Category Amount Details

Venue
Accomodation and F&B 7000000 Two Day Package
Total
Production & Fabrication
Stage with Woooden Finish 20*30*2 feet 150 per sq. 1
Wooden Backdrop Chequered Pattern 30*12 feet 120 per sq. 1
Entry Pathway wooden frames 10*7*10 feet 8000 1
Wood Carved Moon 8*2*4 feet 15000 1
Stage Masking 30*2 feet 120 per sq. 1
Wooden Pole 25 Feet with base plate 2500 1
Photo booth with wood frame and décor 6000 1
Giant Ring with base for bride and groom sitting 5000 1
Console Masking 5*12*4 feet 40 per sq. 1
Total
Sound and AV
RCF Top 1500 12
Beta Base 3500 4
Corded Mic Shure 750 10
Cordless Mic Shure 1000 4
Sound Mixer Mackie 32 channel 10000 1
Dj pitch yamaha 3000 1
Sound Mixer analouge 4500 2
Guitar Amp Marshall
Base Amp Hartke
Keyboard Amp
Drum Set Mikes 35000 1
Accoustic Guitar
Base Guitar
In ear Headset
Stage Monitor 2000 4
DI Box 500 6
Delay Speaker 2000 4
LED TV 52inch for display with stand 1400 2
Laptops 3000 2
Total
Lighting
Mirchi Light 37500 1
Fancy tungsten bulbs with holder 120 200
Bamboo Lantern 200 50
Décor Lanterns wood and metal 150 20
Sharpee on stage 2000 8
LED Par on stage and general lighting with stand 350 20
Follow spot 1500 1
Gobo Light 3000 1
Gobo of wedding logo 1200 1
LED Control Board 3000 1
Dimmer 1500 1
Cold Pyro for entry 400 20
Haze Machine 2500 1
LED Modules 250 40
Total
Décor
Wooden Chairs 150 200
Table Linen Set 500 15
2 Seater couch for Bride Groom sitting 5000 1
Table Centrepiece with flowers 150 15
Table candle set (Glass) 225 25
Total
Entertainment
Emcee Female 20000 1
Emcee Male 15000 1
Dance Troop 35000 1
Choreographer 15000 1
Accoustic band 300000 1
iPad Magician 18000 1
Total
Floral
Marigold 80 per kg. 15 kg
Tulip (White and Yellow) 70 per piece 300
Yellow Rose 15 per piece 1000
WhiteRose 25 per piece 1000
White Orchids 30 per piece 300
Garnishing greens and creepers 10000 1
Total
Collaterals Printing
Gifting Tags 5 300
Table Number Cards 20 20
Food Name Cards 5 100
Wedding Wishes Cards 15 250
Total
Others
Sangeet Favors 3000 200
Genset 62kv 15000 2
Bike for entry 5000 1
Photography and Videography 115000 1
Manpower (Boys) 1200 7
Manpower (Girls) 1500 7
Sound Technician 3000 2
Light Technician 3000 2
DJ 15000 1
Permissions 110000 As required
Total
Grand Total
Agency Fees @ 15%
Grand Total B
GST @ 18%
 Total

7000000
7000000

180000
43200
8000
15000
7200
2500
6000
5000
9600
276500

18000
14000
7500
4000
10000
3000
9000

35000

8000
3000
8000
2800
6000
128300

37500
24000
10000
3000
16000
7000
 1500
3000
1200
3000
1500
8000
2500
10000
128200

30000
7500
5000
2250
5625
50375

20000
15000
35000
15000
300000
18000
403000

1200
21000
15000
25000
9000
10000
81200

1500
400
500
3750
6150

600000
30000
5000
115000
 8400
10500
6000
6000
15000
110000
905900
8979625
1346944
10326569
1858782