PT.

Charoen Pokphand Indonesia

Processing Plant - Cikande

SUMMARY RENCANA ANGGARAN BIAYA

PROCESSING PLANT - MEDAN

UNIT RATE AMOUNT

NO DESCRIPTION Q'TITY UNIT
Rp. Rp.
FURTHER PLANT ONLY
1 PEKERJAAN SIPIL 1.0 LOT -

2 PEKERJAAN INSULATION PANEL 1.0 LOT -

PEKERJAAN MORTAR REPAIR 564 &

3 FLOOR HARDENER 1.0 LOT -

4 PONDASI LIQUID NITROGEN 1.0 LOT -

Cikande, 20 November 2008,

TOTAL -
(Azwar A) PPN -
Civil Engineer GRAND TOTAL -
CPI-Processing Plant-Cikande DIBULATKAN -
0254 402628 ext.4101 / 0812 948 7152
Note:
PT. Charoen Pokphand Indonesia
Processing Plant - Cikande

RENCANA ANGGARAN BIAYA PROCESSING PLANT - MEDAN

No. 01/RAB-CV/EN/FP-MDN/X/08

UNIT RATE AMOUNT

NO DESCRIPTION Q'TY UNIT
Rp. USD. Rp.
CIVIL WORK FURTHER PLANT

I PEKERJAAN PERSIAPAN
1 Pasang Bowplank/Pengukuran 36.00 M' -
2 Bongkar Dinding Bata 196.00 M² -
3 Buang Bongkaran + Pembersihan 29.40 M³ -
4 Lengser Material 1.00 Ls -
SUB TOTAL -
II CORRIDOR -
1 Bongkar jalan aspalt 65.00 m2 -
2 Bongkar dinding bata untuk pintu 8.80 m2 -
3 Galian tanah 3.08 m3 -
4 Pasir urug 10 cm bawah Tie Beam 1.03 m3 -
5 Lantai kerja 5 cm bawah pondasi 0.51 m3 -
6 Strousz pile dia 30 cm L = 4 m, 6 E 12, E 8-150 60.00 m' -
7 Urug tanah kembali 1.23 m3 -
8 Sloof 150/250,4E12,E8-150,K-175 bawah dinding bata 41.00 m' -
9 Lantai Kerja 1:3:5, 5 cm bawah slab 3.25 m3 -
10 Plastik Cor 130.00 m2 -
11 Cor Lantai K-175,T=100,BRC M-6, 1 Lyr 130.00 m2 -
12 Rolaag bata H=15 cm 10.00 m' -
13 Cor Rabat Luar K-175,T=100,BRC M-6, 1 Lyr 10.00 m2 -
14 Trowel finish rabat 10.00 m2 -
15 Kolom Praktis & Ring Balk,120/120,K-175,4E10,E8-150 86.00 m' -
16 Dinding bata 1:5 115.50 M² -
17 Plester Aci 1:5 115.50 M² -
18 Keramik Dinding Roman W-20106 KW-2 115.50 M² -
19 Keramik Lantai Roman 22106 KW-2 20/20 65.00 M² -
20 Ceiling Triplek 4 mm,Kaso 4/6-60cm 65.00 m2 -
21 List Plafon kayu kamper profil 5/5 67.00 m' -
22 Cat Tembok Vinilex Dinding luar & Ceiling 180.50 M² -
23 Kuda-kuda L50.50.5 = 6 set,Jarak 4 m 211.12 kg -
24 Gording CNP 125.50 = 3 brs 378.84 kg -
25 Atap Zinc Alume 0.4 86.80 m2 -
26 Flashing Zinc Alume 0.4 68.40 m' -
27 Siku Dudukan Flashing L30.30.3 16.86 kg -
28 Cat Finish (kg besi),Sincromate 2 lps + Finish Kansai-Ftalit 606.82 kg -
29 BOOT BASIN pasang Pipa PVC E11/2 11.00 m' -
30 BUAT BAK CUCI TANGAN -
Bongkar dinding keramik 5.60 m' -
Cor beton K.175 0.38 m3 -
Pek. Pasang keramik bak 5.04 m2 -
Pek. Pasang buangan air pipa PVC AW E2" 3.00 m' -
SUB TOTAL -
III REPAIR LANTAI RUANG PRODUKSI,GOT & CURBING -
1 Bobok Lantai Lama 50.00 M' -
2 Buang Bongkaran 12.50 M³ -
3 Cor Parit Beton W20 x H50 cm -
-Beton T=10 cm, K-175 site mix 2.50 M³ -
-Besi E8-150, 1 lps 231.48 M³ -
-Bekisting 100.00 M² -
-Pasang Keramik Parit Kia KW2 50.00 M² -
4 Plat Grating T=3mm Galvanize Hot Deep Frame L 40.40.4 50.00 M' -
5 Repair Keramik KIA 40/40 KW-1 + AM 30 565.50 m2 -
6 Repair Nut Keramik AM 55-Epoxy 1,131.00 m2 -
7 Bongkar Ceiling Accoustic lama 1,131.00 m2 -
8 Ceiling Zinc Alume 0.5,Rangka Holo Jarak 60 cm-Cooking Area 259.00 m2 -
 Curbing W10xH20 cm,K-175 site mix,2E8,E10-150 SEMUA DINDING
9 PANEL 554.82 m' -
SUB TOTAL -

