The document provides a production budget breakdown for a game show titled "Are U Ready? For Love" with a total budget of IDR 2,800,050 and contingency amount of IDR 254,550. The largest expenses are IDR 1,000,000 for talent, IDR 943,500 for catering and meals, and IDR 290,000 for props and wardrobes. The 7 day production requires props like styrofoam figures, banners, balloons, and wardrobe items like helmets and life jackets for filming outdoor at a location. Catering covers food and drinks for 19 crew members, 2 hosts and 45 participants over 2 days.
The document provides a production budget breakdown for a game show titled "Are U Ready? For Love" with a total budget of IDR 2,800,050 and contingency amount of IDR 254,550. The largest expenses are IDR 1,000,000 for talent, IDR 943,500 for catering and meals, and IDR 290,000 for props and wardrobes. The 7 day production requires props like styrofoam figures, banners, balloons, and wardrobe items like helmets and life jackets for filming outdoor at a location. Catering covers food and drinks for 19 crew members, 2 hosts and 45 participants over 2 days.
The document provides a production budget breakdown for a game show titled "Are U Ready? For Love" with a total budget of IDR 2,800,050 and contingency amount of IDR 254,550. The largest expenses are IDR 1,000,000 for talent, IDR 943,500 for catering and meals, and IDR 290,000 for props and wardrobes. The 7 day production requires props like styrofoam figures, banners, balloons, and wardrobe items like helmets and life jackets for filming outdoor at a location. Catering covers food and drinks for 19 crew members, 2 hosts and 45 participants over 2 days.
Sutradara : Aghil Maulana Ahmad Fahrezy Durasi : 60 Menit Format : Game Show Jumlah Hari Syuting : 7 Hari
REKAP KESELURUHAN BUDGET PRODUKSI
A Pra Production IDR 50,000
B Location IDR - D Props & Wardrobes IDR 290,000 E Set construction IDR 210,000 G Transportation & Acomodation IDR 2,000 H Catering & Meals (Konsumsi) IDR 943,500 I Talent IDR 1,000,000 K Marketing & Promosi IDR 50,000 Total IDR 2,545,500 Contingency IDR 254,550 Grand Total IDR 2,800,050 10% X BUDGET TOTAL BUDGET TOTAL + CONTINGENCY
PRODUCTION BUDGET BREAK DOWN
A PRA PRODUCTION KETERANGAN Hari Jumlah Harga Total Contingency
1. Print Kertas Untuk Juara 1 Pcs Rp. 10.000,00 Rp. 10.000,00 1. Kertas A4 1 Hari 1 Rim Rp. 39.000,00 Rp. 40.000,00 SUB TOTAL IDR 50,000 IDR - C LOCATION Hari Jumlah Harga Total Contingency 1. Lokasi Outdoor 1 Hari 1 Rp. - Rp. - Sub Total IDR - D PROPS & WARDROBES Hari Jumlah Harga Total Contingency 1 Props 1. Guppy Styrofoam Warna 2 Buah Rp. 6.500,00 Rp. 13.000,00 2. Guppy Styrofoam Putih 1 Buah Rp. 6.000,00 Rp. 6.000,00 Inflatable 1 Buah Rp. 6.500.000,00 Rp. 6.500.000,00 Banner 9mx6m 1 Buah Rp. 1.080.000,00 Rp. 1.080.000,00 Umbul-umbul 2m 6 Buah Rp. 40.000,00 Rp. 240.000,00 1 KG Pasir Halus Pantai 7 Pcs Rp. 7.000,00 Rp. 95.933,00 4. Balonasia Summer Themed Ballon 1 Pcs Rp. 17.205,00 Rp. 17.205,00 5. Baby Boat 1 Pcs Rp. 62.720,00 Rp. 65.402,00 6. Pelampung Ban Renang Anak 1 Pcs Rp. 22.000,00 