REKAPTULASI BIAYA

PEKRJAAN PENGADAAN DAN PEMASANGAN PIPA DISTRIBUSI HDPE 110 MM

PT. GUNAWANGSA PUTRA PERKASA
LOKASI JL. VETERAN NO. 194 GRESIK

NO URAIAN PEKERJAAN JUMLAH

I PEKERJAAN PERSIAPAN Rp 1,000,000

II PEKERJAAN TANAH Rp 174,914,958

III PENGADAAN PIPA DAN PERALATAN Rp 70,257,037

IV PEMASANGAN PIPA DAN PERALATAN Rp 11,009,983

Jumlah Rp 257,181,978.36
Ppn 10% Rp 25,718,198
Standart SR Ø2" Rp 22,816,200
Jumlah Total Rp 305,716,376
Pembulatan Rp 305,716,000
Tiga ratus lima juta tujuh ratus enam belas ribu rupiah

Gresik, November 2020

CV. Bhayu Adji

BAMBANG IRAWAN
Direktur
 RAB PEKERJAAN PENGADAAN DAN PEMASANGAN
PIPA DISTRIBUSI HDPE Ø110 MM
PT. GUNAWANGSA PUTRA PERKASA
LOKASI JL. VETERAN NO. 194
HARGA
NO. URAIAN PEKERJAAN SAT VOL
SATUAN JUMLAH
I PEKERJAAN PERSIAPAN
1 Mobilisasi dan Demobilisasi Is 1.00 1,000,000.00 1,000,000.00
Sub Jumlah 1,000,000.00
II PEKERJAAN TANAH
Pipa HDPE Ø110 mm SDR - 17/PN. 10 m 400.00
1 Galian tanah m3 600.00 92,400.00 55,440,000.00
2 Urungan pasir m3 72.00 318,175.00 22,908,600.00
3 Pembuangan Tanah m3 600.00 52,283.00 31,369,800.00
4 Rekondisi Jalan TK I m3 400.00 162,421.08 64,968,432.00
5 Trust block pipa m 0.25 912,505.00 228,126.25
Sub Jumlah 174,914,958.25
III PENGADAAN PIPA & PERALATAN
1 Pipa HDPE Ø110 mm SDR-17/PN. 10 m 400.00 148,900.00 59,560,000.00
2 Gate valve Ø 4" bh 2.00 2,243,750.00 4,487,500.00
3 Stub Flange Ø 110 mm bh 2.00 430,060.00 860,120.00
4 Flange Shock Ø 110 mm bh 2.00 287,500.00 575,000.00
5 Tee ALL RR PVC Ø4" x Ø4" bh 1.00 372,500.00 372,500.00
6 Elbow Ø110 mm x Ø 90˚ bh 2.00 459,490.00 918,980.00
7 Reducer Ø110 mm x Ø90 mm bh 1.00 289,610.00 289,610.00
8 Reducer Ø 90 mm x Ø63 mm bh 1.00 222,820.00 222,820.00
9 Gibolt Joint Ø4" bh 2.00 262,500.00 525,000.00
10 Stub Flange Ø63 mm bh 2.00 200,110.00 400,220.00
11 Strainer Ø2" bh 1.00 1,336,775.00 1,336,775.00
12 Strartport Ø6" bh 2.00 183,125.00 366,250.00
13 Karet Packing Ø2" bh 2.00 13,125.00 26,250.00
14 Mur baut uk. 5/8 x 3" bh 64.00 4,938.00 316,032.00
Sub Jumlah 70,257,037.00
IV PEMASANGAN PIPA & PERALATAN
1 Pipa HDPE Ø110 mm SDR-17/PN. 10 m 400.00 18,180.00 7,272,000.00
2 Gate valve Ø 4" bh 2.00 131,250.00 262,500.00
3 Stub Flange Ø 110 mm bh 2.00 46,125.00 92,250.00
4 Flange Shock Ø 110 mm bh 2.00 46,125.00 92,250.00
5 Tee ALL RR PVC Ø4" x Ø4" bh 1.00 46,125.00 46,125.00
6 Elbow Ø110 mm x Ø 90˚ bh 2.00 46,125.00 92,250.00
7 Reducer Ø110 mm x Ø90 mm bh 1.00 46,125.00 46,125.00
8 Reducer Ø 90 mm x Ø63 mm bh 1.00 36,387.00 36,387.00
9 Gibolt Joint Ø4" bh 2.00 131,250.00 262,500.00
10 Stub Flange Ø63 mm bh 2.00 26,125.00 52,250.00
11 Strainer Ø2" bh 1.00 85,375.00 85,375.00
12 Strartport Ø6" bh 2.00 176,875.00 353,750.00
13 Pembuatan Manhole m3 0.53 4,370,228.50 2,316,221.11
uk. 40 x 150 x 80 dan Tutup 11,009,983.11
 RAB PEKERJAAN PENGADAAN DAN PEMASANGAN
PIPA DISTRIBUSI HDPE Ø110 MM
PT. GUNAWANGSA PUTRA PERKASA
LOKASI JL. VETERAN NO. 194
HARGA
NO. URAIAN PEKERJAAN ( JASA ) SAT VOL
SATUAN JUMLAH
I PEKERJAAN PERSIAPAN
1 Mobilisasi dan Demobilisasi Is 1.00 1,000,000.00 1,000,000.00
Sub Jumlah 1,000,000.00
II PEKERJAAN TANAH
Pipa HDPE Ø110 mm SDR - 17/PN. 10 m 400.00
1 Galian tanah m3 600.00 92,400.00 55,440,000.00
3 Pembuangan Tanah m3 600.00 52,283.00 31,369,800.00
4 Rekondisi Jalan TK I m3 400.00 162,421.08 64,968,432.00
Sub Jumlah 151,778,232.00

