FORMULIR REKAPITULASI PERHITUNGAN TKDN

Nilai Gabungan Barang / Jasa (Rp) TKDN

Uraian Pekerjaan Total % Barang /
DN LN Gabungan
Rp. KDN Jasa
(1) (2) (3) (4) (5) (6) (7)

A BARANG
I. Material Langsung 1,127,250,227.13 1,127,250,227.13 75.00% 1,127,250,227.13
(Bahan Baku)
II. Peralatan (Barang Jadi) 150,300,030.28 150,300,030.28 10.00% 150,300,030.28
Sub Total Barang (A) 1,277,550,257.41 85.00% 1,277,550,257.41

B. Jasa
III. Manajemen Proyek dan Perekayasaan 105,210,021.20 105,210,021.20 7.00% 105,210,021.20
IV. Alat Kerja / Fasilitas Kerja 7,515,001.51 7,515,001.51 0.50% 7,515,001.51
V. Konstruksi dan Fabrikasi 112,725,022.71 112,725,022.71 7.50% 112,725,022.71
VI. Jasa Umum - - 0.00% -
Sub Total Jasa (B) 225,450,045.43 15.00% 225,450,045.43

C. TOTAL BIAYA (A+B) 1,503,000,302.84 100.00% 1,503,000,302.84

Formulasi Perhitungan :

% TKDN (Gabungan Barang dan Jasa)

= 1,277,550,257.41 - 0.00
1,503,000,302.84

= 1,277,550,257.41
1,503,000,302.84

= 85.00%

Jasa :

= 225,450,045.43 - 0.00
1,503,000,302.84

= 225,450,045.43
1,503,000,302.84

= 15.00%

TOTAL = 100.00%

Malang, 07 Maret 2022

PT. GARUDA NUSANTARA CONSTRUCION

SUGENG PRIBADI, S.T.

Direktur