Lampiran : Berita Acara Hasil Evaluasi Penawaran

Nomor : 523/BAEP-37-Diskan/XI/2022
Tanggal : 10 November 2022
Nama Pekerjaan : Perapihan Sarana Prasarana KUA
Kegiatan : Pengelolaan Pembudidayaan Ikan TA. 2022
Sub Kegiatan : Sub Kegiatan Perencanaan, Pengembangan, Pemanfaatan dan Perlindungan Lahan untuk Pembudidayaan Ikan di Darat

HPS NEGOSIASI KONTRAK

No Uraian Pekerjaan Vol Satuan Sebelum Pajak Harga Setelah Pajak Sebelum Pajak Harga Setelah Sebelum Pajak Harga Setelah
Harga Satuan (Rp) (Rp) PPN (Rp) Harga Satuan (Rp) (Rp) PPN Pajak (Rp) Harga Satuan (Rp) (Rp) PPN Pajak (Rp)

1
Papan Proyek, Dokumen Pendukung 1.00 ls 1,000,000.00 1,000,000.00 11 1,110,000.00 900,000.00 900,000.00 11 999,000.00 800,000.00 800,000.00 11 888,000.00
(Laporan,As-Build Drawing)
2 Listrik Kerja dan Air Kerja 1.00 ls 450,000.00 450,000.00 11 499,500.00 421,100.00 421,100.00 11 467,421.00 421,100.00 421,100.00 11 467,421.00
3 Mobilisasi alat dan bahan 1.00 ls 1,000,000.00 1,000,000.00 11 1,110,000.00 982,900.00 982,900.00 11 1,091,019.00 982,900.00 982,900.00 11 1,091,019.00
4 Galian Tanah Biasa 1.82 ls 171,870.00 312,803.40 11 347,211.77 171,820.00 312,712.40 11 347,110.76 171,820.00 312,712.40 11 347,110.76
5 Urugan Pasir tebal 5 cm 0.23 m3 270,600.00 62,238.00 11 69,084.18 270,600.00 62,238.00 11 69,084.18 270,600.00 62,238.00 11 69,084.18
6 Pondasi Batu Kali (Manual) 1.26 m3 995,180.00 1,253,926.80 11 1,391,858.75 995,180.00 1,253,926.80 11 1,391,858.75 995,180.00 1,253,926.80 11 1,391,858.75
7 Pek. Pembesian (Polos) 33.54 m3 18,140.00 608,415.60 11 675,341.32 18,140.00 608,415.60 11 675,341.32 18,140.00 608,415.60 11 675,341.32
8 Bekisting Multiplek 3.60 kg 343,850.00 1,237,860.00 11 1,374,024.60 343,850.00 1,237,860.00 11 1,374,024.60 343,850.00 1,237,860.00 11 1,374,024.60
9 Beton K-175 site mix 0.27 m2 1,278,730.00 345,257.10 11 383,235.38 1,278,730.00 345,257.10 11 383,235.38 1,278,730.00 345,257.10 11 383,235.38
10 Pek. Pembesian (Polos) 21.63 m3 18,140.00 392,368.20 11 435,528.70 18,140.00 392,368.20 11 435,528.70 18,140.00 392,368.20 11 435,528.70
11 Bekisting Multiplek 4.32 kg 343,850.00 1,485,432.00 11 1,648,829.52 343,850.00 1,485,432.00 11 1,648,829.52 343,850.00 1,485,432.00 11 1,648,829.52
12 Beton K-175 site mix 0.22 m2 1,278,730.00 281,320.60 11 312,265.87 1,278,730.00 281,320.60 11 312,265.87 1,278,730.00 281,320.60 11 312,265.87
13 Pek. Pembesian (Polos) 33.08 m3 18,140.00 600,071.20 11 666,079.03 18,140.00 600,071.20 11 666,079.03 18,140.00 600,071.20 11 666,079.03
14 Bekisting Multiplek 2.70 kg 343,850.00 928,395.00 11 1,030,518.45 343,850.00 928,395.00 11 1,030,518.45 343,850.00 928,395.00 11 1,030,518.45
15 Beton K-175 site mix 0.14 m2 1,278,730.00 179,022.20 11 198,714.64 1,278,730.00 179,022.20 11 198,714.64 1,278,730.00 179,022.20 11 198,714.64

