BILL OF QUANTITIES FOR THE CONSTRUCTION OF 2X 15MVA 33/11KV IN

OFF-SHORE PRICES
S/N

DESCRIPTION

QTY

F.O.B.

(a)
A

4
5

7
8
9
10

(b)

INJECTION SUBSTATION
ELECTROMECHANICAL
WORKS
Supply and Delivery of 1 x
7.5MVA transformer
Supply and Installation of 33kv
outdoor circuit breaker
complete with the support
structure
Supply and installation of 33kV
3-phase rocking isolator)
Supply and installation of
isolator support structure
Supply and installation of 33kV
single bus gantry and other
gantries with galvanised steel
lattice structures
supply and Installation of
33/0.11kV outdoor voltage
transformer (A set of 3No.)
Supply and installation of VT
support structure
supply and Installation of 33kV
4x300/1/1/1A outdoor CT (A set
of 3No.)
Construction of CT support
structures

FREIGHT

ERECTION
Unit Total
& SERVICES

(c )

(d)

e=b+c+d

No

65,016,000.00 3,250,800.00 682,668.00

68,949,468.00

No

3,900,000.00

195,000.00

40,950.00

4,135,950.00

No

950,000.00

47,500.00

9,975.00

1,007,475.00

No

200,000.00

10,000.00

2,100.00

212,100.00

Lot

2,500,000.00

125,000.00

26,250.00

2,651,250.00

No

802,800.00

40,140.00

8,429.40

851,369.40

No

208,000.00

10,400.00

2,184.00

220,584.00

No

676,000.00

33,800.00

7,098.00

716,898.00

No

208,000.00

10,400.00

2,184.00

220,584.00

11

Supply and Installation of 33kV

Surge Arrester (A set of 3No.)

Set

468,000.00

23,400.00

4,914.00

496,314.00

12

Supply and Installation of Sky

shield wire and lightning spike
complete with Steel lattice
column as applicable

Lot

500,000.00

25,000.00

5,250.00

530,250.00

13

Supply and Installation of

Transformer control/relay panel

No

9,600,000.00

480,000.00

100,800.00

10,180,800.00

No

8,750,000.00

437,500.00

91,875.00

9,279,375.00

Set

3,550,000.00

177,500.00

37,275.00

3,764,775.00

14

15

Installation of 33kV Line

control/relay panel
Supply and Installation of
battery bank and Charger unit
complete with the rack(Tripping
Unit).
SUB-TOTAL

16
i
ii
iii
iv

17

18

19
20

21

22

23

24

25

Supply, laying and termination

of pvc/swa/pvc control cables
as follows:
Control cable 4x4mm2
Control cables 7X2.5mm2
Control cables, 12x2.5mm2
Control cables 19x2.5mm2
Supply and installation of
Substation earthing complete
with earthing pit, earthing mat,
30No. Earth rods, clamps and
300m copper conductor.
Supply and Installation of AC
Distribution Board and 1No.
battery room extractor fan
Supply and Installation of DC
Distribution Board and
emergency lighting system
Supply and lay HV insulating
rubber mat (11kV side)
Supply and installation of 1No.
100kVA 33/0.415kV
Transformer complete with J&P
fuse assembly, isolator for
Station Auxiliary power supply.
Supply and lay 4x150mm2
PVC/SWA/PVC cable
Supply and Installation of 11kV
indoor switchgear panels made
up of 1No. Transformer
incomer, and 2No. Feeder
panels
SUB-TOTAL
Supply and install 500m of
3x150mm2 11kV XLPE
Underground Cable complete
with jointing/terminating
kits/lugs etc (from feeder panel
to 11kV terminal pole).
Supply and install 180m of
1core 300mm2 11kV XLPE
underground cable complete
with jointing/terimination
kits/lugs etc to connect injection
transformer and 11kV indoor
switchgear (one lengths of 30m
of cable to be laid per phase)

240
240
180
180

M
M
M
M

625.00
955.00
1,451.00
2,026.00

31.25
47.75
72.55
101.30

6.56
10.03
15.24
21.27

662.81
1,012.78
1,538.79
2,148.57

Lot

22.00

1.10

0.23

23.33

Lot

5,280,000.00

264,000.00

55,440.00

5,599,440.00

Lot

5,040,000.00

252,000.00

52,920.00

5,344,920.00

Lot

88,000.00

4,400.00

924.00

93,324.00

Lot

1,534,500.00

76,725.00

16,112.25

1,627,337.25

30

19,530.00

976.50

205.07

20,711.57

Lot

43,375,366.00 2,168,768.30 455,441.34

45,999,575.64

0.00

0.00

0.00

500

18,184.00

909.20

190.93

19,284.13

180

14,110.00

705.50

148.16

14,963.66

26

27

28

29

30

Supply and install 33kV

switchyard overhead
connections to link outdoor
equipment complete with
clamps, connectors, line taps,
fittings, disc & post insulators,
aluminum conductor and bare
copper wire etc
Supply and stringing of the
33kV bus complete with Bear
conductor (250mm2 ACSR),
disc insulator, tension sets,
clamps etc
Supply and install Switchyard
illumination complete with all
cabling, fittings, galvanised
poles etc (10 POLES &LAMPS
ARE 125W SODIUM LAMP)
Testing and commissioning of
the entire substation works.
As Built drawings, operation
and maintenance manuals
including electronic copy as
specified (1set).
SUB-TOTAL
CIVIL WORKS (SPECIFIED IN
SECTION 7.7)

