LAPOREE INTERIOR

PROJECT : INTERIOR
OWNER : BAPAK JON
WAKTU PELAKSANAAN : 17 HARI
PEKERJAAN INTERIOR : INBTERIOR RUMAH
TANGGAL PEKERJAAN : 28 Juni 2017
ESTIMASI SELESAI : 15 Juli 2017

warna biru wajib di isi

warna merah tidak boleh di ubah

CATATAN:
1. PROGRESS PEKERJAAN TERHITUNG PADA
SAAT DP 50% DITERIMA
2. DP PEKERJAAN 50% DARI NILAI KONTRAK
4. TERMIN 50% SETELAH DI INSTALL
5. PENAWARAN TIDAK TERMASUK ONGKOS KIRIM
DI LUAR KOTA PALANGKARAYA

NB: Palangkaraya 28/06/2017

REKENING TRANSAKSI: LaPoree Interior
CV. BERSAMA KARYA
159-00-0184288-8
BANK MANDIRI
F. HENDRA CIPTA
REKENING TRANSAKSI:
F. HENDRA CIPTA
8600-194-781
BANK BCA
 ANGGARAN PEKERJAAN
PROJECT : INTERIOR
OWNER : BAPAK JON
SUB PEKERJAAN : RAK TAMU
UKURAN 3M X 2.5 Luas= 7.5
NO KODE BAHAN VOL SAT HARGA TOTAL