IV PEMASANGAN PIPA & PERALATAN

1 Pipa HDPE Ø110 mm SDR-17/PN. 10 m 400.00 18,180.00 7,272,000.00
2 Gate valve Ø 4" bh 2.00 131,250.00 262,500.00
3 Stub Flange Ø 110 mm bh 2.00 46,125.00 92,250.00
4 Flange Shock Ø 110 mm bh 2.00 46,125.00 92,250.00
5 Tee ALL RR PVC Ø4" x Ø4" bh 1.00 46,125.00 46,125.00
6 Elbow Ø110 mm x Ø 90˚ bh 2.00 46,125.00 92,250.00
7 Reducer Ø110 mm x Ø90 mm bh 1.00 46,125.00 46,125.00
8 Reducer Ø 90 mm x Ø63 mm bh 1.00 36,387.00 36,387.00
9 Gibolt Joint Ø4" bh 2.00 131,250.00 262,500.00
10 Stub Flange Ø63 mm bh 2.00 26,125.00 52,250.00
11 Strainer Ø2" bh 1.00 85,375.00 85,375.00
12 Strartport Ø6" bh 2.00 176,875.00 353,750.00
13 Pembuatan Manhole m3 0.53 4,370,228.50 2,316,221.11
uk. 40 x 150 x 80 dan Tutup
14 Pekerjaan Standart SR LS 1.00 20,742,000.00 20,742,000.00
31,751,983.11

TOTAL JASA 184,530,215.11

HARGA
NO. URAIAN PEKERJAAN ( MATERIAL ) SAT VOL
SATUAN JUMLAH

II PEKERJAAN TANAH
Pipa HDPE Ø110 mm SDR - 17/PN. 10 m 400.00
2 Urungan pasir m3 72.00 318,175.00 22,908,600.00
5 Trust block pipa m 0.25 912,505.00 228,126.25
Sub Jumlah 23,136,726.25
III PENGADAAN PIPA & PERALATAN
1 Pipa HDPE Ø110 mm SDR-17/PN. 10 m 400.00 148,900.00 59,560,000.00
2 Gate valve Ø 4" bh 2.00 2,243,750.00 4,487,500.00
3 Stub Flange Ø 110 mm bh 2.00 430,060.00 860,120.00
4 Flange Shock Ø 110 mm bh 2.00 287,500.00 575,000.00
5 Tee ALL RR PVC Ø4" x Ø4" bh 1.00 372,500.00 372,500.00
6 Elbow Ø110 mm x Ø 90˚ bh 2.00 459,490.00 918,980.00
7 Reducer Ø110 mm x Ø90 mm bh 1.00 289,610.00 289,610.00
8 Reducer Ø 90 mm x Ø63 mm bh 1.00 222,820.00 222,820.00
9 Gibolt Joint Ø4" bh 2.00 262,500.00 525,000.00
10 Stub Flange Ø63 mm bh 2.00 200,110.00 400,220.00
11 Strainer Ø2" bh 1.00 1,336,775.00 1,336,775.00
12 Strartport Ø6" bh 2.00 183,125.00 366,250.00
13 Karet Packing Ø2" bh 2.00 13,125.00 26,250.00
14 Mur baut uk. 5/8 x 3" bh 64.00 4,938.00 316,032.00
Sub Jumlah 70,257,057.00

