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
Hand Tools and Supporting Tools (Grinding ,welding machine,compressor.
2 X
etc)
3 Personnal Protective Equipment (PPE) X
C. SUPPLY OF CONSUMABLE
1 Supporting Consumable (Grinding Disk, welding electrode, etc) for Fabricate X
2 Supporting Consumable (Cutting Disk, paint colour, etc) X
D. SUPPLY OF MATERIAL
1 Plate carboon steel X
2 Channel steel X
3 Pipe X
E. FABRICATION WORK
1 Workshop X
2 Fabrication Stand Middle X
3 Marking and cutting plate X
4 Fit up and welding X
5 Painting X
F. TEST AND INSPECTION
1 Visual Check X
2 Thickness Check X
3 Loading Test X
4 NDT and Report X
G. FINISH WORK
1 Reporting and Notice to sign by Client ( Berita acara ) X
No Description QTY UOM Unit Price Amount
1 Material 1 ls Rp 253,537,700 Rp 253,537,700
2 Consumable 1 ls Rp 14,727,000 Rp 14,727,000 Include Painting
3 Equipment and Tools 1 ls Rp 19,580,000 Rp 19,580,000 Include Painting
4 Man Power 1 ls Rp 32,170,000 Rp 32,170,000 Include Painting
5 Testing, Inspection, Report 1 ls Rp 2,000,000 Rp 2,000,000 Include Painting
Total Production Cost Rp 322,014,700
Post plan 2,5% Rp 8,050,368
Project Cost Rp 330,065,068
Marketing fee 2.5% Rp 8,251,627
Profit Rp 50,747,504
No Material Specification SIZE QTY Requirement Qty Needed Per sheet Amount
1 Pipe 8 Inch Sch. 40 Thk 8,2mm 1225 mm 10 8'' x sch 40 (8,2mm) x 6m 3 Length IDR 9,000,000 IDR 27,000,000 (7 PCS)
2 Pipe 14 Inch Sch. 40 Thk 11,1mm 250 x 250 mm 10 14'' x sch 40 (8,2mm) x 6m 1 Length IDR 17,000,000 IDR 17,000,000 (12 Pcs)
3 Plate mild steel S355JR Or A572 G-50 2400 x 1200 x 4 Thk 40mm 250 x 250 mm 10 2400 x 1200 x 40mm 1 Sheets IDR 40,037,700 IDR 40,037,700 (22 PCS)
4 Plate mild steel S355JR Or A572 G-50 2400 x 1200 x 2 Thk 25mm 2365 x 900 x 25mm 5 2400 x 1200 x 25mm 5 Sheets IDR 25,000,000 IDR 125,000,000
5 Plate mild steel S355JR Or A572 G-50 2400 x 1200 x Thk 16mm 450 x 220mm 20 2400 x 1200 x 16mm 1 Sheets IDR 16,000,000 IDR 16,000,000 (10 PCS)
6 Plate mild steel S355JR Or A572 G-50 2400 x 1200 x Thk 16mm 250 x 75 x 16mm 30 2400 x 1200 x 16mm 1 Sheets IDR - (MASUK ITEM NO 5)
7 Channel steel 100 x 50 x 10mm Thk 5mm 866mm 20 100 x 50 x 8mm 3 Length IDR 2,500,000 IDR 7,500,000 PRICE MARKET PLACE
8 Channel steel 200 x 75 x 10mm Thk 7,5mm 900mm 10 200 x 75 x 8mm 1 Length IDR 3,500,000 IDR 3,500,000 PRICE MARKET PLACE
9 Channel steel 200 x 75 x 10mm Thk 7,5mm 2365mm 10 200 x 70 x 8mm 5 Length IDR 3,500,000 IDR 17,500,000 PRICE MARKET PLACE
IDR 253,537,700
No Description Size Requirement Quantity Price Per Unit Ammount
A Consumable
Preparation material
1 Welding electrode SMAW E7016 2.6 mm 8 Packs IDR 250,000 IDR 2,000,000
2 Grinding disc cutting 2.5mm 4 Inch 50 Pcs IDR 5,000 IDR 250,000
3 Grinding disc 6mm 7 Inch 50 Pcs IDR 7,000 IDR 350,000
4 Safety glasses clear (Face shield) 3 Pcs IDR 25,000 IDR 75,000
5 Welding galss black color No. 10/11 6 Pcs IDR 2,500 IDR 15,000
6 Welding galss white color 6 Pcs IDR 1,000 IDR 6,000
7 Welding glove fitter 5 Pcs IDR 45,000 IDR 225,000
8 Welding glove 5 Pcs IDR 45,000 IDR 225,000
9 Oxygen 3 Bottle IDR 380,000 IDR 1,140,000
10 Acytelin 5 Bottle IDR 450,000 IDR 2,250,000
11 Co2 6 Bottle IDR 350,000 IDR 2,100,000
12 Cotton gloves 2 Packs IDR 32,000 IDR 64,000
13 Wire brush 20 pcs Rp 30,000 Rp 600,000
14 Nozzle cutting torch 3 pcs Rp 40,000 Rp 120,000
15 Paint marker 1 Pack Rp 200,000 Rp 200,000
16 Pain stick solid yellow 1 Pack Rp 420,000 Rp 420,000
17 Regulator Co2 2 Pcs Rp 200,000 Rp 400,000
Painting
1 Sending No 36 20 pcs Rp 20,000 Rp 400,000
2 Primer coat (jotun epoxy barrier 80 WF (100 microns) 9 Liter Rp 139,000 Rp 1,251,000
3 Top coat ( jotun orange RAL 2009(100microns)) 7 Liter Rp 313,000 Rp 2,191,000
4 Thinner No.10 5 Liter Rp 59,000 Rp 295,000
5 Thiner No. 17 5 Liter Rp 30,000 Rp 150,000
IDR 14,727,000
No. Description Qty UoM
1 Workshop facilities 1 ls
2 Welding Machine & Accessories (SMAW) 4 unit
3 Gerinding machine & tools : Cipping, Hammer 4 unit
4 Compressor & painting tools 1 Unit
5 Mobilitas 1 ls
Day Price Per Unit Ammount
14 IDR 850,000 IDR 11,900,000
6 IDR 250,000 IDR 6,000,000
4 IDR 120,000 IDR 480,000
4 IDR 150,000 IDR 600,000
4 IDR 150,000 IDR 600,000
IDR 19,580,000
No Description Qty
1 Design, Analyze and report 1 ls