1 M18 Multipleks 18mm+Potong 12 LBR 291,500 3,498,000

2 M9 Multipleks 9mm 0 LBR 154,000 -

3 HPL3 HPL TACO Prm 10 LBR 322,000 3,220,000

4 HPL1 HPL TACO St 5 LBR 138,000 690,000

5 FOX Lem Fox 1 KLNG 840,000 840,000

6 ETC Engsel Taco 12 SET 42,000 504,000

7 RL Rel Laci 14 SET 90,000 1,260,000

8 HDL Handle Laci/Pintu 20 BH 42,000 840,000

9 KC5 Kaca 5mm (122x153) 3.6 M2 102,861 370,299

10 CNC12 Cutting MDF CNC 12mm 1.08 M2 600,000 648,000

11 JT1 Jasa Tukang 1 6 M2 540,000 3,240,000

12 TLS Tools 1 SET 220,000 220,000

13 INSTL Install 1 SET 240,000 240,000

14 POREE JASA LAPOREE 10% % 15,570,299 1,557,030

PER UNIT 1 17,127,329

DISKON 127,329
TOTAL 1 unit X 1 17,000,000

Palangkaraya, 28 Juni 2017

OWNER LaPoree Interior

BAPAK JON F. HENDRA CIPTA

 m2
KET

MOTIF MUSLIM

harga/mtr

2,266,667

ni 2017
 ANGGARAN PEKERJAAN
PROJECT : INTERIOR RUMAH
OWNER : Bapak Miga

SUB PEKERJAAN : MEJA KERJA

NO KODE BAHAN VOL SAT HARGA

1 M18 Multipleks 18mm+Potong 12 LBR 291,500

2 M9 Multipleks 9mm 0 LBR 154,000

3 HPL3 HPL TACO Prm 10 LBR 322,000

4 HPL1 HPL TACO St 5 LBR 138,000

5 FOX Lem Fox 1 KLNG 840,000

6 ETC Engsel Taco 12 SET 42,000

7 RL Rel Laci 14 SET 90,000

8 HDL Handle Laci/Pintu 20 BH 42,000

9 KC5 Kaca 5mm (122x153) 3.6 M2 102,861

10 CNC12 Cutting MDF CNC 12mm 1.08 M2 600,000

11 JT1 Jasa Tukang 1 6 M2 540,000

12 TLS Tools 1 SET 220,000

13 INSTL Install 1 SET 240,000

14 POREE JASA LAPOREE 0.1 % 15,570,299

TOTAL 1 unit 1

TOTAL 1 unit X 1

Palangkaraya,
LaPoree Interior

F. HENDRA CIPTA
N

TOTAL KET VOL SAT HARGA TOTAL

3,498,000 0 12 LBR 265,000 3,180,000

- 0 0 LBR 140,000 -

3,220,000 0 10 LBR 280,000 2,800,000

690,000 0 5 LBR 120,000 600,000

840,000 0 1 KLNG 700,000 700,000

504,000 0 12 SET 35,000 420,000

1,260,000 0 14 SET 75,000 1,050,000

840,000 0 20 BH 35,000 700,000

370,299 0 3.6 M2 85,717 308,582

648,000 MOTIF MUSLIM 1.08 M2 500,000 540,000

3,240,000 0 6 M2 450,000 2,700,000

220,000 0 1 SET 200,000 200,000

240,000 0 1 SET 200,000 200,000

1,557,030 0 0.1 % 0 0

17,127,329

17,127,329

28 Juni 2017
oree Interior

ENDRA CIPTA
 3,728,746
SIGMA

318,000

420,000

90,000

140,000

84,000

210,000

140,000

61,716

108,000

540,000

20,000

40,000

1,557,030

KEUNTUNGAN

3,728,746.37
 ANGGARAN PEKERJAAN
PROJECT : INTERIOR
OWNER : BAPAK JON
SUB PEKERJAAN : LEMARI SEPATU
UKURAN 3M X 2.5M Luas= 4.62
NO KODE BAHAN VOL SAT HARGA TOTAL

