LIST ALAT

No. Nama Alat Jumlah Keterangan

DOP

1 Kamera sony a7s 1 Sewa

2 Lensa 24mm sigma 1 Sewa
3 Lensa 30mm sigma 1 Sewa
4 Lensa 16mm sigma 1 Sewa
5 Tripod Beike 1 Sewa
6 Monitor Feelword F5 4K 1 Sewa
7 Payung 1 Pinjam
8 Baterai sony a7s Np-FW50 2 Sewa
9 HDMI 1 Sewa
10 Memory card 2 Milik pribadi
11 Overlang 2 Pinjam
12 RIG standar + focus puller 1 Sewa
13 Toll box 1 Sewa
14 Stabilizer DJI RONIN 1 Sewa
15 Lakban hitam 2 Beli
16 Adaptor 1 Pinjam
17 Drone DJI Phantom 3 1 Sewa
18 Clap board 1 Pinjam
LIGHTING
1 Sola 12 LED Daylight Fresnel 1 Sewa
2 Sola 6 Freshnel Daylight Kit 1 Sewa
3 Sola 9 Freshnel Daylight Kit 2 Sewa
4 LED Camtree C-1000 1 Sewa
5 Godox LEADPOWER LP-800x 1 Sewa
6 Overlenght CABLE Extension 2 Sewa
7 LED Portable 2 Sewa
8 Lighting Stand Manfrotto 5001B 2 Sewa
9 Flash meter Seconic L-308S 1 Sewa
10 Lithium Battrey Sony NP F970 2 Sewa
11 Light Stand Matthews 3 Sewa
12 Light Stand Medium (alfa) 2 Sewa
13 Reflector 2 Sewa
14 Hanger Reflector 1 Pinjam
15 Filter CTB 3 Sewa
16 Filter CTO 3 Sewa
17 Overlenght CABLE Extention 12 Sewa
18 Lakban Hitam 5 Beli
19 Pipa 5 meter 1 Beli
20 Lampu Neon 4 Beli
21 Gantungan Burung 4 Beli
22 Knie Pipa L 8 Beli
23 Knie Pipa T 12 Beli
24 Kawat (roll) 1 Beli
25 Kain Gebber 4 Pinjam
AUDIO
1 Boom/shotgun Shennheiser MKH 416 1 Sewa
2 Boom pole 1 Sewa
3 Clip on 4 Sewa
4 Audio recorder/zoom 1 Sewa
5 Winshields 1 Sewa
6 Batre zoom 2 Sewa
7 Charger clip on 1 Sewa
8 Headphone Sennheiser hd28 pro 1 Pinjam
9 Lakban 1 Beli
10 Memory card 1 Beli
MAKEUP & WARDROBE
1 Tisu 1 Beli
2 Kapas 1 Beli
3 Kursi lipat 1 Pinjam
4 Catokan rambut 1 Beli
5 Roll rambut 1 Beli
6 Sisir 1 Beli
7 Kuncir rambut 1 Beli
8 Jepit rambut 1 Beli
9 Hanger (gantungan baju) 1 Beli
10 Setrika 1 Pinjam
11 Payung 1 Pinjam
12 Koper make up 1 Beli
13 Kuas make up 1 set Beli
14 Darah palsu 1 Beli
15 Lem lateks 1 Beli
16 Handuk 1 Beli
17 Kipas angin mini 1 Beli
18 Kipas tangan 1 Pinjam
19 Pelembab 1 Beli
20 Base make up 1 Beli
21 Concealer 1 Beli
22 Bedak tabur 1 Beli
23 Bedak padat 1 Beli
24 Pensil alis (coklat) 1 Beli
25 Lipbalm 1 Beli
26 Eyeshadow 1 Beli
27 Eyeliner hitam 1 Beli
28 Maskara volume 1 Beli
29 Lipstick (merah) 1 Beli
30 Maskara natural 1 Beli
31 Liptint (merah/orange) 1 Beli
32 Black face paint 1 Beli
33 Foundation 1 Beli
34 Pensil alis (hitam) 1 Beli
35 Eyeliner merah 1 Beli
 36 Gelatin 1 Beli
37 Face paint (merah) 1 Beli
38 Pewarna merah dan coklat 1 Beli
39 Pelindung baju mika 1 Beli
40 Beauty blender 3 Beli

