEN EDITOR 3
9 DOP 1
10 KAMERA OPERATOR 3
11 TATA ARTISTIK 6
12 SOUNDMAN 3
13 LIGHTING 6
JUMLAH

NO REKAPITULASI

1 PRE PRODUKSI
2 PRODUKSI
3 POST PRODUKSI
4 MARKETING
5 HONORIUM
GRAND TOTAL

NOTE : TOLONG DI REVISI ANGGARANNYA YANG MAU DI PANGKAS ATAU ADA PENAMB
ILM WEB SERIES
SUBTOTAL TOTAL

Rp1,000,000
Rp1,250,000 Rp6,250,000
Rp10,000,000 Rp10,000,000
Rp150,000 Rp4,800,000
Rp7,000,000 Rp7,000,000
Rp2,000,000 Rp6,000,000
Rp3,000,000 Rp6,000,000
Rp5,000,000 Rp5,000,000
Rp46,050,000

SUBTOTAL TOTAL

Rp3,000,000 Rp3,000,000
Rp1,250,000 Rp40,000,000
Rp1,000,000 Rp4,000,000
Rp500,000 Rp500,000
Rp5,000,000 Rp5,000,000
Rp100,000 Rp3,200,000
Rp5,000,000 Rp5,000,000
Rp500,000 Rp1,500,000
Rp1,200,000 Rp1,200,000
Rp2,500,000 Rp2,500,000
Rp8,000,000 Rp8,000,000
Rp15,000,000 Rp15,000,000
Rp125,000 Rp4,000,000
Rp92,900,000

SUBTOTAL TOTAL

Rp1,250,000 Rp7,500,000
Rp1,000,000 Rp1,000,000
Rp65,000,000 Rp65,000,000
Rp5,000,000 Rp5,000,000
Rp2,500,000 Rp2,500,000
Rp3,000,000 Rp9,000,000
Rp5,000,000 Rp5,000,000
Rp95,000,000

SUBTOTAL TOTAL
 Rp8,000,000 Rp8,000,000
Rp1,500,000 Rp1,500,000
Rp500,000 Rp15,000,000
Rp1,000,000 Rp20,000,000
Rp500,000 Rp15,000,000
Rp150,000 Rp9,000,000
Rp2,000,000 Rp10,000,000
Rp78,500,000

SUBTOTAL TOTAL

Rp98,000,000 Rp98,000,000
Rp90,000,000 Rp90,000,000
Rp68,000,000 Rp204,000,000
Rp45,000,000 Rp135,000,000
Rp5,000,000 Rp15,000,000
Rp68,000,000 Rp136,000,000
Rp50,000,000 Rp150,000,000
Rp28,000,000 Rp84,000,000
Rp70,000,000 Rp70,000,000
Rp25,000,000 Rp75,000,000
Rp10,000,000 Rp60,000,000
Rp5,000,000 Rp15,000,000
Rp5,000,000 Rp30,000,000
Rp1,162,000,000

TOTAL

Rp46,050,000
Rp92,900,000
Rp95,000,000
Rp78,500,000
Rp1,162,000,000
Rp1,474,450,000

PANGKAS ATAU ADA PENAMBAHAN !!!!!