FORMULIR REKAPITULASI PERHITUNGAN TINGKAT KOMPONEN DALAM NEGERI

(TKDN)

Nilai Gabungan Barang/Jasa (Rp.) 6,171,324,324.32 TKDN

Total
Uraian Pekerjaan
DN LN Ribu % Barang/Jasa Gabungan
Rp KDN
(1) (2) (3) (4) (5) (6) (7)
Barang
I. Material Langsung (Bahan Baku) 4,597,636,621.62 0.00 4,597,636,621.62 88.17 4,597,636,621.62 74.50
II. Peralatan (Barang Jadi) 617,132,432.43 0.00 617,132,432.43 11.83 617,132,432.43 10.00
A. Sub Total Barang 5,214,769,054.05 0.00 5,214,769,054.05 100.00 5,214,769,054.05 84.50
Jasa
III. Manajemen Proyek dan Perekayasaan 308,566,216.22 0.00 308,566,216.22 32.258 308,566,216.22 5.00
IV. Pekerjaan Persiapan 246,852,972.97 0.00 246,852,972.97 25.806 246,852,972.97 4.00
V. Konstruksi dan Fabrikasi 215,996,351.35 0.00 215,996,351.35 22.581 215,996,351.35 3.50
VI. Jasa Umum 185,139,729.73 0.00 185,139,729.73 19.355 185,139,729.73 3.00
B. Sub Total Jasa 956,555,270.27 0.00 956,555,270.27 100.00 956,555,270.27 15.50
C. TOTAL BIAYA (A+B) 6,171,324,324.32 0.00 6,171,324,324.32 100.00 6,171,324,324.32 100.00

Formulasi perhitungan :

= 5,214,769,054.050 - 0.00 = 84.50

6,171,324,324.32

% TKDN (Gabungan Barang dan Jasa)

= 956,555,270.27 - 0.00 = 15.50
6,171,324,324.32
100.00