WAROENG KOLAM RENANG

JL.SULTAN HASANUDIN NO 97 RT 004 RW 01,TAMBUN SELATAN

Telp : 021-89535819
Website : www.waroengkolamrenang.com
Email : marketing@waroengkolamrenang.com
No. Hp : 085270766686
No Transaksi : 000624/06/02/2023
Hal : SURAT PENAWARAN HARGA
Alamat ARJAWINANGUN - CIREBON

BILL OF QUANTITY
A. KOLAM RENANG 2,988,731,350
B. PRASARANA GEDUNG 3,497,982,964
JUMLAH TOTAL 6,486,714,313
DIBULATKAN 6,487,000,000

NOTE : A.KOLAM RENANG

Harga tidak termasuk PPN
Harga tidak termasuk pengisian air dan penarikan kabel power PLN ke MDP ke ruang pompa
Harga sewaktu waktu bisa berubah tanpa adanya pemberitahuan
45% Down payment dibayarkan pada saat tanda tangan kontrak
40% dibayarkan pada saat pekerjaan pengecoran kolam
15% dibayarkan pada saat pemasangan pompa dan tescoming
Garansi struktur 5 tahun
garansi pompa & sand filter 3 tahun

B.PRASARANA GEDUNG
Harga tidak termasuk PPN
Harga tidak penarikan kabel power PLN ke MDP gedung
Harga sewaktu waktu bisa berubah tanpa adanya pemberitahuan
40% Down payment dibayarkan pada saat tanda tangan kontrak
TERMIN II 40% dibayarkan pada saat progres 40%
TERMIN III 15% dibayarkan pada saat progres 100%
RETENSI 5% dibayarkan terhitung 3 bulan setelah BAST
Garansi struktur 3 tahun
WAROENG KOLAM RENANG
JL.SULTAN HASANUDIN NO 97 RT 004 RW 01,TAMBUN SELATAN
Telp : 021-89535819
Website : www.waroengkolamrenang.com
Email : marketing@waroengkolamrenang.com
No. Hp : 085270766686
No Transaksi : 000624/06/02/2023
Hal : RAB KOLAM RENANG
Alamat ARJAWINANGUN - CIREBON
A. KOLAM RENANG DEWASA 25 X 13,6 X 1,2 LUASAN PEKERJAAN = 408m³
HARGA SATUAN (RAB) JUMLAH HARGA SATUAN (RAP)
NO LINGKUP PEKERJAAN QTY / VOL SAT TOTAL
MATERIAL UPAH MATERIAL UPAH
I PEKERJAAN PERSIAPAN
a. Pengukuran 408 m² 47,250 19,278,000 19,278,000
b. Patok/Boplank 408 m² 40,500 40,500 16,524,000 16,524,000 33,048,000
c. Mobilisasi Pengawas 40 PL 2,000,000 80,000,000 80,000,000
d. kontrakan/sewa tempat tinggal 10 bln 3,000,000 30,000,000 30,000,000
e. Dokumentasi dan RAB 4 Jilid 472,500 1,890,000 1,890,000
f. Sub Drawing ( Gambar Kerja,3D & Lumion) 408 m² 65,000 26,520,000 26,520,000
JUMLAH I 190,736,000
II PEKERJAAN STRUKTUR PEMBESIAN DAN PENGECORAN
a. Pek. Pembongkaran bangunan kolam lama 90 m³ 778,550 70,069,500 70,069,500
b. Pek. Pondasi Tapak dan Pembesian Balok 2880 kg 15,795 7,425 45,489,600 21,384,000 66,873,600
c. Pasang Hebel 92.64 m³ 74,250 405,000 6,878,520 37,519,200 44,397,720
d. Lantai Kerja ( Manual K-100 ) 34 m³ 775,000 350,000 26,350,000 11,900,000 38,250,000
e. Bekisting
- Triplek 8 mm 28 Lembar 155,250 27,000 4,347,000 756,000 5,103,000
- Kaso 86 Batang 64,800 27,000 5,572,800 2,322,000 7,894,800
f. Pek. Pengecoran Dinding Tebal Cor : 18 cm (K 300) 16.6752 m³ 975,000 350,000 16,258,320 5,836,320 22,094,640
- Pembesian 13 mm ulir 2 lapis 13600 kg 15,795 7,425 214,812,000 100,980,000 315,792,000
g. Pek. Pengecoran Lantai Tebal Cor : 20 cm (K 300) 68 m³ 975,000 350,000 66,300,000 23,800,000 90,100,000
- Pembesian 13 mm ulir 2 lapis 3705 kg 15,795 7,425 58,520,475 27,509,625 86,030,100
h. Sewa Pompa Cor ( Jayamix ) 1 Unit 4,000,000 4,000,000 4,000,000
i. Acian Perataan Semen MU 433 m² 13,500 27,000 5,845,500 11,691,000 17,536,500
j. Water Profing 433 m² 128,250 45,000 55,532,250 19,485,000 75,017,250
k. Plester 433 m² 60,750 47,250 26,304,750 20,459,250 46,764,000
l. Finishing Lantai dan Dinding Kolam
- Keramik 433 m² 249,750 108,000 108,141,750 46,764,000 154,905,750
m. Got Over Flow
- Pembesian 1544 kg 15,795 7,425 24,387,480 11,464,200 35,851,680
- Cor Plester + Aci 3.088 m³ 1,080,000 469,000 3,335,040 1,448,272 4,783,312
 - Tutup Got Batu Alam / Gril 78 m¹ 175,500 108,000 13,689,000 8,424,000 22,113,000
n. Bibir Kolam
- Batu Alam Andesit 78 m¹ 175,500 108,000 13,689,000 8,424,000 22,113,000
JUMLAH II 1,129,689,852
V PEKERJAAN PLUMBING
a. Pipa Maindrain 2" Wavin AW 15 Batang 310,500 60,750 4,657,500 911,250 5,568,750
b. Pipa Inlet 1 1/2" Wavin AW 18 Batang 168,750 60,750 3,037,500 1,093,500 4,131,000
c. Pipa Vacuum 2" Wavin AW 11 Batang 310,500 60,750 3,415,500 668,250 4,083,750
d. Pipa Balancetank 2" Wavin AW 1 Batang 310,500 60,750 310,500 60,750 371,250
f. Pipa Gutter Grain 3" Wavin AW 21 Batang 378,000 60,750 7,938,000 1,275,750 9,213,750
g. Lem Pipa PVC 3 Dus 1,080,000 3,240,000 3,240,000
h. Instalasi Ruang Pompa 16 m² 472,500 405,000 7,560,000 6,480,000 14,040,000
JUMLAH V 40,648,500
VI POMPA, AKSESORIS DAN EQUIPMENT
a. Pompa 3 HP 2 Unit 15,945,000 3,500,000 31,890,000 7,000,000 38,890,000
b. Sand Filter 3 HP 2 Unit 22,380,000 3,200,000 44,760,000 6,400,000 51,160,000
c. Pasir Silica 16 Karung 155,000 85,000 2,480,000 1,360,000 3,840,000
d. Ball Valve 2" 7 Pcs 518,400 60,750 3,628,800 425,250 4,054,050
e. Cek Valve Pvc 2" 1 Pcs 548,100 60,750 548,100 60,750 608,850
h. Cover Maindrain 2 Pcs 864,000 74,250 1,728,000 148,500 1,876,500
i. Inlet Fitting 10 Pcs 110,700 60,750 1,107,000 607,500 1,714,500
j. Vacum Fitting 2 Pcs 113,400 60,750 226,800 121,500 348,300
k. Tangga 2 Unit 1,485,000 100,000 2,970,000 200,000 3,170,000
l. Foot Valve Pvc 2" 1 Pcs 463,500 60,750 463,500 60,750 524,250
m. Vacum Head 1 Unit 1,005,750 1,005,750 1,005,750
n. Vacum Hose 1 Unit 1,536,300 1,536,300 1,536,300
o. Handle Telescopic 1 Unit 869,400 869,400 869,400
p. Leaf Skimmer 1 Pcs 457,650 457,650 457,650
q. Pool Brush 1 Pcs 179,550 179,550 179,550
r. Test Kit 1 Pcs 560,250 560,250 560,250
Vaccum Portable
- Pompa 3/4 HP 1 unit 6,014,250 3,780,000 6,014,250 3,780,000 9,794,250
- Sand Filter 3/4 HP 1 unit 4,276,800 2,700,000 4,276,800 2,700,000 6,976,800
- Troli 1 pcs 2,430,000 2,430,000 0 2,430,000
- Kabel SUPREME 1 Roll 1,620,000 1,620,000 0 1,620,000
s. Panel Listrik 1 Box 6,075,000 2,025,000 6,075,000 2,025,000 8,100,000
t. Under Water light 12 volt/ 12 Watt 8 Pcs 1,086,750 74,250 8,694,000 594,000 9,288,000
- Travo 8 Pcs 236,250 47,250 1,890,000 378,000 2,268,000
Pipa Conduit 20 mm PVC 38 Batang 216,000 43,200 8,208,000 1,641,600 9,849,600
u Tali Lintasan ( Racing Line ) 8 Batu
v Batu Loncatan 1 Roll @25 Meter 9 Roll
t. Kabel eterna NYY 2 x 1,5 @ 1 Roll = 50 meter 150 m 13,500 24,300 2,025,000 3,645,000 5,670,000
JUMLAH VI 166,792,000
 VII WATER TREATMAN
a. Jasa Pekerjaan 408 m³ 67,500 27,540,000 27,540,000
b. Kaporit 90 17 Kg 37,125 631,125 631,125
c. PAC 13 Kg 15,188 197,438 197,438
d. Soda Ash 5 Kg 132,300 661,500 661,500
e. Tawas 21 Kg 6,480 136,080 136,080
JUMLAH VII 29,166,143
JUMLAH TOTAL 1,557,032,495

B. KOLAM RENANG SAMBUNGAN DEWASA KE ANAK 21 X 3,5 X 0,8 LUASAN PEKERJAAN 58,8 m³
HARGA SATUAN JUMLAH HARGA SATUAN
NO LINGKUP PEKERJAAN QTY / VOL SAT TOTAL
MATERIAL UPAH MATERIAL UPAH
I PEKERJAAN PERSIAPAN
a. Pengukuran 58.8 m² 27,000 33,750 1,587,600 1,984,500 3,572,100
b. Patok / Boplank 58.8 m²
c. Dokumentasi dan RAB 4 Jilid 472,500 1,890,000 1,890,000
d. Sub Drawing ( Gambar Kerja,3D & Lumion) 58.8 m² 65,000 3,822,000 3,822,000
JUMLAH I 9,284,100
II PEKERJAAN FINISHING STRUKTUR PEMBESIAN DAN PENGECORAN
a. Pek. Pengalian tanah 58.8 m³ 250,000 14,700,000 14,700,000
c. Pek. Pondasi Tapak dan Pembesian Balok 720 kg 15,795 7,425 11,372,400 5,346,000 16,718,400
d. Pasang Hebel 39.2 m³ 74,250 40,500 2,910,600 1,587,600 4,498,200
e. Lantai Kerja ( Manual K-100 ) 7.35 m³ 918,000 405,000 6,747,300 2,976,750 9,724,050
f. Bekisting
- Triplek 8 mm 18 Lembar 155,250 27,000 2,794,500 486,000 3,280,500
- Kaso + Bambu 55 Batang 64,800 27,000 3,564,000 1,485,000 5,049,000
g. Pek. Pengecoran Dinding Tebal Cor : 18 cm (K 300) 1.12 m³ 1,255,500 405,000 1,406,160 453,600 1,859,760
- Pembesian 13 mm ulir 2 lapis 4410 kg 15,795 7,425 69,655,950 32,744,250 102,400,200
h. Pek. Pengecoran Lantai Tebal Cor : 20 cm (K 300) 14.7 m³ 1,255,500 405,000 18,455,850 5,953,500 24,409,350
- Pembesian 13 mm ulir 2 lapis 536 kg 15,795 7,425 8,466,120 3,979,800 12,445,920
i. Sewa Pompa Cor ( Jayamix ) 1 Unit 5,400,000 5,400,000 5,400,000
j. Acian Perataan Semen MU 93.1 m² 13,500 27,000 1,256,850 2,513,700 3,770,550
k. Water Profing 93.1 m² 128,250 60,750 11,940,075 5,655,825 17,595,900
l. Plester 93.1 m² 54,000 47,250 5,027,400 4,398,975 9,426,375
m. Finishing Lantai dan Dinding Kolam
- Keramik 37.2 m² 249,750 108,000 9,290,700 4,017,600 13,308,300
n. Got Over Flow
- Pembesian 884.5 kg 15,795 7,425 13,970,678 6,567,413 20,538,090
- Cor Plester + Aci 2.7 m³ 1,080,000 459,000 2,916,000 1,239,300 4,155,300
- Tutup Got Batu Alam / Gril 7 m¹ 175,500 108,000 1,228,500 756,000 1,984,500
o. Bibir Kolam
- Batu Alam Andesit 7 m¹ 175,500 108,000 1,228,500 756,000 1,984,500
JUMLAH II 273,248,895
 VII WATER TREATMAN
a. Jasa Pekerjaan 58.8 m³ 67,500 3,969,000 3,969,000
b. Kaporit 90 3 Kg 37,125 111,375 111,375
c. PAC 2 Kg 15,188 30,375 30,375
d. Soda Ash 1 Kg 132,300 132,300 132,300
e. Tawas 3 Kg 6,480 19,440 19,440
JUMLAH VII 4,262,490
286,795,485

