PROPOSED CONSTRUCTION & INSTALLATION OF 1NO 500KVA 33/0.

415KV RELIEF
DISTRIBUTION TRANSFORMER (3SPANS)

A. SUBSTATION MATERIALS

S/N DESCRIPTION UNIT QTY UNIT PRICE (₦) TOTAL COST (₦)

1 500KVA 33/0.415KV Distribution Transformer No 1 0.00

2 33KV Gang Isolator No 1 0.00

3 70mm2 Bare copper wire m 150 0.00

4 Ganvanized Earth Rods (6ft) No 15 0.00

5 8.75A Element Fuse No 3 0.00

6 33KV Lightning Arrester set 1 0.00

7 33KV D-Fuse Assembly set 1 0.00

8 70mm2 Coated Cable m 30 0.00

Subtotal-A 0.00

B. UNDERGROUND MATERIALS

S/N DESCRIPTION UNIT QTY UNIT PRICE (₦) TOTAL COST (₦)

1 70mm2 Coated Copper Cable m 45 0.00

2 500mm2 x 1-Core LV Cable m 140 0.00

3 500mm2 Cable Sockets No 8 0.00

4 70mm2 Cable Sockets No 22 0.00

5 Bimetallic Linetap No 11 0.00

6 3M Tape roll 4 0.00

7 PVC Tape Roll 8 0.00

Subtotal-B 0.00
C. OVERHEAD MATERIALS

S/N DESCRIPTION UNIT QTY UNIT PRICE (₦) TOTAL COST (₦)

1 150mm2 Aluminium Conductor m 500 0.00

2 HT RC Poles (40ft) No 3 0.00

3 HT RC Poles (34ft) No 4 0.00

4 Channel Iron (9 ft) No 8 0.00

5 9ft Fibre Crossarm No 1 0.00

6 33KV Tie-Strap Pairs 2 0.00

7 Disc Insulator No 36 0.00

8 J-hook No 12 0.00

9 6-Bolt Clamp No 12 0.00

10 Adaptor Socket Tongue No 12 0.00

11 33KV Pin Insulator with spindle No 6 0.00

12 33KV Stay Insulator No 7 0.00

13 Stay Rod (8ft) No 7 0.00

14 Stay Wire No 105 0.00

15 Stay Block No 7 0.00

16 5/8'' x 12'' Nuts/Bolts No 10 0.00

17 5/8'' x 9'' Nuts/Bolts No 10 0.00

18 5/8'' x 6'' Nuts/Bolts No 8 0.00

19 5/8'' x 2'' Nuts/Bolts No 10 0.00

20 5/8'' Washers No 76 0.00

Subtotal - C 0.00

D. CONTRACT/MINOR WORKS/LABOUR

S/N DESCRIPTION UNIT QTY UNIT PRICE (₦) TOTAL COST (₦)

1 Construction of transformer & feeder Plinth No 1 350,000.00 350,000.00

2 Digging & Backfilling of earth pits No 3 45,000.00 135,000.00

3 Digging & Backfilling of stay holes No 16 5,000.00 80,000.00

4 Digging/ backfilling HT pole holes No 7 5,000.00 35,000.00

5 Haulage and Erection of HT RC Poles No 7 20,000.00 140,000.00

6 Drilling and cutting of channel iron No 8 3,000 24,000.00

7 Labour/Supervision lot lot 1,500,000 1,500,000.00

Processing of permit by Registered
8 lot lot 350,000 350,000.00
Contractor (Preparation of drawings etc)
9 Pre-commissioning Tests lot lot 500,000 500,000.00

Certification by NEMSA (Nigerian Electricity

10 To be determined by NEMSA -
Management Services Agency)

To be determined by PHED
11 Security Deposit Charge -
Headquarters
12 LV MD & Installation No 1 1,800,000 1,800,000.00

Subtotal - D 4,914,000.00
Total (A + B +C+D) 4,914,000.00
Contingencies (2.5% of Total) 122,850.00
Grand Total 5,036,850.00