Raihan Khalish

17410039
Periklanan 5C

PRODUCTION ESTIMATE
(Radio Spot)

Production Cost :

1. Pra Produksi (Desain)

a. Production Meeting = Rp. 4.000.000
b. Radio Script = Rp. 6.000.000
c. Talent fee (Voice over dan announcer) = Rp. 5.000.000

2. Produksi
a. Studio Rental = Rp. 10.000.000
b. Take Recording = Rp. 10.000.000
c. Miscellanous = Rp. 5.000.000

3. Post Production
a. Editing and Mixing = Rp. 15.000.000
b. Master Copies (buat aja untuk 10 station radio) = Rp. 25.000.000
_______________ +
TOTAL = Rp. 80.000.000,-
PPN 10% = Rp. 8.000.000,-
_______________ +
GRAND TOTAL = Rp. 88.000.000,-
 COST ESTIMATE
(Radio Spot)

1. Pra Produksi (Desain)

a. Production Meeting = Rp. 5.000.000
b. Radio Script = Rp. 8.500.000
c. Talent fee (Voice Over dan Announcer) = Rp. 7.000.000

2. Produksi
a. Studio Rental = Rp. 15.000.000
b. Take Recording = Rp. 11.500.000
c. Miscellanous = Rp. 5.000.000

3. Post Production
a. Editing and Mixing = Rp. 23.000.000
b. Master Copies (buat aja untuk 10 station radio) = Rp. 30.000.000
_______________ +
TOTAL = Rp. 105.000,000,-
PPN 10% = Rp. 10.500.000,-
_______________ +
GRAND TOTAL = Rp. 115.500.000,-

SALES CARD
(Radio Spot)

Description Product Estimate Cost Estimate

Pra Produksi Rp. 15.000.000,- Rp. 20.500.000,-
Produksi Rp. 25.000.000,- Rp. 31.000.000,-
Post Production Rp. 40.000.000,- Rp. 53.000.000,-

Total Rp. 80.000.000,- Rp. 105.000.000,-

PPN 10% Rp. 8.000.000,- Rp. 10.500.000,-
 GRAND TOTAL Rp. 88.000.000,- Rp. 115.500.000,-

PROFIT = Rp. 115.500.000 – Rp. 88.000.000,-

= 27.500.000 / 115.500.000
= 33%

Prod Schedule
(Radio Spot)

Description Week 1 Week 2 Week 3 Week 4 Week 5

Production Meeting
Radio Script
Take Recording
Editing and Mixting
Master Copies