EXPENSE PER PERIODE (PER 10 HARI)

MAY
EXPENSE PERIODE 1
MONTHLY BUDGETING CATEGORY AMOUNT
INCOME Rp30,000,000 FOOD Rp100,000
EXPENSE ALL Rp8,194,000 TRANSPORT Rp50,000
SISA Rp21,806,000 PULSA Rp20,000
SKINCARE Rp10,000
GROCERIES Rp50,000
EXPENSE ENTERTAIN Rp50,000
CATEGORY FOOD
TRANSPORT PULSA SHOPPING Rp30,000
SKINCARE GROCERIES ETC 1 Rp0
ENTERTAIN SHOPPING ETC 2 Rp0
ETC 1 ETC 2 ETC 3 Rp0
ETC 3 ETC 4
ETC 4 Rp0
ETC 5
ETC 5 Rp0
TOTAL Rp310,000

EXPENSE PERIODE 3
yang aku italic ada rumusnya jadi gausa diisi apa2 :) CATEGORY AMOUNT
FOOD Rp95,000
TRANSPORT Rp20,000
PULSA Rp30,000
SKINCARE Rp20,000
GROCERIES Rp40,000
ENTERTAIN Rp10,000
SHOPPING Rp0
ETC 1 Rp0
ETC 2 Rp0
ETC 3 Rp0
ETC 4 Rp0
ETC 5 Rp0
TOTAL Rp215,000
PER PERIODE (PER 10 HARI) BILLS INCOME

EXPENSE PERIODE 2 CATEGORY AMOUNT CHECK CATEGORY

CATEGORY AMOUNT INSTALMENT Gaji Istri
FOOD Rp35,000 RUMAH Rp5,200,000 1 Gaji Suami
TRANSPORT Rp24,000 CC MANDIRI Rp800,000 1 Side Job
PULSA Rp10,000 CC BRI Rp0 1 Jualan
SKINCARE Rp50,000 BILLS Bonus & Lembu
GROCERIES Rp240,000 PDAM Rp50,000 1 ETC 1
ENTERTAIN Rp300,000 PLN Rp275,000 1 ETC 2
SHOPPING Rp200,000 INDIHOME Rp160,000 1 ETC 3
ETC 1 Rp0 IPL Rp325,000 1 ETC 4
ETC 2 Rp0 CICILAN Rp0 1 ETC 5
ETC 3 Rp0 ETC 1 Rp0 0 ETC 6
ETC 4 Rp0 ETC 2 Rp0 0 TOTAL
ETC 5 Rp0 ETC 3 Rp0 0
TOTAL Rp859,000 ETC 4 Rp0 0
DEBT
ETC 5 Rp0 0
EXPENSE REKAP SINKING FUND CATEGORY
CATEGORY AMOUNT PAJAK MOBIL Rp0 1 KPR
FOOD Rp230,000 ETC 1 Rp0 0
TRANSPORT Rp94,000 TOTAL Rp6,810,000
PULSA Rp60,000
SKINCARE Rp80,000
GROCERIES Rp330,000
ENTERTAIN Rp360,000
SHOPPING Rp230,000
ETC 1 Rp0
ETC 2 Rp0
ETC 3 Rp0
ETC 4 Rp0
ETC 5 Rp0
TOTAL Rp1,384,000
 INCOME

AMOUNT CHECK
Rp7,500,000 1
### 1
Rp2,500,000 1
Rp3,000,000 1
Rp2,000,000 1
Rp0 0
Rp0 0
Rp0 0
Rp0 0
Rp0 0
Rp0 0
Rp30,000,000

