KOREKSI HARGA TIMPANG

HPS
Pajak
No Jenis Barang Satuan Volume Harga Total
(%)

1 PEKERJA ls
3 Tukang cat ls 10.00 90,000.00 11 99,000.00
10.00 ###
5 Kepala cat ls 100,000.00 11 110,000.00
7 Mandor ls 10.00 65,000.00 11 71,500.00
11 PEKERJAAN
13 Pekerjaan Eksterior ###
Mengikis/mengerok permukaan cat m 461.37 22,363.00 11 ###
lama sampai ke plesteran
15 1,134,930.60
Penyempurnaan permukaan m 461.37 22,363.00 11 ###
tembok, beton setara merk Mortar
Utama &Lapisan Waterprof
17 1,134,930.60
Pengecatan eksterior ###
19 weathershield, merk Dulux
21 -. Dinding / Tembok m 461.37 41,244.00 11 ###
2,093,148.39
-. Beton (Kolom, balok & m 461.37 41,244.00 11 ###
23 lisplank) 2,093,148.39
25 plesteran dinding m 461.37 0 11 ###
0.00
27 Acian Dinding m 461.37 30,038.00 11 ###
1,524,439.71
Pengecetan eksterior
29 weathershield
31 dinding/tembok m 461.37 28,000.00 11 1,421,010.45
beton (kolom,balok dan lisplank) m 461.37 28,000.00 11
1,421,010.45
Total 8,261,097.68
###
 HARGA JUMLAH
No DAFTAR KEBUTUHAN RINCIAN JUMLAH
SATUAN RINCIAN

A SIE KESEKRETARIATAN
Sertifikat 5,000 59 295,000
Tropy 2 Shet 500,000 1 500,000
Banner 300,000 1 300,000
Brosur 100,000 1 100,000
ATK 500,000 1 500,000
TOTAL 1,695,000
B Dana Pembinaan
Juri 1,000,000 3 3,000,000
Juara 1 2,000,000 1 2,000,000
Juara 2 1,500,000 1 1,500,000
Juara 3 1,000,000 1 1,000,000
C Juara Harapan
Juara 1 250,000 1 250,000
Juara 2 250,000 1 250,000
Juara 3 250,000 1 250,000
TOTAL 8,250,000

D Perlengkapan
Sound 3,000,000 1 3,000,000
Panggung 3,000,000 1 3,000,000
Genset 1,000,000 1 1,000,000
Lighting 1,000,000 1 1,000,000
Terop 2,000,000 1 2,000,000
TOTAL 10,000,000
E Pengajian Umum
Komsumsi Panitia 3,000,000 1 3,000,000
Konsumsi Peserta 5,000 500 2,500,000
Bisyaroh 1,500,000 1 1,500,000
TOTAL 7,000,000
TOTAL KESELURUHAN 26,945,000