PRODUCTION ESTIMATE

Production House : Movie Title : Video Clip - PRK

Date : 5 - 7 Juli 2019 Co Production Partner : Satria
Director : Ma'ruf Al Khadad Project : Pekan Raya Kajen
Total Shooting Days : 5 Days Language :
:

SUMMARY OF PRODUCTION COST

A PRE - PRODUCTION Meeting, Casting, Scouting, Storyboard 2,340,000
B PRODUCTION CREW Producer, Director, DOP, Art Dir, Prod Manager, etc 12,300,000
C LOCATION EXPENSES Location & Permit 600,000
E ARTISTIC & SET CONTRUCTION Set building & Properties 3,500,000
F EQUIPMENT Camera/ Lighting/ Grips 7,450,000
G CATERING & MEALS Breakfast, Lunch, Dinner for Cast & Crew 9,000,000
I TRANSPORTATION Transport 9,500,000
Grand Total Production Cost 44,690,000

PRE - PRODUCTION
Day (S) Qty Rate Total
2 Recce 1 1 300,000 300,000
3 Transportation 4 1 150,000 600,000
4 Meals 3 4 20,000 240,000
Sub-Total 2,340,000

B. PRODUCTION CREW Day (s) Qty Rate Total

1 Director 1 1 2,000,000 2,000,000
2 1st Assistant director 1 1 1,500,000 1,500,000
3 Illustrator Storyboard 1 1 300,000 300,000
4 DOP 1 1 1,200,000 1,200,000
5 Ass. Kamera 1 1 1,000,000 1,000,000
6 Kameramen BTS 1 1 350,000 350,000
7 Art Director 1 1 1,000,000 1,000,000
8 Ass. Artistik 1 1 600,000 600,000
9 Runner 1 1 300,000 300,000
10 Driver 1 2 300,000 600,000
11 Pilot 1 1 500,000 500,000
12 Lighting 1 1 1,000,000 1,000,000
13 Ass. Light 1 1 350,000 350,000
14 Make Up 1 2 300,000 600,000
15 Editor 1 2 500,000 1,000,000
Sub-Total 12,300,000

C LOCATION EXPENSES Day (s) Qty Rate Total

2 Parking 1 4 150,000 600,000
Sub-Total 600,000

E. ARTISTIC & SET CONSTRUCTION Day (s) Qty Rate Total

1 Set Build & Strike 1 1 3,000,000 3,000,000
2 Properties 1 5 100,000 500,000
Sub-Total 3,500,000

F. EQUIPMENT Day (s) Qty Rate Total

1 CAMERA SET
1.1 Sony A 7 s 5 2 200,000 2,000,000
1.2 Lensa Fix 85 mm 5 1 80,000 400,000
1.3 Lensa 16 - 35 mm 5 1 150,000 750,000
1.4 Monitor Ext. 5 1 100,000 500,000
1.5 Baterai 5 4 20,000 400,000
1.6 Stabilizer DJI Ronin 5 1 200,000 1,000,000
1.7 Memory 64 GB 5 2 40,000 400,000
1.8 Drone 1 1 By Diskominfo By Diskominfo
2 Lighting Set 5 1 400,000 2,000,000
Sub-Total 7,450,000

G. CATERING & MEALS Day (s) Qty Rate Total

1 Production Crew & Talents 5 25 50,000 6,250,000
2 Cameo 1 35 50,000 1,750,000
3 Craft Service 5 2 100,000 1,000,000
Sub-Total 9,000,000
I. TRANSPORTATION Day (s) Qty Rate Total
1 Car Rental for Crew 5 3 350,000 5,250,000
3 Car Rental for Equipment 5 1 250,000 1,250,000
4 Gas and Parkings 5 4 150,000 3,000,000
Sub-Total 9,500,000