No.

Nama Vendor Harga Total/Ket

A PEMASUKAN
Tabungan Bayu dan Titis Rp 51,500,000
Bpk-Ibu Rp 60,000,000
Bayu Rp 50,000,000
Total
B PENGELUARAN
1. Bidston, seserahan, engagement / 15 Desember 2018
Sewa wisma GKJ WPM Rp 500,000
Konsumsi (30.000x150) Restu Catering Rp 4,500,000
Makeup Titis Makeoverbydhani Rp 350,000
Cincin Rp 10,000,000
Total Rp 15,350,000
2. Pemberkatan / 16 Desember 2018
Sewa sepasang baju manten Anting Wulan Rp 1,500,000
Ortu+besan komplit (tanpa kebaya) + makeup Anting Wulan Rp 800,000
Persembahan Manten Rp 2,000,000
Pak Pdt Rp 500,000
Snack (7500x200 org) Virgin Rp 1,500,000
Mobil Manten Pangestune Wedding Rp 1,500,000
Cetak Liturgi (pemberkatan+bidston) Rp 300,000
Total Rp 8,100,000
3. Resepsi Siang / 16 Desember 2018
Sewa sepasang baju manten Anting Wulan Rp 1,500,000
2 psg among tamu komplit Anting Wulan Rp 800,000
2 org jaga kado komplit Anting Wulan Rp 500,000
Sewa beskap pranotocoro Anting Wulan Rp 200,000
Makeup CPW Paes Ageng Bulik Umi Rp 2,000,000
Sewa sound Upik and the band Rp 625,000
Konsumsi Restu Catering Rp 6,500,000
Total Rp 12,125,000
4. Resepsi Malam / 16 Desember 2018
Konsumsi (termasuk yg siang) Valle Rp 35,000,000
Konsumsi Restu Catering Rp 3,750,000
Tambahan wat Valle Rp 1,000,000
Entertaint + MC Upik and the band Rp 7,250,000
Makeup CPW Internasional Maudy Makeup Rp 1,600,000
Hairdo Internasional Queen Hairdo Rp 550,000
Sewa dress Titis Vanilla Bridal Rp 750,000
Wedding shoes Titis Rp 400,000
Sewa jas Bayu Brotherjas Rp 450,000
Sewa jas Babe-Bpk Brotherjas Rp 900,000
Kain dress Mami-Ibu Rp 1,000,000
2 org jaga kado makeup Anting Wulan Rp 400,000
2 org jaga kado dress Rp 300,000
 Kembang api Shoppe Rp 200,000
Total Rp 53,550,000
5. Diluar Acara
Photographer Sobi Photographer Rp 15,500,000
Prewedding Rp 2,730,000
Dekorasi (Valle, Rumah, Wisma, Gereja) Mbak Tarsih Dekor Rp 18,000,000
Undangan (5200x450) Bayu Gendhis Rp 2,340,000
Web-invitation E.yoore Rp 800,000
Souvenir (6000x275) Jakarta Souvenir Rp 1,650,000
Hotel (Manten, Babe-Mami, Bpk-Ibu, Simbah) Fave Hotel Rp 2,610,000
Seserahan CPP dan CPW Rp 20,000,000
Kain untuk mbak Indah dan mbak Wenny Rp 500,000
Makeup untuk mbak Indah dan mbak Wenny Anting Wulan Rp 400,000
Sewa jas mas Ary Brotherjas Rp 450,000
Lain-lain Rp 1,000,000
Total Rp 65,980,000
6. Kebutuhan Rumah Sawi
Mobil akomodasi Rp 1,000,000
Selametan (20000x100 dus) Restu Catering Rp 2,000,000
Ater-ater balen sumbangan Rp 2,500,000
Konsumsi yg nyumbang dirumah Rp 1,500,000
Rapat panitia Rp 1,000,000
Total Rp 8,000,000
7. Kebutuhan Rumah Ungaran
Mobil akomodasi Rp 1,500,000
Transport saudara Rp 3,000,000
Konsumsi saudara Rp 1,500,000
Konsumsi sepasaran (30000x50) Rp 1,500,000
Selametan (20000x 30 dus) Rp 600,000
Total Rp 8,100,000

Defisit / Surplus

DP VENDOR
Anting Wulan 18 Agustus 2018 Rp 500,000 Titis
Jas Bayu (Brother Jas) 19 Agustus 2018 Rp 200,000 Titis
Valle 21 Agustus 2018 Rp 3,500,000 Titis
Upik and The Band 21 Agustus 2018 Rp 2,000,000 Titis
Sobi Photography 21 Agustus 2018 Rp 4,650,000 Bayu
Sobi Photography 24 Agustus 2018 Rp 3,100,000 Titis
Pangestune Mobil 25 Agustus 2018 Rp 500,000 Bayu
Pengeluaran diluar Vendor
Kain batik dan kebaya u/ bidston 4 Agustus 2018 Rp 184,000 Titis
Brick Cafe (Tempat Prewedd) 24 Agustus 2018 Rp 500,000 Titis
Hutan pinus (Tempat Prewedd) 10-Sep-18 Rp 230,000 Bayu
Anggaran Mami (kain resepsi ibu-mami, dress, 9-Sep-18 Rp 1,500,000 Bayu
Mami (keperluan rumah) 9-Sep-18 Rp 1,500,000 Bayu
Persiapan prewedding (sewa dress, jas, dll) 9-Sep-18 Rp 2,000,000 Titis
Total/Ket

Rp 161,500,000
Rp 171,205,000
Rp (9,705,000)