PRODUKSI

PROPERTI
Harga
Keterang
No Nama Barang Jenis Banyakn Jumlah
Satuan an
ya

1. Kursi Art Prop - 15 - Pinjam

2. Kursi Panjang Art Prop - 6 - Pinjam

3. Kursi panjang Art Prop - 3 - Pinjam

4. Meja Panjang Art Prop - 1 - Pinjam

5. Meja Panjang Art Prop - 1 - Pinjam

6. Meja Kotak Art Prop - 2 - Pinjam

Meja Kotak Pinjam

7. Art Prop - 2 -
Panjang
8. HP Hand Prop - 4 - Pribadi

9. Gelas Hand Prop - 4 - Pribadi

10. Pengharum Mobil Art Prop Rp. 16,000 1 Rp. 16,000 Beli

11. Tissue Art Prop Rp. 15,000 1 Rp. 15,000 Beli

12. Hiasan Mobil Art Prop Rp. 30,000 1 Rp. 30,000 Beli

13. Nampan Hand Prop - 2 - Pribadi

14. Vas Bunga Art Prop - 1 - Pribadi

15. Bunga Art Prop - 1 - Pribadi

16. Sofa Sedang Art Prop - 9 - Pinjam

17. Meja Lebar Art Prop - 1 - Pinjam

18. Lampu Nakas Art Prop - 2 - Pinjam

Hiasan Patung Beli

19. Art Prop Rp. 80,000 5 Rp. 400,000
Kecil
20. Meja Biasa Art Prop - 1 - Pinjam

21. Karpet Art Prop - 1 - Pinjam

22. Kursi Biasa Art Prop - 2 - Pinjam

23. Meja Oval Kecil Art Prop - 1 - Pinjam

24. Meja Nakas Art Prop - 4 - Pinjam

25. Lampu tidur Art Prop - 4 - Pinjam

26. Kasur Art Prop - 2 - Pinjam

Pinjam
27. Selimut Art Prop - 2 -

28. Bantal Art Prop - 4 - Pinjam

29. Lemari Art Prop - 2 - Pinjam

30. Lukisan besar Art Prop - 1 - Pribadi

Jasa
31. Patung Prisha Art Prop Rp. 10,000,000 1 Rp. 10,000,000
patung

32. Cem-cem loloh Hand prop Rp. 10,000 1 Rp. 10,000 Beli

33. Gelas biasa Hand Prop - 2 - Pribadi

Piring kecil (Alas Pribadi

34. Hand Prop - 2 -
cangkir)
Jasa
35. Patung besar Art Prop Rp.8,500,000 9 Rp. 76,500,000
patung

36. Meja Art Prop - 3 - Pinjam

37. Rak Art Prop - 1 - Pinjam

38. Set tukang Hand Prop - 1 - Pribadi

39. Semen Art Prop - 1 - Pribadi

40. Set alat pemahat Hand Prop - 1 - Pribadi

41. Kayu-kayu Art Prop - 1 - Pinjam

42. Piring Hand Prop - 1 - Pribadi

43. Kue lak-lak Hand Prop Rp. 5,000/porsi 11 Rp. 12,000 Beli

44. Cangkir Hand Prop - 1 - Pribadi

45. The celup Art Prop Rp. 8,000 1 Rp. 8,000 Beli

46. Meja rak panjang Art Prop - 1 - Pinjam

47. Stop kontak Art Prop - 1 - Pribadi

48. Sekop semen Hand Prop - 1 - Pribadi

49. Ember semen Art Prop - 2 - Pribadi

50. Karung semen Art Prop - 1 - Pribadi

51. Kamera Hand Prop - 1 - Pribadi

52. Meja bundar Art Prop - 2 - Pinjam

53. Meja oval Art Prop - 1 - Pinjam

Sewa 2
54. Mobil (CRV) Hand Prop Rp. 600,000/hari 1 Rp. 1,200,000
hari
Rp. Sewa 2
55. Mobil (Mazda 2) Hand Prop 1 Rp. 2,000,000
1,000,000/hari hari
Sewa 2
56. Motor (NMax) Hand Prop Rp. 130,000/hari 1 Rp. 260,000
hari
Sewa 2
57. Vespa Matic Hand Prop Rp. 190,000/hari 1 Rp. 380,000
hari

58. Lap Art Prop - 1 - Pribadi

59. Buku menu Hand Prop - 1 - Pinjam

60. Buku catatan Hand Prop Rp. 20,000 1 Rp. 20,000 Beli

61. Bolpoin Hand Prop Rp. 3,000 1 Rp. 3,000 Beli

62. Karpet Art Prop - 1 - Pinjam

63. Patung Art Prop - 1 - Pinjam

64. Tali karet ban Art Prop Rp. 5,000 1 Rp. 5,000 Beli

Total Rp. 90,859,000

MAKEUP
No Produk Jumlah Keterangan Total
1. Pelembab 1 Beli Rp. 80,000
2. Base Make Up (Primer) 1 Beli Rp. 50,000
3. Concealer 1 Beli Rp. 50,000
4. Bedak tabur 1 Beli Rp. 30,000
5. Bedak padat 1 Beli Rp. 60,000
6. Pensil alis (coklat) 1 Beli Rp. 10,000
7. Lip balm 1 Beli Rp. 20,000
8. Eyeshadow 1 palet Beli Rp. 100,000
9. Eyeliner hitam 1 Beli Rp. 28,000
10. Maskara volume 1 Beli Rp. 59,000
11. Lipstick merah 1 Beli Rp. 30,000
12. Blush on 1 Beli Rp. 40,000
13. Maskara natural 1 Beli Rp. 30,000
14. Liptint ( Merah/Orange) 1 Beli Rp. 20,000
15. Face paint (black) 1 Beli Rp. 30,000
16. Foundation 1 Beli Rp. 55,000
17. Pensil alis (hitam) 1 Beli Rp. 10,000
18. Eyeliner merah 1 Beli Rp. 20,000
19. Lip gloss 1 Beli Rp. 15,000
20. Lem bulu mata 1 Beli Rp. 10,000
21. Gelatin 100 gram Beli Rp. 22,000
22. Face paint (merah) 1 Beli Rp. 30,000
23. Pewarna makanan (merah) 1 Beli Rp. 5,000
24. Pewarna makanan (coklat) 1 Beli Rp. 5,000
25. Tissue 1 Beli Rp. 15,000

