Simulasi harga pekerjaan painting

No

Case

1 Manpower
- Painting supervisor
- Painting inspector
- Administrator
- Blaster/painter
- Rigger
- Helper
- Security
- Forklift Operator
2 Vehicle
- Mobile crane cap. 20T
( c/w operator )
- Trailer ( c/w driver & helper )
- Forklift cap. 7T
- Fuel
3 Workplace
- Area
4 Materials & consumables
5 Tools
- Compressor
- Blasting set
- Painting set

Qty

Monthly rate
Normal
Overtime
5,000,000
5,000,000
3,750,000
4,500,000
4,500,000
3,300,000
3,750,000
4,500,000

Total
( each )

Est of work
(months)

Total
general

10,000,000
10,000,000
6,250,000
7,500,000
7,500,000
5,500,000
6,250,000
7,500,000

3
3
3
3
3
3
3
3

60,000,000
60,000,000
18,750,000
135,000,000
90,000,000
66,000,000
75,000,000
45,000,000
130,000,000
80,000,000
60,000,000
120,000,000
200,000,000
-

2
2
1
6
4
4
4
2

5,000,000
5,000,000
2,500,000
3,000,000
3,000,000
2,200,000
2,500,000
3,000,000

65,000,000

65,000,000

1
1
1

40,000,000
30,000,000
60,000,000

40,000,000
30,000,000
60,000,000

2
2
2

1
1

100,000,000

100,000,000
as native estimation

1
1
1

25,000,000
50,000,000
50,000,000

25,000,000
50,000,000
50,000,000

2
2
2

50,000,000
100,000,000
100,000,000
Overhead
Total est.

549,750,000

390,000,000
200,000,000
-

250,000,000
1,389,750,000
10%
1,528,725,000

Area ( m2 )

69,546.67

price per-m2

21,981.28