RESPONSIBILITY

NO SOW DESCRIPTION REMARKS

CLIENT LA OTHER
A. ENGINEERING WORK
1 Fabrication & Painting procedure X ASME SECT. IX STANDARD. 2013 Edition
2 Inspection Record X
B. SUPPLY OF MAN POWER, EQUIPMENT AND TOOLS
Man power such as Engineer, Supervisor, Administration, and General
1 X
Worker
2 Hand Tools and Supporting Tools (Grinding ,ladder, etc) X
3 Personnal Protective Equipment (PPE) X
C. SUPPLY OF CONSUMABLE
1 Supporting Consumable (Grinding Disk, welding electrode, etc) for Fabricate X
2 Supporting Consumable (Grinding Disk, etc) for Painting X
D. SUPPLY OF MATERIAL
1 Plate Carbon steel S355 JR or A572 -Grd 50 8mm X
2 Plate Carbon steel S355 JR or A572 -Grd 50 10mm X
3 Plate Carbon steel S355 JR or A572 -Grd 50 12mm X
4 Plate Carbon steel S355 JR or A572 -Grd 50 20mm X
5 Plate Carbon steel S355 JR or A572 -Grd 50 40mm X
E. FABRICATION WORK
1 Shipping X Include Packing
F. FABRICATION WORK
1 Workshop X
2 Fabrication spreader flipper X
3 Machining plate spreader (Bending) X
4 Marking and cutting plate X
5 Fit up and welding X
6 Blasting and Painting X Primer 75μm, Blasting S.A 2.5
7 Transportation X
G. TEST AND INSPECTION
1 Visual Check X
2 Thickness Check X
H FINISH WORK
1 Reporting and Notice to sign by Client ( Berita acara ) X
No Description QTY UOM
1 Material 1 ls
 Unit Price Amount
IDR 127,000,000 IDR 127,000,000
No Description QTY UOM
1 Material 1 ls
2 Consumable 1 ls
3 Equipment and Tools 1 ls
4 Man Power 1 ls
5 Test & Inspection 1 ls
6 Machining 1 ls
7 Shipping 1 ls
Total Production Cost
Post plan 2,5%
Project Cost
Marketing fee 2.5%
Profit
 Unit Price Amount
Rp 127,000,000 Rp 127,000,000
Rp 5,224,500 Rp 5,224,500
Rp 39,816,000 Rp 39,816,000
Rp 13,000,000 Rp 13,000,000
Rp 30,000,000 Rp 30,000,000
Rp 30,600,000 Rp 30,600,000
Rp 16,500,000 Rp 16,500,000
uction Cost Rp 262,140,500
n 2,5% Rp 6,553,513
t Cost Rp 268,694,013
fee 2.5% Rp 6,717,350
fit Rp 41,311,704
No Description Qty Unit Price
1 Design Analyze & Inspection 1

Total Engineering Cost

Amount
 Meal and Project Over Time
No. Description Qty UoM Hourly Rate Working Hour Daily rate Amount Over Time Cost
Trasport Duration Allowance
A. Direct Man Power

1 Supervisior 1 person IDR 45,000 8 IDR 360,000 IDR 25,000 10 12 IDR 3,850,000 IDR 540,000
2 QC 1 person IDR 35,000 8 IDR 280,000 IDR 25,000 10 12 IDR 3,050,000 IDR 420,000
3 Technician 1 person IDR 35,000 8 IDR 280,000 IDR 25,000 10 12 IDR 3,050,000 IDR 420,000
4 Welder 3 person IDR 40,000 8 IDR 320,000 IDR 25,000 10 12 IDR 10,350,000 IDR 480,000
5 Fitter 2 person IDR 30,000 8 IDR 240,000 IDR 25,000 10 12 IDR 5,300,000 IDR 360,000
6 Painter 1 person IDR 35,000 8 IDR 280,000 IDR 25,000 10 IDR 3,050,000 IDR -
7 General Worker 3 person IDR 28,000 8 IDR 224,000 IDR 25,000 10 12 IDR 7,470,000 IDR 336,000
12 person Total IDR 36,120,000 IDR 2,556,000
IDR 38,676,000
A. Indirect Man Power

1 Engineering 1 Person IDR 40,000 8 IDR 320,000 IDR 25,000 2 IDR 690,000
2 Admin 1 Person IDR 25,000 8 IDR 200,000 IDR 25,000 2 IDR 450,000
2 Person Total IDR 1,140,000