Cikande, 20 November 2008, JLH SUB TOTAL #VALUE!

JASA #VALUE!
TOTAL #VALUE!
(Azwar A) PPN 10% #VALUE!
Civil Engineer GRAND TOTAL #VALUE!
CPI-Processing Plant-Cikande DIBULATKAN #VALUE!
0254 402628 ext.4101 / 0812 948 7152
-
PT. Charoen Pokphand Indonesia
Processing Plant - Cikande

RENCANA ANGGARAN BIAYA PROCESSING PLANT - MEDAN

No. 02/RAB-CV/EN/FP-MDN/X/08

UNIT RATE AMOUNT

NO DESCRIPTION Q'TITY UNIT
Rp. Rp.
FINISHING FLOOR HARDENER FURTHER PLANT
A MORTAR REPAIR
1 Bongkar Keramik lantai Meat Prep & Chill Room 242.50 m2 -
2 BASF Mortar Repair 564 T=3 cm 242.50 m2 -
3 Floor Hardener BASF 5 kg/m2 - Krem 242.50 m2 -
4 Master Top 1110 Curbing,100/200 554.82 m' -

B BASF Mortar Repair 564 T=3 cm 42.00 m2

Cikande, 20 November 2008, 242.50

TOTAL -
(Azwar A) PPN 10% -
Civil Engineer GRAND TOTAL -
CPI-Processing Plant-Cikande DIBULATKAN -
0254 402628 ext.4101 / 0812 948 7152
Unt
Repair lantai bawah pintu Cold storage 7 pintu
PT. Charoen Pokphand Indonesia
Processing Plant - Cikande

