BILL OF QUANTITY (BOQ)

PEKERJAAN PEMBANGUNAN GI 150 kV KOLONEDALE 4LB, 1CB, 1TRB 150/20 KV 30 MVA

DAFTAR ISIAN 1.B : CIVIL WORKS

JUMLAH HARGA
NO. URAIAN
(Rp)
1 2 3
1 PREPARATION WORK 20,000,000
2 SITE WORK 304,212,847
3 PONDASI PERALATAN 150 kV 793,813,735
4 CABLE TRENCH 293,183,274
5 PENERANGAN JALAN DAN KOMPLEKS 284,000,000
6 MISCELLANEOUS ( Perlengkapan K3 ) 15,000,000.00

TOTAL 1,710,209,856
DI BULATKAN 1,710,209,855.65
1,710,200,000.00
Terbilang : Satu Milyar Delapan Ratus Tujuh Juta LimaRibu Rupiah
Note
Nilai Kontrak 2,436,000,000.00
Biaya Pelaksanaan 1,710,200,000.00
Keuntungan 725,800,000.00
Prosentase Keuntungan 29.79

Bekasi, 11 Nopember 2019

PT. Cipta Karya Pembangunan

Pardamean Sitinjak
Direktur Utama
 1 BILL OF QUANTITY (BOQ)
PEKERJAAN SWITCHYARD
PEKERJAAN PEMBANGUNAN GI 150 kV KOLONEDALE 4LB, 1CB, 1TRB 150/20 KV 30 MVA
HARGA
SATUAN JUMLAH
NO. URAIAN PEKERJAAN VOLUME VOLUME (REV) SAT
(Rp.) (Rp.)

A PREPARATION WORK
1 Pagar Sementara dari Seng Gelombang Tinggi 2,00 m 450.00 662.40 m' - -
2 Site office ( 4m x 6 m ) 1.00 1.00 ls - -
3 Site storage ( 4 m x 15 m ) 1.00 1.00 ls - -
4 Soil investigation -
- DCPT 6.00 Pcs -
- Test Lab and Report 3.00 Sets -
5 Penyediaan Air Kerja 1.00 1.00 ls 2,500,000.00 2,500,000.00
6 Mobilisasi & Demobilisasi Peralatan 1.00 1.00 ls 15,000,000.00 15,000,000.00
7 Listrik Kerja 1.00 1.00 ls 2,500,000.00 2,500,000.00
8 As Built Drawing 1.00 ls -
TOTAL A 20,000,000.00

B SITE WORK
1 Pekerjaan Tanah
a. Site Clearing 14,539.00 m2 -
b. Bouwplank 907.00 m' - -
c. Galian Tanah 11,930.00 m3 -
f. Dinding Penahan Tanah -
- DPT Type 2 meter 108.00 m' -
- DPT Type 3 meter 23.00 m' -
- DPT Type 4 meter 94.00 m' -
- DPT Type 5 meter 111.00 m' -
g. Perataan Tanah dan pemadatan (20 cm) 11,930.00 m3 -
h. Test Sand Cone 10.00 ttk -
i. Urugan Kembali 11,930.00 m3 -
-
2 Kansteen: -
a. Kansteen beton pada switchyard (15x30x50cm) 320.00 320.00 m' 91,166.71 29,173,347.06
b. Kansteen beton pada jalan (20x30x50cm) 897.00 m' 212,266.71 -

3 I. Pekerjaan Jalan Aspal: 2,266.00 m2 513,188.33 -

II. Pekerjaan Jalan Paving Blok :

a. Paving Blok 305.00 220.00 m2 162,375.00 35,722,500.00
b. Urugan Pasir t=5 cm 42.00 11.00 m3 65,000.00 715,000.00

4 Fence complete with accessories and foundation

- BRC 1.20 m height 362.00 m' 1,014,607.61 -
- BRC 1.90 m height 67.00 m' 1,269,190.94 -
- Fence Brick Wall 2.40 m height (lower part) and wire
588.00 m' 979,427.10 -
mesh 0.60 m height (upper part)
- Fence Brick Wall 2.40 m height

