ESTIMASI BIAYA PEMBANGUNAN LABAN

NO

URAIAN PEKERJAAN

UNIT

QTY

HARGA SATUAN (Rp.) FISIKMEKANIKAL INTERIOR FINISHING ELEKTRIKAL FF & E

TOTAL H.SATUAN Rp.

I 1 2 3 4 5 6 7 8 9 10 11

Ground Floor Taman Ruang Periksa Khusus Toilet Ramp Dentist Clinic General Clinic Apotik Koridor Teras Reception / Ruang Tunggu Parkir Mobil / Paving Stone Sub Total I

m2 m2 m2 m2 m2 m2 m2 m2 m2 m2 m2

18.00 18.83 8.12 30.80 9.63 19.25 9.63 59.13 4.14 15.59 246.39 439.50

II 1 2 3 4 5 6 7 8 9 10 11

First Floor Laboratorium Toilet Lantai keramik Ramp Gudang Ruang X-Ray (1) Ruang X-Ray (2) Ruang Mesin X-Ray Ruang Periksa Ruang Tunggu Atap Policarbonate Sub Total II

m2 m2 m2 m2 m2 m2 m2 m2 m2 m2 m2

34.00 5.00 16.00 24.16 10.00 10.00 10.00 10.00 25.62 61.00 40.58 246.36

III

Roof Floor 1 Atap Beton 2 Atap Zincalume Sub Total III SUB TOTAL PROFIT & OVERHEAD 7.5% TOTAL PPN 10% GRAND TOTAL

m2 m2

11.10 192.80 203.90

\\vboxsrv\conversion_tmp\scratch_3\[179410188.xls.ms_office.xls]Sheet1

Surabaya, .April 2007

Disusun oleh, P.T. Joshie Arenco

TOTAL HARGA (Rp.) FISIKMEKANIKAL FINISHING ELEKTRIKAL

TOTAL HARGA Rp.

#REF! #REF! #REF! #REF! #REF! -