Sheet1ITEMSQTYPRICETOTAL PRICEREALISASIDEKORASIbunga (altar, area tamu, buket, confetti)peacock (putih kecil kecil)40 ikat17,500700,000puma putih (krisan putih dengan warna hijau di tengahnya)5 ikat30,000150,000mawar putih buat rambut stefani5 tangkai10,00050,000anggrek putih (untuk rangkaian hand bouquet)10 tangkai20,000200,000krisan warna warni (confetti)5 ikat27,500137,500daun florida (untuk rangkaian hand bouquet)5 ikat10,00050,000daun cemara halus (untuk rangkaian bunga altar)3 ikat5,00015,000beard grass (untuk rangkaian hand bouquet)10 lembar1,00010,000bunga kios ketandan6 macam818,000bunga kios mawar2 macam160,000bunga krisan merah1 macam25,000daun kuskus1 ikat10,000kain broken white10 m15,000150,00076,000signage + tripod6 pcs100,000600,000600,000kabel rangkaian35 m7,000245,000200,000lampu dan fitting20 pcs7,500150,000lampion20 pcs30,000600,000250,000pompom40 pcs10,000400,000400,000buku tamu1 pc50,00050,00015,000ember kaleng warna silver10 pcs35,000350,000200,000keranjang rotan (untuk confetti dan angpao)3 pcs70,00060,000kursi lipat + cover35 pcs7,000245,000kursi hotel u/ keluarga15 pcs9000135,000meja makan keluarga (120x240)1 pc50,00050,000meja penyambut tamu (60x200)1 pc40,00040,000tenda (4X10m)1 pc27500/m1,100,000tenda + kursi + flooring1 paket2.050.000busa bunga + benrat + kawat strimin200,000172,000pita7,700plastik meja5 meter22,500ATK PADEkor1 paket100,000stempel PADEkor1 paket123,000LAIN LAINsnack30,000makan siang241,000makan mie pathuk90,000KEBUTUHAN ACARAsound system + wireless mic (3)1,900,0001,550,000lampion terbang30 pcs65,0001,950,000450,000HT4 buah50,000200,000210,000WARDROBEjarik (termasuk bapak & ibu ucup)7 pcs35,000245,000245,000CETAK CETAKbooklet150 pcs10,000150,000name tag (buat nama nama di meja) + revisi15 pcs20,00020,000desainer bookletucupMANPOWERPO 11 person1,750,000PO 21 person1,750,000floor manager1 person750,000crew & runner4 persons2,000,000*sudah bayar mas kamto 500.000bensin + kendaraan (mobil dita, mobil elda, rere, timmy)500,000300,000GRAND TOTAl17,062,5008,417,500

Sheet2

Sheet3