1 M18 Multipleks 18mm+Potong 8 LBR 291,500 2,332,000

2 M9 Multipleks 9mm 2 LBR 154,000 308,000

3 HPL2 HPL TACO Med 12 LBR 184,000 2,208,000

4 HPL1 HPL TACO St 8 LBR 138,000 1,104,000

5 FOX Lem Fox 1 KLNG 840,000 840,000

6 ETC Engsel Taco 9 SET 42,000 378,000

7 RL Rel Laci 3 SET 90,000 270,000

8 HDL Handle Laci/Pintu 12 BH 42,000 504,000

9 JT1 Jasa Tukang 1 4.62 M2 540,000 2,494,800

10 TLS Tools 1 SET 220,000 220,000

11 INSTL Install 1 SET 240,000 240,000

12 POREE JASA LAPOREE 10% % 10,898,800 1,089,880

PER UNIT 1 11,988,680

DISKON 19,080

TOTAL 1 unit X 1 11,969,600

Palangkaraya, 28 Juni 2017

OWNER LaPoree Interior

BAPAK JON F. HENDRA CIPTA

 m2
KET

harga/mtr

2,129,822

ni 2017
 ANGGARAN PEKERJAAN
PROJECT : INTERIOR RUMAH
OWNER : Bapak Miga

SUB PEKERJAAN : MEJA KERJA

NO KODE BAHAN VOL
UKURAN 3M X 2.5M

1 M18 Multipleks 18mm+Potong 8 LBR 291,500

2 M9 Multipleks 9mm 2 LBR 154,000

3 HPL2 HPL TACO Med 12 LBR 184,000

4 HPL1 HPL TACO St 8 LBR 138,000

5 FOX Lem Fox 1 KLNG 840,000

6 ETC Engsel Taco 9 SET 42,000

7 RL Rel Laci 3 SET 90,000

8 HDL Handle Laci/Pintu 12 BH 42,000

9 JT1 Jasa Tukang 1 4.62 M2 540,000

10 TLS Tools 1 SET 220,000

11 INSTL Install 1 SET 240,000

12 POREE JASA LAPOREE 0.1 % 10,898,800

TOTAL 1 unit 1
TOTAL 1 unit X 1

Palangkaraya,
LaPoree Interior

F. HENDRA CIPTA
N

TOTAL KET VOL SAT HARGA TOTAL

2,332,000 0 8 LBR 265,000 2,120,000

308,000 0 2 LBR 140,000 280,000

2,208,000 0 12 LBR 160,000 1,920,000

1,104,000 0 8 LBR 120,000 960,000

840,000 0 1 KLNG 700,000 700,000

378,000 0 9 SET 35,000 315,000

270,000 0 3 SET 75,000 225,000

504,000 0 12 BH 35,000 420,000

2,494,800 0 4.62 M2 450,000 2,079,000

220,000 0 1 SET 200,000 200,000

240,000 0 1 SET 200,000 200,000

1,089,880 0 0.1 % 0 0

11,988,680
11,988,680

28 Juni 2017
oree Interior

ENDRA CIPTA
 2,569,680
SIGMA

212,000

28,000

288,000

144,000

140,000

63,000

45,000

84,000

415,800

20,000

40,000

1,089,880

KEUNTUNGAN
2,569,679.99
 ANGGARAN PEKERJAAN
PROJECT : INTERIOR
OWNER : BAPAK JON
SUB PEKERJAAN : LEMARI SEPATU
UKURAN 3M X 2.5M Luas= 6
NO KODE BAHAN VOL SAT HARGA TOTAL

1 M18 Multipleks 18mm+Potong 8 LBR 291,500 2,332,000

2 M9 Multipleks 9mm 2 LBR 154,000 308,000

3 HPL2 HPL TACO Med 3 LBR 184,000 552,000

4 HPL1 HPL TACO St 9 LBR 138,000 1,242,000

5 FOX Lem Fox 1 KLNG 840,000 840,000

6 ETC Engsel Taco 12 SET 42,000 504,000

7 RL Rel Laci 3 SET 90,000 270,000

8 HDL Handle Laci/Pintu 9 BH 42,000 378,000

9 JT1 Jasa Tukang 1 6 M2 540,000 3,240,000

10 TLS Tools 1 SET 220,000 220,000

11 INSTL Install 1 SET 240,000 240,000

12 POREE JASA LAPOREE 10% % 10,126,000 1,012,600

PER UNIT 1 11,138,600

DISKON 114,600

TOTAL 1 unit X 1 11,024,000

Palangkaraya, 28 Juni 2017

OWNER LaPoree Interior

BAPAK JON F. HENDRA CIPTA

 m2
KET

harga/mtr

1,574,857

ni 2017
 ANGGARAN PEKERJAAN
PROJECT : INTERIOR RUMAH
OWNER : Bapak Miga

SUB PEKERJAAN : MEJA KERJA

NO KODE BAHAN VOL
UKURAN 3M X 2.5M

1 M18 Multipleks 18mm+Potong 8 LBR 291,500

2 M9 Multipleks 9mm 2 LBR 154,000

3 HPL2 HPL TACO Med 3 LBR 184,000

4 HPL1 HPL TACO St 9 LBR 138,000

5 FOX Lem Fox 1 KLNG 840,000

6 ETC Engsel Taco 12 SET 42,000

7 RL Rel Laci 3 SET 90,000

8 HDL Handle Laci/Pintu 9 BH 42,000

9 JT1 Jasa Tukang 1 6 M2 540,000

10 TLS Tools 1 SET 220,000

11 INSTL Install 1 SET 240,000

12 POREE JASA LAPOREE 0.1 % 10,126,000

TOTAL 1 unit 1
TOTAL 1 unit X 1

Palangkaraya,
LaPoree Interior

F. HENDRA CIPTA
N

TOTAL KET VOL SAT HARGA TOTAL

2,332,000 0 8 LBR 265,000 2,120,000

308,000 0 2 LBR 140,000 280,000

552,000 0 3 LBR 160,000 480,000

1,242,000 0 9 LBR 120,000 1,080,000

840,000 0 1 KLNG 700,000 700,000

504,000 0 12 SET 35,000 420,000

270,000 0 3 SET 75,000 225,000

378,000 0 9 BH 35,000 315,000

3,240,000 0 6 M2 450,000 2,700,000

220,000 0 1 SET 200,000 200,000

240,000 0 1 SET 200,000 200,000

1,012,600 0 0.1 % 0 0

11,138,600
11,138,600

28 Juni 2017
oree Interior

ENDRA CIPTA
 2,418,600
SIGMA

212,000

28,000

72,000

162,000

140,000

84,000

45,000

63,000

540,000

20,000

40,000

1,012,600

KEUNTUNGAN
2,418,599.99
 ANGGARAN PEKERJAAN
PROJECT : INTERIOR
OWNER : BAPAK JON
SUB PEKERJAAN : KITCEHN SET BAWAH
UKURAN 3M X 2.5M Luas= 6
NO KODE BAHAN VOL SAT HARGA TOTAL