26. Kapas 1 Beli Rp. 15,000

27. Kursi lipat 1 Pinjam -

28. Catokan rambut 1 Pinjam -

29. Roll rambut 1 Pribadi -

30. Sisir 1 Pribadi -

31. Kuncir rambut 1 set Beli Rp. 7,000

32. Jepit rambut 2 Beli Rp. 10,000

33. Hanger 12 Pinjam -

34. Setrika 1 Pinjam -

35. Payung 1 Pinjam -

36. Koper makeup 1 Beli Rp. 100,000

37. Kuas make up 1 set Beli Rp. 50,000

38. Beauty blender 3 Beli Rp. 15,000

39. Darah palsu 1 Beli Rp. 10,000

40. Lem lateks 1 liter Beli Rp. 42,000

41. Kipas angin mini 1 Pinjam -

42. Kipas tangan 1 Pribadi -

43. Pelindung baju mika 10 Beli Rp. 70,000

Total Rp. 1,143,000

WARDROBE
Jumlah
No Wadrobe Gambar Harga Satuan Jumlah (Rp)
Unit
1. Rebirt Watch Rp. 260,000 1 Rp. 260,000

2. Kaos putih Rp. 30,000 4 Rp. 120,000

3. Kalung titanium Rp. 10,000 1 Rp. 10,000

silver

4. Gelang couple Rp. 12,000 1 set Rp. 12,000

5. Kaos warna coklat Rp. 40,000 1 Rp. 40,000

6. Kalung emas Rp. 40,000 1 Rp. 40,000
Mutiara

7. Tas selempang Rp. 255,000 1 Rp. 255,000

Kelly anie

8. Kaos garis hitam Rp. 50,000 1 Rp. 50,000

putih

9. Kaos abu Rp. 30,000 1 Rp. 30,000

10. Baju safari bali Rp. 150,000 1 Rp. 150,000

11. Kamen (kain bali) Rp. 65,000 1 Rp. 65,000

12. Udeng Rp. 35,000 1 Rp. 35,000

13. Short pajama set Rp. 180,000 1 Rp. 180,000

14. Short pajama set Rp. 130,000 1 Rp. 130,000

warna abu

15. Kebaya warna putih Rp. 200,000 1 Rp. 200,000

+ Kamen (kain bali)

16. Kamen (kain bali) Rp. 65,000 1 Rp. 65,000

17. Udeng Rp. 35,000 1 Rp. 35,000

18. Baju kebaya Rp. 100,000 1 Rp. 100,000
modern

19. Rok bunga-bunga Rp. 85,000 1 Rp. 85,000

warna coklat muda

20. Cincin berlian Rp. 45,000 1 Rp. 45,000

21. Rok bunga-bunga Rp. 85,000 1 Rp. 85,000

warna hitam

22. Kaos crop top Rp. 50,000 1 Rp. 50,000

warna putih

23. Rok bunga-bunga Rp. 85,000 1 Rp. 85,000

warna pink dusty
24. Short pajam set Rp. 130,000 1 Rp. 130,000
warna putih polos

25. Laundry Rp. 5.000/kg Rp. 45,000

Total Rp. 2,302,000

PERALATAN
No Nama Alat Unit Harga (Rp) Keterangan Jumlah (Rp)
DOP
1. Kamera sony a7s 1 Rp. 250,000/hari Sewa 8 hari Rp. 2,000,000

2. Lensa 24mm sigma 1 Rp. 150,000/hari Sewa 8 hari Rp. 1,200,000

3. Lensa 30mm sigma 1 Rp. 100,000/hari Sewa 8 hari Rp. 800,000

4. Tripod Beike 1 Rp. 35,000/hari Sewa 8 hari Rp. 280,000

5. Monitor Feelword F5 4K 1 Rp. 270,000/hari Sewa 8 hari Rp. 2,160,000

6. Baterai sony a7s Np- Rp. 25,000/hari Sewa 8 hari Rp. 400,000
2
FW50
7. HDMI 1 Rp. 100,000/hari Sewa 8 hari Rp. 800,000

8. RIG standar + focus

1
Rp. 50,000/hari Sewa 8 hari Rp. 400,000
puller
9. Toll box 1 Rp. 200,000/hari Sewa 8 hari Rp. 1,600,000

10. Stabilizer DJI RONIN 1 Rp. 175,000/hari Sewa 8 hari Rp. 1,400,000

11. Drone DJI Phantom 3 1 Rp. 500,000/hari Sewa 1 hari Rp. 500,000

Total Rp. 11,540,000

PERALATAN
No Nama Alat Unit Harga (Rp) Keterangan Jumlah (Rp)
Lighting
1. Sola 12 LED Daylight 1 Rp. 1,050,000/hari Sewa 8 hari Rp. 8,400,000
 Fresnel
Sola 6 Freshnel Daylight
2. 1 Rp. 600,000/hari Sewa 8 hari Rp. 4,800,000
Kit
Sola 9 Freshnel Daylight
3. 2 Rp. 750,000/hari Sewa 8 hari Rp. 12,000,000
Kit
4. LED Camtree C-1000 1 Rp. 220,000/hari Sewa 8 hari Rp. 1,760,000
Godox LEADPOWER
5. 1 Rp. 200,000/hari Sewa 8 hari Rp. 1,600,000
LP-800x
Overlenght CABLE
6. 2 Rp. 5,000/hari Sewa 8 hari Rp. 80,000
Extension
7. Led portable 2 Rp. 300,000 Beli Rp. 600,000
Lighting Stand
8. 2 Rp. 20,000/hari Sewa 8 hari Rp. 320,000
Manfrotto 5001B
Flash meter Seconic L-
9. 1 Rp. 60,000/hari Sewa 8 hari Rp. 480,000
308S
Lithium Battrey Sony
10. 2 Rp, 25,000/hari Sewa 8 hari Rp. 400,000
NP F970
11. Light Stand Matthews 3 Rp. 25,000/hari Sewa 8 hari Rp. 600,000
Light Stand Medium
12. 2 Rp. 25,000/hari Sewa 8 hari Rp. 400,000
(alfa)
13. Reflector 2 Rp. 25,000/hari Sewa 8 hari Rp. 400,000
14. Filter CTB + Filter CTO 6 Rp. 25,000/hari Sewa 8 hari Rp. 1,200,000
Overlenght CABLE
15. 12 Rp. 5,000/hari Sewa 8 hari Rp. 480,000
Extention
Total Rp. 33,520,000
PERALATAN
No Nama Alat Unit Harga (Rp) Keterangan Jumlah (Rp)
Audio
Boom/shotgun
1. 1 Rp. 750,000/hari Sewa 8 hari Rp. 6,000,000
Shennheiser MKH 416
2. Boom pole 1 Rp. 15,000/hari Sewa 8 hari Rp. 120,000
Clip on saramonic blink
3. 4 Rp. 125,000/hari Sewa 8 hari Rp. 4,000,000
B2 500
4. Audio recorder/zoom 1 Rp. 50,000 Sewa 8 hari Rp. 50,000
5. Winshields audio 1 Rp.100,000/hari Sewa 8 hari Rp. 100,000
6. Batre zoom 2 Rp. 75,000/hari Sewa 8 hari Rp. 1,200,000
7. Charger clip on 1 Rp. 100,000/hari Sewa 8 hari Rp. 800,000
Total Rp. 12,270,000