C. KOLAM RENANG ANAK 21 X 6 X 0,8 LUASAN PEKERJAAN 100,8 m³

HARGA SATUAN JUMLAH HARGA SATUAN
NO LINGKUP LUASAN PEKERJAAN QTY / VOL SAT TOTAL
MATERIAL UPAH MATERIAL UPAH
I PEKERJAAN PERSIAPAN
a. Pengukuran 100.8 m² 40,500 47,250 4,082,400 4,762,800 8,845,200
b. Patok / Boplank 100.8 m² 40,500 47,250 4,082,400 4,762,800 8,845,200
c. Dokumentasi dan RAB 4 Jilid 472,500 1,890,000 1,890,000
d. Sub Drawing ( Gambar Kerja,3D & Lumion) 100.8 m² 67,500 6,804,000 6,804,000
JUMLAH I 26,384,400
II PEKERJAAN FINISHING STRUKTUR PEMBESIAN DAN PENGECORAN
a Acian Perataan Semen MU 135.6 m² 13,500 27,000 1,830,600 3,661,200 5,491,800
b. Water Profing 135.6 m² 128,250 60,750 17,390,700 8,237,700 25,628,400
c. Plester 135.6 m² 54,000 47,250 7,322,400 6,407,100 13,729,500
d. Finishing Lantai dan Dinding Kolam
- Keramik 135.6 m² 249,750 108,000 33,866,100 14,644,800 48,510,900
e. Got Over Flow
- Pembesian 660 kg 15,795 7,425 10,424,700 4,900,500 15,325,200
- Cor Plester + Aci 2.16 m³ 1,080,000 459,000 2,332,800 991,440 3,324,240
- Tutup Got Batu Alam / Gril 33 m¹ 175,500 108,000 5,791,500 3,564,000 9,355,500
f. Bibir Kolam
- Batu Alam Andesit 33 m¹ 175,500 108,000 5,791,500 3,564,000 9,355,500
JUMLAH II 130,721,040
V PEKERJAAN PLUMBING
a. Pipa Maindrain 2" Wavin AW 5 Batang 310,500 60,750 1,552,500 303,750 1,856,250
b. Pipa Maindrain Wahan 2" Wavin AW 10 Batang 310,500 60,750 3,105,000 607,500 3,712,500
b. Pipa Inlet 1 1/2" Wavin AW 10 Batang 168,750 60,750 1,687,500 607,500 2,295,000
c. Pipa Vacuum 2" Wavin AW 10 Batang 310,500 60,750 3,105,000 607,500 3,712,500
d. Pipa Balancetank 2" Wavin AW 1 Batang 310,500 60,750 310,500 60,750 371,250
e. Pipa Gutter Grain 3 " Wavin AW 11 Batang 378,000 60,750 4,158,000 668,250 4,826,250
f. Lem Pipa PVC 3 Dus 1,080,000 3,240,000 3,240,000
JUMLAH V 20,013,750
VI POMPA, AKSESORIS DAN EQUIPMENT
a. Pompa sirkulasi 2 HP 1 Unit 12,405,000 3,780,000 12,405,000 3,780,000 16,185,000
b. Pompa pendorong seluncuran 2 HP 1 Unit 12,405,000 3,780,000 12,405,000 3,780,000 16,185,000
c. Sand Filter 2 HP 1 Unit 19,275,000 2,700,000 19,275,000 2,700,000 21,975,000
d. Pasir Silica 8 Karung 114,750 67,500 918,000 540,000 1,458,000
e. Ball Valve 2" 7 Pcs 518,400 60,750 3,628,800 425,250 4,054,050
h. Cek Valve Pvc 2" 2 Pcs 548,100 74,250 1,096,200 148,500 1,244,700
i. Cover Maindrain 2 Pcs 864,000 60,750 1,728,000 121,500 1,849,500
j. Inlet Fitting 8 Pcs 110,700 60,750 885,600 486,000 1,371,600
k. Vacum Fitting 2 Pcs 113,400 60,750 226,800 121,500 348,300
l. Tangga 2 Unit 1,485,000 135,000 2,970,000 270,000 3,240,000
m. Foot Valve Pvc 2" 1 Pcs 453,600 60,750 453,600 60,750 514,350
t. Under Water light 12 volt 8 Pcs 1,086,750 74,250 8,694,000 594,000 9,288,000
- Travo 8 Pcs 236,250 47,250 1,890,000 378,000 2,268,000
u Pipa Conduit 20 mm PVC 25 Batang 21,600 43,200 540,000 1,080,000 1,620,000
v. Kabel eterna NYY 2 x 1,5 @ 1 Roll = 50 meter 100 m 13,500 24,300 1,350,000 2,430,000 3,780,000
JUMLAH VI 85,381,500
 VII WATER TREATMAN
a. Jasa Pekerjaan 100.8 m³ 67,500 6,804,000 6,804,000
b. Kaporit 90 5 Kg 37,125 185,625 185,625
c. PAC 4 Kg 15,188 60,750 60,750
d. Soda Ash 2 Kg 132,300 264,600 264,600
e. Tawas 6 Kg 6,480 38,880 38,880
JUMLAH VII 7,353,855
JUMLAH TOTAL 269,854,545

D. KOLAM RENANG SAMBUNG BALITA 12 X 3 X 0,5 LUASAN PEKERJAAN 18 m³

HARGA SATUAN JUMLAH HARGA SATUAN
NO LINGKUP LUASAN PEKERJAAN QTY / VOL SAT TOTAL
MATERIAL UPAH MATERIAL UPAH
I PEKERJAAN PERSIAPAN
a. Pengukuran 18 m² 64,800 1,166,400 1,166,400
b. Pemasangan Patok / Boplank 18 m² 47,250 92,475 850,500 1,664,550 2,515,050
d. Dokumentasi dan RAB 4 Jilid 472,500 1,890,000 0 1,890,000
e. Sub Drawing ( Gambar Kerja ) 42 m² 195,750 8,221,500 8,221,500
JUMLAH I 13,792,950
II PEKERJAAN FINISHING STRUKTUR PEMBESIAN DAN PENGECORAN
a. Pek. Pengalian tanah 18 m³ 270,000 4,860,000 4,860,000
c. Pek. Pondasi Tapak dan Pembesian Balok 540 kg 15,795 7,425 8,529,300 4,009,500 12,538,800
d. Pasang Hebel 27.2 m³ 74,250 40,500 2,019,600 1,101,600 3,121,200
e. Lantai Kerja ( Manual K-100 ) 4.2 m³ 918,000 405,000 3,855,600 1,701,000 5,556,600
f. Bekisting
- Triplek 8 mm 13 Lembar 155,250 27,000 2,018,250 351,000 2,369,250
- Kaso + Bambu 37 Batang 64,800 27,000 2,397,600 999,000 3,396,600
g. Pek. Pengecoran Dinding Tebal Cor : 18 cm (K 300) 4.896 m³ 1,255,500 405,000 6,146,928 1,982,880 8,129,808
- Pembesian 13 mm ulir 2 lapis 2000 kg 15,795 16,200 31,590,000 32,400,000 63,990,000
h. Pek. Pengecoran Lantai Tebal Cor : 20 cm (K 300) 8.4 m³ 1,255,500 405,000 10,546,200 3,402,000 13,948,200
- Pembesian 13 mm ulir 2 lapis 1680 kg 15,795 7,425 26,535,600 12,474,000 39,009,600
i. Sewa Pompa Cor ( Jayamix ) 1 Unit 5,400,000 5,400,000 5,400,000
j. Acian Perataan Semen MU 45 m² 13,500 27,000 607,500 1,215,000 1,822,500
k. Water Profing 45 m² 128,250 60,750 5,771,250 2,733,750 8,505,000
l. Plester 45 m² 54,000 47,250 2,430,000 2,126,250 4,556,250
m. Finishing Lantai dan Dinding Kolam
- Keramik 45 m² 249,750 108,000 11,238,750 4,860,000 16,098,750
n. Got Over Flow
- Pembesian 600 kg 15,795 7,425 9,477,000 4,455,000 13,932,000
- Cor Plester + Aci 2 m³ 1,080,000 459,000 2,160,000 918,000 3,078,000
- Tutup Got Batu Alam / Gril 18 m¹ 175,500 108,000 3,159,000 1,944,000 5,103,000
o. Bibir Kolam
- Batu Alam Andesit 18 m¹ 175,500 108,000 3,159,000 1,944,000 5,103,000
JUMLAH II 220,518,558
 VII WATER TREATMAN
a. Jasa Pekerjaan 18 m³ 67,500 1,215,000 1,215,000
b. Kaporit 90 2 Kg 37,125 74,250 74,250
c. PAC 2 Kg 15,188 30,375 30,375
d. Soda Ash 1 Kg 132,300 132,300 132,300
e. Tawas 2 Kg 6,480 12,960 12,960
JUMLAH VII 1,464,885
JUMLAH TOTAL 235,776,393

E. KOLAM RENANG BALITA 12 X 12,4 X 0,5 LUASAN PEKERJAAN 74,4 m³

HARGA SATUAN JUMLAH HARGA SATUAN
NO LINGKUP LUASAN PEKERJAAN QTY / VOL SAT TOTAL
MATERIAL UPAH MATERIAL UPAH
I PEKERJAAN PERSIAPAN
a. Pengukuran 74.4 m² 64,800 4,821,120 4,821,120
b. Pemasangan Patok / Boplank 74.4 m² 47,250 92,475 3,515,400 6,880,140 10,395,540
d. Dokumentasi dan RAB 4 Jilid 472,500 0 1,890,000 1,890,000
e. Sub Drawing ( Gambar Kerja ) 74.4 m² 67,500 5,022,000 5,022,000
JUMLAH I 22,128,660
II PEKERJAAN FINISHING STRUKTUR PEMBESIAN DAN PENGECORAN
i. Acian Perataan Semen MU 167 m² 13,500 27,000 2,254,500 4,509,000 6,763,500
j. Water Profing 167 m² 128,250 60,750 21,417,750 10,145,250 31,563,000
k. Plester 167 m² 54,000 47,250 9,018,000 7,890,750 16,908,750
l. Finishing Lantai dan Dinding Kolam
- Keramik 167 m² 249,750 108,000 41,708,250 18,036,000 59,744,250
m. Got Over Flow
- Pembesian 987 kg 15,795 1,620 15,589,665 1,598,940 17,188,605
- Cor Plester + Aci 2.74 m³ 1,080,000 459,000 2,959,200 1,257,660 4,216,860
- Tutup Got Batu Alam / Gril 36.4 m¹ 175,500 108,000 6,388,200 3,931,200 10,319,400
n. Bibir Kolam
- Batu Alam Andesit 36.4 m¹ 175,500 108,000 6,388,200 3,931,200 10,319,400
JUMLAH II 157,023,765
V PEKERJAAN PLUMBING
a. Pipa Maindrain 2" Wavin AW 5 Batang 310,500 60,750 1,552,500 303,750 1,856,250
b. Pipa Inlet 1 1/2" Wavin AW 11 Batang 168,750 60,750 1,856,250 668,250 2,524,500
c. Pipa Vacuum 1 1/2" Wavin AW 11 Batang 168,750 60,750 1,856,250 668,250 2,524,500
d. Pipa Balancetank 1 1/2" Wavin AW 1 Batang 168,750 60,750 168,750 60,750 229,500
e. Pipa Gutter grain 3" Wavin AW 16 Batang 378,000 60,750 6,048,000 972,000 7,020,000
f. Lem Pipa PVC 1 Dus 1,080,000 1,080,000 1,080,000
JUMLAH V 15,234,750
VI POMPA, AKSESORIS DAN EQUIPMENT
a. Pompa 1 1/2 HP 2 Unit 11,745,000 2,700,000 23,490,000 5,400,000 28,890,000
- Pompa Sirkulasi
- Pompa Pendorong Wahana
b. Sand Filter 1 1/2 HP 2 Unit 9,300,000 2,025,000 18,600,000 4,050,000 22,650,000
c. Pasir Silica 8 Karung 114,750 67,500 918,000 540,000 1,458,000
d. Ball Valve 2" 7 Pcs 518,400 60,750 3,628,800 425,250 4,054,050
e. Cek Valve Pvc 2" 2 Pcs 548,100 74,250 1,096,200 148,500 1,244,700
h. Cover Maindrain 2 Pcs 864,000 60,750 1,728,000 121,500 1,849,500
i. Inlet Fitting 8 Pcs 110,700 60,750 885,600 486,000 1,371,600
j. Vacum Fitting 1 Pcs 113,400 60,750 113,400 60,750 174,150
l. Foot Valve Pvc 2" 1 Pcs 494,100 60,750 494,100 60,750 554,850
s. Panel Listrik 1 Box 21,431,250 2,025,000 21,431,250 2,025,000 23,456,250
t. Under Water light 12 volt 6 Pcs 1,086,750 74,250 6,520,500 445,500 6,966,000
- Travo 6 Pcs 236,250 47,250 1,417,500 283,500 1,701,000
u. Pipa Conduit 20 mm PVC 38 Batang 21,600 43,200 820,800 1,641,600 2,462,400
v Kabel eterna NYY 2 x 1,5 @ 1 Roll = 50 meter 150 m 13,500 24,300 2,025,000 3,645,000 5,670,000
JUMLAH VI 96,832,500
 VII WATER TREATMAN
a. Jasa Pekerjaan 74.4 m³ 67,500 5,022,000 5,022,000
b. Kaporit 90 3 Kg 37,125 111,375 111,375
c. PAC 3 Kg 15,188 45,563 45,563
d. Soda Ash 1 Kg 132,300 132,300 132,300
e. Tawas 4 Kg 6,480 25,920 25,920
JUMLAH VII 5,311,238
JUMLAH TOTAL 291,219,675