1 M18 Multipleks 18mm+Potong 5 LBR 291,500 1,457,500

2 M9 Multipleks 9mm 0 LBR 154,000 -

3 HPL2 HPL TACO Med 5 LBR 184,000 920,000

4 HPL1 HPL TACO St 3 LBR 138,000 414,000

5 FOX Lem Fox 0.5 KLNG 840,000 420,000

6 ETC Engsel Taco 12 SET 42,000 504,000

7 RL Rel Laci 3 SET 90,000 270,000

8 HDL Handle Laci/Pintu 9 BH 42,000 378,000

9 JT2 Jasa Tukang 2 6 M2 300,000 1,800,000

10 TLS Tools 1 SET 220,000 220,000

11 INSTL Install 1 SET 240,000 240,000

12 POREE JASA LAPOREE 10% % 6,623,500 662,350

PER UNIT 1 7,285,850

DISKON 32,000

TOTAL 1 unit X 1 7,253,850

Palangkaraya, 28 Juni 2017

OWNER LaPoree Interior

BAPAK JON F. HENDRA CIPTA

 m2
KET

harga/mtr

1,036,264

ni 2017
 ANGGARAN PEKERJAAN
PROJECT : INTERIOR RUMAH
OWNER : Bapak Miga

SUB PEKERJAAN : MEJA KERJA

NO KODE BAHAN VOL
UKURAN 3M X 2.5M

1 M18 Multipleks 18mm+Potong 5 LBR 291,500

2 M9 Multipleks 9mm 0 LBR 154,000

3 HPL2 HPL TACO Med 5 LBR 184,000

4 HPL1 HPL TACO St 3 LBR 138,000

5 FOX Lem Fox 0.5 KLNG 840,000

6 ETC Engsel Taco 12 SET 42,000

7 RL Rel Laci 3 SET 90,000

8 HDL Handle Laci/Pintu 9 BH 42,000

9 JT2 Jasa Tukang 2 6 M2 300,000

10 TLS Tools 1 SET 220,000

11 INSTL Install 1 SET 240,000

12 POREE JASA LAPOREE 0.1 % 6,623,500

TOTAL 1 unit 1
TOTAL 1 unit X 1

Palangkaraya,
LaPoree Interior

F. HENDRA CIPTA
N

TOTAL KET VOL SAT HARGA TOTAL

1,457,500 0 5 LBR 265,000 1,325,000

- 0 0 LBR 140,000 -

920,000 0 5 LBR 160,000 800,000

414,000 0 3 LBR 120,000 360,000

420,000 0 0.5 KLNG 700,000 350,000

504,000 0 12 SET 35,000 420,000

270,000 0 3 SET 75,000 225,000

378,000 0 9 BH 35,000 315,000

1,800,000 0 6 M2 250,000 1,500,000

220,000 0 1 SET 200,000 200,000

240,000 0 1 SET 200,000 200,000

662,350 0 0.1 % 0 0

7,285,850
7,285,850

28 Juni 2017
oree Interior

ENDRA CIPTA
 1,590,850
SIGMA

132,500

120,000

54,000

70,000

84,000

45,000

63,000

300,000

20,000

40,000

662,350

KEUNTUNGAN
1,590,849.99
DAFTAR HARGA BAHAN Others Multipl
1.1 1.2
1 2 3 4 5

KODE MATERIAL HARGA HARGA PROJECT SAT

M18 Multipleks 18mm+Potong 265,000 291,500 LBR 1.1
M15 Multipleks 15mm 240,000 264,000 LBR
M12 Multipleks 12mm 153,000 168,300 LBR
M9 Multipleks 9mm 140,000 154,000 LBR
M6 Multipleks 6mm 105,000 115,500 LBR
M4 Multipleks 4mm 95,000 104,500 LBR