PERLENGKAPAN
No Nama Alat Unit Harga (Rp) Keterangan Jumlah (Rp)
 Lighting
1. Lakban Hitam 5 Rp. 15,000 Beli Rp. 75,000
2. Pipa 5 meter 1 Rp. 20,000 Beli Rp. 20,000
3. Lampu Neon 4 Rp. 15,000 Beli Rp. 60,000
4. Gantungan Burung 4 Rp. 5,000 Beli Rp. 20,000
5. Knie Pipa L 8 Rp. 5,000 Beli Rp. 40,000
6. Knie Pipa T 12 Rp. 5,000 Beli Rp. 60,000
7. Kawat (roll) 1 Rp. 10,000 Beli Rp. 10,000
Audio
1. Lakban 1 Rp. 15,000 Beli Rp. 15,000
2. Memory card (128gb) 1 Rp. 150,000 Beli Rp. 150,000
Total Rp. 450,000

BUDGETING
PRA PRODUKSI
NO Kegiatan Jumlah Orang Dana Pengeluaran Jumlah
Hari (Rp) (Rp)
1. Rapat Umum 1 21 Snack &
Minuman Rp 8.500 Rp 178.500

2. Rapat Kerja 2 21 Snack &

Minuman Rp 8.500 Rp 178.500

3 Survey & 4 6 Paket Makan Rp 13.000 Rp 78.000

Perizinan

4 Casting 3 6 Paket Makan Rp 20.000 Rp 120.000

Total Rp 555.000

Gaji Crew

No Crew Orang Nama Honor Jumlah Kontrak

Harian Hari

1 Produser 1 Alexa Liu Dwi Sandra Rp 1.500.000 8 Rp 12.000.000

2 Sutradara 1 Alisha Putri Salsabilla Rp 1.800.000 8 Rp 14.400.000

3 Asisten 1 Nuzulul Khoirus Rp. 900.000 8 Rp 7.200.000

Sutradara 1 Sayidah

4 Asisten 1 Zaena Firdausyi Rp 800.000 8 Rp 6.400.000

Sutradara 2 Nuzula

5 Penulis Naskah 1 Hilyatil Izzah Rp 600.000 8 Rp 4.800.000

Lazuardy
6 DOP 1 Ibnu Dzaki Ardiansyah Rp 1.100.000 8 Rp 1.100.000

7 Asisten CAM 1 Angga Sahrul Amin Rp 550.000 8 Rp 4.400.000

8 Gaffer 1 Windi Mei Filia Alaida Rp 900.000 8 Rp 7.200.000

Syahrani

9 Lighting Man 1 Ibnu Abas Nurbaid Rp 700.000 8 Rp 5.600.000

10 Art Director 1 Chaitra Nandana Rp 800.000 8 Rp 6.400.000

Andhika Daniswara

11 Art Assistant 1 Yanuar Dwi Ardiyanto Rp 600.000 8 Rp 4.800.000

12 Wadrobe 1 Adindapruistin Rp 450.000 8 Rp 3.600.000

Cahayarizpuri

13 MUA 1 Surya Dewi Karisma Rp 500.000 8 Rp 4.000.000

Melati

14 Sound Direction 1 Fadillaturahim Rp 450.000 8 Rp 3.600.000

15 Line Produser 1 Laura Alfianti Rp 400.000 8 Rp 3.200.000

16 Unit Manager 1 Malika Fadia Amara Rp 350.000 8 Rp 2.800.000

Sofyan

17 Manajer Lokasi 2 Thival ula afro Rp 300.000 8 Rp 2.400.000

Richo Arya

18 Technical 1 Nada Leo Prakasa Rp 500.000 8 Rp 4.000.000

Direction

19 Driver 2 Nada Leo Prakasa Rp 350.000 2 Rp 700.000

Nur Hasanudin Haqi
20 Editor 2 Angga Sahrul Amin Rp 1000.000 8 Rp 8.000.000
Ibnu Dzaki Ardiansyah

21 Koordinator 1 Adinda Shafira Nifsil Rp 300.000 8 Rp 2.400.000

Talent Lail

22 Clapper & 1 Hilyatil Izzah Rp 250.000 8 Rp 2.000.000

Script Cont Lazuardy

23 BTS 1 Nur Hasanudin Haqi Rp 300.000 8 Rp 2.400.000

Total Rp 109.200.000

Honor Talent

No Talent Hari Harga (Rp) Total (Rp)