F. RUANG POMPA, BALANCING, BANGUNAN WAHANA

I RUANG POMPA DEWASA DAN ANAK UK 4m x 4m x 2m = 32 m³
a. Pek. Penggalian 32 m³ 270,000 8,640,000 8,640,000
b. Pek. Pembuangan Tanah 32 m³ 60,750 1,944,000 1,944,000
- Pembesian & Cakar Ayam 9.6 m³ 1,147,500 114,750 11,016,000 1,101,600 12,117,600
- Plester + Aci 24 m² 1,080,000 459,000 25,920,000 11,016,000 36,936,000
b. Pasang Hebel 32 m² 74,250 40,500 2,376,000 1,296,000 3,672,000
c. Tangga Holo 1,5m x 1,5m 1 Unit 3,375,000 108,000 3,375,000 108,000 3,483,000
d. Pintu Mainhole UK 3m x 1m 1 Unit 7,492,500 607,500 7,492,500 607,500 8,100,000
JUMLAH II 74,892,600
II BALANCING TANK KOLAM DEWASA DAN ANAK UK 4m x 4m x 2m = 32 m³
a. Pek. Penggalian 32 m³ 270,000 8,640,000 8,640,000
b. Pek. Pembuangan Tanah 32 m³ 60,750 1,944,000 1,944,000
- Pembesian & Cakar Ayam 9.6 m³ 1,147,500 114,750 11,016,000 1,101,600 12,117,600
- Plester + Aci 24 m² 1,080,000 459,000 25,920,000 11,016,000 36,936,000
b. Pasang Hebel 32 m² 74,250 40,500 2,376,000 1,296,000 3,672,000
d. Pintu Mainhole UK 3m x 1m 1 Unit 7,492,500 607,500 7,492,500 607,500 8,100,000
a. Water Proofing 24 m² 128,250 60,750 3,078,000 1,458,000 4,536,000
b. Tangga Holo 1,5m x 1,5m 1 Unit 3,375,000 108,000 3,375,000 108,000 3,483,000
JUMLAH V 79,428,600
III RUANG POMPA KOLAM BALITA 3m x 2m x 1,5m = 9m³
a. Pek. Penggalian 9 m³ 270,000 2,430,000 2,430,000
b. Pek. Pembuangan Tanah 9 m³ 60,750 546,750 546,750
- Pembesian & Cakar Ayam 3 m³ 1,147,500 114,750 3,442,500 344,250 3,786,750
- Plester + Aci 12 m² 1,080,000 459,000 12,960,000 5,508,000 18,468,000
c. Pasang Hebel 18 m² 74,250 40,500 1,336,500 729,000 2,065,500
d. Tangga Holo 1,5m x 1,5m 1 Unit 3,375,000 108,000 3,375,000 108,000 3,483,000
e. Pintu Mainhole UK 1m x 1m 1 Unit 2,497,500 202,500 2,497,500 202,500 2,700,000
JUMLAH VI 33,480,000
IV BALANCING TANK KOLAM BALITA UK 3m x 2m x 1,5m = 9m³
a. Pek. Penggalian 9 m³ 270,000 2,430,000 2,430,000
b. Pek. Pembuangan Tanah 9 m³ 60,750 546,750 546,750
- Pembesian & Cakar Ayam 3 m³ 1,147,500 114,750 3,442,500 344,250 3,786,750
- Plester + Aci 12 m² 1,080,000 459,000 12,960,000 5,508,000 18,468,000
c. Pasang Hebel 18 m² 74,250 40,500 1,336,500 729,000 2,065,500
e. Pintu Mainhole UK 1m x 1m 1 Unit 2,497,500 202,500 2,497,500 202,500 2,700,000
a. Water Proofing 12 m² 128,250 60,750 1,539,000 729,000 2,268,000
b. Tangga Holo 1,5m x 1,5m 1 Unit 3,375,000 108,000 3,375,000 108,000 3,483,000
JUMLAH VII 35,748,000
V BANGUNAN WATER SLIDE KOLAM ANAK
a. Bangunan water slide 168,750,000 168,750,000
- Tingggi menara 3,8 m
- Luas Bangunan 2,5 x 2,5m
b. Seluncuran Lurus Diameter 1 m x P 7m 1 Bh
c. Seluncuran SpiraL Diameternya 1 m x P 16m 1 Bh
( Sudah termasuk Railing dan Tangga )
 JUMLAH VII 168,750,000
VI BANGUNAN WATER SPLASH KOLAM BALITA
a. Bangunan water splash 162,000,000 162,000,000
- Tingggi menara 2 m
- Luas Bangunan 2 x 2m
b. Seluncuran Lurus Diameter 1 m x P 4,7m 2 Bh
c. Seluncuran Family Slide uk 2m x 3,2m 1 Bh
d. Seluncuran SpiraL Diameternya 1 m x P 4,5m 2 Bh
e. Ember Tumpah Kapasitas 300 Liter 1 Bh
( Sudah termasuk Railing dan Tangga )
JUMLAH VII 162,000,000
VIII MEMBRAN CANOPY Uk 12m x 3m
a. MEMBRAN CANOPY Uk 12m x 3m 36 m² 1,350,000 48,600,000 48,600,000
JUMLAH VIII 48,600,000
JUMLAH TOTAL 602,899,200

BILL OF QUANTITY
A. KOLAM RENANG DEWASA 25 X 13,6 X 1,2 LUASAN PEKERJAAN = 408m³ 1,557,032,495
B. KOLAM RENANG SAMBUNGAN DEWASA KE ANAK 21 X 3,5 X 0,8 LUASAN 286,795,485
C. KOLAM RENANG ANAK 21 X 6 X 0,8 LUASAN PEKERJAAN 100,8 m³ 269,854,545
D. KOLAM RENANG SAMBUNG BALITA 12 X 3 X 0,5 LUASAN PEKERJAAN 18 235,776,393
E. KOLAM RENANG BALITA 12 X 12,4 X 0,5 LUASAN PEKERJAAN 74,4 m³ 291,219,675
F. RUANG POMPA, BALANCING, BANGUNAN WAHANA 602,899,200
JUMLAH TOTAL 3,243,577,793
WAROENG KOLAM RENANG
JL.SULTAN HASANUDIN NO 97 RT 004 RW 01,TAMBUN SELATAN
Telp : 021-89535819
Website : www.waroengkolamrenang.com
Email : marketing@waroengkolamrenang.com
No. Hp : 085270766686
No Transaksi : 000624/06/02/2023
Hal : RAP PRASARANA
Alamat ARJAWINANGUN - CIREBON
QTY SAT HARGA SATUAN JUMLAH HARGA
No. SPESIFIKASI JENIS PEKERJAAN Uraian Merk

A. GEDUNG TIKET
( UK 6m x 20 m = Luasan 120 m² )
I. STRUKTUR BETON K250 1 PONDASI PILECAP SNI FULL
Besi U37 untuk D > 13 mm 2 TIE BEAM SNI FULL
Besi U24 untuk ∅ < 13 mm 3 BALOK SLOOF SNI FULL
4 BALOK SNI FULL
5 RING BALOK SNI FULL
6 KOLOM SNI FULL
7 PLAT LANTAI SNI FULL
8 WIREMESH SNI FULL
9 DINDING HEBEL & Cat Mowilex

II. KUSEN PINTU / JENDELA 1 KUSEN PINTU UTAMA ENGINEERING WOOD

2 DAUN PINTU UTAMA ENGINEERING WOOD
3 DAUN PINTU K.TIDUR ENGINEERING WOOD
4 DAUN PINTU KM/WC ENGINEERING WOOD
5 JENDELA ALUMUNIUM 4 "/ SETARA
 6 KACA

III. PEK.PASANGAN LANTAI 1 LANTAI UTAMA SANDIMAS / SETARA

2 LANTAI TERAS SANDIMAS / SETARA
3 LANTAI GARASI, KM SANDIMAS / SETARA
4 DINDING SANDIMAS / SETARA

IV. SANITAR 1 Closet duduk AMERICAN STANDARD / SETARA

2 Closet jongkok AMERICAN STANDARD / SETARA
3 Wastafel AMERICAN STANDARD / SETARA
4 Kran dinding AMERICAN STANDARD / SETARA
5 Kran wastafel AMERICAN STANDARD / SETARA
6 Floor drain AMERICAN STANDARD / SETARA
7 Kran shower + Shower set_wasser AMERICAN STANDARD / SETARA

V. ATAP 1 RANGKA ATAP SNI / SETARA

2 PENUTUP ATAP COR DAK BETON

VI. PLAFOND 1 RANGKA PLAFOND JAYA FURING / SETARA

2 PENUTUP PLAFOND KNAUFF / SETARA

VII. CAT 1 CAT LUAR MOWILEX WEATHERSHIELD / SETARA

2 CAT DALAM MOWILEX / SETARA
3 KUSEN KAYU MOWILEX / SETARA
4 PLAMIR TEMBOK MOWILEX / SETARA

VIII. PLUMBING 1 AIR KOTOR VINILON AW / SETARA

2 AIR BERSIH WAVIN AW / SETARA

IX. LISTRIK 1 LISTRIK PLN

2 ALAT ALAT LISTRIK PANASONIC STANDART

X. JETPUMP 1 MESIN AIR SHIMITZU / SETARA

XI. PENAMPUNG AIR 2 WATER TORN PINGUIN

XII. LAIN - LAIN 1 Engsel pintu BELLEZA / SETARA

2 Handle/Kunci Pintu ACERO EVOMAB / SETARA
3 SEMEN TIGA RODA, GERSIK / SETARA
4 WATERPROOFING AQUAPROOF / SETARA
XIII. RUANG ADMIN
c - Pintu kayu 1 Bh MOWILEX / SETARA
d - Lampu ( Phillips) 2 Bh Phillips / SETARA
e - Fitting Lampu ( Downlight ) 2 Bh Downlight / SETARA
f - Saklar double 1 Bh Brocco / SETARA
g - Stop kontak tunggal 2 Bh Brocco / SETARA

