PCS

PT 3500-Salim Ivomas Pratama Tbk

Plant 3572-Surabaya Factory
No PCS 028/YA/SIMPSBY/03/23
Hal Pekerjaan Instalasi Pipa RBDPO dari Refinery 3 menuju T F 01 - 02 dan Washing C307
Tgl 5-Apr-22
Buyer HBE-Yoeni Antoro
V endor Perdana Sekawan Abadi Teknik / Nusaraya Sukses M andiri / Rona Boemi Nusa
Periode -
KONTRAKTOR PT PERDANA SAT CV NUSARAYA SUKSES MANDIRI PT RONA BOEMI NUSA
PENAWARAN 059/PSAT/III/23 R-1 022/NSM/SDA/III/23/Pnwr-IPRBDPORF3-TFW-Rev2 GB 056/W/III/23
NO TELEPON 031-8914971 031-8073091 031-8664292
NO FAX 031-8913866 031-8073091 031-8665824
KONTAK PERSON Aika Agus Rendro
HANDPHONE 0813-3237-1412 081 3578 53889 0818-0350-2420
CARA PEMBAYARAN 95% Sesuai Progres Lap 95% Sesuai Progres Lap 95% Sesuai Progres Lap
5% retensi 1 bulan 5% retensi 1 bulan 5% retensi 1 bulan
LAMA PEKERJAAN 35 hari kerja 60 hari kerja 60 hari kerja

HARSAT HARSAT HARTOT HARTOT HARTOT HARSAT HARSAT HARTOT HARTOT HARTOT HARSAT HARSAT HARTOT HARTOT HARTOT
NO. ITEM PEKERJAAN VOL SAT MATERIAL JASA MATERIAL JASA TOTAL MATERIAL JASA MATERIAL JASA TOTAL MATERIAL JASA MATERIAL JASA TOTAL
(Rp) (Rp) (Rp) (Rp) (Rp) (Rp) (Rp) (Rp) (Rp) (Rp) (Rp) (Rp) (Rp) (Rp) (Rp)
0 Pekerjaan Persiapan

0.01 Mobilisasi & Demobilisasi 1 LS 2,400,000 2,400,000 2,400,000 412,500 412,500 412,500 2,000,000 2,000,000 2,000,000
0.02 Seting Out & Pengukuran Di Lapangan Selama Masa Kontruksi. 1 LS 750,000 750,000 750,000 412,500 412,500 412,500 750,000 750,000 750,000
Persiapan Alat Listrik (Menyiapkan Panel distribusi Yang Terdiri dari
0.03 MCB, Terminal, Steker, Stop Kontak, dan Kabel Power (4x6mm2) 1 LS 1,250,000 1,250,000 1,250,000 825,000 825,000 825,000 1,500,000 1,500,000 1,500,000
Sesuai Kapasitas Peralatan Listrik yang Akan Dipakai)
Persiapan Alat Keselamatan Kerja (APAR, Helm, Sepatu Safety,
0.04 1 LS 1,800,000 1,800,000 1,800,000 825,000 825,000 825,000 750,000 750,000 750,000
Menutup Area kerja dari percikan api DLL)
0.05 Asuransi Tenaga Kerja (BPJS) 1 LS 2,400,000 2,400,000 2,400,000 1,237,500 1,237,500 1,237,500 1,500,000 1,500,000 1,500,000
0.06 Pekerjaan kebersihan Selama kontruksi 1 LS 800,000 800,000 800,000 412,500 412,500 412,500 1,000,000 1,000,000 1,000,000

1 Fabrikasi Header Baru RBDPO 0 4 ”

1.01 Pipa 0 4 ” Sch.40 MS 1 m' 170,000 170,000 170,000 292,050 292,050 292,050 140,000 140,000 140,000
1.02 Elbow 0 4 ” Sch.40 MS 1 Pc 380,000 380,000 380,000 243,375 243,375 243,375 140,000 140,000 140,000
1.03 End Cap 04” Sch.40 MS 1 Pc 190,000 190,000 190,000 280,500 280,500 280,500 140,000 140,000 140,000
1.04 Adapter 03” Galvanized (L.170mm ) MS 2 Pcs 142,500 285,000 285,000 288,750 577,500 577,500 105,000 210,000 210,000
1.05 Flange 0 3 ” JIS 10K MS 2 Pcs 285,000 570,000 570,000 255,750 511,500 511,500 150,000 300,000 300,000
1.06 Nippel Pipe Weld 01” BSP Sch.40 MS 1 Pc 47,500 47,500 47,500 115,500 115,500 115,500 50,000 50,000 50,000