Total Engineering Cost

 Unit Price Amount
IDR 2,000,000 IDR 2,000,000

IDR 2,000,000
 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 14 4 IDR 5,390,000 IDR 180,000
2 Technician 1 person IDR 35,000 8 IDR 280,000 IDR 25,000 6 4 IDR 1,830,000 IDR 140,000
3 Welder 4 person IDR 40,000 8 IDR 320,000 IDR 25,000 6 4 IDR 8,280,000 IDR 160,000
4 Fitter 2 person IDR 30,000 8 IDR 240,000 IDR 25,000 4 4 IDR 2,120,000 IDR 120,000
5 Painter 2 person IDR 30,000 8 IDR 240,000 Rp 25,000 4 4 IDR 2,120,000 IDR 120,000
6 General Worker 3 person IDR 28,000 8 IDR 224,000 Rp 25,000 14 4 IDR 10,458,000 IDR 112,000
13 person Total IDR 30,198,000 IDR 832,000
IDR 31,030,000
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 32,170,000

7
No. Description Qty UOM
1 Report & Inspection 1 Ls
2 Load test and certifcate 1 Ls
3 Mill certificate material 1 Ls
4 MPI 100% and certificate 1 Ls
Daily rate Days Amount

Static Loading Test

IDR 8,000,000 IDR 8,000,000

IDR 8,000,000