1.

Pekerjaan Persiapan dan Tanah

Bowplank 1 lote Rp1,000,000
Galian 48 m3 Rp125,000
Urugan pasir bawah lantai 3 m3 Rp250,000
Subtotal 1

2. Pekerjaan Beton 
Beton rabat lantai 1.8 m3 Rp750,000
Beton struktur lantai 4.8 m3 Rp4,000,000
Beton struktur dinding 5.8 m3 Rp4,500,000
Beton struktur sloof 0.95 m3 Rp4,750,000
Beton ruang pompa dan balancing 1.95 m3 Rp4,000,000
Subtotal 2

3. Pekerjaan Pasangan
Batako Dinding Kolam 52.80 m2 Rp95,000
Waterproofing 65 m2 Rp65,000
Plesteran 65 m2 Rp45,000
Lantai batu hijau 20 x 20 roman 25 m2 Rp325,000
Dinding batu hijau 20 x 20 roman 37 m2 Rp350,000
Toping batu palimanan 30 x 30 x 5 cm 28.50 m Rp175,000
Subtotal 3

4. Equipment dan Instalasi

Pompa Hayward 1 HP Swimpro 1 unit Rp5,700,000
Filter Jetpool S 230 1 unit Rp7,750,000
UWL Emaux ULCP 100 2 bh Rp1,500,000
Cover maindrain Emaux 1 bh Rp350,000
Inlet Aquan 5 bh Rp150,000
Fiting vakum 1 bh Rp150,000
Ball valve KDJ 1.5″ 6 bh Rp175,000
Cek valve 1.5″ 1 Rp450,000
Watermour 1.5″ 3 bh Rp125,000
Material pipa kabel dan kelistrikan 1 lote Rp2,500,000
Alat – alat vakum 1 set Rp2,850,000
Water treatment & chemical 1 lote Rp800,000
Subtotal 4

5. Pekerjaan Borfile
Pembuatan borfile 12 m Rp700,000
Subtotal 5

GRAND TOTAL
Rp1,000,000
Rp6,000,000
Rp750,000
Rp7,750,000

Rp1,350,000
Rp19,200,000
Rp26,100,000
Rp4,512,500
Rp7,800,000
Rp58,962,500

Rp5,016,000
Rp4,225,000
Rp2,925,000
Rp8,125,000
Rp12,950,000
Rp4,987,500
Rp38,228,500

Rp5,700,000
Rp7,750,000
Rp3,000,000
Rp350,000
Rp750,000
Rp150,000
Rp1,050,000
Rp450,000
Rp375,000
Rp2,500,000
Rp2,850,000
Rp800,000
Rp25,725,000

Rp8,400,000
Rp8,400,000

Rp139,066,000
Rab Kolam Renang Excel Ukuran 3.6 x 7.6 x 1.5 ( Sistem Overflow )

Uraian Volume
1. Pekerjaan Persiapan dan Tanah
Bowplank 1 lote
Galian 65 m3
Urugan pasir bawah lantai 3 m3

2. Pekerjaan Beton 
Beton rabat lantai 1.5 m3
Beton struktur lantai 6.2 m3
Beton struktur dinding 4.9 m3
Beton struktur sloof 1.4 m3
Beton ruang pompa 1.1 m3

3. Pekerjaan Pasangan
Batako Dinding Kolam 60.18 m2
Waterproofing 80.75 m2
Plesteran 51.05 m2
Lantai batu hijau 20 x 20 roman 30.6 m2
Dinding batu hijau 20 x 20 roman 28.73 m2
Toping batu palimanan 30 x 30 x 5 cm 32.3 m

4. Equipment dan Instalasi

Pompa Hayward 1 HP Swimpro 1 unit
Filter Jetpool S 190 1 unit
UWL Emaux ULCP 100 2 bh
Trafo Waterproof 300 watt 1 bh
Cover maindrain Emaux 1 bh
Inlet Aquan 5 bh
Fiting vakum 6 bh
Ball valve KDJ 1.5″ 6 bh
Cek valve 1.5″ 1
Watermour 1.5″ 3 bh
Material pipa kabel dan kelistrikan 1 lote
Alat – alat vakum 1 set
Water treatment & chemical 1 lote

5. Pemasangan Dek Kayu

Dek kayu ulin 2 x 9 x 400 cm 20 m2
Beton lantai bawah dek kayu 1.50 m3
stem Overflow )

Harga Satuan Total Harga

Rp500,000 Rp750,000
Rp125,000 Rp8,125,000
Rp250,000 Rp750,000
Subtotal 1 Rp9,375,000

Rp750,000 Rp1,125,000
Rp3,500,000 Rp21,700,000
Rp3,750,000 Rp18,375,000
Rp4,000,000 Rp5,600,000
Rp4,000,000 Rp4,400,000
Subtotal 2 Rp51,200,000

Rp95,000 Rp5,717,100
Rp65,000 Rp5,248,750
Rp45,000 Rp2,297,250
Rp325,000 Rp9,945,000
Rp350,000 Rp10,055,500
Rp200,000 Rp6,460,000
Subtotal 3 Rp39,723,600

Rp6,500,000 Rp6,500,000
Rp7,500,000 Rp7,500,000 A
Rp1,750,000 Rp3,500,000 1
Rp850,000 Rp850,000 2
Rp350,000 Rp350,000 3
Rp150,000 Rp750,000 4
Rp150,000 Rp900,000 5
Rp175,000 Rp1,050,000 6
Rp450,000 Rp450,000 7
Rp125,000 Rp375,000 8
Rp2,500,000 Rp2,500,000 9
Rp2,850,000 Rp2,850,000 B
Rp800,000 Rp800,000 1
Subtotal 4 Rp28,375,000 2
3
4
Rp750,000 Rp15,000,000 5
Rp3,000,000 Rp4,500,000 6
Subtotal 5 Rp19,500,000

GRAND TOTAL Rp148,173,000

PERLENGKAPAN PUMP DAN FILTER SIRKULASI
Pump 1Hp Hayward Ex.USA 1 Unit Rp. 14.804.000
Sand Filter 220 Hayward Ex.USA 1 Unit Rp. 12.644.000
Cover Maindrain Hayward 1 Pcs Rp. 719.000
Vacuum Fitting Hayward 1 Pcs Rp. 225.000
Inlet Fitting Hayward 3 Set Rp. 450.000
Under water Light LED 12w /12v Natural 3 Unit Rp1,600,000
Trasformator 100w/12v Astral 1 Unit Rp. 1.200.000
Tangga Stainless 304 1 Unit Rp. 1.920.000
Pasir silica (free) 1 zak Free –
MOBILE VACUUM CLEANER SET
Telescopic handle 4,8m Hayward 1 Unit Rp1,018,000
Vacum hose 9m Hayward 1 Roll Rp1,468,000
Vacum head 8 wheels Hayward 1 Pcs Rp1,018,000
Pool brush Hayward 1 Pcs Rp325,000
Leaf skimmer Hayward 1 Pcs Rp299,000
Test kit Hayward 1 Pcs Rp299,000