1 Istightosah 500,000

2 Gebyar Sholawat 1,500,000

Jumlah 2,000,000
1 Mubaligh 4,000,000
2 Konsumsi 2,500,000
3 Peralatan 1,500,000
4 Tarub RT 200,000
5 Kursi 100,000
6 Sound system 1,000,000
7 Panggung dan Dekor 200,000
8 Penerangan 100,000
9 Benzin (Jenzet) 100,000
10 Keamanan (BANSER) 300,000
12 Undangan 100,000
13 Lain-lain / Transport 1,000,000 +
Jumlah 11,100,000
Jumlah Total 13,100,000