Anda di halaman 1dari 23

PERSIAPAN PERNIKAHAN RANDY - CICA

FIXED per 10/09/2014


NO
1
2
3
4
5
6
7
8
9
10

URAIAN KEGIATAN
Sewa Gedung Akad & Resepsi
Biaya Pengajian & Lamaran
Catering Akad & Resepsi (Paket Dekorasi + Pelaminan)
Souvenir
Undangan
Seragam Keluarga
Seragam Sahabat
Penghulu + KUA
Ustadz pengajian
Anggaran lain2 & biaya tak terduga

DETAIL
Detail
Detail
Detail
Detail

Detail
Detail

BIAYA
Rp
Rp
Rp

8,000,000
5,000,000
57,400,000

Rp

3,000,000

Rp
Rp
Rp
Rp
Rp

3,575,000
1,050,000
1,000,000
500,000
5,000,000

Rp

TOTAL

84,525,000

TGL
TABUNGAN
1. bjb (Tabunganku) update 10/09/2014
Randy (16/08/2014)
Cica (26/08/2014)
Randy (10/09/2014)

TOTAL

Jumlah
Rp

7,000,000

Rp

7,000,000

1,000,000
1,000,000
5,000,000

PENGELUARAN
1.
2.
TOTAL

Rp

Done
Plan
DP
Rp

Rp

TGL
2,500,000

2,500,000

10/8/2014

PELUNASAN
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

Rp

5,500,000
5,000,000
57,400,000
3,000,000
3,575,000
1,050,000
1,000,000
500,000
5,000,000

82,025,000

TGL PENANGGUNG JAWAB


Randy & Cica

VENDOR

CONTACT PERSON

Masjid Al-Azhar, Walikota Jaktim

Januar Yazid

TELEPON

rek

BACK
RINCIAN LAMARAN & PENGAJIAN
Detail

Jumlah
(orang)

KONSUMSI
Konsumsi Catering
GIFT
Gift Grup Pengajian
- Mukena
- Kue Kotak
Total Gift Grup Pengajian
Gift Tamu
- Mukena
Kotak Bingkisan
TOTAL GIFT
TOTAL BIAYA PENGAJIAN

PS : Mohon dirinci menu-menu nya

Harga / orang

Total

BACK
RINCIAN CATERING

Detail

Perkiraan Tamu
& Keluarga

Harga Per
Porsi

Total

Buffet
TOTAL

BACK
RINCIAN SERAGAM SAHABAT CICA
No

Nama

1 Fara
2 Oyot
3 Acil
4 Kak Ita
5 Metta
6 Dito
7 Adhe
8 Ojat
9 Rika
10
Sub Total

Panjang/m

Perkiraan
Harga /m (max)

Total Perkiraan
Biaya

150000
150000
150000
150000
150000
50000
50000
50000
150000
1050000

1
2
3
4
5
6
7
8
9
10
11
12
Sub Total

1
3
4
5
6
7
8
9

10
Sub Total

Sub Total

Sub Total

###

1
2
3

1
2
3

Grand Total

Keterangan

RINCIAN SERAGAM

BACK

DAFTAR NAMA YANG AKAN MEMAKAI SERAGAM :


Acara
PRIA
No

= Resepsi

Nama
1 Om Basri
2 Om To
3 Om Wawan
4 Om Ruli
5 Om Sus
6 Om Nardi
7 Om Maryono
8 Om Yuli
9 Om Kas
10
11 Mas Junaedi
12 Mas Arjund
13 Mas Remon
14
15
16
17
18
19
20
21
22
23
24
25
26
27

Total

Harga Batik
75,000
75,000
75,000
75,000
75,000
75,000
75,000
75,000
75,000
100,000
100,000
100,000

975,000

Ukuran

BACK
Acara
= Resepsi
WANITA
Atasan
No

Nama

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29

Tante Tut
Tanye Ye
Tante Eh
Mbak Na
Bule Sri
Bule Tri
Bule Ati
Bule Mulat
Bule Marsih

200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000

Mba Nur
The Irma
Mba Ara

200,000
200,000
200,000

Fira

200,000

30
31
32
33
34
35
36
37

Harga/SET

Kebutuhan
(m)

Total Harga
Atasan

38
39
40
41
42
43

TOTAL

2,600,000

Atasan

Bawahan
Uang Jahit

Total Biaya
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
-

Harga Sewa

Total
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
-

2,600,000

2,600,000

Make Up & Hairdo

BACK
RINCIAN UNDANGAN & SOUVENIR

Detail
Undangan
Souvenir

Perkiraan Tamu
& Keluarga

Harga Per
Item

400
400

5,000
2,500
TOTAL

Total
2,000,000
1,000,000

3,000,000

BACK
RINCIAN GEDUNG

Detail
Sewa Gedung (Resepsi)
Sewa Gedung (Akad)

Harga

Total

6,500,000
1,500,000
TOTAL

8,000,000