NO.

DESCRIPTION QUANTITY NOTE TOTAL PRICE

1 SESERAHAN COST PAID LEFT
a Sepatu Wanita 1 200,000 200,000
b Baju Wanita 1 300,000 300,000 -
c Perlengkapan Make Up 1 1,000,000 1,000,000
d Tas Wanita 1 400,000 400,000
e Parfum Wanita dan Pria 1 1,500,000 1,500,000
f Mahar 1 3,450,000 3,450,000
g Cincin Kawin 2 6,600,000 6,600,000 -
h Sepatu Pria 1 300,000 300,000
i Kemeja dan Celana Pria 1 870,000 870,000
TOTAL 14,620,000 11,170,000 3,450,000

2 PHOTOGRAPHY (AKAD & RESEPSI) COST PAID LEFT

a Photografer 1 500,000 250,000 250,000
b Cetak Photo 1 250,000 250,000
TOTAL 750,000 250,000 500,000

3 AKAD NIKAH COST PAID LEFT

a Masjid 1 500,000 500,000
b Penghulu 1 500,000 500,000
c KUA 600,000 600,000
d Baju Akad Cowok Ulya Salon 1,000,000 1,000,000
e Baju Akad Cewek Jahit 3,000,000 1,600,000 1,400,000
f Nasi Kotak 100 10,000 1,000,000 1,000,000 -
g Air Mineral (Gelas) 25 20,000 500,000 500,000 -
TOTAL 7,100,000 4,100,000 2,400,000

4 RESEPSI COST PAID LEFT

a Paket Makanan 9,085,000 1,000,000 8,085,000
b Paket Resepsi 2,450,000 1,000,000 1,450,000
c Make Up Ulya Salon 3,000,000 1,500,000 1,500,000
d Sewa Baju Pengantin 2 Ulya Salon 2,500,000 2,500,000
f Sewa Seragam Keluarga 9 Fadlan Salon 1,100,000 1,100,000
TOTAL 18,135,000 3,500,000 14,635,000

5 OTHERS COST PAID LEFT

a Undangan 250 5,000 1,250,000 1,250,000 -
b Souvenir 250 2,800 700,000 700,000
c Biaya ke Porto 2,000,000 2,000,000
TOTAL 3,950,000 3,950,000 -

GRAND TOTAL 44,555,000 22,970,000 20,985,000

BUDGET ON APRIL 10,000,000
LEFT BUDGET 10,985,000
PAKET MAKANAN RESEPSI QTY HARGA PER ITEM TOTAL PAKET
SNACK
Cake keju 100
9,500 950,000
Pastel telur 100
MENU BUFFET
Ice cream 100
Sop jagung ayam 100
Gurame asam manis 100
Ayam naangking saus lada hitam 100
49,500 4,950,000
Sosis cah jamur kombinasi 100
Air mineral 100
Soft drink 100
Acar dan sambal 100
GUBUKAN
Somay kembang 50 8,000 400,000
Bakso 50 8,500 425,000
Sate ayam 50 7,500 375,000
Nasi bogana 50 10,000 500,000
TOTAL GUBUKAN 1,700,000
TOTAL PAKET 7,600,000
GRAND TOTAL 1
PAKET RESEPSI QTY HARGA
Gedung 1
Dekorasi 1
Sound System 1
Gerbang Bunga & Red Carpet 1 1,750,000
Tempat Uang 2
Tempat Souvenir 2
Buku Tamu 2
Singer & Player 2 700,000
TOTAL
GRAND TOTAL 2
TAMBAHAN TOTAL TAMBAHAN

30
30
30
30
1,485,000
30
30
30
30

1,485,000
9,085,000
TOTAL PAKET

1,750,000 1,750,000

700,000 700,000
2,450,000
11,535,000
 JANUARI 2013 FEBRUARI 2013 MARET 2013
DESCRIPTION
I II III IV I II III IV I II

PLANNING
Budgeting
Wedding Book
Setting

SESERAHAN
Survey
Pembelian
Packing

KEBERANGKATAN
Andri
Gina
Bang Ruslan
Keluarga

AKAD NIKAH
Seserahan
Prosesi Akad Nikah

RESEPSI
Persiapan
Prosesi Resepsi

KEPULANGAN
Persiapan
Pulang
MARET 2013 Apr-13 MEI 2013

III IV I II III IV I II III IV