1.07 Bolt, Nut & Washer M16 x 65 Galvaniz'd (untuk flange 0 3 ” JIS 10K) 16 Pcs 3,000 48,000 48,000 32,051 512,816 512,816 7,500 120,000 120,000

1.08 Ball Valve 01” BSP Screw MS 1 Pc 50,000 50,000 50,000 111,375 111,375 111,375 100,000 100,000 100,000

1.09 Bolt, Nut & Washer M16 x 65 Galvaniz'd (untuk flange 0 3 ” JIS 10K) 16 Pcs 3,000 48,000 48,000 32,051 512,816 512,816 7,500 120,000 120,000

1.10 Ubolt 0 4 ” Galvaniz'd 2 Pcs 4,000 8,000 8,000 45,375 90,750 90,750 7,500 15,000 15,000
1.11 UNP 100x50x5 MS 2.32 m' 46,800 108,576 108,576 320,925 744,546 744,546 195,000 452,400 452,400
1.12 L50x50x5 MS 2.17 m' 18,850 40,905 40,905 309,375 671,344 671,344 73,250 158,953 158,953
1.13 Base plate 250x100x10 MS 2 Pcs 10,000 20,000 20,000 367,125 734,250 734,250 20,000 40,000 40,000
1.14 Dyna Bolt M16x110 galvanized 4 Pcs 5,000 20,000 20,000 24,503 98,012 98,012 15,000 60,000 60,000
1.15 Gasket Cut Joint Flange 0 3 ” (Tombo 1995) 2 Pcs 22,500 45,000 45,000 147,675 295,350 295,350 12,500 25,000 25,000

2.00 Fabrikasi Instalasi pipa Washing Dari Refinery 3 Menuju Header Baru RBDPO 0 4 ” & Menuju Pipa Inlet T.C307

2.01 TEE 06”x0 4 ” Sch.40 MS 1 Pc 760,000 760,000 760,000 292,875 292,875 292,875 140,000 140,000 140,000
2.02 TEE 04”x0 3 ” Sch.10 SUS304 1 Pc 770,000 770,000 770,000 391,875 391,875 391,875 140,000 140,000 140,000
2.03 End Cap 06” Sch.40 MS 1 Pc 285,000 285,000 285,000 317,625 317,625 317,625 150,000 150,000 150,000
2.04 End Cap 04” Sch.10 SUS304 1 Pc 280,000 280,000 280,000 433,125 433,125 433,125 140,000 140,000 140,000
2.05 Pipa 0 4 ” Sch.20 MS 5 m' 160,000 800,000 800,000 160,875 804,375 804,375 140,000 700,000 700,000
2.06 Pipa 0 3 ” Sch.20 MS 24 m' 120,000 2,880,000 2,880,000 128,700 3,088,800 3,088,800 105,000 2,520,000 2,520,000
2.07 Elbow 0 4 ” Sch.40 MS 3 Pcs 380,000 1,140,000 1,140,000 243,375 730,125 730,125 140,000 420,000 420,000
2.08 Elbow 0 3 ” Sch.40 MS 6 Pcs 285,000 1,710,000 1,710,000 218,625 1,311,750 1,311,750 105,000 630,000 630,000

1 of 3
 HARSAT HARSAT HARTOT HARTOT HARTOT HARSAT HARSAT HARTOT HARTOT HARTOT HARSAT HARSAT HARTOT HARTOT HARTOT
NO. ITEM PEKERJAAN VOL SAT MATERIAL JASA MATERIAL JASA TOTAL MATERIAL JASA MATERIAL JASA TOTAL MATERIAL JASA MATERIAL JASA TOTAL
<Rp> <RP) <RP> <RP) (R P ) (R p ) (R p ) (R P ) (R p ) (R P ) (R p ) (R p ) (R p ) (R P ) (R p )

209 Ball Valve 03' Flange JIS 10K MS 3 Pcs 150,000 450,000 450,000 202,125 606,375 606.375 150.000 450,000 450,000
2.10 Flange 0 3 ' JIS 10K SUS304 1 Pc 420,000 420,000 420,000 432,300 432.300 432,300 105,000 105,000 105,000
2.11 Flange 03* JIS 10K MS 5 Pcs 285,000 1,425,000 1.425,000 255,750 1,278,750 1.278.750 105,000 525,000 525.000
2.12 Bolt Nut & Washer M16 x 65 Galvaniz'd (untuk flange 03*) 48 Pcs 3,000 144,000 144,000 32,051 1,538,448 1.538.448 7,500 360,000 360,000
2 13 U-Boll 03* Galvanized 6 Pcs 4,000 24,000 24.000 37.125 222.750 222.750 7,500 45,000 45.000
2.14 Gasket Cut Joint Flange 03* tebal 3mm (Tombo 1995) 6 Pcs 22.500 135,000 135.000 147,675 886.050 886,050 12,500 75,000 75.000
215 UNP 100x50x5 Lg.6000 MS 4 m’ 46 800 187.200 187,200 320,925 1,283.700 1.283.700 338,000 1.352.000 1.352,000

