BUDGET FOR CHRIST EMBASSY ELECTRICAL WORK REMAINING SCOPE

Doc. No: EATL/CE/BGT/001/17 Date : 13-04-2017

S/N Item Description Qty Unit Unit Price(N) Amount (N) Remark
1 Cost of Personnel 1 Lump Sum 200000 200000
2 10 mm Single Core Copper Cable 10 meter 400.00 4000
3 6mm Single Core Copper Cable (Red) 5 coil 20,000.00 100000
4 6mm Single Core Copper Cable (Black) 5 coil 20,000.00 100000
5 4mm Single Core Copper Cable (Green ) 5 coil 13,000.00 65000
6 2.5mm Single Core Copper Cable (Red) 5 coil 8,500.00 42500
7 2.5mm Single Core Copper Cable (Black) 5 coil 8,500.00 42500
8 2.5mm Single Core Copper Cable (Green ) 5 coil 8,500.00 42500
9 1.5mm Single Copper Cable (Red) 6 coil 6,000.00 36000
10 1.5mm Single Copper Cable (Black) 4 coil 6,000.00 24000
11 35mm Amoured Cable (Original Copper) 20 meter 4,500.00 90000
12 16mm Single Copper Cable (Red) 6 meter 3,000.00 18000
13 16mm Single Copper Cable (Green) 6 meter 3,000.00 18000
14 16mm Single Copper Cable (Blue) 6 meter 3,000.00 18000
15 16mm Single Copper Cable (Black) 6 meter 3,000.00 18000
16 35mm Single Copper Lighting Cable 30 meter 1,400.00 42000
17 13am Double Sockets Original ABB or Equivalent 18 Piece 900.00 16200
18 13am Single Sockets Original ABB or Equivalent 10 Piece 400.00 4000
19 2 Gang Switch Original ABB or Equivalent 7 Piece 400.00 2800
20 Charcoal 2 Bag 2,500.00 5000
21 Saddle Clips 1 Pack 4,500.00 4500
22 Industrial Tape 2 nos 1,200.00 2400
23 35mm Cable Logs 20 Piece 100 2000
24 16mm Cable Logs 20 Piece 50 1000
25 10mm Cable Logs 20 Piece 50 1000
26 Bolt/Nuts 20 Piece 300 6000
27 Copper Thunder Spike 1 Piece 4800 4800
28 100 Watt LED wall Hanger Light 4 nos 6500 26000
29 Copper Butt Connector 15 nos 200 3000
1,200.00 Price is
30 Complete Terminal Strip 1 Pack 1200 captured for 100amp
31 Exigencies 1 Lump Sum 50,000.00 50000 Nil
TOTAL 990,400.00

Prepared by: Reviewed By: Authorized by: Approved by:

Chukwuma Onwufuju Umoh Effiom Ugochi Amugo Okon Emmanuel

TA MD TA MD General Manager Operations Managing Director