RENCANA ANGGARAN BIAYA PROCESSING PLANT - MEDAN

No. 03/RAB-CV/EN/FP-MDN/X/08

UNIT RATE AMOUNT

NO DESCRIPTION Q'TY UNIT
Rp. USD. Rp.
INSULATION PANEL WORK FURTHER PLANT
A CHILL ROOM FP (5500x15000x4000,T= 0 Deg C)
1 Wall Insulation panel T=100 mm, H=4.0 m,pu density 38~40 kg/m3,colorbond 0.5 mm 165.60 m2 0.0
2 Ceiling Insulation panel T=100 mm 86.64 m2 0.0
3 PP-3;Pintu Sliding W2400 x H2200 x T75 mm,Curtain,Merk Fermod-France 2.00 set 0.0
SUB TOTAL 0.0
B MEAT PREP (16000x10000x4000)
1 Wall Insulation panel T=75 mm, H=3.5 m,pu density 38~40 kg/m3,colorbond 0.5 mm 144.60 m2 0.0
2 Ceiling Insulation panel T=75 mm 162.71 m2 0.0
3 PP-2;Pintu Swing W1200 x H2200 x T75 mm,Merk Fermod-France 1.00 set 0.0
4 PP-3;Pintu Sliding W2400 x H2200 x T75 mm,Curtain,Merk Fermod-France 1.00 set 0.0
5 Fix Window,Double Acrilic,W2400xH1200 2.00 set 0.0
SUB TOTAL 0.0
C COOKING (25900x10000x4000)
1 Wall Insulation panel T=75 mm, H=3.5 m,pu density 38~40 kg/m3,colorbond 0.5 mm 103.60 m2 0.0
2 PP-3;Pintu Sliding W2400 x H2200 x T75 mm,Curtain,Merk Fermod-France 1.00 set 0.0
3 Fix Window,Double Acrilic,W2400xH1200 2.00 set 0.0
SUB TOTAL 0.0
D IQF (21850x10000x4000, T= +10 Deg C)
1 Wall Insulation panel T=75 mm, H=3.5 m,pu density 38~40 kg/m3,colorbond 0.5 mm 81.50 m2 0.0
2 Ceiling Insulation panel T=75 mm 221.35 m2 0.0
3 Fix Window,Double Acrilic,W2400xH1200 1.00 set 0.0
SUB TOTAL 0.0
E PACKING ROOM (16400x11595x4000, T= +10 Deg C)
1 Wall Insulation panel T=75 mm, H=3.5 m,pu density 38~40 kg/m3,colorbond 0.5 mm 156.80 m2 0.0
2 Ceiling Insulation panel T=75 mm 199.84 m2 0.0
3 PP-3;Pintu Sliding W2400 x H2200 x T75 mm,Curtain,Merk Fermod-France 2.00 set 0.0
4 Fix Window,Double Acrilic,W2400xH1200 1.00 set 0.0
SUB TOTAL 0.0
F CARTONING (6900x11325x4000, T= +10 Deg C)
1 Wall Insulation panel T=75 mm, H=3.5 m,pu density 38~40 kg/m3,colorbond 0.5 mm 88.66 m2 0.0
2 Ceiling Insulation panel T=75 mm 18.38 m2 0.0
3 PP-2;Pintu Swing W1200 x H2200 x T75 mm,Merk Fermod-France 1.00 set 0.0
4 PP-3;Pintu Sliding W2400 x H2200 x T75 mm,Curtain,Merk Fermod-France 1.00 set 0.0
5 Fix Window,Double Acrilic,W2400xH1200 1.00 set 0.0
SUB TOTAL 0.0
G CORRIDOR PACKING,MEAT PREP & VISITOR
1 Wall Insulation panel T=75 mm, H=3.5 m,pu density 38~40 kg/m3,colorbond 0.5 mm 342.68 m2 0.0
2 Ceiling Insulation panel T=75 mm 178.91 m2 0.0
3 PP-5;Pintu Double Swing Curtain W1500 x H2200 x T10 mm 1.00 set 0.0
4 PP-2;Pintu Swing W1200 x H2200 x T75 mm,Merk Fermod-France 2.00 set 0.0
SUB TOTAL 0.0
H FUTURE (25800X8525X400 m)
1 Wall Insulation panel T=75 mm, H=4 m,pu density 38~40 kg/m3,colorbond 0.5 mm 137.30 m2 0.0
2 Ceiling Insulation panel T=75 mm 220.58 m2 0.0
3 PP-2;Pintu Swing W1200 x H2200 x T75 mm,Merk Fermod-France 1.00 set 0.0
SUB TOTAL 0.0

III MATERIAL INSTALASI & ACCESSORIES 2,309.14 m2 0.0

IV ACCESSORIES
V ONGKOS KERJA DAN PEMASANGAN 2,309.14 m2 0.0
VI PENGIRIMAN (MEDAN) 1.00 Lot 0.0

VII PEKERJAAN REPAIR

1 Repair Dinding Ins. Panel Anteroom dengan All Check Plate 1 mm 7.00 m2
2 Repair pintu Cold Storage,HEATER, Frame, Handle & Lis 8.00 Pintu
3 Ceiling Flake Ice Storage T=75 (Bongkar Existing & Ganti baru) 120.00 m2