3 00 Fabrikasi Instalasi pipa RBDPO Dari Refinery 3 Menuju T.F01 & F02

3.01 TEE 06"x04" Sch.40 MS 2Pcs 760,000 1,520,000 1.520.000 468.188 936,376 936.376 210,000 420.000 420,000
302 End Cap 06* Sch.40 MS 1Pc - 285,000 285.000 285,000 478,500 478,500 478,500 210.000 210,000 210.000
303 Pipa 04* Sch.20 MS 120.5m' 160,000 19,280,000 19,280,000 160,875 19,385,438 19,385,438 140,000 16,870,000 16,870,000
3.04 Elbow 04* Sch.40 MS 21 Pcs 380,000 7.980.000 7.980.000 243,375 - 5.110,875 5,110,875 140,000 2,940,000 2,940,000
3.04 Ball Valve 04* Flange JIS 10K MS 3Pcs 200,000 600,000 600,000 283,800 - 851.400 851,400 175,000 525,000 525,000
305 Flange 04* JIS 10K MS 6Pcs 380,000 2.280,000 2.280.000 282.150 1,692.900 1.692.900 140.000 840,000 840.000
3.06 Bolt, Nut & Washer M16 x 70 Galvaniz'd (untuk flange 04*) 48 Pcs 3,000 144,000 144,000 33,248 1,595,904 1.595.904 7,500 - 360,000 ' ' 360.b(*
307 U-Bolt 04* Galvanized 21 Pcs 4,000 84,000 84,000 38.775 814,275 814,275 7,500 157.500 157,500
308 Gasket Cut Joint Flange 04* tebal 3mm (Tombo 1995) 4 Pcs 30.000 120,000 120.000 158 400 633,600 633,600 12,500 50.000 50,000
3.09 UNP 100x50x5 Lg.6000 MS 9 m' 46,800 421,200 421,200 155,925 1,403.325 1,403,325 760.000 6,840,000 6,840 000

