1 Tenda + Panggung 10 Unit Rp 2,200,000 2 Penceramah 1 Rp 1,500,000 3 Snack 300 Kotak Rp 1,500,000 4 Sound Sistem + Hadroh 1 Rp 2,000,000 5 Spanduk + Backdrop 5 Rp 1,800,000 6 ATK - Rp 500,000 7 Media Koran 1 Rp 1,000,000 8 Dokumentasi + Video Shootin 1 Rp 2,000,000 9 Hadiah Lomba set Rp 1,000,000 10 Konsumsi VIP 100 Kotak Rp 1,000,000 11 Keamanan Rp 500,000 Jumlah Rp 15,000,000