DEBT

AMOUNT
Rp5,200,000 15 YEARS
 ENGAGEMENT GAZZA & CINDY
VENUE CINDY'S HOME
DATE & TIME 6/5/2022
TRAY ITEM DONE BRAND MODEL COLOUR
1 GADGET 1 - - -
TAS 1 Josvli Narha Petite Grey
2
SEPATU 1 Cellene Kala Beads Grey
3 BAJU 1 No Brand Kutu Baru Pink
DALEMAN 1 Lazada Lingerie set Black
4
1 Make Over 7 Item Black
MAKEUP
5 1 Jacquelle Brush Set Pink
BODYCARE 1 BBW Bodywash, Lotion, Mist Orange
6
BODYCARE 1 Sukin, Petal Fresh Body Lotion, Body ScrubBlack
7 HAIR CARE 1 Takeda & Tammia Hair dryer, Sisir Black
MUKENAH 1 Lazada - Grey
8
SKINCARE 1 Avoskin, Pyunkang Set Skincare Black & White
9 JAJAN 1 Bapak Bapak Bapak
TOTAL HARGA SESERAHAN
OTHER NEEDS
1 CINCIN 1 Wahyu Redjo Cincin couple Gold
2 BAJU LAMARAN 1- Jilbab Pink
3 HIAS SESERAHAN 1 Instagram @sehantar.id ig White
4 CATERING 1 Mama Masak sendiri -
5 MAKEUP LAMARAN 1 Instagram @secantikratu ig 550000
6 Fotografer 1 Instagram @rusdiawan ig -
7 Dekor 1 Free Free Free
8 Money Bouquet 1 Instagram @sehantar.id ig White
9 Roti 1 Toko Roti Roti Kotak -
10 Nail Art 1 Instagram @nailbydinda ig -
BIAYA LAIN LAIN

TOTAL BIAYA LAMARAN CINDY & GAZZA

GAZZA & CINDY

BEFORE DISCOUNT FINAL PRICE STORE

- - -
MOOD BOARD
985.000 - Tokopedia
360.000 Rp340,000 Shopee
403.500 Rp175,134 Tokopedia
100.000 Rp52,000 Lazada
700.000 Rp138,000 Official Make Over
269.000 Rp56,000 Sociolla
869.000 Rp300,000 Bath Body Works
500.000 Rp100,000 Sociolla
462.000 Rp70,200 Sociolla
233.000 Rp120,000 Lazada
765.000 Rp153,000 Sociolla
- - Bapak
Rp1,504,334

- Rp2,560,000 Wahyu Redjo

65.000 Rp65,000 Pasar Besar
400.000 Rp400,000 @sehantar.id on instagram
- - Mama
550000 Rp550,000 @secantikratu instagram
- Rp500,000 @rusdian_raw_image instagram
Free Free Bonus Wedding @kamto_decoration instagram
100.000 Rp90,000 @sehantar.id instagram
- Rp255,000 Toko Roti
- Rp125,000 @nailbydinda instagram
Rp4,545,000