4.00 Fabrikasi Instalasi Pipa Steam & Condensat Tracng pipa RBDPO dan Pipa Washing

401 Pipa 02* Sch.40 MS 495 m' 170,000 8.415,000 8,415,000 264,500 13,092.750 13,092,750 100,000 4,950,000 4,950.000
402 Elbow 02* Sch 40 MS 5 Pcs 190,000 950.000 950.000 173,250 866,250 866,250 100.000 500,000 500,000
4.03 Pipa 01* Sch.40 MS 11.7 m' 42,500 497.250 497,250 121,688 1,423,750 1,423.750 50.000 585,000 585,000
404 Elbow 01* Sch.40 MS 9 Pcs 95,000 855,000 855,000 114,675 1,032.075 1,032,075 50 000 450,000 450,000
404 Pipa 0/4" Sch.40 MS 36 m' 21.250 765.000 765.000 94.050 3.385.800 3385.800 75.000 2,700,000 2,700,000
4.05 Elbow 0VS* Sch.40 MS 34 Pcs 47,500 1,615,000 1,615,000 86,831 2,952.254 2,952,254 75,000 2.550,000 2,550,000
4.06 Globe valve 02* flange PN16 MS 1 Pc 100,000 100,000 100,000 536,456 536,456 536,456 250.000 250,000 250,000
4.07 Globe valve 01* flange PN16 MS 2 Pcs 50,000 100,000 100.000 449.625 899,250 899.250 150,000 300,000 300,000
4.08 Globe valve 0Vi* screw MS 6 Pcs 25,000 150,000 150,000 284,625 1.707.750 1.707.750 175.000 1.050,000 1,050.000
409 Flange 02*PN16MS 2 Pcs 190,000 380.000 380.000 122,100 244.200 244.200 100.000 200.000 200.000
4.10 Flange 01* PN16 MS 2 Pcs 95.000 190.000 190,000 103,125 206.250 206.250 50.000 100.000 100.000
4.11 Flange 0 ’/4*PN16MS 16 Pcs 47,500 760,000 760,000 84,150 1,346,400 1,346,400 75.000 1.200,000 1,200,000
4 12 Nipple Pipe 0 '/,' Sch.40 MS 12 Pcs 23,750 285,000 285,000 83.325 999,900 999,900 75,000 900,000 900.000
4.13 Hex. Double Nipple Vi NPTM SUS304 3 Pcs 25,000 75.000 75.000 117,150 351,450 351.450 75.000 225.000 225,000
4 14 Couple Socket ’/,* NPTF SUS304 10 Pcs 25,000 250.000 250,000 89,925 899,250 899.250 150.000 1.500,000 1.500,000
4.15 Double Nipple 01/2* x 03/8* brass 10 Pcs 25,000 250,000 250,000 79,200 792,000 792.000 150.000 1.500,000 1,500,000
4 16 Double Nipple 03/8*x 03/8* brass 26 Pcs 25,000 650,000 650.000 77.550 2.016,300 2.016.300 100,000 2,600,000 2,600,000
4.17 Copper tube 03/8* ACR @15meter 21 Roll 240,000 5.040,000 5,040,000 71,775 1,507,275 1.507,275 100,000 2,100,000 2,100.000
4.18 Steam trap thermodinamic 014* screw MS 3 Pcs 25,000 75.000 75.000 101,063 303,189 303.189 75.000 225,000 225.000
Bolt Nut & Washer M12 x 50 Galvaniz'd (untuk flange 01 & 0V4"
4.19 48 Pcs 3,000 144,000 144,000 20,006 960,288 960,288 7.500 360,000 360,000
PN16)
420 Bolt Nut & Washer M16 x 55 Galvaniz'd (untuk flange 02* PN16) 8 Pcs 3,000 24.000 24.000 24,338 194.704 194.704 7.500 60.000 60,000
421 U-Bolt 0 2 ’ Galvanized 8 Pcs 3,000 24,000 24,000 22,605 180,840 180.840 7.500 60,000 60,000
422 U-Bolt 0 1 'Galvanized 4 Pcs 3,000 12,000 12.000 20,831 83,324 83.324 7,500 30,000 30,000
423 U-Bolt 0V4* Galvanized 10 Pcs 3,000 30,000 30,000 19,388 193.880 193.880 7.500 75.000 75.000
424 Gasket Cut Joint Flange 02* tebal 3mm (Klingerit 1000) 2 Pcs 15,000 30.000 30.000 128,288 256,576 256,576 12.500 25,000 25,000
4.25 Gasket Cut Joint Flange 01* tebal 3mm (Klingerit 1000) 4 Pcs 7,500 30.000 30.000 117,975 471,900 471,900 12.500 50.000 50,000
426 Gasket Cut Joint Flange 0V4" tebal 3mm (Klingerit 1000) 10 Pcs 5,000 50,000 50.000 90,338 903,380 903.380 12,500 125,000 125,000
427 UNP 100x50x5 MS 86 m' 46,800 402.480 402.480 320,925 2.759.955 2.759.955 725.000 6,235,000 6.235.000
428 L50x50x5 MS 8.2 m' 18,850 154,570 154,570 309,375 2.536.875 2 536.875 276.750 2.269.350 2.269.350

