BILL OF QUANTITY (BOQ)

BOQ No. 4 : PEKERJAAN SIPIL EXT GI SERANG

PROYEK : PEMBANGUNAN GI 150 KV BAROS
DAN EKSTENSION 2 LINE BAY GI 150 KV SERANG
EXT 2 LB GI 150 KV SERANG
UNIT PRICE
TOTAL PRICE
ITEM URAIAN PEKERJAAN UNIT QTY

(RUPIAH) (RUPIAH)
(1) (2) (3) (4) (5) (6 =4x5)
I Preparatory work for Control Building and Switchyard
I.1 Temporary Fence with Corrugated zinc 2 m height m' 68 360,000 24,480,000
I.2 Plank name Project (temporary) Ls 1 350,000 350,000
I.3 Site Clearing m2 560 18,000 10,080,000
I.4 Dewatering Ls 1 -
I.5 Setting Survey and Installation of Setting plan incl BM stake Ls 1 150,000,000 150,000,000
I.6 Site Office (5m x 8m) Ls 1 160,000,000 160,000,000
I.7 Site Storage (6m x 6m) Ls 1 144,000,000 144,000,000
I.8 Soil Investigation for control building and switchyard :
I.8.1 - Sondir point 2 -
I.8.2 - Boring, SPT and Test Lab. point 2 -
I.8.3 - Soil Investigation Report sets 3
I.9 Water and electricity supply Ls 1 -
I.10 Pembongkaran pondasi eksisting (include dengan material buangan) m3 30 700,000 21,000,000
TOTAL ITEM I 509,910,000

II Site Works
II.1 Gravelling
II.1.1 Gravel (dia 3 - 5 cm); t = 15 cm m2 105 300,000 31,500,000
II.1.2 Sand layer below gravel (compacted sand); thickness = 5 cm m³ 35 200,000 7,000,000
II.2 Cable Duct (K175, BJTD 39 incld Cover)
II.2.1 - Cable duct type 1 (Precast, Large ± 120 cm) m' 28 6,000,000 168,000,000
II.2.2 - Cable duct type 2 (Precast, Large ± 80 cm) m' 20 5,000,000 100,000,000
II.2.3 - Cable duct type 3 (Precast, Large ± 60 cm) m' 15 4,000,000 60,000,000
II.2.4 - Cable Tray L50.50.5 kg 655.55 10,000 6,555,500
TOTAL ITEM II 373,055,500

III Switchyard
III.1 Steel Structure for Gantry Reinforcement include material, transportation and erection
III.1.1 Steel Structure for Beam kg 7200 120,000 864,000,000
III.1.2 Steel Structure for Post Gantry kg 7200 120,000 864,000,000

III.2 Foundation for 150 kV

III.2 2 (Two) Line Bay

III.2.1 - Disconnecting /& Earthing Switches (DS/E) = 6 sets
Excavation of soil m3 155.22 80,000 12,417,754
Compacted Sand thick 5 cm m3 28.80 200,000 5,760,000
Lean Concrete K-100 thick 5 cm m3 28.80 850,000 24,480,000
Concrete K-300 m3 48.66 1,000,000 48,660,000
Reinforced Steel Screw U-40 kg 4,379.40 25,000 109,485,000
Reinforced Steel Plain U-24 kg 486.60 20,000 9,732,000
Formworks m2 227.23 90,000 20,450,880
PVC pipe Ø 2" for Earthing Cable m 24.00 30,000 720,000
PVC pipe Ø 4" for Cable Trench m 36.00 40,000 1,440,000
Anchor Bolt Ø20 - Ø24 mm set 24.00 200,000 4,800,000
Grouting and Acian m2 36.00 100,000 3,600,000
Back Filling Compacted m3 46.57 50,000 2,328,329
Soil Disposal & Compacted m3 108.66 50,000 5,432,767
Bore piled dia 40 cm m 144 200,000 28,800,000

III.2.2 - Circuit Breakers = 2 sets

Excavation of soil m3 38.50 80,000 3,080,000
Compacted Sand thick 5 cm m3 9.80 200,000 1,960,000
Lean Concrete K-100 thick 5 cm m3 9.80 850,000 8,330,000
Concrete K-300 m3 15.04 1,000,000 15,040,000
Reinforced Steel Screw U-40 kg 1,353.60 25,000 33,840,000
Reinforced Steel Plain U-24 kg 150.40 20,000 3,008,000
Formworks m2 184.96 90,000 16,646,400
PVC pipe Ø 2" for Earthing Cable m 8.00 30,000 240,000
PVC pipe Ø 4" for Cable Trench m 12.00 40,000 480,000
Anchor Bolt Ø20 - Ø24 mm set 8.00 200,000 1,600,000
Grouting and Acian m2 9.60 100,000 960,000
Back Filling Compacted m3 11.55 50,000 577,500
Soil Disposal & Compacted m3 26.95 50,000 1,347,500
Bore piled dia 40 cm m 48 200,000 9,600,000