16 Pek.Dinding Bata Ringan tebal; 10 cm + 16.20 m3 178,480.00 2,891,376.00 11 3,209,427.36 178,480.00 2,891,376.00 11 3,209,427.36 178,480.00 2,891,376.00 11 3,209,427.36
Semen Perekat
17 Pek. Plesteran Dinding + Acian ad. 1:3 32.40 m2 106,250.00 3,442,500.00 11 3,821,175.00 106,250.00 3,442,500.00 11 3,821,175.00 106,250.00 3,442,500.00 11 3,821,175.00
18 Pek. Ban-Banan 0.27 m2 84,140.00 22,717.80 11 25,216.76 84,140.00 22,717.80 11 25,216.76 84,140.00 22,717.80 11 25,216.76
19 Instal Neon Box Timbul (Bahan terpal) 1.80 m2 7,500,000.00 13,500,000.00 11 14,985,000.00 7,500,000.00 13,500,000.00 11 14,985,000.00 7,500,000.00 13,500,000.00 11 14,985,000.00

20 Instal Neon Box (Bahan Akrilik) Untuk 1.80 m2 9,950,000.00 17,910,000.00 11 19,880,100.00 9,950,000.00 17,910,000.00 11 19,880,100.00 9,950,000.00 17,910,000.00 11 19,880,100.00
Gerbang Depan
21 Kabel Listrik NYM 300/500 V, Setara 1.00 m2 366,750.00 366,750.00 11 407,092.50 366,750.00 366,750.00 11 407,092.50 366,750.00 366,750.00 11 407,092.50
Supreme, 2 X 2,5 (SNI) mm²
22 Pemasangan MCB+Aksesoris 1.00 roll/bh 400,000.00 400,000.00 11 444,000.00 400,000.00 400,000.00 11 444,000.00 400,000.00 400,000.00 11 444,000.00
23 Pemasangan Saklar (SNI) 1.00 set 86,650.00 86,650.00 11 96,181.50 86,650.00 86,650.00 11 96,181.50 86,650.00 86,650.00 11 96,181.50
24 Pemasangan Stop Kontak (SNI) 1.00 bh 132,390.00 132,390.00 11 146,952.90 132,390.00 132,390.00 11 146,952.90 132,390.00 132,390.00 11 146,952.90
Kabel Listrik NYM 300/500 V, Setara
25 Galian Tanah
Supreme, Biasa
1,5 X 2 (SNI) 0.95 bh 162,417.15 154,296.29 11 171,268.88 162,417.15 154,296.29 11 171,268.88 162,417.15 154,296.29 11 171,268.88
26 mm² 3.00 m3 366,750.00 1,100,250.00 11 1,221,277.50 366,750.00 1,100,250.00 11 1,221,277.50 366,750.00 1,100,250.00 11 1,221,277.50
27 Lampu LED (SNI) (Lampu Taman) 18.00 roll/bh 219,230.00 3,946,140.00 11 4,380,215.40 219,230.00 3,946,140.00 11 4,380,215.40 219,230.00 3,946,140.00 11 4,380,215.40
28 MCB 10 Amphere (SNI) 1.00 bh 400,000.00 400,000.00 11 444,000.00 400,000.00 400,000.00 11 444,000.00 400,000.00 400,000.00 11 444,000.00
29 Kabel SR / Alumunium Uk.4x50mm (SNI) 3.00 bh 800,000.00 2,400,000.00 11 2,664,000.00 800,000.00 2,400,000.00 11 2,664,000.00 800,000.00 2,400,000.00 11 2,664,000.00
30 Pas. Tiang Bendera T.6m (Teleskopik) 12.00 roll/bh 585,000.00 7,020,000.00 11 7,792,200.00 585,000.00 7,020,000.00 11 7,792,200.00 585,000.00 7,020,000.00 11 7,792,200.00
31 Pas. Tiang Lampu (Sluptur) Custom T.3,20cm 7.00 bh 7,300,000.00 51,100,000.00 11 56,721,000.00 7,300,000.00 51,100,000.00 11 56,721,000.00 7,300,000.00 51,100,000.00 11 56,721,000.00
32 Pas. Lampu Tenaga Surya / Solar Panel 150w 7.00 bh 5,244,200.00 36,709,400.00 11 40,747,434.00 5,244,200.00 36,709,400.00 11 40,747,434.00 5,244,200.00 36,709,400.00 11 40,747,434.00
33 Pengadaan Pintu 2.00 bh 2,500,000.00 5,000,000.00 11 5,550,000.00 2,500,000.00 5,000,000.00 11 5,550,000.00 2,500,000.00 5,000,000.00 11 5,550,000.00
TOTAL 156,719,580.19 173,958,734.01 156,573,489.19 173,796,573.00 156,473,489.19 173,685,573.00

