RENCANA ANGGARAN BIAYA (RAB) PRASARANA

Propinsi : Jawa Barat No. RAB : 03

Kabupaten: Majalengka Program : Dana Desa
Kecamatan: Palasah Jenis Kegiatan : Pemb. Posyandu
Desa : Cisambeng Ukuran/dimensi : 9mx6m

Volume Harga Jumlah

Uraian Sat. Satuan Total
Total
( Rp ) ( Rp )
Operasional Tim Pelaksana & Tim 1.00 Ls 3,500,000 3,500,000
1. 1 Pengadaan Barang Jasa -
Sub Total 1) 3,500,000

2. BAHAN
2.1 Kayu alba Papan bekisting 2/20 x2. 142.00 lbr 20,000 2,840,000
2.2 Kayu gunung Papan 2/20 6.00 lbr 32,000 192,000
2.3 Kayu alba 5/7 x 3m 159.00 btg 22,000 3,498,000
2.4 Kayu alba 5/5 x 3m 231.00 btg 15,000 3,465,000
2.5 Reng 2/3 kayu alba x 3m 238.00 btg 3,500 833,000
2.6 Kayu balok 8/12 alba x 3m 37.00 btg 60,000 2,220,000
2.7 Kayu balok 6/12 alba x 3m 16.00 btg 45,000 720,000
2.8 Plafond board 47.00 lbr 55,000 2,585,000
2.9 Lisplank board 10.00 lbr 57,000 570,000
2.10 List Kayu profil 33.00 btg 12,000 396,000
2.11 Seng BJLS 30 (55 cm) - m' 20,000 -
2.12 Paku 103.00 kg 13,000 1,339,000
2.13 Besi Plat Penguat 4.00 bh 40,000 160,000
2.14 Baud 8.00 bh 30,000 240,000
2.15 Besi beton Ø16 8.00 btg 140,000 1,120,000
2.16 Besi beton Ø12 45.00 btg 90,000 4,050,000
2.17 Besi beton Ø10 137.00 btg 65,000 8,905,000
2.18 Besi beton Ø8 74.00 btg 45,000 3,330,000
2.19 Kawat beton 28.00 kg 15,000 420,000
2.20 Semen @50 kg 134.00 sak 68,000 9,112,000
2.21 Semen warna 12.00 kg 10,000 120,000
2.22 Batu belah 4.00 m3 130,000 520,000
2.23 Split 2/3 14.00 m3 290,000 4,060,000
2.24 Pasir urug 6.00 m3 100,000 600,000
2.25 Pasir Pasang 12.00 m3 150,000 1,800,000
2.26 Pasir beton 9.00 m3 160,000 1,440,000
2.27 Sirtu - m3 100,000 -
2.28 Kapur - m3 100,000 -
 RENCANA ANGGARAN BIAYA (RAB) PRASARANA

Propinsi : Jawa Barat No. RAB : 03

Kabupaten: Majalengka Program : Dana Desa
Kecamatan: Palasah Jenis Kegiatan : Pemb. Posyandu
Desa : Cisambeng Ukuran/dimensi : 9mx6m

Volume Harga Jumlah

Uraian Sat. Satuan Total
Total
( Rp ) ( Rp )
2.29 Bata merah 11,950 bh 800 9,560,000
2.30 Keramik Lantai 30/30 (polos) 59.00 dus 44,000 2,596,000
2.31 Keramik Lantai 20/20 (corak) 5.00 dus 48,000 240,000
2.32 Keramik Dinding 20/25 - dus 48,000 -
2.33 Kloset Jongkok - bh 120,000 -
2.34 Pipa PVC 3" - btg 85,000 -
2.35 Pipa PVC 2" - btg 52,000 -
2.36 Pipa PVC 1/2" 9.00 btg 20,000 180,000
2.37 Knee 3" 3.00 bh 10,000 30,000
2.38 Knee 1/2" - bh 3,000 -
2.39 Lem Pipa PVC 1.00 bh 7,000 7,000
2.40 Shocdrat 1/2" - bh 3,000 -
2.41 Kran Air 1/2" - bh 15,000 -
2.42 Seal Tape - bh 2,000 -
2.43 Genteng plentong 2,880.00 bh 1,700 4,896,000
2.44 Genteng bubung 55.00 bh 3,000 165,000
2.45 Kusen kayu nangka Pintu Satu 1.00 unit 450,000 450,000
2.46 Kusen kayu nangka Jendela (J) 1.00 unit 720,000 720,000
2.47 Rooster - bh 40,000 -
2.48 Kusen kayu nangka Ventilasi ( V1 ) 2.00 unit 270,000 540,000
2.49 Daun Pintu Satu kayu nangka 2.00 unit 700,000 1,400,000
2.50 Daun Jendela kayu nangka 2.00 unit 200,000 400,000
 RENCANA ANGGARAN BIAYA (RAB) PRASARANA