1 Afta Satyanto Putra 8 Rp 1200.000 Rp 9.600.000

2 Nurvita Farichah 8 Rp 1200.000 Rp 9.600.000

3 Putra Genanda Amoria 8 Rp 100.000 Rp 8000.000

Anarky
4 Annisa Wardah 8 Rp 1000.000 Rp 8000.000

5 Aurellia Elsyasagfra 8 Rp 1000.000 Rp 8000.000

6 Cindy Yanuar Widya 8 Rp 750.000 Rp 6000.000

Utami
7 Yahya 7 Rp 750.000 Rp 5.250.000

8 Ni Luh Putu Sintya Citra 7 Rp 500.000 Rp 3.500.000

9 Tokoh Pengunjung 1 Rp 80.000 Rp 1200.000

Warung (15 Orang)

10 Tokoh Pengunjung Café 1 Rp 80.000 Rp 640.000

(8)
11 Tokoh Ruang Pahat (4) 1 Rp 80.000 Rp 320.000

12 Tokoh Pengunjung Pura 1 Rp 50.000 Rp 3200.000

(40)
 Total Rp 53.950.000

LIST ALAT
No. Nama Alat Jumlah Keterangan
DOP

1 Kamera sony a7s 1 Sewa

2 Lensa 24mm sigma 1 Sewa
3 Lensa 30mm sigma 1 Sewa
4 Lensa 16mm sigma 1 Sewa
5 Tripod Beike 1 Sewa
6 Monitor Feelword F5 4K 1 Sewa
7 Payung 1 Pinjam
8 Baterai sony a7s Np-FW50 2 Sewa
9 HDMI 1 Sewa
10 Memory card 2 Milik pribadi
11 Overlang 2 Pinjam
12 RIG standar + focus puller 1 Sewa
13 Toll box 1 Sewa
14 Stabilizer DJI RONIN 1 Sewa
15 Lakban hitam 2 Beli
16 Adaptor 1 Pinjam
17 Drone DJI Phantom 3 1 Sewa
18 Clap board 1 Pinjam
LIGHTING
1 Sola 12 LED Daylight Fresnel 1 Sewa
2 Sola 6 Freshnel Daylight Kit 1 Sewa
3 Sola 9 Freshnel Daylight Kit 2 Sewa
4 LED Camtree C-1000 1 Sewa
5 Godox LEADPOWER LP-800x 1 Sewa
6 Overlenght CABLE Extension 2 Sewa
7 LED Portable 2 Sewa
8 Lighting Stand Manfrotto 5001B 2 Sewa
9 Flash meter Seconic L-308S 1 Sewa
10 Lithium Battrey Sony NP F970 2 Sewa
11 Light Stand Matthews 3 Sewa
12 Light Stand Medium (alfa) 2 Sewa
13 Reflector 2 Sewa
14 Hanger Reflector 1 Pinjam
15 Filter CTB 3 Sewa
16 Filter CTO 3 Sewa
17 Overlenght CABLE Extention 12 Sewa
18 Lakban Hitam 5 Beli
19 Pipa 5 meter 1 Beli
20 Lampu Neon 4 Beli
21 Gantungan Burung 4 Beli
22 Knie Pipa L 8 Beli
23 Knie Pipa T 12 Beli
24 Kawat (roll) 1 Beli
25 Kain Gebber 4 Pinjam
AUDIO
1 Boom/shotgun Shennheiser MKH 416 1 Sewa
2 Boom pole 1 Sewa
3 Clip on 4 Sewa
4 Audio recorder/zoom 1 Sewa
5 Winshields 1 Sewa
6 Batre zoom 2 Sewa
7 Charger clip on 1 Sewa
8 Headphone Sennheiser hd28 pro 1 Pinjam
9 Lakban 1 Beli
10 Memory card 1 Beli
MAKEUP & WARDROBE
1 Tisu 1 Beli
2 Kapas 1 Beli
3 Kursi lipat 1 Pinjam
4 Catokan rambut 1 Beli
5 Roll rambut 1 Beli
6 Sisir 1 Beli
7 Kuncir rambut 1 Beli
8 Jepit rambut 1 Beli
9 Hanger (gantungan baju) 1 Beli
10 Setrika 1 Pinjam
11 Payung 1 Pinjam
12 Koper make up 1 Beli
13 Kuas make up 1 set Beli
14 Darah palsu 1 Beli
15 Lem lateks 1 Beli
16 Handuk 1 Beli
17 Kipas angin mini 1 Beli
18 Kipas tangan 1 Pinjam
19 Pelembab 1 Beli
20 Base make up 1 Beli
21 Concealer 1 Beli
22 Bedak tabur 1 Beli
23 Bedak padat 1 Beli
24 Pensil alis (coklat) 1 Beli
25 Lipbalm 1 Beli
26 Eyeshadow 1 Beli
27 Eyeliner hitam 1 Beli
28 Maskara volume 1 Beli
29 Lipstick (merah) 1 Beli
30 Maskara natural 1 Beli
31 Liptint (merah/orange) 1 Beli
32 Black face paint 1 Beli
33 Foundation 1 Beli
34 Pensil alis (hitam) 1 Beli
 35 Eyeliner merah 1 Beli
36 Gelatin 1 Beli
37 Face paint (merah) 1 Beli
38 Pewarna merah dan coklat 1 Beli
39 Pelindung baju mika 1 Beli
40 Beauty blender 3 Beli