- MEBEL a. - kursi 2 Bh 645,000 1,290,000 Olympic / SETARA

b - Meja 1 Bh 550,000 550,000 Olympic / SETARA

XIV RUANG KANTOR

 - MEBEL a - Meja 1 Bh 645,000 645,000 Olympic / SETARA
b - Kursi 3 Bh 550,000 1,650,000 Olympic / SETARA

a - Pintu kayu 1 Bh MOWILEX / SETARA

b - Kaca 1 Bh
c - Lampu( Phillips ) 2 Bh Phillips / SETARA
d - Fitting lampu ( Downlight ) 2 Bh Downlight / SETARA
e - Saklar diuble 1 Bh Brocco / SETARA
f - Stop kontak tunggal 1 Bh Brocco / SETARA
XV TOILET
a - Toilet 3 Bh
b - Pintu PVC 3 Bh
c -Wastafel 1 Bh AMERICAN STANDARD / SETARA
d - Lampu( Phillips ) 4 Bh Phillips / SETARA
e - Fitting lampu ( Downlight ) 4 Bh Downlight / SETARA
f - Saklar tunggal 4 Bh Brocco / SETARA
g - Stop kontak tunggal 1 Bh Brocco / SETARA

XVI RUANG KLINIK

- MEBEL a - Lemari kaca obat 1 Bh 580,000 580,000
b - Ranjang/ Bramkar 2 Bh 1,056,000 2,112,000
f - Meja 1 Bh 550,000 550,000

d - Lampu( Phillips ) 1 Bh Phillips / SETARA

e - Fitting lampu ( Downlight ) 1 Bh Downlight / SETARA
g - Stop kontak 1 Bh Brocco / SETARA
h - Saklar tunggal 1 1 Bh Brocco / SETARA
XVII RUANG LOKER PENYIMPANAN BARANG
- MEBEL a - Lemari Loker T 5m x P 8m 1 Bh 36,000,000 36,000,000

b - Stop kontak 1 Bh Brocco / SETARA

c - Saklar 1 Bh Brocco / SETARA
d - Lampu( Phillips ) 1 Bh Phillips / SETARA
e - Fitting lampu ( Downlight ) 1 Bh Downlight / SETARA
TOTAL BANGUNAN ( BELUM TERMASUK MEBEL ) 120 m² 3,500,000 420,000,000
TOTAL MEBEL 43,377,000
JUMLAH TOTAL 463,377,000
B KANTIN
( Uk 6 m x 3m = 18 m² )
- MEBEL a - Kompor 2 tungku ( sudah termasuk gas ) 1 bh 670,000 670,000 AMERICAN STANDARD / SETARA
b - Lemari kitchen 2 Bh 510,000 1,020,000

a - Wastafel 1 Bh
c - Lampu( Phillips ) 1 Bh Phillips / SETARA
d - Fitting lampu ( Downlight ) 1 Bh Downlight / SETARA
e - Stop kontak tunggal 2 Bh Brocco / SETARA
f - saklar double 2 Bh Brocco / SETARA
TOTAL BANGUNAN ( BELUM TERMASUK MEBEL ) 18 m² 3,500,000 63,000,000
TOTAL MEBEL 1,690,000
JUMLAH TOTAL 64,690,000
 C RUANG BILAS WANITA
( Uk 7,3m x 3,3m = 24, 09 m² ) a - Toilet 5 Bh
b - Shower bilas 5 Bh
c - Wastafel 1 Bh
d - Lampu( Phillips ) 6 Bh Phillips / SETARA
e - Fitting lampu ( Downlight ) 6 Bh Phillips / SETARA
f - Pintu PVC 4 Bh
g - PIINTU KAYU 1 Bh MOWILEX / SETARA
h - Saklar double 3 Bh Brocco

TOTAL BANGUNAN ( BELUM TERMASUK MEBEL ) 24.09 m² 3,500,000 84,315,000

TOTAL MEBEL 0
JUMLAH TOTAL 84,315,000
D RUANG BILAS PRIA
( Uk 7,3m x 3,3m = 24, 09 m² ) a - Toilet 5 Bh AMERICAN STANDARD / SETARA
b - Shower bilas 5 Bh AMERICAN STANDARD / SETARA
c - Wastafel 1 Bh AMERICAN STANDARD / SETARA
d - Lampu( Phillips ) 6 Bh Phillips
e - Fitting lampu ( Downlight ) 6 Bh Downlight
f - Pintu PVC 4 Bh
g - PIINTU KAYU 1 Bh MOWILEX / SETARA
h - Saklar double 3 Bh Brocco
TOTAL BANGUNAN ( BELUM TERMASUK MEBEL ) 24.09 m² 3,500,000 84,315,000
TOTAL MEBEL 0
JUMLAH TOTAL 84,315,000
E GAZEBO Uk 7 x 8,4 m = 54 m²
Finishing lantai batu alam / andesit 58 m²
TOTAL BANGUNAN ( BELUM TERMASUK MEBEL ) 58 m² 500,000 29,000,000
TOTAL MEBEL
JUMLAH TOTAL 29,000,000

BILL OF QUANTITY
A. GEDUNG TIKET 463,377,000
B. RUANG KANTIN UK 6 m x 3m 64,690,000
C. RUANG BILAS WANITA 84,315,000
D. RUANG BILAS PRIA 84,315,000
E. GAZEBO Uk 7 x 8,4 m = 54 m² 29,000,000
JUMLAH TOTAL 725,697,000
JL.SULTAN HASANUDIN NO 97 RT 004 RW 01,TAMBUN SELATAN
Telp : 021-89535819
Website : www.waroengkolamrenang.com
Email : marketing@waroengkolamrenang.com
No Transaksi : 000624/15/02/2023
Hal : RAB KOLAM RENANG
Alamat ARJAWINANGUN - CIREBON

