BILL OF QUANTITIES AND ESTIMATES
FOR THE EXTENTION OF ELECTRICITY TO LOWER BOANDO LAYOUT
SCHEDULE UNIT PRICE
|
Ref N° |
DESCRIPTION OF WORKS |
UNIT |
SUPPLY |
LABOUR |
|
|
||||||
|
U.P in fig. |
U.P in word |
U.P in fig. |
U.P in word |
|
||||||||
|
101 |
Studies and Pegging (Code 10000) |
Km |
|
|
|
|
|
|
||||
|
102 |
Excavation works (Code 10001) |
m³ |
|
|
|
|
|
|
||||
|
103 |
S & I U bolt (Code 60113) |
U |
|
|
|
|
|
|
||||
|
104 |
S & I Single 11m wooden poles, class D (Code 601014) |
U |
|
|
|
|
|
|
||||
|
105 |
S & I Twin 11m wooden poles, class D (Code 601015) |
U |
|
|
|
|
|
|
||||
|
106 |
S & I 11m concrete pole 500 DAN |
|
|
|
|
|
|
|
||||
|
107 |
S & I 11m concrete pole 1000 DAN |
U |
|
|
|
|
|
|
||||
|
108 |
S & I concrete 12m/1000 DNA poles |
U |
|
|
|
|
|
|
||||
|
109 |
S & I Strut 11m wooden poles, class D (Code 601016) |
U |
|
|
|
|
|
|
||||
|
110 |
S & I Strut porch PCN 11m wooden poles, class D |
U |
|
|
|
|
|
|
||||
|
111 |
S & I Rigid glass insulator 30KV (Code 601001) |
U |
|
|
|
|
|
|
||||
|
112 |
S & I Chain of three insulators + Anchor (Code 601002) |
U |
|
|
|
|
|
|
||||
|
113 |
S & I Spindle (Ref 23 001 060 115) |
U |
|
|
|
|
|
|
||||
|
114 |
S & I Round spindle (Code 504026) |
U |
|
|
|
|
|
|
||||
|
115 |
S & I galvanized crossbar 240×10×10 cm |
U |
|
|
|
|
|
|
||||
|
116 |
S & I Wooden crossbar 440×10×10 cm |
U |
|
|
|
|
|
|
||||
|
117 |
S & I Galvanized flat brace 760×30×6 cm (Code 601025) |
U |
|
|
|
|
|
|
||||
|
118 |
S & Stringing 54.4 mm² Almelec cable (Code 601011) |
LM |
|
|
|
|
|
|
||||
|
119 |
S & I Fuse cutout (Ref 22 001 050038) |
U |
|
|
|
|
|
|
||||
|
120 |
Foundation block of concrete (Code 102001) |
U |
|
|
|
|
|
|
||||
|
121 |
S & I Earth plug for IACM 36kV (Ref 23 001 060125) |
U |
|
|
|
|
|
|
|
122 |
S & I IACM 36kV (Ref 23 001 060126) on concrete pole DaN 1000 |
U |
|
|
|
|
|
|
|
123 |
S & I Number plate + Numbering (Code 113013) |
U |
|
|
|
|
|
|
|
124 |
Bypass strap making MV 54 mm2 |
U |
|
|
|
|
|
|
|
125 |
S & I Warning plates DM (Code 601005) |
U |
|
|
|
|
|
|
|
|
Sub-Total 100 |
|
|
|
|
|
|
|
|
200 |
CONSTRUCTION OF A MV/LV MIXED THREE PHASE LINE WITH 3x54.6 mm² ALMELEC AND 3x70mm²+1NP+2EP ALUMINUM CABLES |
|||||||
|
201 |
Studies and Pegging (Code 10000) |
Km |
|
|
|
|
|
|
|
202 |
Excavation works (Code 10001) |
m³ |
|
|
|
|
|
|
|
203 |
S & I U bolt (Code 60113) |
U |
|
|
|
|
|
|
|
204 |
S & I Single 11m wooden poles |
U |
|
|
|
|
|
|
|
205 |
S & I Twin 11m wooden poles, class D (Code 601015) |
U |
|
|
|
|
|
|
|
206 |
S & I 11m concrete poles, DAN 1000 |
U |
|