Rp6,049,334
MOOD BOARD
 WEDDING GAZZA & CINDY
PLACE TAMAN KRIDA BUDAYA
DATE & TIME
9/5/2022
NO DONE NAMA PRICE QTY
PRA NIKAH
ADMIN AWAL
1 Dokumen Pernikahan 1 - - -
FC Gazza ( KTP, Ijazah, Akte, KK) 1 - - -
FC Cindy ( KTP, Ijazah, Akte, KK) 1 - - -
FC KTP Ortu Gazza 1 - - -
FC KTP Ortu Cindy 1 - - -
Surat Ket. Sehat puskesmas 1 - - -
Vaksin Tetanus Cindy 1 - - -
Surat pengantar nikah dari keluraha 1 - - -
Pas Foto 1 - Rp80,000 -
Surat ket. belum nikah dr setempat 1 - - -
2 Pendaftaran ke KUA 1 - Rp600,000 -
3 Foto Prewedding 1 - - -
MAHAR & CINCIN
1 Mahar Uang 1 Rp. 25.252.525 - -
2 Logam Mulia 1 LM 2,5 gr - -
3 Hias Mahar 1 Shopee Hias Mahar Rp248,915 -
4 Kotak Mahar 1 Shopee Kotak Uang & LM & Cincin Rp98,601 -
5 Cincin Nikah 1 Cincin Lamaran - -
PENGAJIAN
1 Konsumsi 1 - - -
2 Bingkisan 1 - - -
AKAD
1 Venue 1 Taman Krida Budaya - -
2 KUA & Penghulu 1 Kec Lowokwaru - -
3 Sambutan penyerah Gazza 1 H. Samsul Anam, S.H.,M.M.,M.Hum. -
4 Sambutan penerima Cindy 1 P. Masduki - -
5 Saksi Nikah Gazza 1 Gilang Puja - -
6 Saksi Nikah Cindy 1 P. Edi - -
7 Pembawa Mas Kawin & Cincin Gazz 1 Mba Putri - -
8 Penanggungjawab Mas kawin Cindy 1 Mba Putri - -
RESEPSI
1 Venue 1 Taman Krida Budaya Rp4,200,000 -
2 Dekor 1 Kamto Dekorasi + Dekor lamaran Rp12,500,000 -
Penjor 1 Kamto Dekorasi Free -
3 Konsumsi 1 Erick Catering Rp30,000,000 2500
4 MUA 1
Baju Akad 1 1
Baju Resepsi 1 1
Shoffi Wedding Rp5,500,000
2 Beskap Orgtua (AYAH) 1 2
2 Baju orang tua (IBU) 1 2
MUA + hijab do org tua 1 2
Makeup Bridesmaid 1 Shopee - 7
Busana Bridesmaid 1 Shopee 8
Hijab Bridesmaid 1 Shopee 8
Batik Bridesmaid Laki 1 Shopee Rp1,231,377 6
Baju Bridesmaid Perempuan 1 Shopee 8
Jarik Bridesmaid 1 Shopee 8
5 Dokumentasi 1 Analogika film Rp3,500,000 -
6 Entertainment 1 Darmo & Dear -
MC 1 Darmo MC Rp1,000,000 -
Music + Sound 1 Dear Music + Sound 3500 watt Rp2,500,000 -
7 Undangan 1 Rp3,350,000 -
Buku Tamu 1 Shopee Rp40,000 2
8 Souvenir 1 -
Paperbag 1 Shopee
Hang Tag 1 Shopee
Pita 1 Shopee
Rp3,492,000 550
Mangkok 1 Kedaung
Paper Belt 1 Shopee
Plastik Permen 1 Shopee
Permen 1 Yuppi, Fox
9 Penginapan Gazza 1 Taman Krida Budaya Rp1,200,000 2 Pondok
10 Konsumsi Panitia & Vendor 1 Erick Catering Free 30
###
 PERSYARATAN KUA

GAZZA CINDY Start End

KTP ASLI DAN FC 2 LEMBAR 1 1

KK ASLI DAN FC 2 LEMBAR 1 1 3.30 AM 7.30 AM

IJAZAH FC 2 LEMBAR 1 1 7.45 AM 8.15 AM

AKTE FC 2 LEMBAR 1 1
PAS FOTO 3X4 2 LEMBAR 1 1
FC KTP ORTU 1 1
FC PELUNASAN PBB 1
SURAT PENGANTAR RT RW 1 1
SURAT KET SEHAT PUSKESMA 1 1
VAKSIN TETANUS 1
SURAT NUMPANG NIKAH 1
SURAT KET BELUM NIKAH 1
PERSETUJUAN PENGANTIN 1 1
MAP KUNING 1 1
CLEAR CLEAR 8.30 AM 10.30 AM

