ANALYSIS OF STAGE – II (OFFA GARAGE

)
A. MATERIALS/LABOUR
1. 4 x 16.0mm² PVC/SWA/PVC V/G armoured cable
3000 mtr. @ N1,250.00/m = N3,750,000.00
2. 4 x 25mm² PVC/SWA/PVC V/G armoured cable
300 mtr. @ N1,800.00/m N540,000.00
3. 250 watts lamp complete with accessories
164 No @ N25,000.00/set = N4,100,000.00
4. 75mm ø Tiger pipe
50 length @ N4,000.00/length = N200,000.00
5. 100mm ø UPVC pipe
450 length @ 1500/length = N675,000.00
6. 5A MCCB breaker
164 No. @ N450.00/unit = N73,800.00
7. 100 PVC connector
38 rolls @ N750.00/Roll = N28,500.00

8. Erection of double arm poles
80 No. @ N6,000.00/unit = N450,000.00
9. Erection of single arm poles
4 No. @ 5,500.00/unit = N22,000.00

10. Coupling of N2,500/unit = N410,000.00

11. Construction of standard street light kiosks

2 No. @ N450,000/unit = N900,000.00

12. Installation of kiosk

2 No. @ N175,000.00/unit = N350,000.00

13. Excavate of cable trench 3000mtr

@ 800/m = N 2,400,000.00

14. Laying of V/G armoured cables

84 spans @ N5,500/span = N462,000.00

5mm² T/E cable .00 Grand Total: N15.00  Excluding the balance of N332.500.000.00 = N390.00 18.000. Cutting back filling and asphalt over bay road junctions 12 spans @ N32.544.500.000.00/day = 450.000. Hiring of hydraulic platform 10 days @ 45. Fuelling/other contingency = N27.00 for 2.000.00 16. Hiring of Hiab 9 days @ N35.00 17.15.700.000.00/day = N315.