|
|
|
|
|
|
207 |
S & I S & I 11m concrete poles, DAN 500 |
U |
|
|
|
|
|
|
|
208 |
S & I Rigid glass insulator 30kV (Code 601001) |
U |
|
|
|
|
|
|
|
209 |
S & I Chain of three insulators (Code 601002) |
U |
|
|
|
|
|
|
|
210 |
S & I Spindle (Ref 23 001 060 115) |
U |
|
|
|
|
|
|
|
211 |
S & I Reinforced stalk (Code 504026) |
U |
|
|
|
|
|
|
|
212 |
S & I Galvanized crossbar 240×10×10 cm (Code 107012) |
U |
|
|
|
|
|
|
|
213 |
S & I Galvanized flat brace 760×30×6 cm (Code 601025) |
U |
|
|
|
|
|
|
|
214 |
S & Stringing 54.4 mm² Almelec cable (Code 601011) |
LM |
|
|
|
|
|
|
|
215 |
S & Stringing 3x70 mm²+1NP+2EP preassembled cable (Code 112019) |
LM |
|
|
|
|
|
|
|
216 |
S & I Number plate + Numbering (Code 113013) |
U |
|
|
|
|
|
|
|
217 |
S & I Warning plates DM (Code 601005) |
U |
|
|
|
|
|
|
|
218 |
S & I LV suspension clamp (Code 603001) |
U |
|
|
|
|
|
|
|
219 |
S & I LV tensioning clamp (Code 603004) |
U |
|
|
|
|
|
|
|
220 |
S & I End caps (Code 112027) |
U |
|
|
|
|
|
|
|
221 |
Foundation block of concrete (Code 102001) |
U |
|
|
|
|
|
|
|
222 |
Type C earth plug (Code 603007) |
U |
|
|
|
|
|
|
|
223 |
S & I Fuse cutout (Ref 22 001 050038) |
U |
|
|
|
|
|
|
|
|
Sub-Total 200 |
|
|
|
|
|
|
|
|
300 |
CONSTRUCTION OF ONE THREE PHASE TRANSFORMATION SUBSTATIONS EQUIPPED WITH H61-100 KVA/ 30 KV/B2 TRANSFORMERS |
|||||||
|
301 |
S & I 100 kVA/30kV Three phase transformer |
U |
|
|
|
|
|
|
|
302 |
S & I 160 kVA/30kV Three phase transformer (Code 503004) |
U |
|
|
|
|
|
|
|
303 |
S & I 50 kVA/30kV Three phase transformer |
U |
|
|
|
|
|
|
|
304 |
Removal & reinstallation of existing 25 kVA/17.32kV Single phase transformer |
U |
|
|
|
|
|
|
|
305 |
S & I concrete 12m/1000 DNA poles |
U |
|
|
|
|
|
|
|
306 |
S & I Galvanized steel 11m poles 1000daN |
U |
|
|
|
|
|
|
|
307 |
S & I Type 2BH earth plug (Ref 23 001 060412) |
U |
|
|
|
|
|
|
|
310 |
S & I Fuse cutout (Ref 22 001 050038) |
U |
|
|
|
|
|
|
|
311 |
S & I 27kV Surge arrestor (Ref 23 001 060121) |
U |
|
|
|
|
|
|
|
312 |
S & I Circuit breaker (DHP) 160kVA (Ref 23 030 061484) |
U |
|
|
|
|
|
|
|
313 |
S & I Circuit breaker (DHP) 100kVA (Ref 23 030 061484) |
U |
|
|
|
|
|
|
|
314 |
S & I Circuit breaker (DHP) 50kVA (Ref 23 030 061484) |
U |
|
|
|
|
|
|
|
315 |
S & Stringing 3x150 mm²+70 mm² underground cable for DHP transformer junction |
U |
|
|
|
|
|
|
|
316 |
Foundation block of concrete (Code 102001) |
U |
|
|
|
|
|
|
|
317 |
S & I Earth plug for IACM 36kV (Ref 23 001 060125) |
U |
|
|
|
|
|
|
|
318 |
S & I IACM 36kV (Ref 23 001 060126) |
U |
|
|
|
|
|
|
|