Total Material : 93,393,783.25

Total Jasa + Material : 277,923,998.36

ppn 27,792,399.84
Total Jumlah : 305,716,398.19
PROGRESS PEKERJAAN PENGADAAN DAN PEMASANGAN PIPA DISTRIBUSI HDPE Ø110 MM
PT. GUNAWANGSA PUTRA PERKASA JL. VETERAN NO. 194 GRESIK Tgl 3 Des 2020
PROGRESS

NO.
CONTOH DRAFT
URAIAN PEKERJAAN SAT VOL BOBOT
S/D BULAN LALU BULAN INI S/d BULAN INI KETERANG
PROGRES I Prestasi
Prosen
(%)
Prestasi
Prosen
(%)
Prestasi
Prosen
(%)
AN

I PEKERJAAN PERSIAPAN
1 Mobilisasi dan Demobilisasi Is 1.00 0.0039 - 0% - 0% - 0%
0.0039 - - -

II PEKERJAAN TANAH
Pipa HDPE Ø110 mm SDR - 17/PN. 10 m 400.00
1 Galian tanah m3 600.00 0.2156 - - 0% - 0%
2 Urungan pasir m3 72.00 0.0891 - - 0% - 0%
3 Pembuangan Tanah m3 600.00 0.1220 - - 0% - 0%
4 Rekondisi Jalan TK I m3 400.00 0.2526 - - 0% - 0%
5 Trust block pipa m 0.25 0.0009 - - 0% - 0%
0.6801 - - -

III PENGADAAN PIPA & PERALATAN

1 Pipa HDPE Ø110 mm SDR-17/PN. 10 m 400.00 0.2316 - - 0% - 0%
2 Gate valve Ø 4" bh 2.00 0.0174 - - 0% - 0%
3 Stub Flange Ø 110 mm bh 2.00 0.0033 - - 0% - 0%
4 Flange Shock Ø 110 mm bh 2.00 0.0022 - - 0% - 0%
5 Tee ALL RR PVC Ø4" x Ø4" bh 1.00 0.0014 - - 0% - 0%
6 Elbow Ø110 mm x Ø 90˚ bh 2.00 0.0036 - - 0% - 0%
7 Reducer Ø110 mm x Ø90 mm bh 1.00 0.0011 - - 0% - 0%
8 Reducer Ø 90 mm x Ø63 mm bh 1.00 0.0009 - - 0% - 0%
9 Gibolt Joint Ø4" bh 2.00 0.0020 - - 0% - 0%
10 Stub Flange Ø63 mm bh 2.00 0.0016 - - 0% - 0%
11 Strainer Ø2" bh 1.00 0.0052 - - 0% - 0%
12 Strartport Ø6" bh 2.00 0.0014 - - 0% - 0%
13 Karet Packing Ø2" bh 2.00 0.0001 - - 0% - 0%
14 Mur baut uk. 5/8 x 3" bh 64.00 0.0012 - - 0% - 0%
0.2732 - - -