Propinsi : Jawa Barat No. RAB : 03

Kabupaten: Majalengka Program : Dana Desa
Kecamatan: Palasah Jenis Kegiatan : Pemb. Posyandu
Desa : Cisambeng Ukuran/dimensi : 9mx6m

Volume Harga Jumlah

Uraian Sat. Satuan Total
Total
( Rp ) ( Rp )
2.51 Daun Pintu WC fiber - set 200,000 -
2.52 Kaca Polos (3 mm) 1.00 m2 100,000 100,000
2.53 Rolling door - m2 260,000 -
2.54 Gembok - bh 20,000 -
2.55 Handle Pintu 2.00 bh 100,000 200,000
2.56 Engsel Pintu 4.00 bh 17,500 70,000
2.57 Engsel Jendela 4.00 bh 15,000 60,000
2.58 Kait angin 2.00 bh 10,000 20,000
2.59 Grendel pintu 4.00 bh 10,000 40,000
2.60 Grendel jendela 2.00 bh 10,000 20,000
2.61 Cat Meni Kayu 8.00 kg 20,000 160,000
2.62 Plamir kayu 6.00 kg 25,000 150,000
2.63 Plamir tembok 38.00 kg 10,000 380,000
2.64 Cat Kayu sekualitas Avian 11.00 kg 50,000 550,000
2.65 Cat Dasar Kayu 7.00 kg 30,000 210,000
2.66 Cat Tembok sekualitas Catylac 65.00 kg 40,000 2,600,000
2.67 Cat Dasar Tembok 42.00 kg 25,000 1,050,000
2.68 Kabel NYM 1,5 (3x1,5) 104.00 m' 3,500 364,000
2.69 Stop Kontak 4.00 bh 18,000 72,000
2.70 Pipa Listrik 12.00 btg 6,000 72,000
2.71 Klem 6.00 bh 3,000 18,000
2.72 Saklar Lampu double 4.00 bh 17,500 70,000
2.73 Saklar Lampu single 4.00 bh 14,000 56,000
2.74 Tedus 8.00 bh 4,000 32,000
2.75 Isolasi 4.00 bh 5,000 20,000
2.76 Lampu 14 Watt 4.00 bh 36,000 144,000
2.77 Lampu 8 Watt - bh 30,000 -
2.78 Dudukan Lampu 4.00 bh 14,000 56,000
2.79 Panel Listrik 1.00 ls 1,350,000 1,350,000
Sub Total 2) 83,583,000

3. ALAT / PERLENGKAPAN
3.1 Papan Proyek 1 bh 150,000 150,000
3.2 Ayakan Pasir 2 bh 25,000 50,000
 RENCANA ANGGARAN BIAYA (RAB) PRASARANA

Propinsi : Jawa Barat No. RAB : 03

Kabupaten: Majalengka Program : Dana Desa
Kecamatan: Palasah Jenis Kegiatan : Pemb. Posyandu
Desa : Cisambeng Ukuran/dimensi : 9mx6m

Volume Harga Jumlah

Uraian Sat. Satuan Total
Total
( Rp ) ( Rp )
3.3 Sendok tembok 4 bh 15,000 60,000
3.4 Ember 15 bh 8,000 120,000
3.5 Sekop 3 bh 35,000 105,000
3.6 Benang 6 rol 3,000 18,000
3.7 Selang ukur 10 m' 3,000 30,000
3.8 Jolang aduk 4 bh 15,000 60,000
3.9 Meteran 5 m' 2 bh 10,000 20,000
3.10 Palu 4 bh 25,000 100,000
3.11 Roll cat 3 bh 35,000 105,000
3.12 Amplas 15 lbr 6,000 90,000
3.13 Kwas 3" 4 bh 15,000 60,000

Sub Total 3) 968,000

 RENCANA ANGGARAN BIAYA (RAB) PRASARANA

Propinsi : Jawa Barat No. RAB : 03

Kabupaten: Majalengka Program : Dana Desa
Kecamatan: Palasah Jenis Kegiatan : Pemb. Posyandu
Desa : Cisambeng Ukuran/dimensi : 9mx6m

Volume Harga Jumlah

Uraian Sat. Satuan Total
Total
( Rp ) ( Rp )
4. UPAH
4.1 Pekerja 417 OH 65,000 27,105,000
4.2 Tukang 264 OH 75,000 19,800,000