|
Sub-Total 300 |
|
|
|
|
|
||
|
400 |
CONSTRUCTION OF THREE PHASE LV LINE WITH 3x70 mm² +1NP+2EP PREASSEMBLED ALUMINUM CABLE |
|||||||
|
401 |
Studies and Pegging (Code 10000) |
KM |
|
|
|
|
|
|
|
402 |
Excavation works (Code 10001) |
m³ |
|
|
|
|
|
|
|
403 |
S & I LV suspension clamp (Code 603001) |
U |
|
|
|
|
|
|
|
404 |
S & I LV tensioning clamp (Code 603004) |
U |
|
|
|
|
|
|
|
405 |
S & I concrete 9m/300 DNA poles |
U |
|
|
|
|
|
|
|
406 |
S & I Single 9m wooden poles class C (Code 603008) |
U |
|
|
|
|
|
|
|
407 |
S & I Twin 9m wooden poles class C (Code 603008) |
U |
|
|
|
|
|
|
|
408 |
Transplanting of concrete 9m/300 DNA poles |
U |
|
|
|
|
|
|
|
409 |
S & I Single 11m wooden poles, class D (Code 601014) |
U |
|
|
|
|
|
|
|
410 |
S & I Twin 11m wooden poles, class D (Code 601015) |
U |
|
|
|
|
|
|
|
411 |
S & I Set of one LV line taps (Code 3504035) |
U |
|
|
|
|
|
|
|
412 |
S & I Number plate + Numbering (Code 113013) |
U |
|
|
|
|
|
|
|
413 |
S & Stringing 3x70 mm²+1NP+2EP preassembled cable (Code 112019) |
LM |
|
|
|
|
|
|
|
414 |
S & I End caps (Code 112027) |
U |
|
|
|
|
|
|
|
415 |
LV Fittings |
FF |
|
|
|
|
|
|
|
416 |
Type C earth plug (Code 603007) |
U |
|
|
|
|
|
|
|
411 |
Foundation block of concrete (Code 102001) |
U |
|
|
|
|
|
|
|
|
Sub Total 400 |
|
|
|
|
|
|
|
|
500 |
ENVIRONMENTAL IMPACT NOTICE |
|||||||
|
501 |
Site Installation and withdrawal |
FF |
|
|
|
|
|
|
|
502 |
S & I of sign boar on site |
FF |
|
|
|
|
|
|
|
503 |
Expert studies for river crossing |
FF |
|
|
|
|
|
|
||
|
|
Sub-Total 500 |
|
|
|
|
|
|
|
||
|
600 |
SUNDRY EXPENSES |
|||||||||
|
601 |
Connection to ENEO Network (Ref 22 001 050022)+plan de recollement |
U |
|
|
|
|
|
|
||
|
602 |
Clearing and pruning (Code 801002) |
Km |
|
|
|
|
|
|
||
|
603 |
Transport and handling material (Code 2003) |
T/Km |
|
|
|
|
|
|
||
|
604 |
Transport of concrete poles |
T/Km |
|
|
|
|
|
|
||
|
605 |
handling and installation of material |
FF |
|
|
|
|
|
|
||
|
606 |
Supply & Installation of complete set of street ligh lamps |
FF |
|
|
|
|
|
|
||
|
607 |
Transport of workers (Code 2005) |
Day |
|
|
|
|
|
|
||
|
608 |
Testing of Existing transformer at eneo testing center |
Ls |
|
|
|
|
|
|
||
New Bill of Quantities and Estimate:
|
BILL OF QUANTITIES AND COST ESTIMATES, FOR THE EXTENSION OF ELECTRICITY WITH A 250KVA TRANSFORMERS AT LOWER BOANDO NEWLAYOUT IN THE LIMBE II MUNICIPALITY OF FAKO DIVISION, SOUTHWEST REGION |
||||||||
|
Ref N° |
DESCRIPTION OF WORKS |
UNIT |
QTY |
SUPPLY |
LABOUR |
S & L TOTAL |
||
|
U.P |
T.P |
U.P |
T.P |
|||||