2 of 3
 HARSAT HARSAT HARTOT HARTOT HARTOT HARSAT HARSAT HARTOT HARTOT HARTOT HARSAT HARSAT HARTOT HARTOT HARTOT
NO. ITEM PEKERJAAN VOL SAT MATERIAL JASA MATERIAL JASA TOTAL MATERIAL JASA MATERIAL JASA TOTAL MATERIAL JASA MATERIAL JASA TOTAL
(R p ) (R p ) (R p ) (R p ) (R p ) (R p ) (R p ) (R p ) (R p ) (R p ) (R p ) (R p ) (R p ) (R p ) (R p )
5.00 Pasang Isolasi Pipa Steam, Condensat. RBDPO dan Washing
Pemasangan Insulation rockwool density 90 kg/m3 (Ex.Tombo), Aluminium Sheet 0.6 mm (Ex. Local Factory) untuk Pipa & Fitting :
5.01 Tee 06*x04'(Ber-Tracing 2 x 0 % ") x T50mm 3 Pcs 360.000 150,000 1,080.000 450.000 1,530,000 232,017 78,052 696.051 234.156 930,207 360,000 210.000 1.080.000 630.000 1,710,000
5.02 Tee 04*x03"(Ber-Tracing 2x0%") x T50mm 2 Pcs 172,500 120,000 345,000 240.000 585.000 208.228 52.034 416.456 104,068 520.524 280.000 140.000 560.000 280,000 840.000
5 03 Pipa 04'(Ber-Tracmg 2x0%’ ) x T50mm 127 m’ 310.000 80,000 39,370.000 10,160.000 49.530.000 177,664 26.198 22,563.328 3.327,146 25,890.474 280,000 140.000 35,560 000 17,780.000 53,340.000
5 04 Elbow 04*(Ber-Tracmg 2x0%') x T50mm 25 Pcs 115.000 120,000 2,875.000 3.000,000 5.875,000 120.420 102,082 3.010.500 2.552,050 5.562.550 280,000 140.000 7,000.000 3.500,000 10,500.000
5.05 Pipa 03'(Ber-Tracmg 2x0%") x T50mm 24 m' 255.000 70.000 6,120,000 1.680.000 7.800.000 154,477 26.198 3.707,448 628.752 4.336,200 240,000 105.000 5,760 000 2.520,000 8.280 000
506 Elbow 03"(Ber-Tracing 2x0%') x T50mm 6 Pcs 90.000 105,000 540,000 630.000 1.170.000 84,857 102,082 509,142 612,492 1.121.634 240,000 105.000 1.440,000 630.000 2.070.000
5 07 Pipa 02"x T50mm 49.5 m‘ 220.000 60.000 10,890.000 2,970,000 13,860,000 145,895 26.198 7,221,803 1.296.801 8,518.604 160,000 100.000 7.920.000 4,950,000 12.870.000
5.08 Elbow 02-x T50mm 5 Pcs 65,000 90.000 325.000 450,000 775.000 134,151 93.048 670.755 465,240 1,135,995 160,000 100.000 800.000 500,000 1,300,000
509 Pipa 01’ x T40mm 11.7 m' 168.000 50,000 1,965,600 585,000 2,550,600 111,115 26.198 1 300.046 306.517 1.606.562 80,000 50,000 936,000 585,000 1,521,000
5.10 Elbow 01 "x T40mm 9 Pcs 45.000 75,000 405,000 675.000 1.080.000 58,117 84,857 523.053 763.713 1.286.766 80,000 50.000 720.000 450,000 1.170,000
5.11 Pipa 0 ’/ j’ x T25mm 36 m' 90.000 45,000 3,240,000 1,620,000 4.860.000 96,059 26,198 3.458.124 943,128 4.401.252 80,000 75,000 2,880.000 2,700,000 5.580.000
5.12 Elbow 0%’ x T25mm 34 Pcs 20,000 67,500 680,000 2,295,000 2,975,000 49,084 81,003 1.668.856 2.754,102 4,422,958 80,000 75.000 2,720.000 2,550,000 5,270.000
5.13 Box Valve 02"x T50mm 1 Pc 130.000 90,000 130,000 90,000 220,000 117,740 158,994 117,740 158,994 276.734 160,000 100.000 160.000 100,000 260,000
5.14 Box Valve 01 “x T50mm 2 Pcs 105.000 75.000 210,000 150.000 360,000 71,367 158,994 142.734 3d7.988 460,722 80,000 50,000 160 000 100,000 260.000
-
6 .0 0 Pekerjaan Lain lain

6.01 Pengecatan Dasar pipa RBDPO Dan Pipa Steam&Condensat 1 LS 2,000.000 2.000.000 2.000.000 3,712,500 3,712.500 3.712,500 4.500.000 4,500,000 4,500.000
Pengecatan Dasar-Fimsh Support pipa. Support Header dan
602 Pengecatan ulang struktur bangunan yang diakibatkan aktifitas Instal 1 LS 500,000 500.000 500.000 4.805,625 4.805,625 ^ ^ 4 805.625^ 5.000,000 5,000,000 5,000,000
pipa dan support pipa
r p * T v
____ / > i

^ _____ _________________________________ __________ U

Rockwool, Aluminium, kawat ikat dan screw bolt disediakan kontraktor, Consumable, Tenaga kerja. alat kerja, peralatan K3 d in asuransi kecelakaan kerja
SIMP menyediakan: W ? 44 T# in
Material Pipa, Fitting, Baja Profile. Clamp, U bolt. Bolt and Nut, Cat, Air dan listrik kerja ' Cx
Alasan/tujuan/sebab dilakukan pekerjaan tsb : C cUre.
Karena belum ada jalur RBDP untuk interkoneksi dengan CPO Washing Plant dari Refinery 3,
Pekerjaan dilakukan vendor luar karena man power yg ada mengerjakan pekerjaan yg sifatnya prioritas dan pekerjaan repair yang bisa
Otorf •fc'k
mempengaruhi produksi
sa memp
Pekerjaan yang dikerjakan vendor luar membutuhkan waktu yang lama

* (ft ft
Surabaya. 05 April 2023 Approved by,
bk tyrndro
\
Yoeni Antoro / Njo Goan Tjoen
4
Theddora / Harrijanto
C fe m f.

3 of 3