PPN 10 % Rp 11,828,091,151.68
DIBULATKAN Rp 130,109,002,660.00
RENCANA ANGGARAN BIAYA
PEMBANGUNAN GOR (GELANGGANG OLAHRAGA)
KABUPATEN NGAWI
A PEKERJAAN PERSIAPAN
1 PEMBERSIHAN LOKASI/LAHAN 6,652.00 M2 Rp 10,000.00 Rp 66,520,000.00
TOTAL Rp 75,901,854,000.00
AWAL
RENCANA ANGGARAN BIAYA
PEMBANGUNAN KOLAM RENANG
KABUPATEN NGAWI
A PEKERJAAN PERSIAPAN
1 PEMBERSIHAN LOKASI/LAHAN 6,150.00 M2 Rp 10,000.00 Rp 61,500,000.00
TOWER CRANE
TOTAL Rp 85,045,709,312.50
AWAL
JUMLAH BKF Rp 85,045,709,312.50
DIBULATKAN Rp 85,045,700,000.00
I KANTIN
KANTIN 1 1
1
K POWER HOUSE 1
L RUMAH POMPA 1
M PAGAR KELILING 1
SUB TOTAL
KOEFISIEN KOEFISIEN
NO URAIAN PEKERJAAN
PERMEN PU NO. LANTAI
22 TH 2018
1 2 3 4
III BIAYA BANGUNAN NON STANDART
Alat pengkondisian udara 7 - 15 % dari X
8 - 14 % dari X
Lift , ekskalator dan atau lantai
berjalan (moving walk)
Tata Suara (sound system) 2 - 4 % dari X
Pemenuhan persyaratan
bangunan gedung hijau (green
building) 9.5 % dari X
SUB TOTAL
TOTAL
JUMLAH BKF
DIBULATKAN
BIAYA PERENCANAAN
BIAYA MANAJEMEN KOSNTRUKSI
5 6 7 8
1 11 5,500,000.00 60,500,000.00
1 11 5,500,000.00 60,500,000.00
1 11 5,500,000.00 60,500,000.00
1 11 5,500,000.00 60,500,000.00
1 530 5,500,000.00 2,915,000,000.00
1 81 5,500,000.00 445,500,000.00
1 2058 2,500,000.00 5,145,000,000.00
10% 28,367,061,000.00
35% 99,284,713,500.00
10% 28,367,061,000.00
10% 28,367,061,000.00
6% 17,020,236,600.00
8% 22,693,648,800.00
6% 17,020,236,600.00
15% 42,550,591,500.00
283,670,610,000.00
KOEFISIEN LUAS
FUNGSI BANGUNAN HARGA /M2 BIAYA TOTAL RAB
BANGUNAN M2
5 6 7 8
7% 19,856,942,700.00
8% 22,693,648,800.00
2% 5,673,412,200.00
1% 2,836,706,100.00
6% 17,020,236,600.00
7% 19,856,942,700.00
7% 19,856,942,700.00
1% 2,836,706,100.00
1% 2,836,706,100.00
15% 42,550,591,500.00
1% 2,836,706,100.00
7% 19,856,942,700.00
3% 8,510,118,300.00
3% 8,510,118,300.00
30% 85,101,183,000.00
1% 2,836,706,100.00
3.50% 9,928,471,350.00
9.50% 26,948,707,950.00
2% 5,673,412,200.00
326,221,201,500.00
609,891,811,500.00
60,989,181,150.00
609,892,000,000.00
16,765,100,000.00
16,643,172,000.00
1,706,992,000.00
645,007,264,000.00
645,007,264,000.00
`