BAJET PERKAHWINAN KAMPUNG

Pihak Pengantin Lelaki PIE CHART

RM Prediction budget in the future according to inflation within time frame
Item Quantity
BUDGET TABLE 2020 Budget Actual INFLATION 2022
Item Budget (RM) Actual (RM) Quantity Remark I) Pra-perkahwinan 10 12,625.00 12,085.00 Item Rate (%) Budget 2020 (RM) Prediction on 2022 (RM)
I) Pra-Perkahwinan: i. Pra-perkahwinan 2.1 12,625.00 12,890.13
1. Kursus perkahwinan 75.00 50.00 Lokasi : Terengganu II) Barang Hantaran 13 1560.00 1425.50 ii. Barang hantaran 2.1 1560.00 1613.18
2. Wang hantaran 10,000.00 10,000.00 iii. Juruandam 2.1 2000.00 2042.00
3. Mas kahwin 150.00 150.00 III)Juruandam 61 2000.00 1564.00 iv. Katering kanopi & makan beradap 2.1 4000.00 4084.00
4. Upah jurunikah 150.00 120.00 1 Total 20,185.00 20,608.89
5. Saksi akad nikah 50.00 40.00 2 2 orang x RM20 IV) Katering kanopi & makanan beradap 90 4000.00 3650.00 Monthly Expenses 2.1 3330.00 3399.93
6. Kad jemputan 100.00 75.00 100 pcs EZ Cetak Enterprise
7. Cincin tunang 300.00 150.00 1 Emas 916 AH Gold Total 20,185.00 18,724.50
8. Cincin kahwin 500.00 500.00 1 Emas 916 AH Gold
9. Barang kemas 300.00 200.00 1 Masdora Beads Emas (Emas 916)
10. Jurugambar 1000.00 800.00 Oggy Co.
- unlimited photo
- 1x outdoor session
- 1x8x12 crystal album - 20 pages
- 1x pendrive photos

Sub total : 12,625.00 12,085.00

Income RM
Salary 3300.00
II) Barang Hantaran (Tunang & Kahwin) [+] Other income [Tution] 800.00
Tunang Gross total 4100.00
1. Sirih junjung 40.00 37.00 [-] KWSP 492.00
2. Al-Quran 50.00 49.50 1 [-] Zakat 102.50
3. Telekung + Sejadah 90.00 86.90 1+1 Siti Khadijah Net total 3505.50
4. Kain ela 100.00 99.00 2 2 unit x RM49.50
5. Baju kurung 150.00 129.00 1 Qaisya Exclusive
6. Handbag 200.00 169.00 5 Christy Ng set
Kahwin
7. Jam 100.00 98.50 1
8. Kasut 250.00 225.00 1 Nike
9. Set alat solek 160.00 159.00 6 SimplySiti:
-Rose Luxe Blusher
-Eyesential Palette
-Eyeliner
-Lipstick
- O&O Essentials
- Simply Elegant loose powder
10. Set penjagaan badan 100.00 99.00 5
11. Buah-buahan 100.00 88.00 2 years = RM 20,000.00
12. Coklat 70.00 58.00 5 Signature Market Monthly Expenses
Item Kos (RM)
13. Kek 150.00 129.00 1 Secret Recipe: Chocolate Fudge Utiliti:
Sub-total: 1560.00 1425.50 Bil Elektrik 20.00
Bil Air 20.00
Sewa Rumah 500.00
III)Juruandam Internet (Wifi) 70.00
1.Pelamin (sewa) 600.00 450.00 1 Pelamin Minimalis Pinkish Prepaid 30.00
2.Bunga Pahar 100.00 52.00 50 Pembelanjaan Bulanan:
Barang dapur 250.00

3.Baju kahwin (sewa) 500.00 400.00 1 Hiburan 100.00

Pengantin perempuan sahaja (Deposit RM200)
Makan luar 50.00

4.Hiasan bilik tidur 300.00 287.00 1 -Cadar -Hiasan

lain-lain
Kereta
5.Pintu gerbang(sewa) 300.00 1 set Pintu gerbang(bunga fresh flower) Bayaran ansuran [9 thn] (Bezza) 372.00
265.00 1
6.Hiasan dulang hantaran(sewa) 100.00 65.00 7 Kos minyak kereta 300.00
7.Dulang hantaran(sendiri) 100.00 45.00 7 Cukai jalan 20.00
Sub total 2000.00 1564.00 Kos penyelengaraan kereta 120.00
Insurans (Kereta) 300.00
Lain-lain
Insurans (Nyawa) 278.00
Simpanan Kecemasan 450.00
Pelaburan [ASB & Tabung Haji] 450.00
Total 3330.00
Pendapatan bersih 3505.50
VI) Katering kanopi & Makan beradap Baki 175.50
Basic Nikah Pakej (200 pax) 4000.00 3650.00 Khemah arabian & scallop
-1 meja pengantin
-8 meja bulat + alas meja
-80 unit x kerusi plastik + sarung kerusi + riben
-1 buffet line + skirting
-Kipas + lampu

Menu utama
-Nasi Briyani
-Kari daging + kentang
-Ayam masak merah madu
-Salad iceberg + timun + tomato + ikan masin + sambal belacan
-Buah potong satu jenis
-Air kordial 1 jenis
-Peralatan buffet
-Pramusaji

Pelamin
-Pelamin mini 8 kaki

Tea corner 30%

-Tea O pudina
-Kek pandan gula melaka
-Bubur kacang sagu
Sub-Total 4000.00 3650.00