4.1.7 Anggaran Produksi
Tabel 4.3 Anggaran Produksi
Uraian QTY
Harga Satuan Total
TALLENT ARTIST
1 Nurul Falah
16 day
Rp 50,000.00 Rp 800,000.00 2
Kennedy 16
day Rp 40,000.00 Rp 640,000.00
3 Ayu Mualif
12 day
Rp 40,000.00 Rp 480,000.00 4
Sultan Firstarizky 12
day Rp 40,000.00 Rp 480,000.00
5 Hee Liny
12 day
Rp 40,000.00 Rp 480,000.00 6
Elendra 3
day Rp 20,000.00 Rp 60,000.00
7 Dianindra
3 day
Rp 20,000.00 Rp 60,000.00 8
Safi‟i 3
day Rp 20,000.00 Rp 60,000.00
9 Awang
2 day
Rp 20,000.00 Rp 40,000.00 10
Aditya 2
day Rp 20,000.00 Rp 40,000.00
11 Putri Andhini
2 day
Rp 20,000.00 Rp 40,000.00
12 Aditya Octavian
1 day
Rp 20,000.00 Rp 20,000.00
TOTAL Rp 3,180,000.00
CREW PRODUKSI
1 Produser
day -
Rp - 2
Sutradara day
- Rp -
3 Asst.Sutradara
16 day
Rp 20,000.00 Rp 320,000.00 4
Manager Produksi 16
day Rp 20,000.00 Rp 320,000.00
5 Penulis Skenario
1 paket
- -
6 Storyboard
1 paket
- -
7 Operator Camera 1
6 day
- -
8 Operator Camera 2
6 day
Rp 20,000.00 Rp 120,000.00 9
Art Director 16
day Rp 20,000.00 Rp 320,000.00
10 Make Up
16 day
Rp 20,000.00 Rp 320,000.00 11
Editor 1
paket -
- 12
Special Effect 1
paket -
- 13
Music Director 1
paket Rp 100,000.00 Rp 100,000.00
14 Transportasi
16 day
Rp 20,000.00 Rp 320,000.00
TOTAL Rp 1,820,000.00
EQUIPMENT
1 Camera Panasonic
AGDV 102 : 1 unit 2
Tripot Camera AGDV 102 : 1 unit
3 Lighting 1000 Watt : 2
unit 16
Rp 6,000,000.00 4
Lighting 300 Watt : 2 unit
5 Tripot Lighting : 3 unit
6 Kabel Listrik : 1 unit
7 Kabel Video : 1 unit
8 Mic Clip On : 1 unit
9 Mic Boomer : 1 unit
10 Kaset Mini DV : 15
unit 11
Monopot : 1 unit
TOTAL Rp 6,000,000.00
STIKOM SURABAYA
PERIJINAN LOKASI
1 Rumah Raka
7 day
Rp 50,000.00 Rp 350,000.00 2
Rumah Anisa 5
day Rp 50,000.00 Rp 250,000.00
3 Kost Ridho
7 day
Rp 50,000.00 Rp 350,000.00 4
Taman Bungkul 1
day Rp 150,000.00 Rp 150,000.00
5 Kebun Bibit
1 day
Rp 50,000.00 Rp 50,000.00 6
STIKOM Surabaya 5
day Rp 50,000.00 Rp 250,000.00
7 Tugu Pahlawan
1 day
Rp 250,000.00 Rp 250,000.00 8
1 day
Rp 50,000.00 Rp 50,000.00
TOTAL RP 1,700,000.00
RENTAL BAHAN BAKAR
1 Sepeda Motor
3 unit
Rp 100,000.00 Rp 300,000.00 2
Mobil 2
unit Rp 300,000.00 Rp 600,000.00
3 Bahan Bakar
PREMIUM 1
paket Rp 500,000.00 Rp 500,000.00
4 Bahan Bakar Diesel
Paket Rp 150,000.00
Rp 150,000.00
TOTAL Rp 1,550,000.00
KONSUMSI
1 Makan Crew
48 pak
Rp 5,000.00 Rp 240,000.00 2
Makan Tallent 100
pak Rp 5,000.00 Rp 500,000.00
3 Air Mineral Gelas
20 dos
Rp 15,000.00 Rp 300,000.00
TOTAL RP 1,040,000.00
GRAND TOTAL Rp 15,290,000.00
4.1.8 Jadwal Produksi
Kategori