PRODUKSI

PROPERTI
Harga
Keterang
No Nama Barang Jenis Banyakn Jumlah
Satuan an
ya

65. Kursi Art Prop - 15 - Pinjam

66. Kursi Panjang Art Prop - 6 - Pinjam

67. Kursi panjang Art Prop - 3 - Pinjam

68. Meja Panjang Art Prop - 1 - Pinjam

69. Meja Panjang Art Prop - 1 - Pinjam

70. Meja Kotak Art Prop - 2 - Pinjam

Meja Kotak Pinjam

71. Art Prop - 2 -
Panjang
72. HP Hand Prop - 4 - Pribadi

73. Gelas Hand Prop - 4 - Pribadi

74. Pengharum Mobil Art Prop Rp. 16,000 1 Rp. 16,000 Beli

75. Tissue Art Prop Rp. 15,000 1 Rp. 15,000 Beli

76. Hiasan Mobil Art Prop Rp. 30,000 1 Rp. 30,000 Beli

77. Nampan Hand Prop - 2 - Pribadi

78. Vas Bunga Art Prop - 1 - Pribadi

79. Bunga Art Prop - 1 - Pribadi

80. Sofa Sedang Art Prop - 9 - Pinjam

81. Meja Lebar Art Prop - 1 - Pinjam

82. Lampu Nakas Art Prop - 2 - Pinjam

83. Hiasan Patung Art Prop Rp. 80,000 5 Rp. 400,000 Beli
 Kecil

84. Meja Biasa Art Prop - 1 - Pinjam

85. Karpet Art Prop - 1 - Pinjam

86. Kursi Biasa Art Prop - 2 - Pinjam

87. Meja Oval Kecil Art Prop - 1 - Pinjam

88. Meja Nakas Art Prop - 4 - Pinjam

89. Lampu tidur Art Prop - 4 - Pinjam

90. Kasur Art Prop - 2 - Pinjam

Pinjam
91. Selimut Art Prop - 2 -

92. Bantal Art Prop - 4 - Pinjam

93. Lemari Art Prop - 2 - Pinjam

94. Lukisan besar Art Prop - 1 - Pribadi

Jasa
95. Patung Prisha Art Prop Rp. 10,000,000 1 Rp. 10,000,000
patung

96. Cem-cem loloh Hand prop Rp. 10,000 1 Rp. 10,000 Beli

97. Gelas biasa Hand Prop - 2 - Pribadi

Piring kecil (Alas Pribadi

98. Hand Prop - 2 -
cangkir)
Jasa
99. Patung besar Art Prop Rp.8,500,000 9 Rp. 76,500,000
patung

100. Meja Art Prop - 3 - Pinjam

101. Rak Art Prop - 1 - Pinjam

102. Set tukang Hand Prop - 1 - Pribadi

103. Semen Art Prop - 1 - Pribadi

104. Set alat pemahat Hand Prop - 1 - Pribadi

105. Kayu-kayu Art Prop - 1 - Pinjam

106. Piring Hand Prop - 1 - Pribadi

107. Kue lak-lak Hand Prop Rp. 5,000/porsi 11 Rp. 12,000 Beli

108. Cangkir Hand Prop - 1 - Pribadi

109. The celup Art Prop Rp. 8,000 1 Rp. 8,000 Beli

110. Meja rak panjang Art Prop - 1 - Pinjam

111. Stop kontak Art Prop - 1 - Pribadi

112. Sekop semen Hand Prop - 1 - Pribadi

113. Ember semen Art Prop - 2 - Pribadi

114. Karung semen Art Prop - 1 - Pribadi

115. Kamera Hand Prop - 1 - Pribadi

116. Meja bundar Art Prop - 2 - Pinjam

117. Meja oval Art Prop - 1 - Pinjam

Sewa 2
118. Mobil (CRV) Hand Prop Rp. 600,000/hari 1 Rp. 1,200,000
hari
Rp. Sewa 2
119. Mobil (Mazda 2) Hand Prop 1 Rp. 2,000,000
1,000,000/hari hari
Sewa 2
120. Motor (NMax) Hand Prop Rp. 130,000/hari 1 Rp. 260,000
hari
Sewa 2
121. Vespa Matic Hand Prop Rp. 190,000/hari 1 Rp. 380,000
hari