A. KOLAM RENANG DEWASA 25 x 13,6 x 1,2 LUASAN PEKERJAAN = 408m³

HARGA SATUAN JUMLAH HARGA SATUAN
NO LINGKUP PEKERJAAN QTY / VOL SAT TOTAL
MATERIAL UPAH MATERIAL UPAH
I PEKERJAAN PERSIAPAN
a. Pengukuran 77.2 m' 47,250 3,647,700 3,647,700
b. Patok/Boplank 58.4 m' 40,500 40,500 2,365,200 2,365,200 4,730,400
c. Mobilisasi Pengawas 10 bln 5,500,000 55,000,000 55,000,000
d. kontrakan/sewa tempat tinggal untuk 2 Rumah 10 bln 6,000,000 60,000,000 60,000,000
e. Mob & Demob Pekerja 20 org 500,000 10,000,000 10,000,000
f. Dokumentasi dan RAB 4 Jilid 500,000 2,000,000 0 2,000,000
g. Sub Drawing ( Gambar Kerja,3D & Lumion) 408 m² 50,000 20,400,000 20,400,000
JUMLAH I 4,365,200 151,412,900 155,778,100
II PEKERJAAN STRUKTUR PEMBESIAN DAN PENGECORAN
a. Pek. Pembongkaran bangunan kolam lama
- Bongkar Dinding Beton Kolam keliling 41.688 700,000 29,181,600 29,181,600
b. Pek. Pondasi Tapak Cakar Ayam_ Ukuran 100x100x40
- Cor Beton K-300 14.00 m³ 1,275,000 332,400 17,850,000 4,653,600 22,503,600
- Pembesian 3500.00 kg 15,300 1,800 53,550,000 6,300,000 59,850,000
- Begisting Hebel 56.00 m² 105,250 29,000 5,894,000 1,624,000 7,518,000
c. Pek. Tbeam / Sloof Ukuran 25x40
- Cor Beton K-300 21.10 m³ 1,275,000 332,400 26,902,500 7,013,640 33,916,140
- Pembesian 4220.00 kg 15,300 1,800 64,566,000 7,596,000 72,162,000
- Begisting Hebel 42.20 m² 105,250 29,000 4,441,550 1,223,800 5,665,350
d. Pek. Pengecoran Lantai Tebal Cor : 20 cm (K 300)
- Cor Beton K-300 68.00 m³ 1,275,000 332,400 86,700,000 22,603,200 109,303,200
- Pembesian 13600.00 kg 15,300 1,800 208,080,000 24,480,000 232,560,000
- Begisting Hebel
e. Pek. Pengecoran Dinding Tebal Cor : 18 cm (K 300)
- Cor Beton K-300 16.68 m³ 1,275,000 332,400 21,260,880 5,542,836 26,803,716
- Pembesian 4168.80 kg 15,300 1,800 63,782,640 7,503,840 71,286,480
- Begisting Hebel Dinding Luar 92.64 m² 105,250 29,000 9,750,360 2,686,560 12,436,920
- Begisting dinding dalam dengan multiplek 92.64 m² 236,400 87,000 21,900,096 8,059,680 29,959,776
f. Pek. Urugan Pasir
- Urugan Pasir Pondasi Cakar Ayam 5 cm 4.3875 m³ 251,000 31,900 1,101,263 139,961 1,241,224
- Urugan Pasir Plat Lantai Kolam 5 cm 17 m³ 251,000 31,900 4,267,000 542,300 4,809,300
- Lantai Kerja K100_ tebal 5 cm 4.3875 m³ 801,200 232,000 3,515,265 1,017,900 4,533,165
- Lantai Kerja K100_ Plat Lantai Kolam tebal 5 cm 17 m³ 801,200 232,000 13,620,400 3,944,000 17,564,400
g. Pekerjaan Galian Tanah & Urugan
- Galian Pondasi Cakar Ayam 25.2 m³ 123,400 0 3,109,680 3,109,680
- Galian Sloof 84.4 m³ 123,400 0 10,414,960 10,414,960
- Urugan Tanah / Peninggian Elevasi 272 m³ 100,000 27,200,000 27,200,000
h. Sewa Pompa Cor ( Jayamix ) 1 Unit 4,000,000 4,000,000 4,000,000
i. Acian Perataan Semen MU 433 m² 10,000 20,000 4,330,000 8,660,000 12,990,000
j. Water Profing 433 m² 95,000 45,000 41,135,000 19,485,000 60,620,000
k. Plester 433 m² 40,000 35,000 17,320,000 15,155,000 32,475,000
l. Finishing Lantai dan Dinding Kolam
- Keramik 433 m² 185,000 80,000 80,105,000 34,640,000 114,745,000
m. Got Over Flow
- Pembesian 1544 kg 15,300 5,500 23,623,200 8,492,000 32,115,200
- Cor Plester + Aci 3.088 m³ 800,000 340,000 2,470,400 1,049,920 3,520,320
- Tutup Got Batu Alam / Gril 78 m¹ 130,000 80,000 10,140,000 6,240,000 16,380,000
n. Bibir Kolam
- Batu Alam Andesit 78 m¹ 130,000 80,000 10,140,000 6,240,000 16,380,000
o. batu loncat 9 bh 500,000 80,000 4,500,000 720,000 5,220,000
JUMLAH II 804,945,554 275,519,478 1,080,465,031
III PEKERJAAN PLUMBING
a. Pipa Maindrain 2" Wavin AW 15 Batang 310,500 60,750
b. Pipa Inlet 1 1/2" Wavin AW 18 Batang 168,750 60,750 3,037,500 1,093,500 4,131,000
c. Pipa Vacuum 2" Wavin AW 11 Batang 310,500 60,750 3,415,500 668,250 4,083,750
d. Pipa Balancetank 2" Wavin AW 1 Batang 310,500 60,750 310,500 60,750 371,250
e. Pipa Gutter Grain 3" Wavin AW 21 Batang 378,000 60,750 7,938,000 1,275,750 9,213,750
f. Lem Pipa PVC 3 Dus 1,080,000 3,240,000 3,240,000
g. Instalasi Ruang Pompa 16 m² 472,500 405,000 7,560,000 6,480,000 14,040,000
JUMLAH III 25,501,500 9,578,250 35,079,750
IV POMPA, AKSESORIS DAN EQUIPMENT
a. Pompa 3 HP 1 Unit 15,945,000 3,000,000 15,945,000 6,000,000 21,945,000
b. Sand Filter 3 HP 1 Unit 22,380,000 2,800,000 22,380,000 5,600,000 27,980,000
c. Pasir Silica 16 Karung 114,750 67,500 1,836,000 1,080,000 2,916,000
d. Ball Valve 2" 7 Pcs 518,400 60,750 3,628,800 425,250 4,054,050
e. Cek Valve Pvc 2" 1 Pcs 548,100 60,750 548,100 60,750 608,850
f. Cover Maindrain 2 Pcs 864,000 74,250 1,728,000 148,500 1,876,500
g. Inlet Fitting 10 Pcs 110,700 60,750 1,107,000 607,500 1,714,500
h. Vacum Fitting 2 Pcs 113,400 60,750 226,800 121,500 348,300
i. Tangga 2 Unit 1,485,000 135,000 2,970,000 270,000 3,240,000
j. Foot Valve Pvc 2" 1 Pcs 453,600 60,750 453,600 60,750 514,350
k. Vacum Head 1 Unit 1,005,750 1,005,750 1,005,750
l. Vacum Hose 1 Unit 1,536,300 1,536,300 1,536,300
m. Handle Telescopic 1 Unit 869,400 869,400 869,400
n. Leaf Skimmer 1 Pcs 457,650 457,650 457,650
o. Pool Brush 1 Pcs 179,550 179,550 179,550
p. Test Kit 1 Pcs 560,250 560,250 560,250
q. Vaccum Portable
- Pompa 3/4 HP 1 unit 6,014,250 3,780,000 6,014,250 3,780,000 9,794,250
- Sand Filter 3/4 HP 1 unit 4,276,800 2,700,000 4,276,800 2,700,000 6,976,800
- Troli 1 pcs 2,430,000 0 2,430,000 0 2,430,000
- Kabel SUPREME 1 Roll 1,620,000 0 1,620,000 0 1,620,000
r. Panel Listrik 1 Box 29,075,000 2,025,000 29,075,000 2,025,000 31,100,000
s. Under Water light 12 volt/ 12 Watt 8 Pcs 1,086,750 74,250 8,694,000 594,000 9,288,000
- Travo 8 Pcs 236,250 47,250 1,890,000 378,000 2,268,000
t. Pipa Conduit 20 mm PVC 38 Batang 21,600 43,200 820,800 1,641,600 2,462,400
u. Kabel eterna NYY 2 x 1,5 @ 1 Roll = 50 meter 150 m 540,000 24,300 81,000,000 3,645,000 84,645,000
JUMLAH IV 191,253,050 29,137,850 220,390,900
V WATER TREATMAN
a. Jasa Pekerjaan 408 m³ 0 67,500 27,540,000 27,540,000
b. Kaporit 90 17 Kg 37,125 631,125 631,125
c. PAC 13 Kg 15,188 197,438 197,438
d. Soda Ash 5 Kg 132,300 661,500 661,500
e. Tawas 21 Kg 6,480 136,080 136,080
JUMLAH V 1,626,143 27,540,000 29,166,143
JUMLAH TOTAL I - V 1,027,691,446 493,188,478 1,520,879,924
B. KOLAM RENANG SAMBUNGAN DEWASA KE ANAK 21 x 3,5 x 0,8 LUASAN PEKERJAAN 58,8 m³
HARGA SATUAN JUMLAH HARGA SATUAN
NO LINGKUP PEKERJAAN QTY / VOL SAT TOTAL
MATERIAL UPAH MATERIAL UPAH
I PEKERJAAN PERSIAPAN
a. Pengukuran 65 m' 47,250 0 3,071,250 3,071,250
b. Patok / Boplank 65 m' 40,500 40,500 2,632,500 2,632,500 5,265,000
c. Dokumentasi dan RAB 4 Jilid 500,000 2,000,000 0 2,000,000
d. Sub Drawing ( Gambar Kerja,3D & Lumion) 65 m² 50,000 0 3,250,000 3,250,000
JUMLAH I 4,632,500 8,953,750 13,586,250
II PEKERJAAN FINISHING STRUKTUR PEMBESIAN DAN PENGECORAN
a. Pek. Pembongkaran bangunan kolam lama
- Bongkar Dinding Beton Kolam satu sisi 6.3 m³ 700,000 4,410,000 4,410,000
- Galian Tanah perluasan 3.5 m x 21 m x 0.8 58.8 m³ 123,400 7,255,920 7,255,920
- Galian Cakar Ayan 80 cm x 80 x 40 2.835 m³ 123,400 349,839 349,839
- Galian Sloof 20 x 40 2.52 m³ 123,400 310,968 310,968
b. Pek. Pondasi Tapak Cakar Ayam_ Ukuran 80x80x40
- Cor Beton K-300 1.79 m³ 1,275,000 332,400 2,284,800 595,661 2,880,461
- Pembesian 537.60 kg 15,300 1,800 8,225,280 967,680 9,192,960
- Begisting Hebel 8.96 m² 105,250 29,000 943,040 259,840 1,202,880
c. Pek. Tbeam / Sloof Ukuran 25x40
- Cor Beton K-300 63 5.04 m³ 1,275,000 332,400 6,426,000 1,675,296 8,101,296
- Pembesian 1260.00 kg 15,300 1,800 19,278,000 2,268,000 21,546,000
- Begisting Hebel 50.40 m² 105,250 29,000 5,304,600 1,461,600 6,766,200
d. Pek. Pengecoran Lantai Tebal Cor : 20 cm (K 300)
- Cor Beton K-300 1.47 m³ 1,275,000 332,400 1,874,250 488,628 2,362,878
- Pembesian 588.00 kg 15,300 1,800 8,996,400 1,058,400 10,054,800
- Begisting Hebel
e. Pek. Pengecoran Dinding Tebal Cor : 18 cm (K 300)
- Cor Beton K-300 1.89 m³ 1,275,000 332,400 2,409,750 628,236 3,037,986
- Pembesian 567.00 kg 15,300 1,800 8,675,100 1,020,600 9,695,700
- Begisting Hebel Dinding Luar 52.00 m² 105,250 29,000 5,473,000 1,508,000 6,981,000
- Begisting dinding dalam dengan multiplek 52.00 m² 236,400 87,000 12,292,800 4,524,000 16,816,800
f. Pek. Urugan Pasir
- Urugan Pasir Pondasi Cakar Ayam 5 cm 0.224 m³ 251,000 31,900 56,224 7,146 63,370
- Urugan Pasir Plat Lantai Kolam 5 cm 3.675 m³ 251,000 31,900 922,425 117,233 1,039,658
- Urugan Pasir Sloof 5 cm 3.15 m³ 251,000 31,900 790,650 100,485 891,135
- Lantai Kerja K100_ tebal 5 cm 0.224 m³ 251,000 31,900 56,224 7,146 63,370
- Lantai Kerja K100_ Plat Lantai Kolam tebal 5 cm 3.675 m³ 251,000 31,900 922,425 117,233 1,039,658
- Lantai Kerja K100_ Sloof tebal 5 cm 3.15 m³ 251,000 31,900 790,650 100,485 891,135
g. Sewa Pompa Cor ( Jayamix ) 1 Unit 4,000,000 4,000,000 0 4,000,000
h. Acian Perataan Semen MU 93.1 m² 10,000 20,000 931,000 1,862,000 2,793,000
i. Water Profing 93.1 m² 95,000 45,000 8,844,500 4,189,500 13,034,000
j. Plester 93.1 m² 40,000 35,000 3,724,000 3,258,500 6,982,500
k. Finishing Lantai dan Dinding Kolam
- Keramik 37.2 m² 185,000 80,000 6,882,000 2,976,000 9,858,000
l Got Over Flow
- Pembesian 884.5 kg 15,300 1,800 13,532,850 1,592,100 15,124,950
- Cor Plester + Aci 2.7 m³ 800,000 340,000 2,160,000 918,000 3,078,000
- Tutup Got Batu Alam / Gril 7 m¹ 130,000 80,000 560,000 560,000
m Bibir Kolam
- Batu Alam Andesit 7 m¹ 130,000 80,000 910,000 560,000 1,470,000
JUMLAH II 126,705,968 45,148,494 171,854,462
III WATER TREATMAN
a. Jasa Pekerjaan 58.8 m³ 67,500 3,969,000 3,969,000
b. Kaporit 90 3 Kg 37,125 111,375 111,375
c. PAC 2 Kg 15,188 30,375 30,375
d. Soda Ash 1 Kg 132,300 132,300 132,300
e. Tawas 3 Kg 6,480 19,440 19,440
JUMLAH III 293,490 3,969,000 4,262,490
JUMLAH TOTAL I -III 131,631,958 58,071,244 189,703,202

C. KOLAM RENANG ANAK 21 x 6 x 0,8 LUASAN PEKERJAAN 100,8 m³

HARGA SATUAN JUMLAH HARGA SATUAN
NO LINGKUP LUASAN PEKERJAAN QTY / VOL SAT TOTAL
MATERIAL UPAH MATERIAL UPAH
I PEKERJAAN PERSIAPAN
a. Pengukuran 58 m' 47,250 0 2,740,500 2,740,500
b. Patok / Boplank 126 m' 40,500 40,500 5,103,000 5,103,000 10,206,000
c. Dokumentasi dan RAB 4 Jilid 500,000 2,000,000 0 2,000,000
d. Sub Drawing ( Gambar Kerja,3D & Lumion) 100.8 m² 50,000 0 5,040,000 5,040,000
JUMLAH I 7,103,000 12,883,500 19,986,500
II PEKERJAAN FINISHING STRUKTUR PEMBESIAN DAN PENGECORAN
a. Acian Perataan Semen MU 135.6 m² 10,000 20,000 1,356,000 2,712,000 4,068,000
b. Water Profing 135.6 m² 95,000 45,000 12,882,000 6,102,000 18,984,000
c. Plester 135.6 m² 40,000 35,000 5,424,000 4,746,000 10,170,000
d. Finishing Lantai dan Dinding Kolam
- Keramik 135.6 m² 185,000 80,000 25,086,000 10,848,000 35,934,000
e. Got Over Flow
- Pembesian 660 kg 15,300 1,800 10,098,000 1,188,000 11,286,000
- Cor Plester + Aci 2.16 m³ 800,000 340,000 1,728,000 734,400 2,462,400
- Tutup Got Batu Alam / Gril 33 m¹ 130,000 80,000 4,290,000 2,640,000 6,930,000
f. Bibir Kolam
- Batu Alam Andesit 33 m¹ 130,000 80,000 4,290,000 2,640,000 6,930,000
JUMLAH II 65,154,000 31,610,400 96,764,400
III PEKERJAAN PLUMBING
a. Pipa Maindrain 2" Wavin AW 5 Batang 310,500 60,750 1,552,500 303,750 1,856,250
b. Pipa Maindrain Wahan 2" Wavin AW 10 Batang 310,500 60,750 3,105,000 607,500 3,712,500
b. Pipa Inlet 1 1/2" Wavin AW 10 Batang 168,750 60,750 1,687,500 607,500 2,295,000
c. Pipa Vacuum 2" Wavin AW 10 Batang 310,500 60,750 3,105,000 607,500 3,712,500
d. Pipa Balancetank 2" Wavin AW 1 Batang 310,500 60,750 310,500 60,750 371,250
e. Pipa Gutter Grain 3 " Wavin AW 11 Batang 378,000 60,750 4,158,000 668,250 4,826,250
f. Lem Pipa PVC 3 Dus 1,080,000 3,240,000 3,240,000
JUMLAH III 17,158,500 2,855,250 20,013,750
 IV POMPA, AKSESORIS DAN EQUIPMENT
a. Pompa sirkulasi 2 HP 1 Unit 12,405,000 2,800,000 12,405,000 2,800,000 15,205,000
b. Pompa pendorong seluncuran 2 HP 1 Unit 12,405,000 2,800,000 12,405,000 2,800,000 15,205,000
c. Sand Filter 2 HP 1 Unit 19,275,000 2,000,000 19,275,000 2,000,000 21,275,000
d. Pasir Silica 8 Karung 114,750 67,500 918,000 540,000 1,458,000
e. Ball Valve 2" 7 Pcs 518,400 60,750 3,628,800 425,250 4,054,050
f. Cek Valve Pvc 2" 2 Pcs 548,100 74,250 1,096,200 148,500 1,244,700
g. Cover Maindrain 2 Pcs 864,000 60,750 1,728,000 121,500 1,849,500
h. Inlet Fitting 8 Pcs 110,700 60,750 885,600 486,000 1,371,600
i. Vacum Fitting 2 Pcs 113,400 60,750 226,800 121,500 348,300
j. Tangga 2 Unit 1,485,000 135,000 2,970,000 270,000 3,240,000
k. Foot Valve Pvc 2" 1 Pcs 453,600 60,750 453,600 60,750 514,350
l. Under Water light 12 volt 8 Pcs 1,086,750 74,250 8,694,000 594,000 9,288,000
- Travo 8 Pcs 236,250 47,250 1,890,000 378,000 2,268,000
m. Pipa Conduit 20 mm PVC 25 Batang 21,600 43,200 540,000 1,080,000 1,620,000
n. Kabel eterna NYY 2 x 1,5 @ 1 Roll = 50 meter 100 m 13,500 24,300 1,350,000 2,430,000 3,780,000
JUMLAH IV 68,466,000 14,255,500 82,721,500
V WATER TREATMAN
a. Jasa Pekerjaan 100.8 m³ 0 67,500 6,804,000 6,804,000
b. Kaporit 90 5 Kg 37,125 185,625 185,625
c. PAC 4 Kg 15,188 60,750 60,750
d. Soda Ash 2 Kg 132,300 264,600 264,600
e. Tawas 6 Kg 6,480 38,880 38,880
JUMLAH V 549,855 6,804,000 7,353,855
JUMLAH TOTAL I - V 158,431,355 68,408,650 226,840,005