|
100 |
CONSTRUCTION OF A MV THREE PHASE LINE WITH 3x54.6 mm² ALMELEC CABLE |
|||||||
|
101 |
Studies and Pegging (Code 10000) |
Km |
0,350 |
|
|
|
|
|
|
102 |
Excavation works (Code 10001) |
m³ |
3,0380 |
|
|
|
|
|
|
103 |
S & I U bolt (Code 60113) |
U |
6 |
|
|
|
|
|
|
104 |
S & I Single 11m wooden poles, class D (Code 601014) |
U |
0 |
|
|
|
|
|
|
105 |
S & I Twin 11m wooden poles, class D (Code 601015) |
U |
0 |
|
|
|
|
|
|
106 |
S & I 11m concrete pole 500 DAN |
U |
6 |
|
|
|
|
|
|
107 |
S & I 11m concrete pole 1000 DAN |
U |
1 |
|
|
|
|
|
|
108 |
S & I concrete 12m/1000 DNA poles |
U |
0 |
|
|
|
|
|
|
109 |
S & I Strut 11m wooden poles, class D (Code 601016) |
U |
0 |
|
|
|
|
|
|
110 |
S & I Strut porch PCN 11m wooden poles, class D |
U |
0 |
|
|
|
|
|
|
111 |
S & I Rigid glass insulator 30KV (Code 601001) |
U |
18 |
|
|
|
|
|
|
112 |
S & I Chain of three insulators + Anchor (Code 601002) |
U |
6 |
|
|
|
|
|
|
113 |
S & I Spindle (Ref 23 001 060 115) |
U |
7 |
|
|
|
|
|
|
114 |
S & I Round spindle (Code 504026) |
U |
2 |
|
|
|
|
|
|
115 |
S & I galvanized crossbar 240×10×10 cm |
U |
8 |
|
|
|
|
|
|
116 |
S & I Wooden crossbar 440×10×10 cm |
U |
0 |
|
|
|
|
|
|
117 |
S & I Galvanized flat brace 760×30×6 cm (Code 601025) |
U |
16 |
|
|
|
|
|
|
118 |
S & Stringing 54.4 mm² Almelec cable (Code 601011) |
LM |
1.102,50 |
|
|
|
|
|
|
119 |
S & I Fuse cutout (Ref 22 001 050038) |
U |
0 |
|
|
|
|
|
|
120 |
Foundation block of concrete (Code 102001) |
U |
7 |
|
|
|
|
|
|
121 |
S & I Earth plug for IACM 36kV (Ref 23 001 060125) |
U |
1 |
|
|
|
|
|
|
122 |
S & I IACM 36kV (Ref 23 001 060126) on concrete pole DaN 1000 |
U |
1 |
|
|
|
|
|
|
123 |
S & I Number plate + Numbering (Code 113013) |
U |
7 |
|
|
|
|
|
|
124 |
Bypass strap making MV 54 mm2 |
U |
1 |
|
|
|
|
|
|
125 |
S & I Warning plates DM (Code 601005) |
U |
7 |
|
|
|
|
|
|
|
Sub-Total 100 |
|
|
|
|
|
|
|
|
200 |
CONSTRUCTION OF A MV/LV MIXED THREE PHASE LINE WITH 3x54.6 mm² ALMELEC AND 3x70mm²+1NP+2EP ALUMINUM CABLES |
|||||||
|
201 |
Studies and Pegging (Code 10000) |
Km |
0,650 |
|
|
|
|
|
|
202 |
Excavation works (Code 10001) |
m³ |
5,6420 |
|
|
|
|
|
|
203 |
S & I U bolt (Code 60113) |
U |
12 |
|
|
|
|
|
|
204 |
S & I Single 11m wooden poles |
U |
0 |
|
|
|
|
|
|
205 |
S & I Twin 11m wooden poles, class D (Code 601015) |
U |
0 |
|
|
|
|
|
|
206 |
S & I 11m concrete poles, DAN 1000 |
U |
0 |
|
|
|
|
|
|
207 |
S & I S & I 11m concrete poles, DAN 500 |
U |
13 |
|
|
|
|
|
|
208 |
S & I Rigid glass insulator 30kV (Code 601001) |
U |
39 |
|
|
|
|
|
|
209 |