Lot

2,500,000.00

125,000.00

26,250.00

2,651,250.00

Lot

1,550,000.00

77,500.00

16,275.00

1,643,775.00

Lot

2,026,000.00

101,300.00

21,273.00

2,148,573.00

Lot

1,700,000.00

85,000.00

17,850.00

1,802,850.00

Lot

2,500,000.00

125,000.00

26,250.00

2,651,250.00

Lot

3,500,000.00

175,000.00

36,750.00

3,711,750.00

Sub- Total
TOTAL
ADD 5% VAT
GRAND TOTAL
NOTE:

Port Handling Charges 2.5% of C&F

CISS 1% of FOB
Custom Duty Use prevailing % for the item. This can be obtained from Nigeria Customs
Marine Insurance to be provided by the Employer

PHCN WILL NOT SUPPLY ANY POWER TRANSFORMERS, 33kV & 11KV INDOOR SWITCHGEAR UNITS, 33KV CIRCUIT BREAKERS
TRANSFORMER CONTROL/RELAY PANELS. THE EPC CONTRACTOR WILL SUPPLY & TRANSPORT (INCLUDING LOADING AND O

5MVA 33/11KV INJECTION SUBSTATION AT DEKINA

ES

ON-SHORE PRICES
Amount
f=a*e

Port
Handling
Charges,
CISS
(g)

LOCAL
TRANSPORT
& ERECTION

Unit Total

Amount

GRAND TOTAL

(h)

(i)

j=a*i

k=f+j

137,898,936.00

650,160.00

8,271,900.00

39,000.00

620,392.50

659,392.50

1,318,785.00

9,590,685.00

5,037,375.00

9,500.00

151,121.25

160,621.25

803,106.25

5,840,481.25

1,060,500.00

2,000.00

31,815.00

33,815.00

169,075.00

1,229,575.00

2,651,250.00

25,000.00

397,687.50

422,687.50

422,687.50

3,073,937.50

851,369.40

8,028.00

127,705.41

135,733.41

135,733.41

987,102.81

441,168.00

2,080.00

33,087.60

35,167.60

70,335.20

511,503.20

1,433,796.00

6,760.00

107,534.70

114,294.70

228,589.40

1,662,385.40

441,168.00

2,080.00

33,087.60

35,167.60

70,335.20

511,503.20

992,628.00

4,680.00

74,447.10

79,127.10

158,254.20

1,150,882.20

530,250.00

5,000.00

79,537.50

84,537.50

84,537.50

614,787.50

20,361,600.00

96,000.00

1,527,120.00

1,623,120.00

3,246,240.00

23,607,840.00

18,558,750.00

87,500.00

1,391,906.25

1,479,406.25

2,958,812.50

21,517,562.50

3,764,775.00

35,500.00

564,716.25

600,216.25

600,216.25

4,364,991.25

202,295,465.40

10,342,420.20 10,992,580.20 21,985,160.40 159,884,096.40

32,251,867.81 234,547,333.21

159,075.00
243,066.60
276,981.39
386,743.14

6.25
9.55
14.51
20.26

99.42
151.92
230.82
322.29

105.67
161.47
245.33
342.55

25,361.25
38,751.99
44,159.01
61,658.27

184,436.25
281,818.59
321,140.40
448,401.41

23.33

0.22

3.50

3.72

3.72

27.05

5,599,440.00

52,800.00

839,916.00

892,716.00

892,716.00

6,492,156.00

5,344,920.00

50,400.00

801,738.00

852,138.00

852,138.00

6,197,058.00

93,324.00

880.00

13,998.60

14,878.60

14,878.60

108,202.60

1,627,337.25

15,345.00

244,100.59

259,445.59

259,445.59

1,886,782.84

621,346.95

195.30

3,106.73

3,302.03

99,061.04

720,407.99

45,999,575.64

433,753.66

6,899,936.35

7,333,690.01

7,333,690.01

53,333,265.65

60,351,833.30

0.00

0.00

0.00

9,621,863.48

69,973,696.78

9,642,066.00

181.84

2,892.62

3,074.46

1,537,229.90

11,179,295.90

2,693,457.90

141.10

2,244.55

2,385.65

429,416.69

3,122,874.59

2,651,250.00

25,000.00

397,687.50

422,687.50

422,687.50

3,073,937.50

1,643,775.00

15,500.00

246,566.25

262,066.25

262,066.25

1,905,841.25

2,148,573.00

20,260.00

322,285.95

342,545.95

342,545.95

2,491,118.95

1,802,850.00

17,000.00

270,427.50

287,427.50

287,427.50

2,090,277.50

2,651,250.00

25,000.00

397,687.50

422,687.50

422,687.50

3,073,937.50

3,704,061.29

26,937,283.19

591,762.50

4,303,512.50

23,233,221.90
3,711,750.00

35,000.00

556,762.50

591,762.50

4,303,512.50
335,761,825.67
16,788,091.28
352,549,916.96

oms

3KV CIRCUIT BREAKERS, INSTRUMENT EQUIPMENT TRANSFORMERS AND 33KV LINE &
LUDING LOADING AND OFF-LOADING) THE EQUIPMENT FROM THE CLIENT'S STORES TO THE