D. KOLAM RENANG SAMBUNG BALITA 12 X 3 X 0,5 LUASAN PEKERJAAN 18 m³

HARGA SATUAN JUMLAH HARGA SATUAN
NO LINGKUP LUASAN PEKERJAAN QTY / VOL SAT TOTAL
MATERIAL UPAH MATERIAL UPAH
I PEKERJAAN PERSIAPAN
a. Pengukuran 18 m² 47,250 0 850,500 850,500
b. Pemasangan Patok / Boplank 18 m² 40,500 40,500 729,000 729,000 1,458,000
d. Dokumentasi dan RAB 4 Jilid 500,000 2,000,000 0 2,000,000
e. Sub Drawing ( Gambar Kerja ) 42 m² 50,000 0 2,100,000 2,100,000
JUMLAH I 2,729,000 3,679,500 6,408,500
II PEKERJAAN FINISHING STRUKTUR PEMBESIAN DAN PENGECORAN
a. Pek. Pengalian tanah 18 m³ 200,000 3,600,000 3,600,000
c. Pek. Pondasi Tapak dan Pembesian Balok 540 kg 11,700 5,500 6,318,000 2,970,000 9,288,000
d. Pasang Hebel 27.2 m³ 105,231 28,416 2,862,283 772,915 3,635,198
e. Lantai Kerja ( Manual K-100 ) 4.2 m³ 251,000 31,900 1,054,200 133,980 1,188,180
f. Bekisting
- Triplek 8 mm 13 Lembar 115,000 20,000 1,495,000 260,000 1,755,000
- Kaso + Bambu 37 Batang 48,000 20,000 1,776,000 740,000 2,516,000
g. Pek. Pengecoran Dinding Tebal Cor : 18 cm (K 300) 4.896 m³ 1,275,000 332,400 6,242,400 1,627,430 7,869,830
- Pembesian 13 mm ulir 2 lapis 2000 kg 15,300 1,800 30,600,000 3,600,000 34,200,000
h. Pek. Pengecoran Lantai Tebal Cor : 20 cm (K 300) 8.4 m³ 1,275,000 332,400 10,710,000 2,792,160 13,502,160
- Pembesian 13 mm ulir 2 lapis 1680 kg 15,300 1,800 25,704,000 3,024,000 28,728,000
i. Sewa Pompa Cor ( Jayamix ) 1 Unit 4,000,000 4,000,000 4,000,000
j. Acian Perataan Semen MU 45 m² 10,000 20,000 450,000 900,000 1,350,000
k. Water Profing 45 m² 95,000 45,000 4,275,000 2,025,000 6,300,000
l. Plester 45 m² 40,000 35,000 1,800,000 1,575,000 3,375,000
m. Finishing Lantai dan Dinding Kolam
- Keramik 45 m² 185,000 80,000 8,325,000 3,600,000 11,925,000
- Plasa Kolam + WPC + Rangka Hollo 167.9 m² 350,000 150,000 58,765,000 25,185,000 83,950,000
n. Got Over Flow
- Pembesian 600 kg 15,300 1,800 9,180,000 1,080,000 10,260,000
- Cor Plester + Aci 2 m³ 800,000 340,000 1,600,000 680,000 2,280,000
- Tutup Got Batu Alam / Gril 18 m¹ 130,000 80,000 2,340,000 1,440,000 3,780,000
o. Bibir Kolam
- Batu Alam Andesit 18 m¹ 130,000 80,000 2,340,000 1,440,000 3,780,000
JUMLAH II 179,836,883 57,445,486 237,282,369
III WATER TREATMAN
a. Jasa Pekerjaan 18 m³ 0 67,500 840,000 840,000
b. Kaporit 90 2 Kg 37,125 0 80,000 80,000
c. PAC 2 Kg 15,188 0 44,000 44,000
d. Soda Ash 1 Kg 132,300 0 15,000 15,000
e. Tawas 2 Kg 6,480 0 24,000 24,000
JUMLAH III 163,000 840,000 1,003,000
JUMLAH TOTAL I - III 182,728,883 61,964,986 244,693,869

E. KOLAM RENANG BALITA 12 X 12,4 X 0,5 LUASAN PEKERJAAN 74,4 m³

HARGA SATUAN JUMLAH HARGA SATUAN
NO LINGKUP LUASAN PEKERJAAN QTY / VOL SAT TOTAL
MATERIAL UPAH MATERIAL UPAH
I PEKERJAAN PERSIAPAN
a. Pengukuran 74.4 m² 47,250 0 3,515,400 3,515,400
b. Pemasangan Patok / Boplank 74.4 m² 40,500 40,500 3,013,200 3,013,200 6,026,400
c. Dokumentasi dan RAB 4 Jilid 500,000 2,000,000 0 2,000,000
d. Sub Drawing ( Gambar Kerja ) 74.4 m² 50,000 0 3,720,000 3,720,000
JUMLAH I 5,013,200 10,248,600 15,261,800
II PEKERJAAN FINISHING STRUKTUR PEMBESIAN DAN PENGECORAN
a. Acian Perataan Semen MU 167 m² 10,000 20,000 1,670,000 3,340,000 5,010,000
b. Water Profing 167 m² 95,000 45,000 15,865,000 7,515,000 23,380,000
c. Plester 167 m² 40,000 35,000 6,680,000 5,845,000 12,525,000
d. Finishing Lantai dan Dinding Kolam ###
- Keramik 167 m² 185,000 80,000 30,895,000 13,360,000 44,255,000
e. Got Over Flow ###
- Pembesian 987 kg 15,300 1,800 15,101,100 1,776,600 16,877,700
- Cor Plester + Aci 2.74 m³ 800,000 340,000 2,192,000 931,600 3,123,600
- Tutup Got Batu Alam / Gril 36.4 m¹ 130,000 80,000 4,732,000 2,912,000 7,644,000
f. Bibir Kolam ###
- Batu Alam Andesit 36.4 m¹ 130,000 80,000 4,732,000 2,912,000 7,644,000
JUMLAH II 81,867,100 38,592,200 120,459,300
III PEKERJAAN PLUMBING
a. Pipa Maindrain 2" Wavin AW 5 Batang 310,500 60,750 1,552,500 303,750 1,856,250
b. Pipa Inlet 1 1/2" Wavin AW 11 Batang 168,750 60,750 1,856,250 668,250 2,524,500
c. Pipa Vacuum 1 1/2" Wavin AW 11 Batang 168,750 60,750 1,856,250 668,250 2,524,500
d. Pipa Balancetank 1 1/2" Wavin AW 1 Batang 168,750 60,750 168,750 60,750 229,500
e. Pipa Gutter grain 3" Wavin AW 16 Batang 378,000 60,750 6,048,000 972,000 7,020,000
f. Lem Pipa PVC 1 Dus 1,080,000 0 1,080,000 1,080,000
JUMLAH III 12,561,750 2,673,000 15,234,750
 IV POMPA, AKSESORIS DAN EQUIPMENT
a. Pompa 2 HP 2 Unit 12,405,000 2,800,000 24,810,000 5,600,000 30,410,000
- Pompa Sirkulasi
- Pompa Pendorong Wahana
b. Sand Filter 2 HP 1 Unit 19,275,000 2,000,000 19,275,000 2,000,000 21,275,000
c. Pasir Silica 8 Karung 114,750 67,500 918,000 540,000 1,458,000
d. Ball Valve 2" 7 Pcs 518,400 60,750 3,628,800 425,250 4,054,050
e. Cek Valve Pvc 2" 2 Pcs 548,100 74,250 1,096,200 148,500 1,244,700
f. Cover Maindrain 2 Pcs 864,000 60,750 1,728,000 121,500 1,849,500
g Inlet Fitting 8 Pcs 110,700 60,750 885,600 486,000 1,371,600
h Vacum Fitting 1 Pcs 113,400 60,750 113,400 60,750 174,150
i Foot Valve Pvc 2" 1 Pcs 494,100 60,750 494,100 60,750 554,850
j Panel Listrik 1 Box 21,431,250 2,025,000 21,431,250 2,025,000 23,456,250
k Under Water light 12 volt 6 Pcs 1,086,750 74,250 6,520,500 445,500 6,966,000
- Travo 6 Pcs 236,250 47,250 1,417,500 283,500 1,701,000
l Pipa Conduit 20 mm PVC 38 Batang 21,600 43,200 820,800 1,641,600 2,462,400
m Kabel eterna NYY 2 x 1,5 @ 1 Roll = 50 meter 150 m 13,500 24,300 2,025,000 3,645,000 5,670,000
JUMLAH IV 85,164,150 17,483,350 102,647,500
V WATER TREATMAN
a. Jasa Pekerjaan 74.4 m³ 0 67,500 1,860,000 1,860,000
b. Kaporit 90 3 Kg 37,125 0 120,000 120,000
c. PAC 3 Kg 15,188 0 66,000 66,000
d. Soda Ash 1 Kg 132,300 0 15,000 15,000
e. Tawas 4 Kg 6,480 0 48,000 48,000
JUMLAH V 249,000 1,860,000 2,109,000
JUMLAH TOTAL I - V 184,855,200 70,857,150 255,712,350

F. RUANG POMPA, BALANCING, BANGUNAN WAHANA

I RUANG POMPA DEWASA,ANAK & BALITA UK 5m x 5m x 2m = 50 m³
a. Pek. Penggalian 50 m³ 200,000 10,000,000 10,000,000
b. Pek. Pembuangan Tanah 50 m³ 45,000 1,440,000 1,440,000
- Pembesian & Cakar Ayam 14.6 m³ 1,150,000 85,000 16,790,000 1,241,000 18,031,000
- Plester + Aci 100 m² 95,000 340,000 9,500,000 34,000,000 43,500,000
b. Pasang Hebel 100 m² 105,250 29,000 10,525,000 2,900,000 13,425,000
c. Tangga Holo 1,5m x 1,5m 2 Unit 2,500,000 80,000 5,000,000 160,000 5,160,000
e. Pintu Mainhole UK 3m x 1m 2 Unit 5,550,000 450,000 5,550,000 900,000 6,450,000
f. Plumbing ruang pompa 1 lot 25,000,000 25,000,000 25,000,000
JUMLAH I 47,365,000 75,641,000 123,006,000
II BALANCING TANK KOLAM DEWASA DAN ANAK UK 5m x 5m x 2m = 50 m³
a. Pek. Penggalian 50 m³ 200,000 10,000,000 10,000,000
b. Pek. Pembuangan Tanah 50 m³ 45,000 2,250,000 2,250,000
- Pembesian & Cakar Ayam 14.6 m³ 1,150,000 85,000 16,790,000 1,241,000 18,031,000
- Plester + Aci 100 m² 95,000 340,000 9,500,000 34,000,000 43,500,000
c. Pintu Mainhole UK 1m x 1m 2 Unit 1,850,000 150,000 3,700,000 300,000 4,000,000
d. Pasang Hebel 100 m² 105,250 29,000 10,525,000 2,900,000 13,425,000
e. Water Proofing 100 m² 95,000 45,000 2,280,000 1,080,000 3,360,000
f. Tangga Holo 1,5m x 1,5m 2 Unit 2,500,000 80,000 2,500,000 80,000 2,580,000
JUMLAH II 45,295,000 51,851,000 97,146,000
III BANGUNAN WATER SLIDE KOLAM ANAK
a. Bangunan water slide 168,750,000 168,750,000
- Tingggi menara 3,8 m
- Luas Bangunan 2,5 x 2,5m
b. Seluncuran Lurus Diameter 1 m x P 7m 1 Bh
c. Seluncuran SpiraL Diameternya 1 m x P 16m 1 Bh
( Sudah termasuk Railing dan Tangga )
JUMLAH V 168,750,000
IV BANGUNAN WATER SPLASH KOLAM BALITA
a. Bangunan water splash 162,000,000 162,000,000
- Tingggi menara 2 m
- Luas Bangunan 2 x 2m
b. Seluncuran Lurus Diameter 1 m x P 4,7m 2 Bh
c. Seluncuran Family Slide uk 2m x 3,2m 1 Bh
d. Seluncuran SpiraL Diameternya 1 m x P 4,5m 2 Bh
e. Ember Tumpah Kapasitas 300 Liter 1 Bh
( Sudah termasuk Railing dan Tangga )
JUMLAH VI 162,000,000