122. Lap Art Prop - 1 - Pribadi

123. Buku menu Hand Prop - 1 - Pinjam

124. Buku catatan Hand Prop Rp. 20,000 1 Rp. 20,000 Beli

125. Bolpoin Hand Prop Rp. 3,000 1 Rp. 3,000 Beli

126. Karpet Art Prop - 1 - Pinjam

127. Patung Art Prop - 1 - Pinjam

128. Tali karet ban Art Prop Rp. 5,000 1 Rp. 5,000 Beli

Total Rp. 90,859,000

MAKEUP
No Produk Jumlah Keterangan Total
44. Pelembab 1 Beli Rp. 80,000
45. Base Make Up (Primer) 1 Beli Rp. 50,000
46. Concealer 1 Beli Rp. 50,000
47. Bedak tabur 1 Beli Rp. 30,000
48. Bedak padat 1 Beli Rp. 60,000
49. Pensil alis (coklat) 1 Beli Rp. 10,000
50. Lip balm 1 Beli Rp. 20,000
51. Eyeshadow 1 palet Beli Rp. 100,000
52. Eyeliner hitam 1 Beli Rp. 28,000
53. Maskara volume 1 Beli Rp. 59,000
54. Lipstick merah 1 Beli Rp. 30,000
55. Blush on 1 Beli Rp. 40,000
56. Maskara natural 1 Beli Rp. 30,000
57. Liptint ( Merah/Orange) 1 Beli Rp. 20,000
58. Face paint (black) 1 Beli Rp. 30,000
59. Foundation 1 Beli Rp. 55,000
60. Pensil alis (hitam) 1 Beli Rp. 10,000
61. Eyeliner merah 1 Beli Rp. 20,000
62. Lip gloss 1 Beli Rp. 15,000
63. Lem bulu mata 1 Beli Rp. 10,000
64. Gelatin 100 gram Beli Rp. 22,000
65. Face paint (merah) 1 Beli Rp. 30,000
66. Pewarna makanan (merah) 1 Beli Rp. 5,000
67. Pewarna makanan (coklat) 1 Beli Rp. 5,000
68. Tissue 1 Beli Rp. 15,000

69. Kapas 1 Beli Rp. 15,000

70. Kursi lipat 1 Pinjam -

71. Catokan rambut 1 Pinjam -

72. Roll rambut 1 Pribadi -

73. Sisir 1 Pribadi -

74. Kuncir rambut 1 set Beli Rp. 7,000

75. Jepit rambut 2 Beli Rp. 10,000

76. Hanger 12 Pinjam -

77. Setrika 1 Pinjam -

78. Payung 1 Pinjam -

79. Koper makeup 1 Beli Rp. 100,000

80. Kuas make up 1 set Beli Rp. 50,000

81. Beauty blender 3 Beli Rp. 15,000

82. Darah palsu 1 Beli Rp. 10,000

83. Lem lateks 1 liter Beli Rp. 42,000

84. Kipas angin mini 1 Pinjam -

85. Kipas tangan 1 Pribadi -

86. Pelindung baju mika 10 Beli Rp. 70,000

Total Rp. 1,143,000

WARDROBE
Jumlah
No Wadrobe Gambar Harga Satuan Jumlah (Rp)
Unit
26. Rebirt Watch Rp. 260,000 1 Rp. 260,000

27. Kaos putih Rp. 30,000 4 Rp. 120,000

28. Kalung titanium Rp. 10,000 1 Rp. 10,000

silver

29. Gelang couple Rp. 12,000 1 set Rp. 12,000

30. Kaos warna coklat Rp. 40,000 1 Rp. 40,000

31. Kalung emas Rp. 40,000 1 Rp. 40,000
Mutiara

32. Tas selempang Rp. 255,000 1 Rp. 255,000

Kelly anie

33. Kaos garis hitam Rp. 50,000 1 Rp. 50,000

putih

34. Kaos abu Rp. 30,000 1 Rp. 30,000

35. Baju safari bali Rp. 150,000 1 Rp. 150,000

36. Kamen (kain bali) Rp. 65,000 1 Rp. 65,000

37. Udeng Rp. 35,000 1 Rp. 35,000

38. Short pajama set Rp. 180,000 1 Rp. 180,000

39. Short pajama set Rp. 130,000 1 Rp. 130,000

warna abu

40. Kebaya warna putih Rp. 200,000 1 Rp. 200,000

+ Kamen (kain bali)

41. Kamen (kain bali) Rp. 65,000 1 Rp. 65,000

42. Udeng Rp. 35,000 1 Rp. 35,000

43. Baju kebaya Rp. 100,000 1 Rp. 100,000
modern

44. Rok bunga-bunga Rp. 85,000 1 Rp. 85,000

warna coklat muda

45. Cincin berlian Rp. 45,000 1 Rp. 45,000

46. Rok bunga-bunga Rp. 85,000 1 Rp. 85,000

warna hitam

47. Kaos crop top Rp. 50,000 1 Rp. 50,000

warna putih

48. Rok bunga-bunga Rp. 85,000 1 Rp. 85,000

warna pink dusty
49. Short pajam set Rp. 130,000 1 Rp. 130,000
warna putih polos

50. Laundry Rp. 5.000/kg Rp. 45,000

Total Rp. 2,302,000

PERALATAN
No Nama Alat Unit Harga (Rp) Keterangan Jumlah (Rp)
DOP
12. Kamera sony a7s 1 Rp. 250,000/hari Sewa 8 hari Rp. 2,000,000

13. Lensa 24mm sigma 1 Rp. 150,000/hari Sewa 8 hari Rp. 1,200,000

14. Lensa 30mm sigma 1 Rp. 100,000/hari Sewa 8 hari Rp. 800,000

15. Tripod Beike 1 Rp. 35,000/hari Sewa 8 hari Rp. 280,000

16. Monitor Feelword F5 4K 1 Rp. 270,000/hari Sewa 8 hari Rp. 2,160,000

17. Baterai sony a7s Np- Rp. 25,000/hari Sewa 8 hari Rp. 400,000
2
FW50
18. HDMI 1 Rp. 100,000/hari Sewa 8 hari Rp. 800,000

