Sheet11.TOP COAT PER M2* Acrilic PaintRp73,740.00-/liter* ThinnerRp36,650.00-/literComposisi Cat : Thinner = 8 : 2Cost Mixing=(Rp589,920.00+Rp73,300.00)/10=Rp66,322.00-/liter MixCoverage 1 liter = 2,2 m2Rp66,322.00/2.2=Rp30,146.36-/M2Propit Sub cont 15%=Rp4,521.95-/M2Tax Laba (Pph 3%)=Rp904.39-/M2Sub Total Material By SubContRp35,572.71-/M2Upah Sub ContRp5,000.00-/M2108350,00028,000,0005,6005,000Tot Sub ContRp40,572.71-/M2Propit NRC 15%Rp6,085.91-/M2Tax Laba (Pph 3%)=Rp1,217.18-/M2Rp47,875.8-/M246,875Rp(1,000.80)Quotation Discount 5%Rp44,532.00-/M23)How many day we need for complete this work ?(1)All Factory overlay 5,600m2 & White Line 750mNow we say 6 day(2)Only Walkway overlay 1,147m2 & White Line 750m =???3 Day Overtime

(3)Only Walkway overlay 1,147m2 =???2 day overtime4)This each work, how much is Insentif Workers & Staff Holiday Idul Fitri(1)All Factory overlay 5,600m2 & White Line 750mNow we say 10 person10 personOvertimeExclude NRC leader 2 person(2)Only Walkway overlay 1,147m2 & White Line 750m =???6 PersonOvertimeExclude NRC leader 2 person(3)Only Walkway overlay 1,147m2 =???5 PersonOvertimeExclude NRC leader 2 person5)If only above No.(2) or No.(3) work, can we complete it within 2 day?2 Day ~ 3 DayInsentif : 1 month salary Rp 3.650.000/person

Sheet2

Sheet3