III.2.3 - Current Transformer = 6 units

Excavation of soil m3 16.128 80,000 1,290,240
Compacted Sand thick 5 cm m3 1.536 200,000 307,200
Lean Concrete K-100 thick 5 cm m3 1.536 850,000 1,305,600
Concrete K-300 m3 9.48 1,000,000 9,480,000
 Reinforced Steel Screw U-40 kg 853.20 25,000 21,330,000
Reinforced Steel Plain U-24 kg 94.80 20,000 1,896,000
Formworks m2 36.12 90,000 3,250,800
PVC pipe Ø 2" for Earthing Cable m 24.00 30,000 720,000
PVC pipe Ø 4" for Cable Trench m 36.00 40,000 1,440,000
Anchor Bolt Ø20 - Ø24 mm set 24.00 200,000 4,800,000
Grouting and Acian m2 10.20 100,000 1,020,000
Back Filling Compacted m3 4.84 50,000 241,920
Soil Disposal & Compacted m3 11.29 50,000 564,480
Bore piled dia 40 cm m 48 200,000 9,600,000

III.2.4 - Capacitor Voltage Transformer = 6 units

Excavation of soil m3 16.128 80,000 1,290,240
Compacted Sand thick 5 cm m3 1.536 200,000 307,200
Lean Concrete K-100 thick 5 cm m3 1.536 850,000 1,305,600
Concrete K-300 m3 9.48 1,000,000 9,480,000
Reinforced Steel Screw U-40 kg 853.20 25,000 21,330,000
Reinforced Steel Plain U-24 kg 94.80 20,000 1,896,000
Formworks m2 36.12 90,000 3,250,800
PVC pipe Ø 2" for Earthing Cable m 24.00 30,000 720,000
PVC pipe Ø 4" for Cable Trench m 36.00 40,000 1,440,000
Anchor Bolt Ø20 - Ø24 mm set 24.00 200,000 4,800,000
Grouting and Acian m2 10.20 100,000 1,020,000
Back Filling Compacted m3 4.84 50,000 241,920
Soil Disposal & Compacted m3 11.29 50,000 564,480
Bore piled dia 40 cm m 48 200,000 9,600,000

III.2.5 - Surge Arrester = 6 units

Excavation of soil m3 16.128 80,000 1,290,240
Compacted Sand thick 5 cm m3 1.536 200,000 307,200
Lean Concrete K-100 thick 5 cm m3 1.536 850,000 1,305,600
Concrete K-300 m3 9.48 1,000,000 9,480,000
Reinforced Steel Screw U-40 kg 853.20 25,000 21,330,000
Reinforced Steel Plain U-24 kg 94.80 20,000 1,896,000
Formworks m2 36.12 90,000 3,250,800
PVC pipe Ø 2" for Earthing Cable m 24.00 30,000 720,000
PVC pipe Ø 4" for Cable Trench m 36.00 40,000 1,440,000
Anchor Bolt Ø20 - Ø24 mm set 24.00 200,000 4,800,000
Grouting and Acian m2 10.20 100,000 1,020,000
Back Filling Compacted m3 4.84 50,000 241,920
Soil Disposal & Compacted m3 11.29 50,000 564,480
Bore piled dia 40 cm m 48 200,000 9,600,000

III.2.6 - Post Insulator = 4 units

Excavation of soil m3 10.752 80,000 860,160
Compacted Sand thick 5 cm m3 1.024 200,000 204,800
Lean Concrete K-100 thick 5 cm m3 1.024 850,000 870,400
Concrete K-300 m3 4.76 1,000,000 4,760,000
Reinforced Steel Screw U-40 kg 428.40 25,000 10,710,000
Reinforced Steel Plain U-24 kg 47.60 20,000 952,000
Formworks m2 19.92 90,000 1,792,800
PVC pipe Ø 2" for Earthing Cable m 16.00 30,000 480,000
Anchor Bolt Ø20 - Ø24 mm set 16.00 200,000 3,200,000
Grouting and Acian m2 5.20 100,000 520,000
Back Filling Compacted m3 3.23 50,000 161,280
Soil Disposal & Compacted m3 7.53 50,000 376,320
Bore piled dia 40 cm m 32 200,000 6,400,000

III.2.7 - Marshalling Kiosks = 2 units

Excavation of soil m3 2.4 80,000 192,000
Compacted Sand thick 5 cm m3 0.2 200,000 40,000
Lean Concrete K-100 thick 5 cm m3 0.2 850,000 170,000
Concrete K-300 m3 1.2 1,000,000 1,200,000
Reinforced Steel Screw U-40 kg 108.00 25,000 2,700,000
Reinforced Steel Plain U-24 kg 12.00 20,000 240,000
Formworks m2 8.40 90,000 756,000
PVC pipe Ø 2" for Earthing Cable m 8.00 30,000 240,000
PVC pipe Ø 4" for Cable Trench m 12.00 40,000 480,000
Anchor Bolt Ø20 - Ø24 mm set 8.00 200,000 1,600,000
Grouting and Acian m2 2.00 100,000 200,000
Back Filling Compacted m3 0.72 50,000 36,000
Soil Disposal & Compacted m3 1.68 50,000 84,000
TOTAL ITEM III 2,313,780,610

IV MISCELLANEOUS WORKS
IV.1 Concrete Work
IV.1.1 - Concrete K 175 (Site Mix) m3 1 780,000 780,000
IV.1.2 - Concrete K 225 (Site Mix) m3 1 810,000 810,000

IV.2 Retaining Wall

IV.2.1 - Retaining Wall ( Concrete K 225, Fe:150kg/m3, Formwork) m³ 1 850,000 850,000
TOTAL ITEM V 2,440,000
TOTAL ITEM FOR CIVIL WORKS (I - IV) 3,199,186,110