IV PEMASANGAN PIPA & PERALATAN

1 Pipa HDPE Ø110 mm SDR-17/PN. 10 m 400.00 0.0283 - - 0% - 0%
2 Gate valve Ø 4" bh 2.00 0.0010 - - 0% - 0%
3 Stub Flange Ø 110 mm bh 2.00 0.0004 - - 0% - 0%
4 Flange Shock Ø 110 mm bh 2.00 0.0004 - - 0% - 0%
5 Tee ALL RR PVC Ø4" x Ø4" bh 1.00 0.0002 - - 0% - 0%
6 Elbow Ø110 mm x Ø 90˚ bh 2.00 0.0004 - - 0% - 0%
7 Reducer Ø110 mm x Ø90 mm bh 1.00 0.0002 - - 0% - 0%
8 Reducer Ø 90 mm x Ø63 mm bh 1.00 0.0001 - - 0% - 0%
9 Gibolt Joint Ø4" bh 2.00 0.0010 - - 0% - 0%
10 Stub Flange Ø63 mm bh 2.00 0.0002 - - 0% - 0%
11 Strainer Ø2" bh 1.00 0.0003 - - 0% - 0%
12 Strartport Ø6" bh 2.00 0.0014 - - 0% - 0%
13 Pembuatan Manhole m3 0.53 0.0090 - - 0% - 0%
uk. 40 x 150 x 80 dan Tutup
0.0428 - - -

TOTAL PEKERJAAN 100.00% - - -

CV Bhayu Adji
( ………………………………)
 CONTOH
REKAPITULASI DRAFT CV
PROGRESS PROGRES I
BHAYU ADJI
PEKRJAAN PENGADAAN DAN PEMASANGAN PIPA DISTRIBUSI HDPE 110 MM
PT. GUNAWANGSA PUTRA PERKASA
PERIODE 30 DESEMBER 2020
PROGRESS
S/D BULAN LALU BULAN INI S/d BULAN INI
No Uraian Pekerjaan BOBOT
Prosen Prosen Prosen
Prestasi Prestasi Prestasi
(%) (%) (%)

I REKAPITULASI PEKERJAAN

1 PEKERJAAN PERSIAPAN 0.0039 - 0.00% - 0.00% - 0.00%

2 PEKERJAAN TANAH 0.6801 - 0.00% - 0.00% - 0.00%

3 PENGADAAN PIPA DAN PERALATAN 0.2732 - 0.00% - 0.00% - 0.00%

4 PEMASANGAN PIPA DAN PERALATAN 0.0428 - 0.00% - 0.00% - 0.00%

PRESTASI PEKERJAAN 1.000 - 0.00% - 0.00% - 0.00%

II
1 PEKERJAAN Standart SR Ø2" 1.0000 - 0.00% - 0.00% - 0.00%

Progress Standart SR - DP -10.00%

Diajukan oleh :
Disetujui oleh : Diperiksa oleh :
PT. WARNA WARNI INVESTAMA CV. Bhayu Adji

Martinus Suwito Soesilo Janoe Bambang Irawan

Owner Representative Staff Teknik Direktur
PROGRESS PEKERJAAN PENGADAAN DAN PEMASANGAN PIPA DISTRIBUSI HDPE Ø110 MM
CONTOH DRAFT
PT. GUNAWANGSA PUTRA PERKASA JL. VETERAN NO. 194 GRESIK Tgl 3 Des 2020
PROGRES II PROGRESS
S/D BULAN LALU BULAN INI S/d BULAN INI KETERANG
NO. URAIAN PEKERJAAN SAT VOL BOBOT
Prosen Prosen Prosen AN
Prestasi Prestasi Prestasi
(%) (%) (%)
I PEKERJAAN PERSIAPAN
1 Mobilisasi dan Demobilisasi Is 1.00 0.0039 - 0% - 0% - 0%
0.0039 - - -

II PEKERJAAN TANAH
Pipa HDPE Ø110 mm SDR - 17/PN. 10 m 400.00
1 Galian tanah m3 600.00 0.2156 - 0% - 0% - 0%
2 Urungan pasir m3 72.00 0.0891 - 0% - 0% - 0%
3 Pembuangan Tanah m3 600.00 0.1220 - 0% - 0% - 0%
4 Rekondisi Jalan TK I m3 400.00 0.2526 - 0% - 0% - 0%
5 Trust block pipa m 0.25 0.0009 - 0% - 0% - 0%
0.6801 - - -