MOODBOARD

10.30AM 11.00 AM

11.00 AM 14.00 PM
 11.00 AM 14.00 PM

NO KET
1 VENUE

2 DEKOR, LIGHTING
3 CATERING

4 SOUND & ELECTO

5 MC

6 FOTOGRAFER
7 SHOFFI WEDDING

CP PIHAK KELUARGA : MBAK DYAH

BUKU TAMU : Mbak Putri & Denis & Hanifa
SOUVENIR : Mbak Tari & Adam & Mitha
TERIMA TAMU : Member Keluarga
 AKAD NIKAH & SUNGKEMAN

Dur

PERSIAPAN
4H
30m

AKAD NIKAH

2h

RESEPSI

PERSIAPAN RESEPSI

30m

RESEPSI

3h
 3h

LIST VENDOR

VENDOR
TAMAN KRIDA BUDAYA
KAMTO DEKORASI

ERICK CATERING
DEAR MUSIC
DARMO MC

ANALOGIKA FILM
SHOFFI WEDDING

: MBAK DYAH
Putri & Denis & Hanifa
i & Adam & Mitha
 AKAD NIKAH & SUNGKEMAN

Description
PERSIAPAN

Persiapan (Makeup CPW & Ibu di rumah, Makeup CPP & Ibu di Venue)
Perjalanan CPW & Keluarga dari rumah menuju venue
AKAD NIKAH

Pengalungan Bunga kepada CPP didepan pintu masuk venue

Minum Tirto Wening & dibawa ke sasana Ijab Qabul
Pembukaan oleh MC
Sambutan sekaligus penyerahan CPP kepada keluarga CPW oleh wakil pihak pria : Bapak H. Samsul Anam, SH, MM, M.HUM
Sambutan sekaligus penerimaan CPP kepada keluarga CPW oleh wakil pihak wanita : Bapak Masduki
Saksi CPP : Bapak Edy
Saksi CPW : Gilang P
Pembukaan
Pembacaan Ayat Suci Al Qur'an & Sari Tilawah oleh : Bapak H. Muhammad Asghoni
Dilanjutkan oleh Penghulu KUA Lowokwaru
Pemeriksaan Berkas Administrasi
Khotbah Nikah
Ijab Qabul
Doa setelah ijab qabul
CPW keluar untuk disandingkan
Pembacaan janji menikah
Penandatanganan berkas dan dokumen nikah
Penyerahan mahar
Penyematan cincin pernikahan
Nasihat pernikahan & Doa
Foto Keluarga
Sungkeman

RESEPSI

PERSIAPAN RESEPSI

Persiapan resepsi
Pengantin ganti baju resepsi
RESEPSI

Manten kirab dari arah pintu saxophone

Catering mulai dibuka & Tamu umum mulai datang
MC mengucapkan selamat datang, perkenalan 2 keluarga
Foto keluarga inti & besan
Foto keluarga besar
Ramah tamah dengan tamu

LIST VENDOR

CP
Bu Tuti +62 813-3477-5760
Pak Kamto +62 821-3915-3002
Kak Erick +62 857-0711-6893
Kak Ratu +62 813-4032-5047
Pak Darmo +62 822-5707-0909
Kak Astrid +62 812-3406-5763
Kak Shoffi +62 813-3535-3810
 BALI 2023

DATE & TIME 2/28/2023

DURATION 5 DAYS

ACCOMODATION
NAME QTY DONE PRICE / EST KET AGENT
Flight 2 1 Rp760,000 Lion Air Traveloka
Hotel 4 1 Rp473,000Nikhila SeminyakTraveloka
Car Rent 4 1 Rp700,000 Agya Manual Instagram
Bensin - 1 Rp100,000 -` -
###

ITINERARY
DATE TIME 📍 LOCATION SPEND MENU
### 6 PM - 8 PM Beachwalk Kuta Rp0

1 March 2023 8 AM - 10 AM Pantai PandawaPandawa Rp22,000

10 AM - 13 PMRoosterfish Pandawa Rp205,000
14 PM - 15 PMPantai Melasti Melasti Rp22,000
15 PM - 19 P Mino Beach CluMelastI Rp290,000

