Estimasi PSU Dpalm residence

PEKERJAAN JALAN DAN SALURAN

item VOLUME SATUAN HARGA SATUAN NOMINAL
Pembuatan saluran : 160.00 m x 350,000 = Rp 56,000,000
Pemb. Bak Kontrol : 50.00 bh x 250,000 = Rp 12,500,000
Sumur Resapan : 10.00 bh x 17,500,000 = Rp 175,000,000
pekerjaan tanah untuk jalan : 1,055.00 m2 x 225,000 = Rp 237,375,000
Man Hole : 10.00 bh x 800,000 = Rp 8,000,000
Kupas Tanah : 1,055.00 m2 x 35,000 = Rp 36,925,000
Sirdam : 1,055.00 m2 x 237,000 = Rp 250,035,000
Abu Batu : 1,055.00 m2 x 177,000 = Rp 186,735,000
Paving : 1,055.00 m2 x 250,000 = Rp 263,750,000
Subtotal 1 Rp 1,226,320,000
Fasilitas Umum
kolam renang 55 m2 x 3,500,000 Rp 192,500,000
lapangan serba guna 450 m2 x 1,000,000 Rp 450,000,000
mushola 350 m2 x 2,500,000 Rp 875,000,000
Taman terbuka hijau 750 m2 x 750,000 Rp 562,500,000
Subtotal 2 Rp 2,080,000,000

total Rp 3,306,320,000
lebar panjang m2 saluran keterangan
3.50 10 35.00 20.00
4.00 5 20.00 10.00
20.00 2.5 50.00 5.00
12.50 2.5 31.25 5.00
10.00 2.5 25.00 5.00
11.50 2.5 28.75 5.00
12.50 2.5 31.25 5.00
10.00 2.5 25.00 5.00
20.00 2.5 50.00 5.00
20.00 2.5 50.00 5.00
27.50 2.5 68.75 5.00
20.00 2.5 50.00 5.00
20.00 2.5 50.00 5.00
20.00 2.5 50.00 5.00
10.00 2.5 25.00 5.00
- -
2.50 2.5 6.25 5.00
12.50 2.5 31.25 5.00
12.50 2.5 31.25 5.00
12.50 2.5 31.25 5.00
12.50 2.5 31.25 5.00
17.50 2.5 43.75 5.00
15.00 2.5 37.50 5.00
30.00 2.5 75.00 5.00
15.00 2.5 37.50 5.00
9.00 2.5 22.50 5.00
9.50 2.5 23.75 5.00
20.00 2.5 50.00 5.00
17.50 2.5 43.75 5.00
1,055.00 160.00