Download - Contoh Formulir Rekapitulasi TKDN
-
Nama Penydia Jasa PI. RESTU AGUNG PERI(ASAAlamat Pondok Surya lrdah, Blok BL2, No.6 SamarindslGoietan PERENCANMN PEMEANGUNAN GEr}JNG KANTO RPsket Pkeriaan : PEMMNGUNAN GEDUNG KANTOR (GUDANG PERALATAN DAN PENAMBAHAN RUANG
KANTOR BPSD) PROVINSI MALUKU UTARA
U..lan Pekoalr.nontra*
9C TKDNTXI,I{ Glbunqan
LN Dl,l TOTAI Rp %rp X KBl,lBAMNG BARANG
Matedal Langslng (Bahan Beku) 100% Babk fyu Kelg8 1 5.800.000.m 10t1961009 apen l(aw lGlas I 10(}'61mq 5.200.000. oo9n aW kelas 2 5,200,1 4.800.000. Baloft Alltl KI'6 4,800,
a9an 3.400.esau 2.600.o
1m% Bahk Baqeslino 2.300.000-00 10(}t0 15.C[)0. Kayu dolken (oalam) 10096100% 57.000. Kusn Kayu gerukirai100 75.000. llto
165.000.00 1lo255.m0.0c r Dgenqan dan beton
100% Koral /a 10('100 lsmen t'C 1009
1 00q| 2.100. lsemen u/Ema 2.100 325.000. lBatu Gununo 3,5.
t.zn.00 lBatu Bata. rtan (Baram Jadil
'too% )aku EJiara 18.m0.00 100%1 Paku Ulin . 100%
10025.
iu dnYood 1100 lu Root
25.m0.00 vDaum 25,i8.m0.00 t8.
'100% Bosi Tulann Polo l7-500.00lKawat B6tdl 25. 100
100 lwire msh dia 6 'lt0( aut Sekrup
A. cnJ9 ( T 24.96.mO.O utino s6.,18.500. 1l llGnE Jnnq 48.50t27.500. Braket 27,500.00
20.62s.00m. ldow 4x4 100
-
1.600.r 100% Screw 10100% B6i Stainlis f100% Be19i tainlb 1/2" 1
60, 4mm 60.0to 168-000 mm 188.m 100%
100% 80-0m. vDaum mm 80.000.00 100%100 34o.000. 1 mm100 82_sff).t
lci goard 4 mmls,32.
100% Ltst Profil PLafond l(avlj100 List tsum 1
1.125,000. 1 tl ntu .125.(1l 550.000. attt ntu Tunooal P$d t lin 550.mo. 100%'t0o% 280.000. 8Un a 100100 'o 180.000.1
30.000.m Papan Jalusi'145.000. 100 eu/el225.000. 'l atJ Alam :sit 25. 1l2{0.m0 u ac 2'10.000. 100%
100% 190.m( 1 't00'100 215.m0. an
gn1 ,l10.000.00 iG.amik t.ant110.000. 100% oramik )indino 2W5 I
17.500. 1 17.|. 6ter ena*ano 30.000-( t0
100% 375.0m ancana 100100 1.450.m0 ,to
1.650.000.00 - Bton K -1.700.000. t00 efrln K - tso1,800.000. I eton K - 275 1.81.8fi).mO eton K - 1. 50.000.00
50.000.00tm%
10/)q6 1.950.m0. on K. 1. 100%lm% 2.250.0/l0.1 1 10c
2.350.000.00 - Beton K -82,250. 100 ,taD efitE{n lvbfal
1 45.0@. 100 ,unoan Goniono M&l70,000. eno lano 70.000. 100
6 250.000. nci Pinfu Tanam Unaon 2 r Slash 100%1m% 230.000. tmm unDn 1 x1 40.000.00
60.000. t00 Enosl dntu 4'50.m0. 100
-
55.000. )t 55.0 100'|
_ 35.000. t 100%I ) to 12.5m. an0 n 100100 155 000 lca mm 1
4.5m- 100% aalent360.000. 1m {srEomlet
75.000. at T6mbok interioa
-
100% 100% Cat lrnbok exbd)r 100%100% IPlami, Ondm 100%Cat Meni
42-500. at Kilap7-000 7.000.007,000.007.000.00
empul Cat KilaD 17.000.00t0 linyak Cat 1L
3.'t00%
l009io 't00 erbs Gook 1m%100 zl5 OOO r00 Lem lGyu 45.000.
30.000. Minyak Beoistinq 30,(n0.t 3m.000. lik lsmou + lnstalesi 300,000.
3.000.i ra conduit 3.000. 11 000.00 ampuTL2xi8wan ro0.000.0 ,t0
t0 4 100 ampu SL 18 wBtt 12.50 100%1fi)% 35 000 Lampu SL E watt 1ffi%
55.mO Sbp kontak30.000. Saklar tjnooal40.000.c Ssklar douue 40.fi)o.r
180,000.00 100% IMCB + bo( 180.000.mt0t 1oo9i ]Kabet i{yA 3x2J rnm 18.000.0 'tc[)%to0% 4.000. too% lkoGsi 4.000. 100
300 Paku kabel 300.6.000. )l konektor 6.m0.5.500. diamebr l/2 " 5.500.00 1
1t .000.00 ametsr 3/4 " 8.m0.00l0t pa rmetef 2 20.000.0 t0(10()% tmeEf 2 1n" 27.5m. 100%
32150 Pipa PVC diametr 3 " 32,150.0080.000. Kta ab 1D" 80,000.002.100. Seal tape 2.400.00
50.mo.00 6t 50.m0.00t0t
1,,Joookok 190.000.o 't009
100% duduk 1.400.000. t00csm 000 wastabl 900.000.
1.850.m0 dndr { .850.000.00m.000. orca tanam m.000.00
375.000.00 Mberola$ 4(}r'0 375-000.00'1.800.000.00 100% Tardon Air 1200 lt 1.8m.000.o 't0r
Sdb.Totd Ba6nc { A 62.136.025. r00% 82,r {t0t6
-
JASAt. Manaiemen Proyek dan
Perekayasaan
Alat Krja / Fasilitras Keda
Konsfuksi dan Fabrikasi
Jda Umum
1.024.100. 1 aran abP br6 4.100.00152-152.m
ran kuda-kuda & qordinq 100%178.486.00 t0a iatan Kaseu & rcno 100
1 tm% aran lantai teaas0 100% 5. Pembonqkaran rrafond te.as
'100% 6. Pembonqkaran kolom 1,10 7. PembeGihen a^,al dan , 3
4.779.120.1 iu,en dian omasanoan bdvr 779.120.O 10(M13.6 tuatan iit 1d)%
10t toSn natna DftNt10 't0(}% 1. Ait keda dan Denranoan orovek 1100% 1 '12. td,obilisasi / dnobilbasi alat oencano & oralat'100%
. Adminlstrasi dan 7,sCD,000.05.000.000.05.000.000.1 Baiim 10/19/6
Sub-Tot l B.r.nq ( B ,122 g?-121 {tTOTAL BIayE t00 xDt
Capkn nilai T(DN di ata3 dlnyatakrn scndid obh : PT. RESTU AGIJNG PERXASA Samarinda, 29juni 2O15
(Umar Ibrahim. SE)Wakil Direktur Cabang V