TABEL PERHITUNGAN LUASAN DAN HARGA

PROYEK : BALI U HOTEL (2016.10.27)

AREA TOTAL LUASAN (M2) %TOTAL

GROUND FLOOR LUASAN (M2) %
NO.
1 RESTAURANT A 711 9%
2 RESTAURANT B 332 4%
3 SEMI OUTDOOR REST. A 514.5 6%
4 OUTDOOR LOUNGE 247.5 3%
5 LOBBY & RECEPTIONIST 263 3%
6 MULTIFUNCTION 793 10%
7 FACILITIES A 840 11%
8 FACILITIES B 248 3%
9 FACILITIES C 720 9%
10 FACILITIES D 480 6%
5149 65%
11KITCHEN A 128.6 2%
12KITCHEN B 50 1%
13TOILET 100 1%
14STAFF ROOM 600 8%
15STORAGE 50 1%
16 TRIBUNE A 1432 18%
17 TRIBUNE B 413 5%
2773.6 35%
7922.6 100%

AREA TOTAL LUASAN (M2) %TOTAL

SECOND FLOOR LUASAN (M2) %
NO.
1 HOTEL TYPE A 2976 50%
2 HOTEL TYPE B 862 14%
3 FACILITIES A 0%
4 FACILITIES B 248 4%
5 FACILITIES C 0%
6 FACILITIES D 480 8%
6 RESTAURANT & LOUNGE C 0%
7 FACILITIES E 1432 24%
8 FACILITIES F 413 7%
5998 100%

5998 100%

AREA TOTAL LUASAN (M2) %TOTAL

TYPICAL FLOOR LUASAN (M2) %
NO.
1 HOTEL TYPE A 960 53%
2 HOTEL TYPE B 862 47%

1822 100%

1822 100%

AREA
HOTEL LUASAN (M2) JUMLAH KAMAR/ LANTAI JUMLAH LANTAI TOTAL UNIT
NO.
1 ROOM TYPE A 4 X 10 40 60 4 240
2 ROOM TYPE B 6 ,5 X 13 84.5 9 4 36

276
TABEL PERHITUNGAN LUASAN DAN HARGA
PROYEK : HOTEL
AREA TOTAL LUASAN (M2) % TOTAL
BASEMENT LUASAN (M2) %
NO.
1 SERVICE AREA 10 13%
2 PARKIR AREA/ SIRKULASI 10 13%
3 M&E AREA 30 38%
4 BOH 30 38%

80 100%
80 100%

AREA TOTAL LUASAN (M2) %TOTAL

LANTAI 1 LUASAN (M2) %
NO.
1 LOBBY/RECEPTION 10 6%
2 RESTAURANT 1 20 11%
3 RESTAURANT 2 30 17%
4 BUSINESS CENTRE 40 22%

100 56%
5 SERVICE AREA 10 6%
6 SIRKULASI AREA 10 6%
7 OFFICE 20 11%
8 BOH 20 11%
9 M&E 20 11%

80 44%
180 100%

AREA TOTAL LUASAN (M2) %TOTAL

LANTAI ### LUASAN (M2) %
NO.
1 TENANT A 10 8%
2 TENANT B 20 17%
3 TENANT C 30 25%

60 50%
4 SERVICE AREA 10 8%
5 SIRKULASI AREA 10 8%
6 M&E 20 17%
7 PUBLIC FACILITY (POOL ETC) 20 17%
60 50%
120 100%
 TABEL PERHITUNGAN LU
PROYEK : HOTEL
TOTAL HARGA (Rp)
HARGA/M2 (Rp) HARGA PER AREA (Rp)
NO.
100 1000 1
100 1000 2
100 3000
100 3000

8000 6
8000 7
8
TOTAL HARGA (Rp)
HARGA/M2 (Rp) HARGA PER AREA (Rp)

100 1000
100 2000
100 3000
100 4000

10000
100 1000
100 1000
100 2000
100 2000
100 2000

8000
18000

TOTAL HARGA (Rp)

HARGA/M2 (Rp) HARGA PER AREA (Rp)
100 1000
100 2000
100 3000

6000
100 1000
100 1000
100 2000
100 2000
6000
12000
TABEL PERHITUNGAN LUASAN DAN HARGA
PROYEK : HOTEL
AREA
LANTAI 1/TIPIKAL LUASAN (M2) TOTAL KAMAR SUB-TOTAL LUASAN (M2)
TYPE 1 10 10 100
TYPE 2 20 15 300

25 400

SERVICE AREA 10
SIRKULASI AREA 10
M&E 15

35
TOTAL LUASAN (M2) %TOTAL
% HARGA/M2 (Rp) HARGA PER AREA (Rp)
23% 100 10000
69% 100 30000

92%
40000
2% 100 1000
2% 100 1000
3% 100 1500

8% 3500
435 100%
 REKAPITULASI PERHITUNGAN LUASAN DAN HARGA
PROYEK : HOTEL
TOTAL HARGA (Rp) AREA
NO.
1 BASEMENT

2 LOBBY

43500
3 LANTAI 1/TIPIKAL

4 LANTAI ###

TOTAL LUASAN (M2)

TOTAL HARGA (Rp)
ULASI PERHITUNGAN LUASAN DAN HARGA
OTEL
DESKRIPSI LUASAN (M2) PERSENTASE HARGA PER AREA (Rp)

AREA TERJUAL 0 0 0
M&E, BOH, SERVICE DAN SIRKULASI AREA 80 100% 8000

TOTAL 80 100%

RECEPTION AREA/ PUBLIC FACILITY 100 56% 10000

SERVICE DAN SIRKULASI AREA 80 44% 8000

TOTAL 180 100%

AREA TERJUAL 400 92% 40000

SERVICE DAN SIRKULASI AREA 35 8% 3500

TOTAL 435 100%

AREA TERJUAL 60 50% 6000

PUBLIC FACILITY, SERVICE DAN SIRKULASI AREA 60 50% 6000

TOTAL 120 100%

UASAN (M2)
HARGA (Rp)
HARGA PER AREA (Rp)

8000

18000

43500

12000

815
81500