I BIAYA UMUM
1 ATK Ls Rp 173,000 Rp 173,000
2 Mamin Rapat Ls Rp 200,000 Rp 200,000
4 Pemasangan Papan Kegiatan Ls Rp 400,000 Rp 400,000
5 Biaya Perencanaan Ls Rp 500,000 Rp 500,000
II BAHAN
1 Pasir pasang 24.40444 M3 Rp 200,000 Rp 4,880,888
2 Semen portland 150 Zak Rp 52,000 Rp 7,800,000
3 Batu belah ( 15/20 ) 57.818 M3 Rp 250,000 Rp 14,454,500
4 Koral beton 0 M3 Rp 240,000 Rp -
5 Pasir urug 0 M3 Rp 80,000 Rp -
6 Batu Bata 5500 Rp 2,000 Rp 11,000,000
7 Wastafel 30 Rp 370,000 Rp 11,100,000
8 Keran 30 Rp 35,000 Rp 1,050,000
III UPAH
Pekerja 72 Oh Rp 90,000 Rp 6,480,000
Tukang 24 Oh Rp 100,000 Rp 2,400,000
Total Rp 60,438,388
Di Bulatkan Rp 60,000,000