Sub Total 4) 46,905,000

Total Sub 1+2+3+4 ) 134,956,000

Cisambeng, 12 Desember 2015

Disetujui Oleh : Dibuat Oleh
Kepala Desa Cisambeng Pelaksana Kegiatan Desa Cisambeng

...................................... ......................................
ndu

MENGHITUNG PAJAK RAB

hanya bagian yang diisi otomatis tersisi

jumlah PPN
NPWP kena/tidak kena PPN Nilai sebelum pajak PPN PPh 22 jumlah
+ PPh 22
1 1 2,543,100 258,200 38,700 296,900 2,840,000
1 1 192,000 0 0 - 192,000
1 1 3,132,300 318,000 47,700 365,700 3,498,000
1 1 3,102,700 315,000 47,300 362,300 3,465,000
1 1 833,000 0 0 - 833,000
1 1 1,987,900 201,800 30,300 232,100 2,220,000
1 1 720,000 0 0 - 720,000
1 1 2,314,700 235,000 35,300 270,300 2,585,000
1 1 570,000 0 0 - 570,000
1 1 396,000 0 0 - 396,000
1 1 - 0 0 - -
1 1 1,217,300 121,700 0 121,700 1,339,000
1 1 160,000 0 0 - 160,000
1 1 240,000 0 0 - 240,000
1 1 1,018,200 101,800 0 101,800 1,120,000
1 1 3,626,600 368,200 55,200 423,400 4,050,000
1 1 7,974,100 809,500 121,400 930,900 8,905,000
1 1 2,981,900 302,700 45,400 348,100 3,330,000
1 1 420,000 0 0 - 420,000
1 1 8,159,300 828,400 124,300 952,700 9,112,000
1 1 120,000 0 0 - 120,000
1 2 520,000 0 0 - 520,000
1 1 3,635,500 369,100 55,400 424,500 4,060,000
1 0 600,000 0 0 - 600,000
1 0 1,800,000 0 0 - 1,800,000
1 1 1,309,100 130,900 0 130,900 1,440,000
1 1 - 0 0 - -
1 1 - 0 0 - -
ndu

1 1 8,560,500 869,100 130,400 999,500 9,560,000

1 1 2,324,600 236,000 35,400 271,400 2,596,000
1 1 240,000 0 0 - 240,000
1 1 - 0 0 - -
1 1 - 0 0 - -
1 1 - 0 0 - -
1 1 - 0 0 - -
1 1 180,000 0 0 - 180,000
1 1 30,000 0 0 - 30,000
1 1 - 0 0 - -
1 1 7,000 0 0 - 7,000
1 1 - 0 0 - -
1 1 - 0 0 - -
1 1 - 0 0 - -
1 1 4,384,100 445,100 66,800 511,900 4,896,000
1 1 165,000 0 0 - 165,000
1 1 450,000 0 0 - 450,000
1 1 720,000 0 0 - 720,000
1 1 - 0 0 - -
1 1 540,000 0 0 - 540,000
1 1 1,272,700 127,300 0 127,300 1,400,000
1 1 400,000 0 0 - 400,000
ndu

1 1 - 0 0 - -
1 1 100,000 0 0 - 100,000
1 1 - 0 0 - -
1 1 - 0 0 - -
1 1 200,000 0 0 - 200,000
1 1 70,000 0 0 - 70,000
1 1 60,000 0 0 - 60,000
1 1 20,000 0 0 - 20,000
1 1 40,000 0 0 - 40,000
1 1 20,000 0 0 - 20,000
1 1 160,000 0 0 - 160,000
1 1 150,000 0 0 - 150,000
1 1 380,000 0 0 - 380,000
1 1 550,000 0 0 - 550,000
1 1 210,000 0 0 - 210,000
1 1 2,328,100 236,400 35,500 271,900 2,600,000
1 1 954,500 95,500 0 95,500 1,050,000
1 1 364,000 0 0 - 364,000
1 1 72,000 0 0 - 72,000
1 1 72,000 0 0 - 72,000
1 1 18,000 0 0 - 18,000
1 1 70,000 0 0 - 70,000
1 1 56,000 0 0 - 56,000
1 1 32,000 0 0 - 32,000
1 1 20,000 0 0 - 20,000
1 1 144,000 0 0 - 144,000
1 1 - 0 0 - -
1 1 56,000 0 0 - 56,000
1 1 1,227,300 122,700 0 122,700 1,350,000

Jumlah 6,492,400 869,100 ###