Tangerang, 10 November 2022

CV. ARKANA JAYA KONSTRUKSI PEJABAT PENGADAAN BARANG DAN JASA
DINAS PERIKANAN
KABUPATEN TANGERANG

OKTRIANTO RAHADIAN
DIREKTUR FIRMAN NUGRAHA, S.Pi
NIP. 19800827 201101 1 002
 KONTRAK

No Uraian Pekerjaan Vol Satuan Harga Sebelum Harga

Satuan PPN Setelah
(Rp) Pajak (Rp) Pajak (Rp)

Biaya Penyelenggaraan K3 (Biaya Iuran BPJS

1 1.00 ls ### #REF! 11 #REF!
Ketenagakerjaan, APD, Penanganan Covid)
2 Listrik Kerja dan Air Kerja 1.00 ls ### #REF! 11 #REF!
3 Mobilisasi alat dan bahan 1.00 ls ### #REF! 11 #REF!
4 Galian Tanah Biasa Sedalam 1 m (manual) 0.70 m3 ### #REF! 11 #REF!
5 Membuat Lantai Kerja 1 pc : 3 ps : 5 krl (t=5cm 0.18 m3 ### #REF! 11 #REF!
6 Baja Tulangan Besi Beton 58.43 kg ### #REF! 11 #REF!
7 Bekisting (2 kali pakai) 2.64 m2 ### #REF! 11 #REF!
8 Beton K-175 (Fc. 14,53 Mpa) 0.53 m3 ### #REF! 11 #REF!
9 Baja Tulangan Besi Beton 205.55 kg ### #REF! 11 #REF!
10 Bekisting (2 kali pakai) 13.20 m2 ### #REF! 11 #REF!
11 Beton K-175 (Fc. 14,53 Mpa) 1.06 m3 ### #REF! 11 #REF!
12 Plesteran 1Pc : 2Ps, tebal 15 mm + acian 26.40 m2 ### #REF! 11 #REF!
Pengecatan Tembok Baru Setara ICI/DULUX -
13 26.40 m2 ### #REF! 11 #REF!
EXTERIOR, Semua Warna
14 Pek. Rangka Atap Baja Ringan C.75 257.52 m2 ### #REF! 11 #REF!
15 Pek. Reng Kaso Baja Ringan 324.00 m2 ### #REF! 11 #REF!
16 Pek. Atap transparan (asbes gelobang) 387.74 lbr ### #REF! 11 #REF!
17 Instalasi Lampu, kabel NYM 2x1,5 5.00 Titik ### #REF! 11 #REF!
Pas. Lampu Bohlam Neon SL, 10-25 Watt,
18 5.00 Bh ### #REF! 11 #REF!
setara phillips
19 Pas. 1 buah saklar tunggal, kabel 2 x 1,5 mm 2.00 Bh 86,650.00 #REF! 11 #REF!
20 Pemasangan MCB+Aksesoris 1.00 Bh ### #REF! 11 #REF!
TOTAL #REF! #REF!