19. RIG standar + focus

1
Rp. 50,000/hari Sewa 8 hari Rp. 400,000
puller
20. Toll box 1 Rp. 200,000/hari Sewa 8 hari Rp. 1,600,000

21. Stabilizer DJI RONIN 1 Rp. 175,000/hari Sewa 8 hari Rp. 1,400,000

22. Drone DJI Phantom 3 1 Rp. 500,000/hari Sewa 1 hari Rp. 500,000

Total Rp. 11,540,000

PERALATAN
No Nama Alat Unit Harga (Rp) Keterangan Jumlah (Rp)
Lighting
16. Sola 12 LED Daylight 1 Rp. 1,050,000/hari Sewa 8 hari Rp. 8,400,000
 Fresnel
Sola 6 Freshnel Daylight
17. 1 Rp. 600,000/hari Sewa 8 hari Rp. 4,800,000
Kit
Sola 9 Freshnel Daylight
18. 2 Rp. 750,000/hari Sewa 8 hari Rp. 12,000,000
Kit
19. LED Camtree C-1000 1 Rp. 220,000/hari Sewa 8 hari Rp. 1,760,000
Godox LEADPOWER
20. 1 Rp. 200,000/hari Sewa 8 hari Rp. 1,600,000
LP-800x
Overlenght CABLE
21. 2 Rp. 5,000/hari Sewa 8 hari Rp. 80,000
Extension
22. Led portable 2 Rp. 300,000 Beli Rp. 600,000
Lighting Stand
23. 2 Rp. 20,000/hari Sewa 8 hari Rp. 320,000
Manfrotto 5001B
Flash meter Seconic L-
24. 1 Rp. 60,000/hari Sewa 8 hari Rp. 480,000
308S
Lithium Battrey Sony
25. 2 Rp, 25,000/hari Sewa 8 hari Rp. 400,000
NP F970
26. Light Stand Matthews 3 Rp. 25,000/hari Sewa 8 hari Rp. 600,000
Light Stand Medium
27. 2 Rp. 25,000/hari Sewa 8 hari Rp. 400,000
(alfa)
28. Reflector 2 Rp. 25,000/hari Sewa 8 hari Rp. 400,000
29. Filter CTB + Filter CTO 6 Rp. 25,000/hari Sewa 8 hari Rp. 1,200,000
Overlenght CABLE
30. 12 Rp. 5,000/hari Sewa 8 hari Rp. 480,000
Extention
Total Rp. 33,520,000
PERALATAN
No Nama Alat Unit Harga (Rp) Keterangan Jumlah (Rp)
Audio
Boom/shotgun
8. 1 Rp. 750,000/hari Sewa 8 hari Rp. 6,000,000
Shennheiser MKH 416
9. Boom pole 1 Rp. 15,000/hari Sewa 8 hari Rp. 120,000
Clip on saramonic blink
10. 4 Rp. 125,000/hari Sewa 8 hari Rp. 4,000,000
B2 500
11. Audio recorder/zoom 1 Rp. 50,000 Sewa 8 hari Rp. 50,000
12. Winshields audio 1 Rp.100,000/hari Sewa 8 hari Rp. 100,000
13. Batre zoom 2 Rp. 75,000/hari Sewa 8 hari Rp. 1,200,000
14. Charger clip on 1 Rp. 100,000/hari Sewa 8 hari Rp. 800,000
Total Rp. 12,270,000

PERLENGKAPAN
No Nama Alat Unit Harga (Rp) Keterangan Jumlah (Rp)
 Lighting
8. Lakban Hitam 5 Rp. 15,000 Beli Rp. 75,000
9. Pipa 5 meter 1 Rp. 20,000 Beli Rp. 20,000
10. Lampu Neon 4 Rp. 15,000 Beli Rp. 60,000
11. Gantungan Burung 4 Rp. 5,000 Beli Rp. 20,000
12. Knie Pipa L 8 Rp. 5,000 Beli Rp. 40,000
13. Knie Pipa T 12 Rp. 5,000 Beli Rp. 60,000
14. Kawat (roll) 1 Rp. 10,000 Beli Rp. 10,000
Audio
3. Lakban 1 Rp. 15,000 Beli Rp. 15,000
4. Memory card (128gb) 1 Rp. 150,000 Beli Rp. 150,000
Total Rp. 450,000
 AKOMODASI
N AKTIVITAS JUMLAH FREKUENSI HARGA (RP) JUMLAH
O (RP)
1. Medium Bus HD 1 Bus 2 Hari Rp 2800.000 Rp 5600.000
Jetbus 2+
2. BBM 100 liter - Rp 6.800 Rp 6800.000

3. Sewa 2 7 Hari Rp 700.000 Rp 4.900.00

Homestay Bali Homestay

4. Sewa 2 1 Hari Rp 600.000 Rp 600.000

Homestay Bayuwangi Homestay

5. Sewa set 1 3 Jam Rp 250.000 Rp 250.000

warung makan
Bu Rus
6. Sewa set 1 3 Jam Rp 250.000 Rp 250.000
Java Sunrise Cafe

7. Benoit Villa Canggu 1 Villa 5 Jam/7hari Rp 400.000 Rp 2800.000

8. Set Listrik Rp 200.000 Rp 200.000

1 Kali isi/7 Hari

Total Rp 21.400.000
 KONSUMSI
Catering Harga Jumlah Berapa Jumlah Total Harga (RP)
Makanan Orang kali sehari Hari
Crew Rp 18.000 23 3 8 Rp 9.936.000

Tallent Rp 25.000 8 3 8 Rp 4.800.000

Extras Rp 20.000 65 1 1 Rp 1.300.000

Aqua Dus Rp 15.000 23 4 8 Rp 480.000

TOTAL Rp 20.836.000

UNIT MANAGER
Snack Time Harga Jumlah Jumlah Total (RP)
Orang Hari
Snack Rp 10.000 21 8 Rp 210.0000

Kopi 4 Rp 12.500 21 8 Rp 400.000

Renteng/ Hari
Teh 4 Rp 11.000 21 8 Rp 352.000
Kotak/ Hari
Gula 1Kg Rp 13.000 21 - Rp 13.000

Total Rp 975.000