This document is posted to help you gain knowledge. Please leave a comment to let me know what you think about it! Share it to your friends and learn new things together.
BudgetingFee MC 1 Rp 2.000.000Fee MC 2 Rp 2.000.000Keyboard Player Rp 500.000Guitar Player Rp 500.000Produser Rp 3.000.000Program Director Rp2.800.000Floor Director Rp2.500.000Switcher Rp 2.250.000VTR Rp2.250.000Prod. Designer Rp2.000.000Sound Rp2.000.000Lighting Rp1.700.000Camera Person (3 orang) Rp6.000.000Time Keeper Rp1.700.000Art Rp1.700.000Technical Director Rp1.500.000Assistant Camera Rp 1.500.000Assistant Sound Rp 1.500.000Runner Rp 300.000
Logistik&PeralatanKamera Sony HDR Fx 1000 3 Buah @Rp 400.000 Rp
1.200.000Switcher Panasonic AGMX 70 Rp 500.000Panel 3 buah @ Rp 150.00 Rp 450.000Tripod 3 buah @ 50.000 Rp 150.000Kino Flow Lighting 3 buah @Rp 100.000 Rp 300.000DVD Player Samsung E360 Rp 350.000Walkie Talkie 7 buah @Rp 30.000 Rp 210.000Clip on wireless 6 buah @30.000 Rp 180.000 Genset 5000 watt Rp
2.400.000Keyboard Rp 3.000.000Gitar akustik Rp 180.0002 mic + stand dan amply Rp
2.800.000Karpet (3mx6m) Tipe Odyssey Rp 3.780.000Meja Bundar (diameter 120cm, 2 buah) Rp 600.000Kabel 20 meter Rp 750.000Connector RCA Rp 200.000Connector USB Rp 200.000
KonsumsiKonsumsi Crew 14 orang @Rp 10.000 Rp 560.000Konsumsi Kepala LAB TV, Owner danInvestor 4 orang @Rp 25.000 Rp 400.000Konsumsi Talent 2 orang dan Bintang tamu 10 orang @ Rp 25.000 Rp 1.200.000 TransportasiBensin Rp500.000
BingkisanBingkisan Souvenir (@25.000 x 10) Rp 1.000.000
DekorasiCat Pink ( 3 Kg x @ Rp. 15.000) Rp 45.000Cat Biru Muda (3 Kg x @ Rp 15.000) Rp 45.000Partisi ( 8 buah) Rp 800.000Dekorasi Dinding Rp 100.000Box Kardus Medium( 10x@ Rp.25.000) Rp 250.000Karton hijau(4 [email protected]) Rp 8.000Karton merah( 3x@ Rp.2000) Rp 6.000Karton kuning(2 x@ Rp.2000) Rp 4.000Karton hitam( 2x@ Rp.2000) Rp 4.000Karton putih(2 x@ Rp.2000) Rp 4.000Karpet (3mx6m) Tipe Odyssey Rp 3.780.000Sewa alat akustik Rp 45.000Lampu hias anak Rp 95.000Kain hitam(1.5 [email protected]) Rp 7.500Jarum Pentul (5 bundel x @ 3.000) Rp 15.000Peniti ( 3 renceng x @ Rp. 2000) Rp 6.000Lakban Hitam (2 x @ Rp. 11.000) Rp 22.000Selotip ( 3 x @ Rp. 9000) Rp 18.000Double Tape ( 2 x @ Rp. 6000) Rp 12.000Paku Payung ( 3 pack x @ 6000) Rp 18.000 Balon 50 buah @ 30.000 Rp 150.000
Make UpCleanser Rp 3.500Face Tonic Rp 3.500Foundation Rp 215.000Concelear Rp 41.000Compact Powder Rp 42.000Eyeshadow Rp 34.500MascaraRp 35.000Eyeliner Rp 40.000Pencil Alis Rp 18.000Pelentik Bulu Mata Rp 25.000Syntetic Eyelashes Rp 15.000Blush On Rp 40.000Lipstick Rp 35.000Lipgloss Rp 25.000Kuteks Rp 24.000
Total AnggaranTotal kru Rp37.700.000Total logistik Rp17.250.000Total konsumsi Rp2.160.000Total transportasi Rp500.000Total properti dan dekorasi Rp5.434.500Total bingkisan Rp1.000.000Total make up Rp593.000TOTAL Rp57.332.500Terbilang : Lima puluh juta tiga ratus tiga puluh dua