BILL OF QUANTITY
A. KOLAM RENANG DEWASA 25 x 13,6 x 1,2 LUASAN PEKERJAAN = 408m³ 1,520,879,924
B. KOLAM RENANG SAMBUNGAN DEWASA KE ANAK 21 x 3,5 x 0,8 LUASAN PEKERJAAN 58,8 m³ 189,703,202
C. KOLAM RENANG ANAK 21 x 6 x 0,8 LUASAN PEKERJAAN 100,8 m³ 226,840,005
D. KOLAM RENANG SAMBUNG BALITA 12 x 3 x 0,5 LUASAN PEKERJAAN 18 m³ 244,693,869
E. KOLAM RENANG BALITA 12 x 12,4 x 0,5 LUASAN PEKERJAAN 74,4 m³ 255,712,350
F. RUANG POMPA, BALANCING, BANGUNAN WAHANA 550,902,000
JUMLAH TOTAL 2,988,731,350
WAROENG KOLAM RENANG

JL.SULTAN HASANUDIN NO 97 RT 004 RW 01,TAMBUN SELATAN

Telp : 021-89535819
Website : www.waroengkolamrenang.com
Email : marketing@waroengkolamrenang.com
No. Hp : 085270766686
No Transaksi : 000624/06/02/2023
Hal : RAB GEDUNG TIKET
Alamat ARJAWINANGUN - CIREBON

No. Jenis Pekerjaan

A PEKERJAAN PERSIAPAN
1 Pembongkaran Pergola Kolam Dewasa
2 Pembongkaran Ruang Bilas Lama Pria & Wanita
3 Pembongkaran bangunan Pos Security yang lama
4 Pembongkaran bangunan Gedung Tiket yang lama
5 Pembongkaran pagar 2 lubang
6 Pembongkaran lantai batu existing
7 Relokasi Bongkaran ke Gudang Cirebon + Armada + BBM + Operator + Upah Team a
8 Bouwplank Gedung tiket
9 Bouwplank Ruang Bilas
10 Desain Shop drawing & Gambar Kerja
11 Alat bantu + scapfolding / Bambu

B PEKERJAAN TANAH
 GEDUNG TIKET 28.7 x 6.6
1 Galian Tanah Pondasi Pilecap 100 x 100
2 Galian Tanah pondasi batu kali & Sloof Keliling 20x40
3 Buang tanah bekas galian
4 Pemadatan tanah dengan stamper
5 Urugan pasir tebal 5cm
6 Lantai kerja tebal 5cm
7 Pondasi Batu kali
RUANG BILAS 14.15 x 5.0
1 Galian Tanah Pondasi Pilecap 100 x 100
2 Galian Tanah pondasi batu kali & Sloof Keliling 20x40
3 Buang tanah bekas galian
4 Pemadatan tanah dengan stamper
5 Urugan pasir tebal 5cm
6 Lantai kerja tebal 5cm

C PEKERJAAN STRUKTUR
GEDUNG TIKET
1 Cor Pondasi Pilecap K225
Pembesian Pilecap D13-150 mm
Begisting Hebel
2 Cor Sloof 20 x 40_ K225
Pembesian Sloof 6D13 & Ø10-150 mm
Begisting Hebel
3 Cor Kolom 15 x 25_K225
Pembesian kolom 6D13 & Ø10-150 mm
Begisting Multiplek 9 mm
4 Cor Balok 15 x 25_K225
Pembesian Balok 6D13 & Ø10-150 mm
Begisting Multiplek 9 mm
5 Cor kolom Pilar 4 bh_uk.30 x 30
Pembesian kolom 6D13 & Ø10-150 mm
Begisting Multiplek 9 mm
6 Cor kolom praktis 10 x 10

RUANG BILAS
1 Cor Pondasi Pilecap K225
Pembesian Pilecap D13-150 mm
 Begisting Hebel
2 Cor Sloof 20 x 40_ K225
Pembesian Sloof 6D13 & Ø10-150 mm
Begisting Hebel
3 Cor Kolom 15 x 25_K225
Pembesian kolom 6D13 & Ø10-150 mm
Begisting Multiplek 9 mm
4 Cor Balok 15 x 25_K225
Pembesian Balok 6D13 & Ø10-150 mm
Begisting Multiplek 9 mm
5 Cor Dak Beton_K225
Pembesian dak beton Ø18-150 mm
Begisting Multiplek 9 mm
6 Waterproofing

D PEKERJAAN LANTAI & DINDING

GEDUNG TIKET
1 Pasangan dinding hebel
2 Pek. Plastaran dinding hebel ruang dalam
3 Pek. Acian dinding hebel ruang dalam
5 Pasangan keramik lantai 50x50
6 Waterproofing
RUANG BILAS
1 Pasangan dinding hebel
2 Pek. Plastaran dinding hebel ruang dalam
3 Pek. Acian dinding hebel ruang dalam
4 Pasangan dinding keramik Ruang Bilas
5 Pasangan keramik lantai 50x50
6 Waterproofing

E PEKERJAAN PLAFOND
GEDUNG TIKET
1 Pek. Plafond + Rangka Plafond
2 Pek. Shadow line Plafond
RUANG BILAS
3 Pek. Plafond + Rangka Plafond
4 Pek. Shadow line Plafond
F PEKERJAAN ATAP
GEDUNG TIKET
1 Pek. Penutup Atap
2 Pek. Nok Atap

G PEKERJAAN PENGECATAN
GEDUNG TIKET
1 Pek. Pengecatan dinding Luar Ex.mowilex
2 Pek. Pengecatan dinding dalam Ex.mowilex
3 Pek. Pengecatan Plafond Ex.Cendana
RUANG BILAS
1 Pek. Pengecatan dinding Luar Ex.mowilex
2 Pek. Pengecatan Plafond Ex.Cendana

H PEKERJAAN PINTU & JENDELA

GEDUNG TIKET
1 Pasangan Pintu Besi _ Pintu Masuk Kolam
2 Pintu Alumuniun toko Tebal 4"_Ex. Forta incl. aksesories
3 Pintu Alumuniun Kantor Tebal 4"_Ex. Forta incl. aksesories
4 Pintu Alumuniun R. Loket Tebal 4"_Ex. Forta incl. aksesories
5 Pintu Alumuniun Klinik Tebal 4"_Ex. Forta incl. aksesories
6 Pintu Alumuniun Staff Tebal 4"_Ex. Forta incl. aksesories
7 Pintu Alumuniun Gudang Tebal 4"_Ex. Forta incl. aksesories
8 Pasangan Pintu Besi _ Pintu Samping Darurat
7 Jendela alumunium Tebal 4"_Ex. Forta incl. aksesories
8 Jendela Bouven Toilet alumunium Tebal 4"_Ex. Forta incl. aksesories
RUANG BILAS
1 Pintu Alumuniun R. bilas Tebal 4"_Ex. Forta incl. aksesories
2 Pintu PVC Toilet incl. aksesories
3 Jendela Bouven Toilet alumunium Tebal 4"_Ex. Forta incl. aksesories
4 Pasangan Pintu Ruang Bilas

I PEKERJAAN MEP_(MEKANIKAL _ELEKTRIKAL & PLUMBING)

GEDUNG TIKET
AIR BERSIH
1 Pipa PVC AW 1/2" Ex Wavin AW
2 Pipa Supply PVC AW 3/4" Ex Wavin
3 Pipa Tranfer PVC AW 1" ex. Wavin
4 Pipa Supply PVC AW 1" ex. Wavin
5 Pipa Supply PVC AW 1 1/4" ex. Wavin
6 Tangki Air PVC 500 ltr ex. pinguin
7 Pompa pendorong Panasonic
AIR KOTOR
1 Pipa PVC AW 3" Ex Wavin
2 Pipa air tinja 4 " ke septictank
3 Pembuatan septictank buis beton dia. 1 meter , L 3 m
4 Pipa resapan ke pembuangan kota
5 Pipa pembuangan air hujan 3"
RUANG BILAS
SANITAIR
1 Closet Duduk Ex. Toto 421J Ecowasher
2 Floor draian ex. Onda FLS05
3 Jet Washer Ex Onda S75WCS Putih
4 Shower + Hand Shower ex. Onda SO230 Chrome
5 Kran Shower ex. Onda 406CTG
6 Wastafel ex. Toto
7 Kran wastafel
8 Meja wastafel
AIR BERSIH
1 Pipa PVC AW 1/2" Ex Wavin AW
2 Pipa Supply PVC AW 3/4" Ex Wavin
3 Pipa Tranfer PVC AW 1" ex. Wavin
4 Pipa Supply PVC AW 1" ex. Wavin
5 Pipa Supply PVC AW 1 1/4" ex. Wavin
6 Tangki Air PVC 500 ltr ex. pinguin
7 Pompa pendorong Panasonic
AIR KOTOR
1 Pipa PVC AW 3" Ex Wavin
2 Pipa air tinja 4 " ke septictank
3 Pembuatan septictank buis beton dia. 1 meter , L 3 m
4 Pipa resapan ke pembuangan kota
5 Pipa pembuangan air hujan 3"
PEKERJAAN ELEKTIKAL
Instalasi penerangan Kabel NYM 2x2,5mm2 ex. Supreme/setara
Instalasi stop Kabel NYM 2x2,5mm2 ex. Supreme/setara
GEDUNG TIKET
 1 Instalasi Penerangan Downlight
2 Instalasi Penerangan Spotlight
3 Instalasi Penerangan Outbow Lightning
4 Instalasi Penerangan LED Strip
5 Instalasi Stop Kontak Biasa
6 Instalasi Saklar
7 Instalasi Stop Kontak AC
8 Pengadaan & Pemasangan AC 1 PK
9 Box Panel MCB uk. 30 x 30 cm
10 MCB 3P ex. Schneider
11 Lampu Taman Panel Surya
RUANG BILAS
1 Instalasi Penerangan Downlight
2 Instalasi Penerangan Spotlight
3 Instalasi Penerangan Outbow Lightning
4 Instalasi Penerangan LED Strip
5 Instalasi power exhaust fan
6 Instalasi Stop Kontak Biasa
7 Instalasi Saklar
8 Instalasi Stop kontak Pompa Pendorong
9 Instalasi Radar Otomatis NYM 2x1,5 mm2
10 Box Panel MCB uk. 30 x 30 cm
11 MCB 3P ex. Schneider

J PEKERJAAN HALAMAN & DAN LAIN LAIN LUASAN 1574.25 M2

1 Pemasangan conblok area parkiran
2 Kansteen keliling
3 Peninggian level import soil tinggi 30 cm peil banjir
4 Pemadatan Tanah
5 Cor lantai halaman tebal 10 cm
6 wiremesh M8 _1 lapis
7 Lantai kerja tebal 5 cm
8 Plastik Cor
9 Bak Kontrol
10 Saluran Gutter area kolam renang keliling
11 Saluran Gutter depan gedung tiket
12 lantai gajebo ganti baru batu andesit
13 Pemasangan Keramik Lantai area dalam kolam
14 Pemasangan Huruf KOLAM RENANG ARJAWINANGUN
15 Pintu Besi Area Bekas Pagar Depan

TAMBAHAN DLL
No. Jenis Pekerjaan
A RUANG ADMIN
1 - MEBEL a. - kursi Olympic
b. - Meja Olympic
B RUANG KANTOR
1 - MEBEL a. - Meja Olympic
b. - Kursi Olympic
C RUANG KLINIK
1 - MEBEL a. - Lemari kaca obat
b. - Ranjang/ Brankar
c. - Meja
D RUANG LOKER PENYIMPANAN BARANG
1 - MEBEL a. - Lemari Loker T 5m x P 8m

E KANTIN
( Uk 6 m x 3m = 18 m² )
1 - MEBEL a. - Kompor 2 tungku ( sudah termasuk gas )
b. - Lemari kitchen
c. - Meja payung

