| A | B | C | D | E | F | G | I | |
|---|---|---|---|---|---|---|---|---|
1 | ||||||||
2 | BUDGET ESTIMATED | |||||||
3 | DAD, DON'T LIE TO ME | |||||||
4 | Duration: 30mins Location: Quy Nhon, Binh Dinh, The Central of Vietnam. Format: DCP 4K Estimate Budget for 6 days shooting | |||||||
5 | PRE PRODUCTION + Production (Film Crew, Set Buid, Soript Development, Logistic, Transportation, Catering, Lodging, Insurance, Office Stuff and Filming) | |||||||
6 | Categories | Unit | Amount (VND) | x | Rate (VND) | Note | ||
7 | [Pre-Prodcution] | |||||||
8 | 1 | Scouting | package | ₫ 5,000,000 | 2 | ₫ 10,000,000 | 2 times | |
9 | 2 | Recce | package | ₫ 8,000,000 | 1 | ₫ 8,000,000 | 1 times | |
10 | 3 | Offline Meeting | package | ₫ 2,500,000 | 1 | ₫ 2,500,000 | ||
11 | [In-Production] | |||||||
12 | 4 | Crew Salary | package | ₫ 18,000,000 | 1 | ₫ 18,000,000 | Production Dept, Art Dept, Lighting & Camera Dept | |
13 | 5 | Travel expenses | per | ₫ 400,000 | 60 | ₫ 24,000,000 | 30 persons x 2 times expenses | |
14 | 6 | Hotel / Lodging | day | ₫ 1,800,000 | 7 | ₫ 12,600,000 | ||
15 | 7 | Production | package | ₫ 2,000,000 | 1 | ₫ 2,000,000 | Supplier | |
16 | 8 | Main Cast | per | ₫ 5,000,000 | 3 | ₫ 15,000,000 | ||
17 | 9 | Extra | package | ₫ 2,000,000 | 1 | ₫ 2,000,000 | ||
18 | 10 | Camera Equipment | day | ₫ 3,000,000 | 6 | ₫ 18,000,000 | ||
19 | 11 | Art Dept | package | ₫ 15,000,000 | 1 | ₫ 15,000,000 | Props, Set Design, Supplier | |
20 | 12 | Production Sound | package | ₫ 6,000,000 | 1 | ₫ 6,000,000 | Crew, Kit, Accessories | |
21 | 13 | Office Stuff | package | ₫ 1,000,000 | 1 | ₫ 1,000,000 | ||
22 | 14 | Transportation | package | ₫ 1,000,000 | 1 | ₫ 1,000,000 | ||
23 | 15 | Catering | package | ₫ 13,000,000 | 1 | ₫ 13,000,000 | ||
24 | [Post-Production] | |||||||
25 | 16 | Editing/Post Offline | package | ₫ 3,000,000 | 1 | ₫ 3,000,000 | ||
26 | 17 | Post Online | package | ₫ 5,000,000 | 1 | ₫ 5,000,000 | Color Grading & Sound Mastering | |
27 | 18 | Music | package | ₫ 3,000,000 | 1 | ₫ 3,000,000 | Composer & Master | |
28 | 19 | Festival Fees | package | ₫ 15,000,000 | 1 | ₫ 15,000,000 | ||
29 | TOTAL | ₫ 174,100,000 | ||||||
30 | CONTINGENCY (10%) | ₫ 17,410,000 | ||||||
31 | GRAND TOTAL | ₫ 191,510,000 | ||||||