FORMULIR REKAPITULASI TINGKAT KOMPONEN DALAM NEGERI (TKDN)
NILAI GABUNGAN BARANG/JASA URAIAN PEKERJAAN
(1) (1)
DN
LN
(2)
(3)
Rp 906,565.000,906,565.000,-
TKDN
TOTAL RIB U (RP)
% K DN
(4)
(5)
BA AR RA NG NG/J AS ASA
GA B BU UNGA N
(6)
(7)
BARANG I Ma Material Langsung (Barang Baku)
36.262.600,00
27.196.950,00
63.459.550,00
7,00%
63.459.550,00
7,00%
661.792.450,00
108.787.800,00
770.580.250,00
85,00%
770.580.250,00
85,00%
698.055.050,00
135.984.750,00
834.039.800,00
92,00%
834.039.800,00
92,00%
III Ma Manajemen Proyek dan Perekayasaan
18.131.300,00
-
18.131.300,00
2,00%
18.131.300,00
2,00%
IV Alat Kerja/Fasilitas Kerja
18.131.300,00
-
18.131.300,00
2,00%
18.131.300,00
2,00%
V Konstruksi dan Fabrikasi
9.065.650,00
-
9.065.650,00
1,00%
9.065.650,00
1,00%
27.196.950,00
-
27.196.950,00
3,00%
27.196.950,00
3,00%
7 2 .5 2 5 . 2 0 0 , 0 0
-
7 2 .5 2 5 .2 0 0 ,0 0
8 ,0 0 %
7 2 .5 2 5 . 2 0 0 ,0 0
8 ,0 0 %
7 7 0 .5 8 0 .2 5 0 ,0 0
1 3 5 .9 8 4 .7 5 0 ,0 0
9 0 6 .5 6 5 .0 0 0 , 0 0
1 0 0 ,0 0 %
II Pe Peralatan (B (Barang Ja Jadi) A. Sub Tota l Bar ang JASA
VI Jasa Umum B . Su b To t al J as a C. To t al B i ay a (A +B )
1 0 0 ,0 0 %
Formulasi Perhitungan : % TKDN Barang
=
Nilai Barang Total (3C) - Nilai Barang Luar Negeri (3B)
x 100
Nilai Gabungan Barang dan Jasa (9C) =
834.039.800,00
-
135.984.750,00
x 100
906.565.000,00 =
% TKDN Jasa
=
77,00 Nilai Jasa Total (8C) - Nilai Jasa Luar Negeri (8B)
x 100
Nilai Gabungan Barang dan Jasa (9C) =
72.525.200,00
-
-
x 100
906.565.000,00 =
% TKDN (Gabungan Barang dan Jasa)
=
8,00 8 5 ,0 0 %
Samarinda, 25 Mei 2015 DIBUAT OLEH CV. AMANAH BARU
SITI MUZAYYANAH, S.Sos Direktur
