Format Kebutuhan Bahan Alat Upah Untuk RAB

PPN PPH
No. Uraian/Bahan Volume Satuan Harga Sat Jumlah Harga
10%*DPP 1,5%*DPP
1 Batu Belah 127.5 m3 100,000 12,750,000 1,159,091 173,864
2 Semen Holcim 334 zak 68,000 22,712,000 2,064,727 309,709
3 Pasir Pasang 63.5 m3 110,000 6,985,000 635,000 95,250
4 Papan Proyek 1 Ls 100,000 100,000 9,091 1,364
5 Prasasti 1 Ls 250,000 250,000 22,727 3,409
6 Cangkul 2 buah 35,000 70,000 6,364 955
7 Sekop 2 buah 35,000 70,000 6,364 955
8 Benang 1 roll 3,000 3,000 273 41
9 Selang Waterpass 30 m3 1,000 30,000 2,727 409
10 Bambu 10 btg 5,000 50,000 4,545 682
11 Sendok Tembok 2 buah 15,000 30,000 2,727 409
12 Ember Aduk 10 buah 7,000 70,000 6,364 955
13 Ram Kawat 6 m2 4,000 24,000 2,182 327
14 Metern 5 m 1 buah 15,000 15,000 1,364 205
15 Paku 5-7 1 kg 15,000 15,000 1,364 205
16 Pekerja 199 HOK 40,000 7,960,000 Tidak kena pajak < peng 300.000/hari
17 Tukang 75 HOK 70,000 5,250,000 Tidak kena pajak < peng 300.000/hari
Jumlah 56,384,000 3,924,909 588,736
 Jumlah Harga + PPN+PPH+ Harga Sat
PPN+PPH Harga Sat RAB
14,082,955 10,455 110,500 14,088,750
25,086,436 7,109 75,150 25,100,100
7,715,250 11,500 121,500 7,715,250 46,904,100
110,455 10,455 110,500 110,500
276,136 26,136 276,150 276,150
77,318 3,659 38,700 77,400
77,318 3,659 38,700 77,400
3,314 314 3,350 3,350
33,136 105 1,150 34,500
55,227 523 5,550 55,500
33,136 1,568 16,600 33,200
77,318 732 7,750 77,500
26,509 418 4,450 26,700
16,568 1,568 16,600 16,600
16,568 1,568 16,600 16,600 805,400 47,709,500
a pajak < peng 300.000/hari 40,000 40,000 7,960,000
a pajak < peng 300.000/hari 70,000 70,000 5,250,000 13,210,000 60,919,500
47,687,645 60,919,500