Total Man Power IDR 39,816,000

7
No Description Size Requirement Quantity Price Per Unit Ammount
A Consumable
Preparation material
1 Welding wire roll E71T-1 1.2 mm 2 Roll IDR 350,000 IDR 700,000
2 Grinding disc cutting 2.5mm 4 inch 36 Pcs IDR 5,000 IDR 180,000
3 Grinding disc 6mm 4 inch 36 Pcs IDR 7,000 IDR 252,000
4 Safety glasses clear 3 Pcs IDR 40,000 IDR 120,000
5 Welding galss black color No. 10/11 3 Pcs IDR 2,500 IDR 7,500
6 Welding galss white color 3 Pcs IDR 1,000 IDR 3,000
7 Welding glove fitter 3 Pcs IDR 45,000 IDR 135,000
8 Welding glove 3 Pcs IDR 45,000 IDR 135,000
9 Co2 2 Bottle IDR 350,000 IDR 700,000
10 Actylene 1 Bottle IDR 385,000 IDR 385,000
11 Oxygen 3 Bottle IDR 480,000 IDR 1,440,000
12 Cotton gloves 1 lusin IDR 32,000 IDR 32,000
Painting
1 Wire Brush cup 8 pcs IDR 15,000 IDR 120,000
2 Nozzle 1,7 -2,3 1 pcs IDR 178,000 IDR 178,000
3 Primer coat Jotun epoxy/jotamastic 80 grey, (2 komponen deinoized water 1:1.5) 3 Ltr IDR 139,000 IDR 417,000
4 Thinner/deinoized water for mixing 1 Ltr IDR 45,000 IDR 45,000
5 Masker KN95 1 Pack IDR 25,000 IDR 25,000
IDR 4,874,500
No Description Qty Price
1 Packing 12 pcs -
2 Shipping 12 pcs -
3 Forklift 1.2 Ton -
4 Tax - -
 Unit Price Amount
IDR 1,000,000 IDR 12,000,000
IDR 4,500,000

IDR 16,500,000
No Material Specification SIZE QTY Requirement Qty Needed Per sheet Amount
1 Plate Carbon steel S355 JR or A572 -Grd 50 Thk 8mm As per drawing 1200 x 2400 2 sheet IDR 4,500,000 IDR 9,000,000
2 Plate Carbon steel S355 JR or A572 -Grd 50 Thk 10mm As per drawing 1200 x 2400 1 sheet IDR 10,000,000 IDR 10,000,000
3 Plate Carbon steel S355 JR or A572 -Grd 50 Thk 12mm As per drawing 1200 x 2400 4 sheet IDR 12,000,000 IDR 48,000,000
4 Plate Carbon steel S355 JR or A572 -Grd 50 Thk 40 mm As per drawing 1200 x 2400 1 sheet IDR 40,000,000 IDR 40,000,000
5 Plate Carbon steel S355 JR or A572 -Grd 50 Thk 20mm As per drawing 1201 x 2400 1 sheet IDR 20,000,000 IDR 20,000,000
IDR 127,000,000
No. Description Qty UoM
1 Workshop facilities 1 ls
2 Welding Machine & Accessories (FCAW) 3 unit
3 Gerinding machine & tools : Cipping, Hammer 4 unit
4 Cutting torch & Accessories 2 unit
5 Compresor for painting 1 ls
6 Mobilitas 1 ls
Day Price Per Unit Ammount
8 IDR 700,000 IDR 5,600,000
8 IDR 250,000 IDR 6,000,000
8 IDR 120,000 IDR 960,000
8 IDR 150,000 IDR 1,200,000
3 IDR 150,000 IDR 450,000
8 IDR 200,000 IDR 1,600,000
IDR 15,810,000
No Material Specification
1 Plate Carbon steel (Bending) Thk 12 mm
2 Plate Carbon steel (Bending) Thk 12 mm
 SIZE QTY Requirement Qty Needed
960 X308 X 12MM 12 Item
496 X 246 X 12 MM 12 Item
 Amount Amount
IDR 1,800,000 IDR 21,600,000 Drawing No. 5
IDR 750,000 IDR 9,000,000 Drawing No. 1
IDR 30,600,000
No. Description Qty UOM Daily rate
1 Report & Inspection 1 Ls IDR 3,000,000
2 Mill certificate material, NDT 1 Ls IDR 10,000,000
3 Load test and certifcate 1 Ls
4 Mill certificate material 1 Ls
5 MPI 100% and certificate 1 Ls
Days Amount
1 IDR 3,000,000
1 IDR 10,000,000

IDR13,000,000