S & I Chain of three insulators (Code 601002) |
U |
12 |
|
|
|
|
|
|
210 |
S & I Spindle (Ref 23 001 060 115) |
U |
13 |
|
|
|
|
|
|
211 |
S & I Reinforced stalk (Code 504026) |
U |
0 |
|
|
|
|
|
|
212 |
S & I Galvanized crossbar 240×10×10 cm (Code 107012) |
U |
15 |
|
|
|
|
|
|
213 |
S & I Galvanized flat brace 760×30×6 cm (Code 601025) |
U |
30 |
|
|
|
|
|
|
214 |
S & Stringing 54.4 mm² Almelec cable (Code 601011) |
LM |
2.047,5 |
|
|
|
|
|
|
215 |
S & Stringing 3x70 mm²+1NP+2EP preassembled cable (Code 112019) |
LM |
715,0 |
|
|
|
|
|
|
216 |
S & I Number plate + Numbering (Code 113013) |
U |
13 |
|
|
|
|
|
|
217 |
S & I Warning plates DM (Code 601005) |
U |
13 |
|
|
|
|
|
|
218 |
S & I LV suspension clamp (Code 603001) |
U |
0 |
|
|
|
|
|
|
219 |
S & I LV tensioning clamp (Code 603004) |
U |
26 |
|
|
|
|
|
|
220 |
S & I End caps (Code 112027) |
U |
0 |
|
|
|
|
|
|
221 |
Foundation block of concrete (Code 102001) |
U |
13 |
|
|
|
|
|
|
222 |
Type C earth plug (Code 603007) |
U |
4 |
|
|
|
|
|
|
|
Sub-Total 200 |
|
|
|
|
|
|
|
|
300 |
CONSTRUCTION OF ONE THREE PHASE TRANSFORMATION SUBSTATIONS EQUIPPED WITH H61-250 KVA/ 30 KV/B2 TRANSFORMER |
|||||||
|
301 |
S & I 100 kVA/30kV Three phase transformer |
U |
0 |
|
|
|
|
|
|
302 |
S & I 250 kVA/30kV Three phase transformer (Code 503004) |
U |
1 |
|
|
|
|
|
|
303 |
S & I 50 kVA/30kV Three phase transformer |
U |
0 |
|
|
|
|
|
|
304 |
Removal & reinstallation of existing 25 kVA/17.32kV Single phase transformer |
U |
0 |
|
|
|
|
|
|
305 |
S & I concrete 12m/1000 DNA poles |
U |
1 |
|
|
|
|
|
|
306 |
S & I Galvanized steel 11m poles 1000daN |
U |
0 |
|
|
|
|
|
|
307 |
S & I Type 2BH earth plug (Ref 23 001 060412) |
U |
1 |
|
|
|
|
|
|
310 |
S & I Fuse cutout (Ref 22 001 050038) |
U |
3 |
|
|
|
|
|
|
311 |
S & I 27kV Surge arrestor (Ref 23 001 060121) |
U |
3 |
|
|
|
|
|
|
312 |
S & I Circuit breaker (DHP) 250kVA (Ref 23 030 061484) |
U |
1 |
|
|
|
|
|
|
313 |
S & I Circuit breaker (DHP) 100kVA (Ref 23 030 061484) |
U |
0 |
|
|
|
|
|
|
314 |
S & I Circuit breaker (DHP) 50kVA (Ref 23 030 061484) |
U |
0 |
|
|
|
|
|
|
315 |
S & Stringing 3x150 mm²+70 mm² underground cable for DHP transformer junction |
U |
0 |
|
|
|
|
|
|
316 |
Foundation block of concrete (Code 102001) |
U |
1 |
|
|
|
|
|
|
317 |
S & I Earth plug for IACM 36kV (Ref 23 001 060125) |
U |
1 |
|
|
|
|
|
|
318 |
S & I Fuse cut out 36kV (Ref 23 001 060126) |
U |
1 |
|
|
|
|
|
|
|
Sub-Total 300 |
|
|
|
|
|
||
|
400 |
CONSTRUCTION OF THREE PHASE LV LINE WITH 3x70 mm² +1NP+2EP PREASSEMBLED ALUMINUM CABLE |
|||||||
|
