NEW PANEL 2A - 4000A DISTRIBUTION PANEL

S.NO. DESCRIPTION QTY. UNIT PRICE AMOUNT

1 4000A 4P Emax2 ACB 1 4,857,450 4,857,450
2 Digital Meter 1 168,750 168,750
3 4000/5A CT 3 104,120 312,360
4 SURGE PROTECTIVE DEVICE - Class I + II 1 202,500 202,500
5 ROTARY HANDLE 1 7,888 7,888
6 MCB SP 6A 1 3,413 3,413
7 R LED INDICATION RED 2 3,032 6,064
8 Y LED INDICATION YELLOW 1 3,032 3,032
9 B LED INDICATION BLUE 1 3,032 3,032
10 PUSH BUTTON 1 4,500 4,500
11 SELECTOR SWITCH 1 4,500 4,500
12 1600A 3P Emax2 ACB 2 1,929,525 3,859,050
13 T5N 630 PR221DS-LS/I In=630 4p F F 1 692,250 692,250
Dust & Varming Proof ,Sheet 14/16 SWG CRCA
Enclosure, Powder Coating (RAL 7035) Standard ABB
14 Type Tested Enclosure PANEL SIZE 1800mm X 800mm 2 1,449,500 2,899,000
X 800mm

15 Copper BUSBAR Lots 1,642,770 1,642,770

WIRING & HARDWARE Nuts, Bolts, Washers, Ferule Lots 250,000 250,000
Numbers, Cable Ties, Tie Base, Copper Thimbles, Panel
Locks, I-Hooks, PVC Tape, Insulators E-type,
16 L-Type , Round Type, MCB Chanel, Pvc Chanel, Connector
etc.

17 LABOUR WORK Lots 2,500,000

Sub TOTAL 14,916,559
VAT 1,118,742
TOTAL 16,035,301

sn matl qty
copper bus bar

1 100mm 25
2 60mm 17
3 40mm 3
4 50mm 0
5 earthing 1.6

ENCLOSURE 2A+2B
enclosure 2A 2
enclosure 2B 3
 NEW diff UNIT PRICE AMOUNT
available 4,857,450 4,857,450.00
187,447.68 187,447.68 18,697.68 168,750 187,447.68
39,050.00 117,150.00 - 195,210.00 104,120 312,360.00
144,994.00 144,994.00 - 57,506.00 202,500 202,500.00
7,888 7,888.00
6,435.36 6,435.36 3,022.36 3,413 3,413.00
3,032 6,064.00
3,032 3,032.00
3,032 3,032.00
4,500 4,500.00
6,435.36 6,435.36 1,935.36 4,500 4,500.00
1,951,922.50 3,903,845.00 44,795.00 1,929,525 3,903,845.00
- 692,250.00 692,250 692,250.00

- 2,899,000.00 1,449,500 2,899,000.00

5,201,000.00 3,558,230.00 1,642,770 5,201,000.00

250,000 250,000.00
- -
2,500,000 -
9,567,307.40 18,538,281.68
1,390,371.13
19,928,652.81

rate amount Qty 2b amount 2b

2A PANEL 2B PANEL
130,000.00 3,250,000.00 2a 25 3,250,000.00
99,000.00 1,683,000.00 2a -
60,000.00 180,000.00 2a -
65,000.00 - 21 1,365,000.00
55,000.00 88,000.00 2.40 132,000.00
-
total for 2A 5,201,000.00 total for 2B 4,747,000.00
Bus Bar total cost
9,948,000
 1,449,500 2,899,000.00
1,449,500 4,348,500.00
7,247,500.00

19,928,652.81
SUB 2A SUB 2B AMOUNT
2 PANELS 19,928,652.81 21,676,633.98 41,605,287
LABOUR 2,000,000
DIESEL/NEPA 2,500,000

DELIVERY OF 5
PANELS IN LAGOS 950,000
47,055,287
 NEW PANEL 2B - 4000A DISTRIBUTION PANEL
S.NO. DESCRIPTION QTY. UNIT PRICE AMOUNT
1 4000A 4P Emax2 ACB 1 4,857,450 4,857,450
2 Digital Meter 1 168,750 168,750
3 4000/5A CT 3 104,120 312,360
4 SURGE PROTECTIVE DEVICE - Class I + II 1 202,500 202,500
5 ROTARY HANDLE 1 7,888 7,888
6 MCB SP 6A 1 3,413 3,413
7 R LED INDICATION RED 2 3,032 6,064
8 Y LED INDICATION YELLOW 1 3,032 3,032
9 B LED INDICATION BLUE 1 3,032 3,032
10 PUSH BUTTON 1 4,500 4,500
11 SELECTOR SWITCH 1 4,500 4,500
12 E1.2C 1250 Ekip Dip LI 3p F F 3 1,462,500 4,387,500
13 XT3N 250 TMD 250-2500 4p F F InN=50% 2 292,500 585,000
14 XT1B 160 TMD 63-630 3p F F 6 42,354 254,124
Dust & Varming Proof ,Sheet 14/16 SWG CRCA
Enclosure, Powder Coating (RAL 7035) Standard ABB
15 Type Tested Enclosure PANEL SIZE 1800mm X 800mm 3 1,449,500 4,348,500
X 800mm
16 Copper BUSBAR Lots 2,263,950 2,263,950
WIRING & HARDWARE Nuts, Bolts, Washers, Ferule
Numbers, Cable Ties, Tie Base, Copper Thimbles, Panel
17 Locks, I-Hooks, PVC Tape, Insulators E-type, Lots 250,000 250,000
L-Type , Round Type, MCB Chanel, Pvc Chanel,
Connector etc.
18 LABOUR WORK Lots 2,500,000
Sub TOTAL 17,662,563
VAT 1,512,323
TOTAL 19,174,886

