RENCANA ANGGARAN BIAYA DENGAN SIRAMAN

NO ACARA JENIS PENGELUARAN JUMLAH HARGA SATUAN TOTAL

1 PENGAJIAN+LANGKAHA SNACK DAN MINUM 75 Rp8,000.00 Rp600,000.00

N+RUWAT
MAKAN 75 Rp20,000.00 Rp1,500,000.00
ATUR-ATUR 30 Rp20,000.00 Rp600,000.00
AQUA 15 Rp22,000.00 Rp330,000.00
TUKANG MASAK 4 Rp100,000.00 Rp400,000.00
BIAYA TAK TERDUGA 10% Rp343,000.00

TOTAL Rp3,773,000.00

2 AKAD NIKAH SNACK+MINUM 50 Rp7,000.00 Rp350,000.00

SARAPAN BESAN DAN 50 Rp20,000.00 Rp1,000,000.00
KELG

TOTAL Rp1,350,000.00

3 ACARA RESEPSI GEDUNG 1 Rp2,000,000.00 Rp2,000,000.00

SOUND SYSTEM 1 Rp2,000,000.00 Rp2,000,000.00
SERAGAM 1 Rp2,272,000.00 Rp2,272,000.00
IBU+SAUDARA+SIMBAH
SERAGAM COWOK 7 Rp150,000.00 Rp1,050,000.00
SUSPANDER 4 Rp25,000.00 Rp100,000.00
MAKE UP 1 Rp5,050,000.00 Rp5,050,000.00
MAKE UP KELUARGA INTI 3 Rp150,000.00 Rp450,000.00
MAKE UP PETUGAS 4 Rp200,000.00 Rp800,000.00
BAND/HIBURAN 1 Rp3,500,000.00 Rp3,500,000.00
FOTOGRAFER 1 Rp3,500,000.00 Rp3,500,000.00
MC 1 Rp1,650,000.00 Rp1,650,000.00
DEKOR 1 Rp5,500,000.00 Rp5,500,000.00
KURSI 200 Rp1,700.00 Rp340,000.00
KONSUMSI Rp17,350,000.00
SOUVENIR 400 Rp3,000.00 Rp1,200,000.00
SOUVENIR VIP 100 Rp12,000.00 Rp1,200,000.00
BERKAT/BAWA PULANG 400 Rp20,000.00 Rp8,000,000.00
TAMU
OLEH2 BESAN 1 Rp2,000,000.00 Rp2,000,000.00
NASI BOX BESAN 90 Rp20,000.00 Rp1,800,000.00
SEMARANG
NASI BOX BESAN BLITAR, 5 Rp20,000.00 Rp100,000.00
PURWODADI
BIAYA TAK TERDUGA 5% Rp2,898,100.00

TOTAL Rp62,760,100.00

4 SIRAMAN DEKOR+ALAT 1 Rp3,000,000.00 Rp3,000,000.00

SOUND 1 Rp1,000,000.00 Rp1,000,000.00
MELATI 1 Rp2,000,000.00 Rp2,000,000.00
MAKE UP 1 Rp1,000,000.00 Rp1,000,000.00
BIAYA TAK TERDUGA 10% Rp700,000.00

TOTAL Rp7,700,000.00

GRAND TOTAL Rp75,583,100.00