BUDGET PRODUKSI

JUDUL WANGSIT
Produser Puput Juang
Sutradara Fikri Aziz Kurniawan
Durasi 14 menit
Format Digital
Jumlah Hari Syuting 3 Hari

REKAP KESELURUHAN BUDGET PRODUKSI

A Pre Production Rp 480,000
B Location Rp 400,000
C Props & Wardrobes Rp 270,000
D Equipment Rp 4,340,000
E Transportation Rp 600,000
F Catering & Meals Rp 5,085,000
G Fee Talent Rp 890,000
H Post Production Rp 735,000
Total Rp 12,800,000
Contingency Rp 1,280,000 10% X BUDGET TOTAL
Grand Total Rp 14,080,000 BUDGET TOTAL + CONTINGENC

PRODUCTION BUDGET BREAK DOWN

A PRE-PRODUCTION keterangan Hari Jumlah
1 Reading & Rehearsal Snack, minum & makan 3 6
2 Location Scouting (bensin motor) Loc-Man, Artistik, DoP, Sutradara 3 2
3 Recce (bensin motor) Prod, Sutradara, DoP, Artistik, Chief 1 6
Sub T
B LOCATION keterangan Hari Jumlah
1 Rumah Mbah Beja 2 1
2 Rumah Agen Togel 2 1
Sub Total 2
C PROPS & WARDROBES keterangan Jumlah
1 Props
a Kembang 7 Rupa Beli 1
b Celengan bambu Bikin 1
c Kambing Sewa 2
d Kertas pengumuman Bikin 1
e Radio Pinjam 1
f Rokok Beli 1
g TV Pinjam 1
2 Wardrobe
a Baju SD & baju di rumah Slamet Untuk laundry sebelum & sesudah 1
 b Pakaian mbah Beja Untuk laundry sebelum & sesudah 1
d Sendal 1
Sub T
D EQUIPMENT keterangan Hari Jumlah
1 Camera & lenses
a Lensa 18-105 Sony FE 18-105 mm f4 4 1
b Lensa Fix Sony FE 50mm f1.8 4 1
*Referensi harga kamera & lensa dewantoro kebumen
2 Sound recorder
a Audio recorder H6N 3 1
b Boomer/ Shotgun Sennheiser MKH-416 3 1
c Clip On Boya mic wireless 3 1
*Referensi harga sound BSM Rental
3 Lighting
a LED Apurture Nova P300 3 2
b Genset 3 1
*Referensi harga LED BSM Rental
4 Production
a HT 3 4
Sub T
E TRANSPORTATION & ACCOMODATION Hari Jumlah
1 Bensin Shooting (mobil+supir) 3 1
Sub T
F CATERING & MEALS keterangan Hari Jumlah
1 Crew & Talent
a Breakfast 3 38
b Lunch 3 38
c Dinner 2 38
d Galon 3 2
e Snack 3 1
f Kopi 3 3
Sub T
G FEE TALENT keterangan Hari Jumlah
a Mbah Beja 3 1
b Slamet 2 1
c Pak Denan 1 1
d Agen Togel 2 1
e Kaki Seneng 1 1
f Extras (dialog) 1 3
Sub T
H POST PRODUCTION keterangan Hari Jumlah
a Makan & snack Editor 7 1
b Colour grading 14 1
Sub
TOTAL KESELURU
UDGET TOTAL
TOTAL + CONTINGENCY

N
Harga Total
Rp 15,000 Rp 270,000
Rp 15,000 Rp 90,000
Rp 20,000 Rp 120,000
Sub Total Rp 480,000
Harga Total
Rp 100,000 Rp 200,000
Rp 100,000 Rp 200,000
Sub Total Rp 400,000
Harga Total

Rp 10,000 Rp 10,000
Rp 10,000 Rp 10,000
Rp 40,000 Rp 80,000
Rp 20,000 Rp 20,000
Rp 50,000 Rp 50,000
Rp 10,000 Rp 10,000
Rp 50,000 Rp 50,000

Rp 20,000 Rp 20,000
 Rp 20,000 Rp 20,000
Rp - Rp -
Sub Total Rp 270,000
Harga Total

Rp 60,000 Rp 240,000
Rp 50,000 Rp 200,000

Rp - Rp -
Rp - Rp -
Rp 50,000 Rp 150,000

Rp 450,000 Rp 2,700,000
Rp 150,000 Rp 450,000

Rp 50,000 Rp 600,000
Sub Total Rp 4,340,000
Harga Total
Rp 200,000 Rp 600,000
Sub Total Rp 600,000
Harga Total

Rp 15,000 Rp 1,710,000
Rp 15,000 Rp 1,710,000
Rp 15,000 Rp 1,140,000
Rp 15,000 Rp 90,000
Rp 100,000 Rp 300,000
Rp 15,000 Rp 135,000
Sub Total Rp 5,085,000
Harga Total
Rp 100,000 Rp 300,000
Rp 100,000 Rp 200,000
Rp 60,000 Rp 60,000
Rp 60,000 Rp 120,000
Rp 60,000 Rp 60,000
Rp 50,000 Rp 150,000
Sub Total Rp 890,000
Harga Total
Rp 25,000 Rp 175,000
Rp 40,000 Rp 560,000
Sub Total Rp 735,000
TOTAL KESELURUHAN Rp 12,800,000