Cikande, 20 November 2008,

TOTAL 0.0
PPN 0.0
(Azwar A) GRAND TOTAL 0.0
Civil Engineer DIBULATKAN 0.0
CPI-Processing Plant-Cikande
0254 402628 ext.4101 / 0812 948 7152

1 USD = ### Rp
Charoen Pokphand Indonesia
Chicken Processing Plant
RENCANA ANGGARAN BIAYA PROCESSING PLANT - MEDAN
PONDASI LN2 TANK
No. 04/RAB-CV/EN/FP-MDN/X/08

UNIT RATE AMOUNT

NO DESCRIPTION Q'TY UNIT
Rp. Rp.

I PONDASI TANGKI 11+8 T (3.5x4.0 m2)

1 Gali Tanah 4.90 m3 -
Bore pile K-225 dalam 12 m', dia 30 cm, 6E12,E10-150, 6
2 titik 72.00 m' -
3 Urug pasir 10 cm 1.40 m3 -
4 Lantai kerja 5 cm, 1:3:5 0.70 m3 -
5 Beton lantai Pondasi -
~ Beton K-225 ready mix, T=300 mm 4.20 m3 -
~ Besi D13-150, 2 lapis 496.63 kg -
~ Bekisting 4.50 m2 -
6 Floor Hardener Sika 5 kg/m2 14.00 m2 -
7 Pagar BRC M-8, H=1.9 m 15.00 m2 -
8 Pintu BRC =1.9 m 1.00 set -