2 March 2023 11 AM - 2 PM Finns Beach Cl Canggu Rp170,000

3 PM - 7 PM Mari Beach Clu Seminyak Rp460,000

3 March 2023 8 AM - 10 AM Nook Seminyak Rp190,000

4 PM - 7 PM Potato Head Seminyak Rp156,000

4 March 2023 8 AM - 10 AM Pantai Kuta Kuta Rp0

Rp1,515,000
 1. Roosterfish Beach Club
Harga Menu : https://www.roosterfishbeachclub.com/our-menus

2. Minoo Beach Club

Harga Menu : https://minoobeachclub.com/menu/
DISTANCE
10 KM from airport to hotel

28,1 KM from Nikhila Seminyak

0 KM from Pantai Pandawa
7,8 KM from Pantai Pandawa
0 KM from Pantai Melasti

4,2 KM from Nikhila naik mobil 3. Finns Beach Club

2,1 KM from Mari naik mobil Harga Menu : https://finnsbeachclub.com/fbc-food-menu/

1,4 KM from hotel jalan kaki

1,2 KM

Perjalanan menuju airport

4. Mari Beach Club

5. Nook Bali

6. Potato Head
Harga Menu : https://seminyak.potatohead.co/wp-content/uploads/2022/0
b.com/our-menus
wp-content/uploads/2022/05/beach-club-food-menu-may-2022-desa-potato-head-seminyak.pdf
 MATERIAL BANGUNAN
TANGGAL TOKO NAMA MATERIAL QTY HARGA PER PCS HARGA
5-11-2022 SARI BUMI D RENG GALVALUM 5 Rp40,000 Rp200,000
5-11-2022 SARI BUMI D KAYU 4X6 6 Rp44,000 Rp264,000
TALANG GALVALUM 15 Rp45,000 Rp675,000
KALSIBOARD 6 Rp55,000 Rp330,000
5-11-2022 ZAHRA ATAP 3.5MM 6 Rp157,500 Rp945,000
C 75 X 0.75 12 Rp115,000 Rp1,380,000
DRILING 1 Rp25,000 Rp25,000
DRILING 1 Rp20,000 Rp20,000
6-11-2022 SARI BUMI D BATU BATA PRES 1000 Rp750 Rp750,000
SEMEN GRESIK 5 Rp64,000 Rp320,000
PASIR 1 Rp220,000 Rp220,000
AYAAN 1 Rp9,000 Rp9,000
TROWEL 1 Rp25,000 Rp25,000
TIMBA COR 2 Rp9,000 Rp18,000
6-11-2022 SINAR JAYA AQUAPROOF 1 Rp53,000 Rp53,000
10-11-2022 ZAHRA ATAP 3.5MM 1 Rp157,500 Rp157,500
ONGKIR 1 Rp25,000 Rp25,000
9-11-2022 ZAHRA RENG KENCANA 2 Rp55,000 Rp110,000
ONGKIR 1 Rp25,000 Rp25,000
9-11-2022 SARI BUMI D PASIR 1 Rp220,000 Rp220,000
10-11-2022 DPN GREEN TALANG KOTAK 2 Rp155,000 Rp310,000
PENYANGGAN 8 Rp10,000 Rp80,000
SOK U 1 Rp11,500 Rp11,500
PAKU BETON 10 Rp1,000 Rp10,000
10-11-2022 TOKOPEDIA ATAP BENING 15 Rp61,000 Rp915,000
12-11-2022 OFFLINE BAUT 1 Rp20,000 Rp20,000
15-11-2022 SARI BUMI D BAUT 2 Rp2,000 Rp4,000