401 |
Studies and Pegging (Code 10000) |
KM |
3,5 |
|
|
|
|
|
|
402 |
Excavation works (Code 10001) |
m³ |
30,0 |
|
|
|
|
|
|
403 |
S & I LV suspension clamp (Code 603001) |
U |
55 |
|
|
|
|
|
|
404 |
S & I LV tensioning clamp (Code 603004) |
U |
0 |
|
|
|
|
|
|
405 |
S & I concrete 9m/300 DNA poles |
U |
16 |
|
|
|
|
|
|
406 |
S & I Single 9m wooden poles class C (Code 603008) |
U |
55 |
|
|
|
|
|
|
407 |
S & I Twin 9m wooden poles class C (Code 603008) |
U |
0 |
|
|
|
|
|
|
408 |
S & I Strut 9m wooden poles class C (Code 603010) |
U |
0 |
|
|
|
|
|
|
409 |
S & I Single 11m wooden poles, class D (Code 601014) |
U |
0 |
|
|
|
|
|
|
410 |
S & I Twin 11m wooden poles, class D (Code 601015) |
U |
0 |
|
|
|
|
|
|
411 |
S & I Set of one LV line taps (Code 3504035) |
U |
15 |
|
|
|
|
|
|
412 |
S & I Number plate + Numbering (Code 113013) |
U |
71 |
|
|
|
|
|
|
413 |
S & Stringing 3x70 mm²+1NP+2EP preassembled cable (Code 112019) |
LM |
3.850,0 |
|
|
|
|
|
|
414 |
S & I End caps (Code 112027) |
U |
3 |
|
|
|
|
|
|
415 |
LV Fittings |
FF |
2 |
|
|
|
|
|
|
416 |
Type C earth plug (Code 603007) |
U |
19 |
|
|
|
|
|
|
411 |
Foundation block of concrete (Code 102001) |
U |
16 |
|
|
|
|
|
|
412 |
Subscription to Three phase Eneo meter + connection |
U |
1 |
|
|
|
|
|
|
|
Sub Total 400 |
|
|
|
|
|
|
|
|
500 |
ENVIRONMENTAL IMPACT NOTICE |
|||||||
|
501 |
Site Installation and withdrawal |
FF |
1 |
|
|
|
|
|
|
502 |
S & I of sign boar on site |
FF |
1 |
|
|
|
|
|
|
503 |
Expert studies for river crossing |
FF |
0 |
|
|
|
|
|
|
|
Sub-Total 500 |
|
|
|
0 |
|
0 |
|
235.000 |
|
600 |
SUNDRY EXPENSES |
|
|||||||
|
601 |
Connection to ENEO Network (Ref 22 001 050022)+plan de recollement |
U |
1 |
|
|
|
|
|
|
|
602 |
Clearing and pruning (Code 801002) |
Km |
1 |
|
|
|
|
|
|
|
603 |
Transport and handling material (Code 2003) |
T/Km |
1 |
|
|
|
|
|
|
|
604 |
Transport of concrete poles |
T/Km |
2 |
|
|
|
|
|
|
|
605 |
handling and installation of material |
FF |
1 |
|
|
|
|
|
|
|
606 |
Supply & Installation of complete set of street ligh lamps |
FF |
7 |
|
|
|
|
|
|
|
607 |
Transport of workers (Code 2005) |
Day |
1 |
|
|
|
|
|
|
|
|
Sub-Total 600 |
|
|
|
|
|
|
|
|
|
|
TOTAL WITHOUT TAXES |
|
|
|
|||||
|
FEC ENEO (7% HT) |
|
|
|
|
|
|
|
|
|
|
VAT (19.25%) |
|
|
|
||||||
|
AIR (5.5%) |
|
|
|
||||||
|
TOTAL WITH TAXES |
|
|
|
||||||
|
NET PAYMENT |
|
|
|
||||||
|
Ordered the present Cost Estimate at the Sum (Taxes inclusive) of : ...................................... CFA (.................) |
|
||||||||
All other conditions remain the same.