FORMULIR PENYAMPAIAN TINGKAT KOMPONEN DALAM NEGERI (TKDN)

NAMA PENYEDIA : CV. TIWI BUNGA JAYA

NAMA PEKERJAAN : PEMBUATAN GEDUNG SERBA GUNA RT. 01/02 PERUM PONDOK SUKATANI PERMAI KEL. SUKATANI KEC. RAJEG

HARGA SATUAN LUAR NEGERI

NO URAIAN PEKERJAAN VOLUME SATUAN DALAM NEGERI (KDN) JUMLAH HARGA TKDN (%)
PEKERJAAN (KLN)
(1) (2) (3) (4) (5) (6) (7) (8) (9)

A PEKERJAAN PENDAHULUAN

1 Pembuatan Papan Nama Proyek 1.00 unit 289,620.00 289,620.00 - 289,620.00 100.00%

2 Listrik dan Air Kerja 1.00 ls 15,500,000.00 15,500,000.00 - 15,500,000.00 100.00%

3 Pekerjaan Biaya Penyelenggaraan K3 1.00 Paket 500,000.00 500,000.00 - 500,000.00 100.00%

B PEK. STRUKTUR

1 Pek. Pondasi Plat Beton Setempat uk. 120x120 cm

- Pek. Galian Tanah Pondasi 25.48 m³ 170,500.00 4,344,340.00 - 4,344,340.00 100.00%

- Pek. Lantai Kerja Bawah Pondasi, tebal 5 cm 19.60 m² 59,390.00 1,164,044.00 - 1,164,044.00 100.00%

- Bekisting Pondasi dgn Pas. Bata ad. 1:5 14.40 m² 175,160.00 2,111,420.68 410,883.32 2,522,304.00 83.71%

- Pembesian (Besi Ulir) 883.81 kg 19,090.00 9,176,689.99 7,695,326.91 16,872,016.90 54.39%

- Beton f'c = 19,3 Mpa ( K-225 ) 4.32 m³ 1,364,130.00 5,630,211.94 262,829.66 5,893,041.60 95.54%

2 Pek. Kolom Pedestal Utama 40x40

- Bekisting Multiplek 9 mm 19.20 m² 300,940.00 4,836,803.98 941,244.02 5,778,048.00 83.71%

- Tul. Pokok (Besi Ulir) 116.16 kg 19,090.00 1,206,079.26 1,011,385.82 2,217,465.08 54.39%

- Tul. Bantu (Besi Ulir) 116.16 kg 19,090.00 1,206,079.26 1,011,385.82 2,217,465.08 54.39%

- Sengkang (Besi Polos) 81.01 kg 17,950.00 790,882.49 663,212.91 1,454,095.40 54.39%

- Beton f'c = 19,3 Mpa ( K-225 ) 1.92 m³ 1,364,130.00 2,502,316.42 116,813.18 2,619,129.60 95.54%

3 Pek. Sloof Beton 25/40

- Bekisting Multiplek 9 mm 45.36 m² 300,940.00 11,426,949.40 2,223,689.00 13,650,638.40 83.71%

- Tul. Pokok (Besi Polos) 409.08 kg 19,090.00 4,247,496.51 3,561,837.03 7,809,333.53 54.39%

- Tul. Pinggang (Besi Ulir) 103.02 kg 19,090.00 1,069,678.41 897,003.72 1,966,682.13 54.39%

- Sengkang (Besi Polos) 137.31 kg 17,950.00 1,340,527.76 1,124,130.74 2,464,658.50 54.39%

- Beton f'c = 19,3 Mpa ( K-225 ) 4.32 m³ 1,364,130.00 5,630,211.94 262,829.66 5,893,041.60 95.54%

4 Pek. Kolom Utama 40x40

- Bekisting Multiplek 9 mm 60.80 m² 300,940.00 15,316,545.94 2,980,606.06 18,297,152.00 83.71%

- Tul. Sudut (Besi Ulir) 280.30 kg 19,090.00 2,910,321.68 2,440,517.96 5,350,839.64 54.39%

- Tul. Tengah (Besi Ulir) 280.30 kg 19,090.00 2,910,321.68 2,440,517.96 5,350,839.64 54.39%

- Sengkang (Besi Polos) 151.70 kg 17,950.00 1,481,000.68 1,241,927.58 2,722,928.27 54.39%

- Beton f'c = 19,3 Mpa ( K-225 ) 6.08 m³ 1,364,130.00 7,924,002.00 369,908.40 8,293,910.40 95.54%

JUMLAH TOTAL 103,515,544.02 29,656,049.74 133,171,593.76

Tangerang, 9 November 2022

CV. TIWI BUNGA JAYA

IMAS KURNIA
Direktur