F Ruang Bilas Luar

Pengecoran lantai K-100
Pemasangan Hebel
Plester
Pemasangan batu alam palimanan
a. - shower
b. - kran
c. - Fool Drain
 Harga Sat. Total Harga
Qty Sat Harga Sat. Upah
Material Material

421.20 m² 50,000 -
2.00 ls 4,000,000 -
1.00 ls 3,500,000 -
1.00 ls 15,000,000 -
1.00 ls 750,000 -
1574.25 m² 40,000 -
10.00 Rit 1,200,000 -
75.20 m' 42,600 12,000 3,203,520
-
173.26 m² 50,000 -
1.00 ls 4,200,000 4,200,000 4,200,000
Sub Jumlah 7,403,520
 20
24.20 m3 123,400 -
69.73 m3 123,400 -
93.93 m3 44,100 -
189.42 m2 21,500 -
5.42 m3 250,643 31,900 1,357,732
5.42 m3 834,624 222,285 4,521,160
34.07 m3 550,000 200,000 18,740,700
38.30 -
12.10 m3 - 123,400 -
33.83 m3 - 123,400 -
45.93 m3 - 44,100 -
95.09 m2 - 21,500 -
4.06 m3 250,643 31,900 1,017,121
4.06 m3 834,624 222,285 3,386,947
Sub Jumlah 29,023,660

8.00 m3 1,274,464 332,400 10,195,715

1600.00 kg 15,294 1,740 24,470,650
24.00 m2 111,146 28,416 2,667,496
10.10 m3 1,274,464 332,400 12,866,993
881.45 kg 15,294 1,740 13,481,041
100.96 m2 111,146 28,416 11,221,267
3.00 m3 1,274,464 332,400 3,823,393
189.55 kg 15,294 1,740 2,898,956
24.80 m2 171,893 86,496 4,262,934
4.73 m3 1,274,464 332,400 6,031,403
867.08 kg 15,294 1,740 13,261,331
63.10 m2 171,893 86,496 10,846,417
1.44 m3 1,274,464 332,400 1,835,229
72.58 kg 15,294 1,740 1,109,989
19.20 m2 171,893 86,496 3,300,336
24.00 m' 300,000 100,000 7,200,000
-
77.30 -
3.60 m3 1,274,464 332,400 4,588,072
720.00 kg 15,294 1,740 11,011,792
 73.48 m2 111,146 28,416 8,166,539
6.18 m3 1,274,464 332,400 7,881,288
636.82 kg 15,294 1,740 9,739,571
61.84 m2 111,146 28,416 6,873,248
1.57 m3 1,274,464 332,400 2,007,281
110.59 kg 15,294 1,740 1,691,411
33.60 m2 111,146 86,496 3,734,495
2.90 m3 1,274,464 332,400 3,694,354
531.11 kg 15,294 1,740 8,122,828
38.65 m2 171,893 86,496 6,643,645
14.26 m3 1,274,464 332,400 18,178,629
2139.56 kg 15,294 1,740 32,722,780
95.09 m2 171,893 86,496 16,345,533
95.09 m2 65,000 30,000 6,180,954
Sub Jumlah 277,055,570

479.56 m2 125,000 35,000 59,945,000

959.12 m2 55,000 35,000 52,751,600
959.12 m2 25,000 15,000 23,978,000
202.62 m2 180,000 60,000 36,471,600
16.50 m2 65,000 30,000 1,072,500
- - -
293.74 m2 125,000 35,000 36,717,500
293.74 m2 55,000 35,000 16,155,700
293.74 m2 25,000 15,000 7,343,500
293.74 m2 180,000 60,000 52,873,200
84.90 m2 180,000 60,000 15,282,000
200.85 m2 65,000 30,000 13,055,250
Sub Jumlah 315,645,850

202.62 m2 95,000 30,000 19,248,900

378.60 m' 32,000 17,500 12,115,200
- - -
84.90 m2 150,000 35,000 12,735,000
231.90 m' 25,000 15,000 5,797,500
Sub Jumlah 49,896,600
235.44 m2 185,000 85,000 43,556,400
46.70 m' 115,000 50,000 5,370,500
Sub Jumlah 48,926,900

959.12 m2 28,500 11,500 27,334,920

959.12 m2 27,500 10,500 26,375,800
202.62 m2 27,500 11,500 5,572,050
- - -
293.74 m2 28,500 11,500 8,371,590
106.13 m2 27,500 10,500 2,918,438
Sub Jumlah 70,572,797

23.40 m2 1,500,000 300,000 35,100,000

1.00 set 5,120,000 700,000 5,120,000
1.00 set 5,120,000 700,000 5,120,000
1.00 set 5,120,000 700,000 5,120,000
1.00 set 5,120,000 700,000 5,120,000
2.00 set 5,600,000 700,000 11,200,000
1.00 set 5,120,000 700,000 5,120,000
1.00 set 5,120,000 700,000 5,120,000
7.00 set 1,190,000 350,000 8,330,000
2.00 set 1,190,000 350,000 2,380,000
- - -
2.00 set 5,820,000 700,000 11,640,000
6.00 set 1,020,000 700,000 6,120,000
6.00 set 1,080,000 350,000 6,480,000
6.00 set 3,500,000 350,000 21,000,000
Sub Jumlah 132,970,000

- - -
60.00 m' 38,400 9,000 2,304,000
38.00 m' 44,160 10,500 1,678,080
55.00 m' 48,000 10,500 2,640,000
92.00 m' 48,000 9,000 4,416,000
38.00 m' 64,320 10,500 2,444,160
2.00 set 2,592,000 350,000 5,184,000
1.00 set 1,224,000 125,000 1,224,000
- - -
25.00 m' 101,400 25,000 2,535,000
55.00 m' 117,000 28,500 6,435,000
1.00 ls 5,460,000 1,500,000 5,460,000
120.00 m' 117,000 28,500 14,040,000
16.35 m' 101,400 25,000 1,657,890
- - -
- - -
6.00 set 4,320,000 250,000 25,920,000
12.00 bh 312,000 80,000 3,744,000
6.00 bh 420,000 125,000 2,520,000
12.00 bh 840,000 125,000 10,080,000
6.00 bh 420,000 125,000 2,520,000
2.00 bh 1,260,000 150,000 2,520,000
2.00 bh 420,000 80,000 840,000
3.30 m' 1,920,000 700,000 6,336,000

55.00 m' 38,400 9,000 2,112,000

23.00 m' 44,160 10,500 1,015,680
33.00 m' 48,000 10,500 1,584,000
45.00 m' 48,000 9,000 2,160,000
45.00 m' 64,320 10,500 2,894,400
2.00 set 2,592,000 350,000 5,184,000
1.00 set 1,224,000 125,000 1,224,000

15.00 m' 101,400 25,000 1,521,000

20.00 m' 117,000 28,500 2,340,000
1.00 ls 5,460,000 1,500,000 5,460,000
30.00 m' 117,000 28,500 3,510,000
12.00 m' 101,400 25,000 1,216,800
 28.00 ttk 352,000 85,000 9,856,000
2.00 ttk 352,000 85,000 704,000
3.00 ttk 452,000 120,000 1,356,000
2.00 ttk 352,000 85,000 704,000
15.00 ttk 384,000 85,000 5,760,000
12.00 ttk 384,000 85,000 4,608,000
2.00 ttk 432,000 125,000 864,000
2.00 set 6,816,000 500,000 13,632,000
3.00 bh 660,000 125,000 1,980,000
4.00 bh 180,000 25,000 720,000
8.00 set 18,600,000 3,500,000 148,800,000
- - -
16.00 ttk 352,000 85,000 5,632,000
2.00 ttk 352,000 85,000 704,000
6.00 ttk 452,000 120,000 2,712,000
7.00 ttk 352,000 85,000 2,464,000
6.00 ttk 700,000 125,000 4,200,000
8.00 ttk 384,000 85,000 3,072,000
8.00 ttk 384,000 85,000 3,072,000
1.00 ttk 448,000 125,000 448,000
1.00 ttk 392,000 85,000 392,000
1.00 bh 660,000 125,000 660,000
4.00 bh 180,000 25,000 720,000
Sub Jumlah 347,780,010

402.00 m2 285,000 65,000 114,570,000

140.00 m' 95,000 35,000 13,300,000
755.64 m3 100,000 25,000 75,564,000
1574.25 m2 35,000 -
188.91 m3 1,274,464 332,400 240,759,070
1574.25 m2 117,000 30,000 184,187,250
94.46 m3 834,624 222,285 78,834,436
1574.25 m2 13,500 1,500 21,252,375
5.00 bh 2,000,000 500,000 10,000,000
246.00 m' 400,000 150,000 98,400,000
41.70 m' 400,000 150,000 16,680,000
80.00 m2 180,000 60,000 14,400,000
1574.25 m2 180,000 60,000 283,365,000
23.00 Font 250,000 75,000 5,750,000
1.00 Unit 18,500,000 1,500,000 18,500,000
Sub Jumlah 1,175,562,130

Grand Total Harga Pekerjaan A-J 2,454,837,038

Grand Total 3,377,887,726

Harga Sat. Total Harga

Qty Sat Harga Sat. Upah
Material Material

2 Bh 645,000 1,290,000
1 Bh 550,000 550,000

1 Bh 645,000 645,000
3 Bh 550,000 1,650,000

1 Bh 580,000 580,000
2 Bh 1,056,000 2,112,000
1 Bh 550,000 550,000

1 Bh 36,000,000 36,000,000
Sub Jumlah 43,377,000

1 bh 670,000 670,000
2 Bh 510,000 1,020,000
20 BH 2,750,000 55,000,000
Sub Jumlah 56,690,000

1.2 m3 1,274,464 332,400 1,529,357

14 m² 125,000 35,000 1,750,000
18 m² 55,000 35,000 990,000
22.8 m² 130,000 80,000 2,964,000
6 Bh 840,000 125,000 5,040,000
6 Bh 420,000 125,000 2,520,000
1 Bh 312,000 80,000 312,000
Sub Jumlah 15,105,357
Grand Total Harga Pekerjaan A-G 115,172,357
TOTAL 120,095,237
Total Harga Upah

21,060,000
8,000,000
3,500,000
15,000,000
750,000
62,970,000
12,000,000
902,400
-
8,662,750
4,200,000
137,045,150
###
 ###
2,986,280
8,604,127
4,142,115
4,072,530
172,802
1,204,118
6,814,800
-
1,493,140
4,174,570
2,025,494
2,044,469
129,452
902,044
38,765,940
###

2,659,200
2,783,520
681,984
3,355,910
1,533,459
2,868,879
997,200
329,754
2,145,101
1,573,083
1,508,468
5,457,898
478,656
126,260
1,660,723
2,400,000
-
-
1,196,640
1,252,584
 2,087,894
2,055,562
1,107,870
1,757,245
523,530
192,397
2,906,266
963,544
923,966
3,343,070
4,741,267
3,722,194
8,225,043
2,852,748
68,411,917

Pintu
16,784,600
33,569,200
14,386,800
12,157,200
495,000
-
10,280,900
10,280,900
4,406,100
17,624,400
5,094,000
6,025,500
131,104,600

6,078,600
6,625,500
-
2,971,500
3,478,500
19,154,100
20,012,400
2,335,000
22,347,400

11,029,880
10,070,760
2,330,130
-
3,378,010
1,114,313
27,923,092

7,020,000
700,000
700,000
700,000
700,000
1,400,000
700,000
700,000
2,450,000
700,000
-
1,400,000
4,200,000
2,100,000
2,100,000
25,570,000

-
540,000
399,000
577,500
 828,000
399,000
700,000
125,000
-
625,000
1,567,500
1,500,000
3,420,000
408,750
-
-
1,500,000
960,000
750,000
1,500,000
750,000
300,000
160,000
2,310,000

495,000
241,500
346,500
405,000
472,500
700,000
125,000

375,000
570,000
1,500,000
855,000
300,000
 2,380,000
170,000
360,000
170,000
1,275,000
1,020,000
250,000
1,000,000
375,000
100,000
28,000,000
-
1,360,000
170,000
720,000
595,000
750,000
680,000
680,000
125,000
85,000
125,000
100,000
66,195,250

26,130,000
4,900,000
18,891,000
55,098,750
62,793,684
47,227,500
20,995,930
2,361,375
2,500,000
36,900,000
6,255,000
4,800,000
94,455,000
 1,725,000
1,500,000
386,533,239

923,050,688
3,377,887,726

Total Harga Upah

398,880
490,000
630,000
1,824,000
750,000
750,000
 80,000
4,922,880
4,922,880
120,095,237