5 Gate complete with pole, accessories and foundation

- Sliding BRC gate 1.20 m height, 3.3 m width 1.00 unit 3,900,000.00 -
- Sliding BRC gate 1.20 m height, 6.3 m width 2.00 unit 10,050,412.60 -
- Double BRC gate 1.20 m height, 6.3 m width 1.00 unit 7,800,000.00 -

6 Landscaping 830.00 830.00 m2 30,000.00 24,900,000.00

7 Hamparan Kerikil 10 cm 5,746.00 5,746.00 m2 15,000.00 86,190,000.00

8 Rabat beton 1:3:5; t= 5 cm 5,746.00 5,746.00 m2 22,191.44 127,511,999.88

TOTAL B 304,212,846.94
 1 BILL OF QUANTITY (BOQ)
PEKERJAAN SWITCHYARD
PEKERJAAN PEMBANGUNAN GI 150 kV KOLONEDALE 4LB, 1CB, 1TRB 150/20 KV 30 MVA
HARGA
SATUAN JUMLAH
NO. URAIAN PEKERJAAN VOLUME VOLUME (REV) SAT
(Rp.) (Rp.)

C PONDASI PERALATAN 150 kV

1 Surge Arrester (LA)
Pondasi LA 15.00 15.00 Unit 3,376,036.28 50,640,544.15

2 Disconnecting Switches (DS/DSE)

Pondasi DS/ DSE 16.00 16.00 Set 14,475,642.83 231,610,285.25

3 Current Transformer (CT)

Pondasi CT 18.00 18.00 Unit 3,222,580.08 58,006,441.48

4 Current Transformer (CVT/VT)

Pondasi CVT/VT 14.00 14.00 Unit 3,222,580.08 45,116,121.15

5 Circuit Breaker (CB) Three Pole

Pondasi CB Three Pole 2.00 2.00 Set 12,064,553.84 24,129,107.68

6 Circuit Breaker (CB) Single Pole

Pondasi CB Single Pole 4.00 4.00 Set 11,975,329.97 47,901,319.89

7 Post Insulator (PI)

Pondasi PI 12.00 - Set 3,069,123.89 -

8 Post Gantry 19.00 19.00 Unit 14,997,506.10 284,952,615.88

9 Hybrid Insulated Switchgear - - Unit

10 Trafo 30 Mva 1.00 1.00 Unit 29,751,314.52 29,751,314.52

11 Fire Wall - - Unit

12 Neutral Grounding Resistors (NGR) 1.00 1.00 Unit 2,816,621.85 2,816,621.85
13 Pondasi SStr + Pagar Keliling 1.00 1.00 Unit 4,093,433.62 4,093,433.62
14 Fire Prevention - - Unit -
15 Marshalling Kiosk 6.00 6.00 Unit 1,967,305.58 11,803,833.46
16 Pondasi Cable Support 1.00 1.00 Unit 2,992,096.17 2,992,096.17

TOTAL C 793,813,735.10

D CABLE TRENCH
1 CABLE TRENCH TYPE I 75.00 75.00 m' 890,030.31 66,752,273.48
2 CABLE TRENCH TYPE II 208.00 208.00 m' 640,388.87 133,200,884.78
3 CABLE TRENCH TYPE III 236.00 236.00 m' 221,417.81 52,254,602.93
4 CABLE TRENCH (CROSSING ROAD) 28.00 28.00 m' 1,463,411.16 40,975,512.42

TOTAL D 293,183,273.61

E PENERANGAN JALAN DAN KOMPLEKS

Mercury Vapour Flouresent light 1 x 250 W complete with
lighting column 9 m high, fuse box, grounding system
1 32.00 32.00 Unit 5,000,000.00 160,000,000.00
and installation of cable conduit and wiring and all
accessories and foundation of column
Lighting HPIT Lamp 1 x 250 W complete with support,
2 fuse box, grounding system and installation of cable 31.00 31.00 Unit 4,000,000.00 124,000,000.00
conduit and wiring and all accessories for Switchyard
TOTAL E 284,000,000.00

F MISCELLANEOUS ( Perlengkapan K3 ) 1.00 1.00 15,000,000.00 15,000,000.00

TOTAL SIPIL SWITCHYARD (A+B+C+D+E+F) 1,710,209,855.65