Rp. 31.804,00 7. Bola Pantai Anak Glossy Ball 3 Pcs Rp. 13.900,00 Rp. 52.868,00 8. Reliza Wall Sticker Flamingo 2 Pcs Rp. 17.020,00 Rp. 43.838,00 9. Balon Foil Tema Tropical Party 5 Pcs Rp. 4.050,00 Rp. 71.637,01 10. Spidol 1 Pcs Rp. 10.000,00 Rp. 10.000,00 11. Kenko Glue Stick 1 Pcs Rp. 5.000,00 Rp. 5.000,00 12. Lem Bakar Kecil 5 Pak Rp. 1.500,00 Rp. 6.000,00 13. Glitter Tabung Besar 1 Pcs Rp. 5.000,00 Rp. 5.000,01 14. Gunindo Cutter A18 1 Pcs Rp. 5.500,00 Rp. 5.500,00 15. Gunindo Cutter SC 9A 1 Pcs Rp. 4.000,00 Rp. 4.000,00 16. Guppy Origami 12X12 1 Pcs Rp. 5.000,00 Rp. 5.000,00 17. Trendy Aneka Kerang 1 Pcs Rp. 4.500,00 Rp. 4.500,00 18. Lakban Hitam 2 Pcs Rp. 10.000,00 Rp. 20.000,00 19. Double Foam 2 Pcs Rp. 10.000,00 Rp. 20.000,00 20. Double Tape 2 Pcs Rp. 20.000,00 Rp. 20.000,00 21. Lakban Kertas 1 Pcs Rp. 10.000,00 Rp. 10.000,00 IDR - IDR 150,000 2 Wardrobe 1. Helm 9 Pcs Rp. 250.000,00 Rp. 250.000,00 2. Pelampung 9 Pcs Rp. 250.000,00 Rp. 250.000,00 Sub Total IDR 290,000 IDR - E SET CONSTRUCTION Hari Jumlah Harga Total IDR 44,000 1. Papan Flat 1 Hari 7 Falt Rp. 30.000,00 Rp. 210.000,00 Sub Total IDR 210,000 IDR - G TRANSPORTATION & ACCOMODATION Hari Jumlah Harga Total Contingency 1. Bayar Parkir 1 Hari 1x Rp. 2.000,00 Rp. 20.000,00 Sub Total IDR 2,000 IDR - H CATERING & MEALS (KONSUMSI) Hari Jumlah Harga Total Contingency 1 Crew 1. Nasi Box 1 Hari 19 Box Rp. 13.000,00 Rp. 247.000,00 2. Aqua Gelas 1 Hari 1 Kardus Rp. 20.000,00 Rp. 20.000,00 IDR - IDR 210,000 2 Host 1. The Besto 1 Hari 2 Box Rp. 12.750,00 Rp. 25.500,00 2. Aqua Botol 1 Hari 2 Botol Rp. 3.000,00 Rp. 6.000,00 IDR - IDR 31,500 2 Peserta 1. Snack Box 1 Hari 45 Box Rp. 10.000,00 Rp. 450.000,00 2. Aqua Botol 1 Hari 45 Botol Rp. 3.000,00 Rp. 135.000,00 3. Nasi Box 2 Hari 9 Box Rp. 13.000,00 Rp. 117.000,00 IDR - IDR 702,000 Sub Total IDR 943,500 IDR - I TALENT Hari Jumlah Harga Total Contingency 1. Talent Peserta 1 Hari 9 Orang Rp. - Rp. - 2. Talent Suporter 1 Hari 12 Orang Rp. - Rp. - 3. Host 1 Hari 1 Orang Rp. 500.000,00 Rp. 500.000,00 4. Co-Host 1 Hari 1 Orang Rp. 500.000,00 Rp. 500.000,00 5. Pembimbing 1 Hari 3 Orang Rp. - Rp. - IDR - IDR 1,000,000 J KEBUTUHAN LAIN-LAIN Hari Jumalah Harga Total 1. Tim Medis 1 Hari 2 Orang Rp. 750.000,00 Rp. 1.500.000,00 2. Kebehersihan & Keamanan 1 Hari 4 Orang Rp. 100.000,00 Rp. 400.000,00 IDR - IDR 1,900,000 Sub Total IDR 1,000,000 IDR - J HADIAH PEMENANG 1. Pemenang Juara 1 3 Orang Rp. 1.500.000,00 Rp. 4.500.000,00 2. Pemenang Juara 2 3 Orang Rp. 1.250.000,00 Rp. 3.750.000,00 #NAME? 3. Pemenang Juara 3 3 Orang Rp. 1.000.000,00 Rp. 3.000.000,00 4. Free Formulir 45 Orang Rp. 1.000.000,00 Rp. 4.050.000,00 Sub Total IDR 15,300,000 K MARKETING & PROMOSI Hari Jumlah Harga Total Contingency 1. Print Poster 1 Hari 2 Poster Rp. 10.000,00 Rp. 20.000,00 2. Print Label CD 1 Hari 1 Buah Rp. 5.000,00 Rp. 5.000,00 3. CD 1 Hari 1 Buah Rp. 10.000,00 Rp.10.000,00 4. Print Cover CD 1 Hari 1 Buah Rp. 5.000,00 Rp. 5.000,00 5. Cover CD 1 Hari 1 Buah Rp. 10.000,00 Rp. 10.000,00 Sub Total IDR 50,000 IDR - TOTAL IDR 1,372,000 Rp. 1.502.200