Kurs Dollar x Harga Mall per m2 dalam dollar

14080.5 x 200.00 2,816,100.00

Lantai Koefisien Harga Satuan Dasar Bangunan Harga Satuan Tiap Lantai
1 1.000 Rp 2,816,100.00 Rp 2,816,100.00
2 1.090 Rp 2,816,100.00 Rp 3,069,549.00
3 1.120 Rp 2,816,100.00 Rp 3,154,032.00
4 1.135 Rp 2,816,100.00 Rp 3,196,273.50
5 1.162 Rp 2,816,100.00 Rp 3,272,308.20
6 1.197 Rp 2,816,100.00 Rp 3,370,871.70
7 1.236 Rp 2,816,100.00 Rp 3,480,699.60
8 1.265 Rp 2,816,100.00 Rp 3,562,366.50
9 1.294 Rp 2,816,100.00 Rp 3,644,033.40

Lantai Luas Lantai Harga Satuan Tiap Lantai Jumlah Harga Tiap Lantai
1 1850 Rp 2,816,100.00 Rp 5,209,785,000.00
2 1850 Rp 3,069,549.00 Rp 5,678,665,650.00
3 1850 Rp 3,154,032.00 Rp 5,834,959,200.00
4 1850 Rp 3,196,273.50 Rp 5,913,105,975.00
5 1850 Rp 3,272,308.20 Rp 6,053,770,170.00
6 1850 Rp 3,370,871.70 Rp 6,236,112,645.00
7 1850 Rp 3,480,699.60 Rp 6,439,294,260.00
8 1850 Rp 3,562,366.50 Rp 6,590,378,025.00
9 1850 Rp 3,644,033.40 Rp 6,741,461,790.00
TOTAL Rp 54,697,532,715.00
 URAIAN Volume/Qty Koefisien Pengali
A Biaya Bangunan
B Biaya Peralatan Tetap 13% A
C Biaya Pengembangan Tapak 5% A
D Biaya Konstruksi
E Biaya Tanah 10260.64 Harga Tanah
F Jasa Profesi 4% D
G Biaya Peralatan Bergerak 13% A
H Biaya Administrasi 3% D
I Biaya Lain-lain 10% D
J Biaya Investasi
K Pajak
PPn 10% J
PPh 1.50% J
TOTAL ANGGARAN BIAYA
Dibulatkan :
Terbilang : seratus tiga puluh dua milyar seratus tujuh puluh juta rupiah

10260.64

$ 35,912,240,000.00
Rp 35,912,240,000.00
 Rp 14,221,358,505.90
Rp 68,918,891,220.90
5,500,000.00
Unit Biaya Jumlah Biaya 4,000,000.00
Rp 54,697,532,715.00 3,000,000.00
Rp 54,697,532,715.00 Rp 7,110,679,252.95 2,500,000.00
Rp 54,697,532,715.00 Rp 2,734,876,635.75
Rp 64,543,088,603.70
Rp 3,500,000.00 Rp 35,912,240,000.00
Rp 64,543,088,603.70 Rp 2,581,723,544.15
Rp 54,697,532,715.00 Rp 7,110,679,252.95
Rp 64,543,088,603.70 Rp 1,936,292,658.11
Rp 64,543,088,603.70 Rp 6,454,308,860.37
Rp 118,538,332,919.28

Rp 118,538,332,919.28 Rp 11,853,833,291.93
Rp 118,538,332,919.28 Rp 1,778,074,993.79
AYA Rp 132,170,241,205.00
Rp 132,170,000,000.00