III PENGADAAN PIPA & PERALATAN

1 Pipa HDPE Ø110 mm SDR-17/PN. 10 m 400.00 0.2316 - 0% - 0% - 0%
2 Gate valve Ø 4" bh 2.00 0.0174 - 0% - 0% - 0%
3 Stub Flange Ø 110 mm bh 2.00 0.0033 - 0% - 0% - 0%
4 Flange Shock Ø 110 mm bh 2.00 0.0022 - 0% - 0% - 0%
5 Tee ALL RR PVC Ø4" x Ø4" bh 1.00 0.0014 - 0% - 0% - 0%
6 Elbow Ø110 mm x Ø 90˚ bh 2.00 0.0036 - 0% - 0% - 0%
7 Reducer Ø110 mm x Ø90 mm bh 1.00 0.0011 - 0% - 0% - 0%
8 Reducer Ø 90 mm x Ø63 mm bh 1.00 0.0009 - 0% - 0% - 0%
9 Gibolt Joint Ø4" bh 2.00 0.0020 - 0% - 0% - 0%
10 Stub Flange Ø63 mm bh 2.00 0.0016 - 0% - 0% - 0%
11 Strainer Ø2" bh 1.00 0.0052 - 0% - 0% - 0%
12 Strartport Ø6" bh 2.00 0.0014 - 0% - 0% - 0%
13 Karet Packing Ø2" bh 2.00 0.0001 - 0% - 0% - 0%
14 Mur baut uk. 5/8 x 3" bh 64.00 0.0012 - 0% - 0% - 0%
0.2732 - - -

IV PEMASANGAN PIPA & PERALATAN

1 Pipa HDPE Ø110 mm SDR-17/PN. 10 m 400.00 0.0283 - 0% - 0% - 0%
2 Gate valve Ø 4" bh 2.00 0.0010 - 0% - 0% - 0%
3 Stub Flange Ø 110 mm bh 2.00 0.0004 - 0% - 0% - 0%
4 Flange Shock Ø 110 mm bh 2.00 0.0004 - 0% - 0% - 0%
5 Tee ALL RR PVC Ø4" x Ø4" bh 1.00 0.0002 - 0% - 0% - 0%
6 Elbow Ø110 mm x Ø 90˚ bh 2.00 0.0004 - 0% - 0% - 0%
7 Reducer Ø110 mm x Ø90 mm bh 1.00 0.0002 - 0% - 0% - 0%
8 Reducer Ø 90 mm x Ø63 mm bh 1.00 0.0001 - 0% - 0% - 0%
9 Gibolt Joint Ø4" bh 2.00 0.0010 - 0% - 0% - 0%
10 Stub Flange Ø63 mm bh 2.00 0.0002 - 0% - 0% - 0%
11 Strainer Ø2" bh 1.00 0.0003 - 0% - 0% - 0%
12 Strartport Ø6" bh 2.00 0.0014 - 0% - 0% - 0%
13 Pembuatan Manhole m3 0.53 0.0090 - 0% - 0% - 0%
uk. 40 x 150 x 80 dan Tutup
0.0428 - - -

TOTAL PEKERJAAN 100.00% - - -

CV Bhayu Adji
( ………………………………)
 CONTOH
REKAPITULASI DRAFT PROGRES
PROGRESS CV BHAYU -ADJI
II
PEKRJAAN PENGADAAN DAN PEMASANGAN PIPA DISTRIBUSI HDPE 110 MM
PT. GUNAWANGSA PUTRA PERKASA
PERIODE 30 DESEMBER 2020
PROGRESS
S/D BULAN LALU BULAN INI S/d BULAN INI
No Uraian Pekerjaan BOBOT
Prosen Prosen Prosen
Prestasi Prestasi Prestasi
(%) (%) (%)

I REKAPITULASI PEKERJAAN

1 PEKERJAAN PERSIAPAN 0.0039 - 0.00% - 0.00% - 0.00%

-
2 PEKERJAAN TANAH 0.6801 - 0.00% - 0.00% - 0.00%
-
3 PENGADAAN PIPA DAN PERALATAN 0.2732 - 0.00% - 0.00% - 0.00%
-
4 PEMASANGAN PIPA DAN PERALATAN 0.0428 - 0.00% - 0.00% - 0.00%

PRESTASI PEKERJAAN 1.000 - 0.00% - 0.00% - 0.00%

II
1 PEKERJAAN Standart SR Ø2" 1.0000 - 0.00% - 0.00% - 0.00%

Disetujui oleh : Diperiksa oleh : Diajukan oleh :

PT. WARNA WARNI INVESTAMA CV. Bhayu Adji

 Martinus Suwito Soesilo Janoe Bambang Irawan
Owner Representative Staff Teknik Direktur