Snek(roti)
1. 140 x 1.500 ( peserta) = 210.000
2. Gorengan beli (untuk alumi) = 30.000-50.000
Total = 260 .000
Kopi panitia
1. Gula pasir 2kg x 12k = 24.000
2. Kopi ½ kg = 15.000
3. Teh 2 pack x 10k = 20.000
Total = 59.000
Pembukaan acara
1. Bng abay 7k + 5k
2. Kajur 7k + 5k
3. Catur 7k + 5k
Total = 36.000