Cikande, 20 November 2008,

JUMLAH TOTAL -
(Azwar A) PPN 10% -
Civil Engineer GRAND TOTAL -
CPI-Processing Plant-Cikande DIBULATKAN -
0254 402628 ext.4101 / 0812 948 7152
Note:
 UNIT RATE AMOUNT
NO DESCRIPTION Q'TY UNIT
USD USD
INSULATION PANEL WORK FURTHER PLANT
A CHILL ROOM FP (5500x15000x4000,T= 0 Deg C)
1 Wall Insulation panel T=100 mm, H=4.0 m,pu density 38~40 kg/m3,colorbond 0.5 mm 165.60 m2 41.0 6,789.6
2 Ceiling Insulation panel T=100 mm 86.64 m2 41.0 3,552.2
3 PP-3;Pintu Sliding W2400 x H2200 x T75 mm,Curtain,Merk Fermod-France 2.00 set 1,750.0 3,500.0
SUB TOTAL 13,841.8
B MEAT PREP (16000x10000x4000)
1 Wall Insulation panel T=75 mm, H=3.5 m,pu density 38~40 kg/m3,colorbond 0.5 mm 144.60 m2 37.0 5,350.2
2 Ceiling Insulation panel T=75 mm 162.71 m2 37.0 6,020.3
3 PP-2;Pintu Swing W1200 x H2200 x T75 mm,Merk Fermod-France 1.00 set 750.0 750.0
4 PP-3;Pintu Sliding W2400 x H2200 x T75 mm,Curtain,Merk Fermod-France 1.00 set 1,750.0 1,750.0
5 Fix Window,Double Acrilic,W2400xH1200 2.00 set 106.6 213.1
SUB TOTAL 14,083.6
C COOKING (25900x10000x4000)
1 Wall Insulation panel T=75 mm, H=3.5 m,pu density 38~40 kg/m3,colorbond 0.5 mm 103.60 m2 37.0 3,833.2
2 PP-3;Pintu Sliding W2400 x H2200 x T75 mm,Curtain,Merk Fermod-France 1.00 set 1,750.0 1,750.0
3 Fix Window,Double Acrilic,W2400xH1200 2.00 set 106.6 213.1
SUB TOTAL 5,796.3
D IQF (21850x10000x4000, T= +10 Deg C)
1 Wall Insulation panel T=75 mm, H=3.5 m,pu density 38~40 kg/m3,colorbond 0.5 mm 81.50 m2 37.0 3,015.5
2 Ceiling Insulation panel T=75 mm 221.35 m2 37.0 8,189.9
3 Fix Window,Double Acrilic,W2400xH1200 1.00 set 106.6 106.6
SUB TOTAL 11,311.9
E PACKING ROOM (16400x11595x4000, T= +10 Deg C)
1 Wall Insulation panel T=75 mm, H=3.5 m,pu density 38~40 kg/m3,colorbond 0.5 mm 156.80 m2 37.0 5,801.6
2 Ceiling Insulation panel T=75 mm 199.84 m2 37.0 7,394.1
3 PP-3;Pintu Sliding W2400 x H2200 x T75 mm,Curtain,Merk Fermod-France 2.00 set 1,750.0 3,500.0
4 Fix Window,Double Acrilic,W2400xH1200 1.00 set 106.6 106.6
SUB TOTAL 16,802.3
F CARTONING (6900x11325x4000, T= +10 Deg C)
1 Wall Insulation panel T=75 mm, H=3.5 m,pu density 38~40 kg/m3,colorbond 0.5 mm 88.66 m2 37.0 3,280.4
2 Ceiling Insulation panel T=75 mm 18.38 m2 37.0 679.9
3 PP-2;Pintu Swing W1200 x H2200 x T75 mm,Merk Fermod-France 1.00 set 750.0 750.0
4 PP-3;Pintu Sliding W2400 x H2200 x T75 mm,Curtain,Merk Fermod-France 1.00 set 1,750.0 1,750.0
5 Fix Window,Double Acrilic,W2400xH1200 1.00 set 106.6 106.6
SUB TOTAL 6,566.9
G CORRIDOR PACKING,MEAT PREP & VISITOR
1 Wall Insulation panel T=75 mm, H=3.5 m,pu density 38~40 kg/m3,colorbond 0.5 mm 342.68 m2 37.0 12,679.0
2 Ceiling Insulation panel T=75 mm 178.91 m2 37.0 6,619.7
3 PP-5;Pintu Double Swing Curtain W1500 x H2200 x T10 mm 1.00 set 0.0 0.0
4 PP-2;Pintu Swing W1200 x H2200 x T75 mm,Merk Fermod-France 2.00 set 750.0 1,500.0
SUB TOTAL 20,798.6
H FUTURE (25800X8525X400 m)
1 Wall Insulation panel T=75 mm, H=4 m,pu density 38~40 kg/m3,colorbond 0.5 mm 137.30 m2 37.0 5,080.1
2 Ceiling Insulation panel T=75 mm 220.58 m2 37.0 8,161.6
 3 PP-2;Pintu Swing W1200 x H2200 x T75 mm,Merk Fermod-France 1.00 set 750.0 750.0
SUB TOTAL 13,991.7

III MATERIAL INSTALASI & ACCESSORIES 2,309.14 m2 4.0 9,236.6

IV ACCESSORIES
V ONGKOS KERJA DAN PEMASANGAN 2,309.14 m2 1.5 3,463.7
VI PENGIRIMAN (MEDAN) 1.00 Lot 9,000.0 9,000.0

VII PEKERJAAN REPAIR

1 Repair Dinding Ins. Panel Anteroom dengan All Check Plate 1 mm 7.00 m2 28.0 196.0
2 Repair pintu Cold Storage,HEATER, Frame, Handle & Lis 8.00 Pintu 350.0 2,800.0
3 Ceiling Flake Ice Storage T=75 (Bongkar Existing & Ganti baru) 120.00 m2 40.0 4,800.0

Cikande, 20 November 2008,

TOTAL 132,689.5
PPN 0.0
(Azwar A) GRAND TOTAL 132,689.5
Civil Engineer DIBULATKAN 132,600.0
CPI-Processing Plant-Cikande
0254 402628 ext.4101 / 0812 948 7152