ESTIMASI

ANGGARAN BIAYA PENGEMBANGAN GEDUNG RUMAH SAKIT CISOKA

VIDESHIIYA STUDIO

NO NAMA GEDUNG LUAS (IN SQM) ASUMSI HARGA STR + ARS ASUMSI HARGA INTERIOR
(PER SQM) (PER SQM)
1 GEDUNG IRNA 1
LANTAI 1 5,120.00 5,000,000.00 25,600,000,000.00 4,000,000.00 20,480,000,000.00
LANTAI 2 5,120.00 5,000,000.00 25,600,000,000.00 4,000,000.00 20,480,000,000.00
LANTAI 3 5,120.00 5,000,000.00 25,600,000,000.00 4,000,000.00 20,480,000,000.00
LANTAI 4 5,120.00 5,000,000.00 25,600,000,000.00 4,000,000.00 20,480,000,000.00
LANTAI 5 5,120.00 5,000,000.00 25,600,000,000.00 4,000,000.00 20,480,000,000.00
LANTAI 6 5,120.00 5,000,000.00 25,600,000,000.00 4,000,000.00 20,480,000,000.00
LANTAI 7 5,120.00 5,000,000.00 25,600,000,000.00 4,000,000.00 20,480,000,000.00
LANTAI 8 5,120.00 5,000,000.00 25,600,000,000.00 4,000,000.00 20,480,000,000.00
TOTAL 40,960.00 204,800,000,000.00 163,840,000,000.00

2 GEDUNG IRNA 2
LANTAI 1 1,536.00 5,000,000.00 7,680,000,000.00 4,000,000.00 6,144,000,000.00
LANTAI 2 1,536.00 5,000,000.00 7,680,000,000.00 4,000,000.00 6,144,000,000.00
LANTAI 3 1,536.00 5,000,000.00 7,680,000,000.00 4,000,000.00 6,144,000,000.00
LANTAI 4 1,536.00 5,000,000.00 7,680,000,000.00 4,000,000.00 6,144,000,000.00
LANTAI 5 1,536.00 5,000,000.00 7,680,000,000.00 4,000,000.00 6,144,000,000.00
LANTAI 6 1,536.00 5,000,000.00 7,680,000,000.00 4,000,000.00 6,144,000,000.00
TOTAL 9,216.00 46,080,000,000.00 36,864,000,000.00

3 GEDUNG IRNA 3
LANTAI 1 3,072.00 5,000,000.00 15,360,000,000.00 4,000,000.00 12,288,000,000.00
LANTAI 2 3,072.00 5,000,000.00 15,360,000,000.00 4,000,000.00 12,288,000,000.00
LANTAI 3 3,072.00 5,000,000.00 15,360,000,000.00 4,000,000.00 12,288,000,000.00
LANTAI 4 3,072.00 5,000,000.00 15,360,000,000.00 4,000,000.00 12,288,000,000.00
LANTAI 5 3,072.00 5,000,000.00 15,360,000,000.00 4,000,000.00 12,288,000,000.00
LANTAI 6 3,072.00 5,000,000.00 15,360,000,000.00 4,000,000.00 12,288,000,000.00
TOTAL 18,432.00 92,160,000,000.00 73,728,000,000.00

4 GEDUNG IRNA 4
LANTAI 1 1,280.00 5,700,000.00 7,296,000,000.00 4,500,000.00 5,760,000,000.00
LANTAI 2 1,280.00 5,700,000.00 7,296,000,000.00 4,500,000.00 5,760,000,000.00
LANTAI 3 1,280.00 5,700,000.00 7,296,000,000.00 4,500,000.00 5,760,000,000.00
TOTAL 3,840.00 21,888,000,000.00 17,280,000,000.00

5 GEDUNG MEDIK
LANTAI 1 3,840.00 5,500,000.00 21,120,000,000.00 5,000,000.00 19,200,000,000.00
LANTAI 2 3,840.00 5,500,000.00 21,120,000,000.00 5,000,000.00 19,200,000,000.00
LANTAI 3 3,840.00 5,500,000.00 21,120,000,000.00 5,000,000.00 19,200,000,000.00
LANTAI TAMAN 3,840.00 2,000,000.00 7,680,000,000.00 1,000,000.00 3,840,000,000.00
TOTAL 15,360.00 71,040,000,000.00 61,440,000,000.00

6 INSTALASI GAWAT DARURAT

 LANTAI 1 780.00 5,000,000.00 3,900,000,000.00 4,200,000.00 3,276,000,000.00
LANTAI 2 780.00 5,000,000.00 3,900,000,000.00 4,200,000.00 3,276,000,000.00
TOTAL 1,560.00 7,800,000,000.00 6,552,000,000.00

7 POLIKLINIK
LANTAI 1 (BERUPA RUANG TERBUKA) 1,280.00 3,200,000.00 4,096,000,000.00 1,000,000.00 1,280,000,000.00
LANTAI 2 1,280.00 6,000,000.00 7,680,000,000.00 6,000,000.00 7,680,000,000.00
LANTAI 2 1,280.00 6,000,000.00 7,680,000,000.00 6,000,000.00 7,680,000,000.00
TOTAL 3,840.00 19,456,000,000.00 16,640,000,000.00

8 SERVIS
LANTAI 1 1,843.00 3,500,000.00 6,450,500,000.00 1,200,000.00 2,211,600,000.00
LANTAI 2 1,843.00 3,500,000.00 6,450,500,000.00 4,000,000.00 7,372,000,000.00
TOTAL 3,686.00 12,901,000,000.00 9,583,600,000.00

14 GEDUNG PARKIR
LANTAI 1 3,000.00 3,200,000.00 9,600,000,000.00 0.00 0.00
LANTAI 2 3,000.00 3,200,000.00 9,600,000,000.00 0.00 0.00
LANTAI 3 3,000.00 3,200,000.00 9,600,000,000.00 0.00 0.00
LANTAI 4 3,000.00 3,200,000.00 9,600,000,000.00 0.00 0.00
LANTAI 5 3,000.00 3,200,000.00 9,600,000,000.00 0.00 0.00
TOTAL 15,000.00 48,000,000,000.00 0.00

15 KANTIN
LANTAI 1 300.00 2,800,000.00 840,000,000.00 500,000.00 150,000,000.00
TOTAL 300.00 840,000,000.00 150,000,000.00

TOTAL LUASAN BANGUNAN 112,194.00 524,965,000,000.00 386,077,600,000.00

22 PEKERJAAN LANSKAP
JALAN 2,638.40 400,000.00 1,055,360,000.00 0.00 0.00
TANAMAN + FURNITURE LANSKAP 15,242.60 2,100,000.00 32,009,460,000.00 0.00 0.00
TOTAL 17,881.00 33,064,820,000.00

TOTAL PERKIRAAN HARGA PEMBANGUNAN PROYEK CISOKA 558,029,820,000.00 386,077,600,000.00

TOTAL KESELURUHAN 944,107,420,000.00