BATU BATA PRES 500 Rp750 Rp375,000
SEMEN GRESIK 2 Rp64,000 Rp128,000
18-11-2022 UD BUMI BERSIRTU URUG 2 Rp150,000 Rp300,000
19-11-2022 UD BUMI BERSEMEN GRESIK 4 Rp63,000 Rp252,000
UD BUMI BERSIRTU URUG 1 Rp150,000 Rp150,000
21-11-2022 UD BUMI BERSIRTU URUG 1 Rp150,000 Rp150,000
22-11-2022 UD BUMI BERPARALON DLL 1 Rp247,000 Rp247,000
SARI BUMI D PISAU SERKEL 1 Rp60,000 Rp60,000
27-11-2022 UD BUMI BERSEMEN GRESIK 3 Rp63,000 Rp189,000
PIPA 1/2 3 Rp25,000 Rp75,000
KNIT 3/4 4 Rp3,000 Rp12,000
KNIT 1/2 4 Rp3,000 Rp12,000
 SHOCK 4 Rp3,000 Rp12,000
LEM PVC 2 Rp12,000 Rp24,000
2-12-2022 UD BUMI BERSEMEN GRESIK 5 Rp63,000 Rp315,000
PIPA 1/2 25 Rp2,000 Rp50,000
KNEE 1/2 3 Rp3,000 Rp9,000
TEE 1/2 3 Rp3,000 Rp9,000
KNEE DRAT 1/2 1 Rp3,000 Rp3,000
AYAK 1 Rp20,000 Rp20,000
LEM PVC 2 Rp12,000 Rp24,000
SUKSES MAND SERENITY IVORY 12 Rp144,000 Rp1,728,000
DECOR BEIGE 2 Rp150,000 Rp300,000
SBB WEDOR ISOLASI LISTRIK 1 Rp11,000 Rp11,000
GEDANGAN EETERNA 50M LISTRI 1 Rp530,000 Rp530,000
SARI BUMI D PASIR 1 Rp220,000 Rp220,000
SPANDEK 1 Rp99,000 Rp99,000
EMBODOS KOTAK 7 Rp3,500 Rp24,500
STOP KONTAK 5 Rp15,000 Rp75,000
IB SERI 2 Rp18,000 Rp36,000
CAT PARAGON 1 Rp122,000 Rp122,000
WEDORO OFF CAT 362 PARAGON 2 Rp175,000 Rp350,000
7/12 SINAR JAYA KAYU DLL 1 Rp861,000 Rp861,000
INDOCEMENTDOS PAKU COR 1 Rp18,000 Rp18,000
AMPLAS 1 Rp10,000 Rp10,000
SARI BUMI D KNEE + TEE 1 Rp10,000 Rp10,000
INDOCEMENTDROLLING 1 Rp12,500 Rp12,500
WD 1 Rp5,000 Rp5,000
8/12/2022 UD BUMI MANPASIR 1 Rp160,000 Rp160,000
KALSIBOARD 1 Rp55,000 Rp55,000
KAYU 1 Rp55,000 Rp55,000
SBB WEDOR OUTBOW NAT DLL 1 Rp160,000 Rp160,000
14/12/2022 TUKANG - 1 Rp115,000 Rp115,000
SUKSES MAND KERAMIK 1 Rp150,000 Rp150,000
KALSIBOARD 1 Rp48,000 Rp48,000
22/12/2022 UD BUMI MANPENUTUP SANYO 1 Rp51,000 Rp51,000
Rp14,744,000
 OPERASIONAL & JASA
NAMA OPERASIONAL HARGA
JASA TUKANG Rp3,000,000
JASA TUKANG Rp1,000,000
JASA TUKANG Rp1,000,000
JASA TUKANG Rp3,500,000

Rp8,500,000

INTERIOR
NAMA BARANG QTY HARGA
LAMPU GANTUNG 1 Rp150,000
MITOCHIBA COPPER 1 Rp120,000
LAMPU DOWNLIGHT 2 Rp120,000
TOREN AIR 1 Rp492,000
PELAMPUNG TOREN 1 Rp50,000
KOMPOR TANAM 1 1.985.000

Rp932,000