FORMULIR REKAPITULASI PERHITUNGAN TKDN
NAMA PENYEDIA JASA PT. SEMPURNA MITRA SARANA
ALAMAT Jalan Raya Barelang KM 02, Tembesi, Sagulung, Kota Batam, Kepulauan Riau, 29452
PAKET PEKERJAAN : Pekerjaan Pematangan Lahan SMA atau SMK Tanjung Banun
NILAI KONTRAK TKDN GABUNGAN
No. URAIAN PEKERJAAN TOTAL % TKDN
LN DN Rp %
Rp % KDN
BARANG
I MATERIAL LANGSUNG (BAHAN BAKU) - 1,269,048,750.00 1,269,048,750.00 100.00% 88.24% 1,269,048,750.00 75.00%
II PERALATAN (BARANG JADI) - 169,206,500.00 169,206,500.00 100.00% 11.76% 169,206,500.00 10.00%
A. SUB TOTAL BARANG - 1,438,255,250.00 1,438,255,250.00 100.00% 1,438,255,250.00 85.00%
JASA
III JASA UMUM - 253,809,750.00 253,809,750.00 100.00% 100.00% 253,809,750.00 15.00%
B. SUB TOTAL JASA - 253,809,750.00 253,809,750.00 100.00% 253,809,750.00 15.00%
C. TOTAL BIAYA (A+B) - 1,692,065,000.00 1,692,065,000.00 1,692,065,000.00 100.00%
Capaian nilai TKDN di atas dinyatakan sendiri oleh PT. SEMPURNA MITRA SARANA
Batam, 20 Oktober 2025
PT. SEMPURNA MITRA SARANA
SURADI
Direktur