NO ITEM COST/UNIT QTY/UNIT FREQ TOTAL COST

1 KUA IDR 1,500,000 1 1 IDR 1,500,000

2 Venue IDR 7,000,000 1 1 IDR 7,000,000
3 Catering IDR 60,000 150 1 IDR 9,000,000
4 Stall Makanan IDR 10,000 75 2 IDR 1,500,000
5 Hantaran / Seserahan IDR 2,500,000 1 1 IDR 2,500,000
6 Desain & Cetak Undangan IDR 750,000 1 1 IDR 750,000
7 Souvenir IDR 10,000 150 1 IDR 1,500,000
8 Dekorasi IDR 5,650,000 1 1 IDR 5,650,000
9 Mahar IDR 10,000,000 1 1 IDR 10,000,000
10 Baju Pengantin Pria IDR 1,200,000 1 1 IDR 1,200,000
11 Cincin IDR 6,355,000 1 1 IDR 6,355,000
12 Dokumentasi IDR 8,000,000 1 1 IDR 8,000,000
13 MC IDR 1,000,000 1 1 IDR 1,000,000
14 Penghulu IDR 500,000 1 1 IDR 500,000
15 Rias & Baju Pengantin Wanita IDR 6,500,000 1 1 IDR 6,500,000
16 Hotel Keluarga IDR 350,000 2 2 IDR 1,400,000
17 Tiket Pesawat Keluarga IDR 1,500,000 3 2 IDR 9,000,000
18 Sewa Mobil + Bensin IDR 350,000 1 5 IDR 1,750,000
19 Sewa Mobil Keluarga + Bensin IDR 350,000 2 3 IDR 2,100,000
20 Tiket Pesawat Ke Jakarta IDR 1,000,000 2 1 IDR 2,000,000
21 Dana Darurat IDR 795,000 1 1 IDR 795,000
SUMMARY IDR 79,205,000
TOTAL BUDGET IDR 80,000,000
 REMARK
Administrasi dll
Villa Mediana Pacet sudah DP 1jt
Resto
Cemilan Saat Akad & Resepsi (Somay/Pentol & Ice Cream)

Digital & Cetak

6,5jt dekorasi & 150k transport

Emas, Seperangkat Alat Sholat & Uang Tunai
Beli Jas
Platinum & Emas
Foto & Video

Pengantin & Keluarga

Medan - Surabaya & Surabaya - Medan (Mama, Papa & Tasia)

Inc. Bagasi