HPL1 HPL TACO St 120,000 138,000 LBR 1.15

HPL2 HPL TACO Med 160,000 184,000 LBR
HPL3 HPL TACO Prm 280,000 322,000 LBR

FOX Lem Fox 700,000 840,000 KLNG 1.2

KC8 Kaca 8mm (183x244) 403,117 483,741 M2 1.2

KC6 Kaca 6mm (183x244) 320,254 384,305 M2
KC5P Kaca 5mm (183x244) 106,378 127,654 M2
KC5 Kaca 5mm (122x153) 85,717 102,861 M2
KC4 Kaca 4mm (122x153) 72,324 86,789 M2
KC3 Kaca 3mm (122x153) 50,895 61,074 M2
CR6 Cermin 5mm 500,000 600,000 M2
CR3 Cermin 3mm 150,000 180,000 M2

RD Roda Pintu Sliding 35,000 42,000 SET 1.2

REL Rel Pintu Sliding V/U 60,000 72,000 SET
RL Rel Laci 75,000 90,000 SET
ETC Engsel Taco 35,000 42,000 SET

TL90 Lampu TL 90cm 110,000 132,000 BH 1.2

TL40 Lampu TL 40cm 200,000 240,000 BH
TL20 Lampu TL 20cm 140,000 168,000 BH
KBL Kabel NYA 1X1,5 10,000 12,000 M
STK Stop Kontak 40,000 48,000 BH
SKP Saklar Pencet 20,000 24,000 BH
SKL Saklar Laci 15,000 18,000 BH
HDL Handle Laci/Pintu 35,000 42,000 BH
GHP Gantungan HP 15,000 18,000 BH

JT1 Jasa Tukang 1 450,000 540,000 M2 1.2

JT2 Jasa Tukang 2 250,000 300,000 M2
JT3 Jasa Tukang 3 700,000 840,000 M2
KRN1 Kran Stdr 250,000 300,000 SET
KRN2 Kran Mdm 350,000 420,000 SET
KRN3 Kran Lux 500,000 600,000 SET

DC1 Cat Duco Std 250,000 300,000 M2 1.2

DC2 Cat Duco Mdm 300,000 360,000 M2
DC3 Cat Duco Lux 350,000 420,000 M2

KTCS1 Kitchen Sink Standart 350,000 420,000 SET 1.2

KTCS2 Kitchen Sink Medium 760,000 912,000 SET
KTCS3 Kitchen Sink Lux 900,000 1,080,000 SET
KMPR1 Kompor Stdr 1,700,000 2,040,000 SET
KMPR2 Kompor Mdm 2 Mata 2,100,000 2,520,000 SET
KMPR3 Kompor Lux 3 Mata 3,500,000 4,200,000 SET
LMP1 Lampu Spot 1 160,000 192,000 BH
LMP2 Lampu spot 2 180,000 216,000 BH
LMP3 Lampu spot 3 200,000 240,000 BH
EXH1 Exhaust Kompor Std 1,700,000 2,040,000 SET
EXH2 Exhaust Kompor Mdm 2,000,000 2,400,000 SET
EXH3 Exhaust Kompor Lux 2,300,000 2,760,000 SET
KNC Kunci Hubben 25,000 30,000 SET
GNTNG1 Gantungan HP 1 15,000 18,000 BH
KOREA Lem Korea 10,000 12,000 BH
LED Lampu LED 50,000 60,000 BH
LST List Stainles 30,000 36,000 M
HR Huk Ranjang 20,000 24,000 SET
GL Gantungan Baju lemari 30,000 36,000 BH
RP Rak Piring 180,000 216,000 BH
INSTL Install 200,000 240,000 SET
CNC12 Cutting MDF CNC 12mm 500,000 600,000 M2

HT Huruf Tulisan 350,000 420,000 SET

TLS Tools 200,000 220,000 SET
POREE JASA LAPOREE 10% 0 %
-