SUMMARY

Client : Kemen PUPR

Project : TBC
Version : TBC
Dur : 3-5 minutes
Shoot Day : 9 day

Update per: 8 Februari 2022

No DESCRIPTION
A Pre Production
B Production Crew
C Meals
D Equipment
E Location Expenses
F Wardrobe & Properties
G Transportation
H Post Production
I Sound Production
J Talents
Sub Total
Discount
Sub Total + ASF
PPN
GRAND TOTAL

Jakarta, 8 Februari 2022

M. Andhy Rhesia
ARY

TOTAL
Rp 9,750,000
Rp 114,000,000
Rp 28,350,000
Rp 40,500,000
Rp 15,000,000
Rp 3,000,000
Rp 164,250,000
Rp 27,000,000
Rp 4,650,000
Rp 5,500,000
Rp 412,000,000
Rp 6,850,000

Rp 405,150,000
 COST ESTIMATION
Client : Kemen PUPR
Project : TBC
Version : TBC
Dur : 3-5 minutes
Shoot Day : 9 day

Update per: 8 Februari 2022

No Description Days Unit Value Unit Cost Cost Total Remarks
PRE PRODUCTION Rp 9,750,000
1 ScriptWriter 1 pckg 3 version 1 project Rp 3,000,000 Rp 9,000,000
2 Meeting 1 days 1 time 1 project Rp 750,000 Rp 750,000
PRODUCTION CREW Rp 114,000,000
3 Film Director 3 Video 1 prsn 1 project 12,000,000 Rp 36,000,000
4 Producer 1 prsn 1 project 10,000,000 Rp 30,000,000 fully dedicated. In charge for communication with
Video Agency on daily basis
3
5 Production Assistant 6 days 2 prsn 1 project 2,000,000 Rp 24,000,000
6 DOP 6 days 1 prsn 1 project 3,000,000 Rp 18,000,000 1 DOP, 1 second cam ,1 Gaffer, 1 ast lighting
7 Sound Man 6 days 1 prsn 1 project 1,000,000 Rp 6,000,000

MEALS Rp 28,350,000
9 Meals on set for crew 9 day 3 pax 8 Pers Rp 100,000 Rp 21,600,000
10 Refreshments on set 9 day 1 pax 1 project Rp 750,000 Rp 6,750,000
EQUIPMENT Rp 40,500,000
11 Canon C100 / Sony A7 Mark iii 9 day 1 unit 1 project 1,250,000 Rp 11,250,000
12 Canon L Series Lens 9 day 3 pckg 1 project 150,000 Rp 4,050,000
13 Lighting Package (S ) 9 day 2 unit 1 project 500,000 Rp 9,000,000
14 Grip Package (C-Stand, Hi-boy, etc.) 9 day 2 unit 1 project 300,000 Rp 5,400,000
15 Gimbal 9 day 1 pckg 1 project 450,000 Rp 4,050,000
16 Boom Mic 9 day 1 pckg 1 project 750,000 Rp 6,750,000
LOCATION EXPENSES Rp 15,000,000
17 Permit 3 Loc 1 prsn 1 project 5,000,000 Rp 15,000,000
WARDOBE & PROPERTIES Rp 3,000,000
18 Wardrobe 3 pckg 1 prsn 1 project 1,000,000 Rp 3,000,000
TRANSPORATION & Acomodation Rp 164,250,000
19 Crew Van 9 day 2 unit 1 project 750,000 Rp 13,500,000
20 Fuel/Tol/Parking 9 day 2 units 1 project 250,000 Rp 4,500,000
21 Air Transport Jkt-NTT & NTT - Jkt 2 Time 6 Pers 1 project 3,000,000 Rp 36,000,000
22 Air Transport Jkt-Papua & Papua - Jkt 2 Time 6 Pers 1 project 3,500,000 Rp 42,000,000
23 Air Transport Jkt-Aceh & Aceh - Jkt 2 Time 6 Pers 1 project 4,000,000 Rp 48,000,000
24 Hotel 9 Day 3 Room 1 project 750,000 Rp 20,250,000

POST PRODUCTION Rp 27,000,000

29 Color Corection 1 pckg 3 video 1 project 2,000,000 Rp 6,000,000
30 Offline 1 pckg 3 video 1 project 3,000,000 Rp 9,000,000
31 Online 1 pckg 3 video 1 project 4,000,000 Rp 12,000,000
SOUND PRODUCTION Rp 4,650,000
32 Studio Mixing 1 pckg 3 videos 1 project 800,000 Rp 2,400,000
33 Library / Royalty -Audio Jungle 1 pckg 3 videos 1 project 750,000 Rp 2,250,000
TALENTS Rp 5,500,000
34 Local Main Talent 1 pckg 1 prsn 1 project 4,000,000 Rp 4,000,000
35 Supporting 1 pckg 3 prsn 1 project 500,000 Rp 1,500,000
TOTAL DVC Rp 412,000,000