5,298,769

NEW PANEL 2A 4000A DISTRIBUTION PANEL 1 4000A 4P ACB ABB 1 No Available - - 2 Digital Meter 1 No Not Available

S.NO. DESCRIPTION QTY. UoM STATUS UNIT PRICE AMOUNT

 diff UNIT PRICE AMOUNT
4,736,517.50 4,736,517.50 4,857,450 4,857,450.00
187,447.68 187,447.68 168,750 187,447.68
39,050.00 117,150.00 104,120 312,360.00
144,994.22 144,994.22 202,500 202,500.00
7,888 7,888.00
3,413 3,413.00
3,032 6,064.00
3,032 3,032.00
3,032 3,032.00
4,500 4,500.00
4,500 4,500.00
1,462,500 4,387,500.00
292,500 585,000.00
42,354 254,124.00

4,348,500.00 1,449,500 4,348,500.00

4,527,916.00 4,527,916.00 4,747,000 4,747,000.00

250,000 250,000.00

13,984,425.40 20,164,310.68
1,512,323.30
21,676,633.98

tal Meter 1 No Not Available 187,447.68 187,447.68 3 4000/5A Current Transformer 3 No Not Available 39,050.00 117,150.00 4 SURGE PR
9,050.00 117,150.00 4 SURGE PROTECTIVE DEVICE 1 No Not Available 144,994.22 144,994.22 5 ROTARY HANDLE 1 No Available - - 6 MCB S
NDLE 1 No Available - - 6 MCB SP 6A 1 No Available - - 7 Selector Switch 1 No Not Available 6,435.36 6,435.36 8 Emergency Push Botton 1 N
6 8 Emergency Push Botton 1 No Available - - 9 Indicator Lights R Y B 10 No Available - - 10 1600A 3P ACB ABB 2 No Not Available 1,951,922
B 2 No Not Available 1,951,922.50 3,903,845.00 11 630A 3P MCCB ABB 1 No Available - - 12 100MM Cu Bus bar Rod 21 m Not Available 13
bar Rod 21 m Not Available 130,000.00 2,730,000.00 13 60MM Cu Bus bar Rod 17 m Not Available 79,000.00 1,343,000.00 14 40MM Cu B
0 1,343,000.00 14 40MM Cu Bus bar Rod 3 m Not Available 60,000.00 180,000.00 15 Earthing Cu Bus bar Rod 1.6 m Not Available 55,000.0
d 1.6 m Not Available 55,000.00 88,000.00 16 1.5MM Cable 100 m Not Available 200.00 20,000.00 17 Earth Cable 1 Lot Available - - NEW P
Cable 1 Lot Available - - NEW PANEL 2B 4000A DISTRIBUTION PANEL 1 4000A 3P ACB ABB 1 No Not Available 4,736,517.50 4,736,517.50 2
e 4,736,517.50 4,736,517.50 2 Digital Meter 1 No Not Available 187,447.68 187,447.68 3 4000/5A CT 3 No Not Available 39,050.00 117,15
ot Available 39,050.00 117,150.00 4 SURGE PROTECTIVE DEVICE 1 No Not Available 144,994.22 144,994.22 5 ROTARY HANDLE 1 No Availa
5 ROTARY HANDLE 1 No Available - - 6 MCB SP 6A 1 No Available - - 7 Selector Switch 1 No Not Available 6,435.36 6,435.36 8 Emergency P
35.36 6,435.36 8 Emergency Push Botton 1 No Available - - 9 Indicator Lights R Y B 10 No Available - - 10 E1.2C 1250 Ekip Dip LI 3p F F 3 No
2C 1250 Ekip Dip LI 3p F F 3 No Available - - 11 XT3N 250 TMD 250-2500 4p F F InN=50% 2 No Available - - 12 XT1B 160 TMD 63-630 3p F F
XT1B 160 TMD 63-630 3p F F 6 No Available - - 13 100MM Cu Bus bar Rod 25 m Not Available 130,000.00 3,250,000.00 14 50MM Cu Bus
,250,000.00 14 50MM Cu Bus bar Rod 21 m Not Available 65,000.00 1,365,000.00 15 Earthing Cu Bus bar Rod 2.4 m Not Available 55,000.0
d 2.4 m Not Available 55,000.00 132,000.00 16 35MM Cable 50 m Not Available 4,200.00 210,000.00 17 25MM Cable 100 m Not Available
MM Cable 100 m Not Available 3,000.00 300,000.00 18 1.5MM Cable 100 m Not Available 200.00 20,000.00 19 Earth Cable 1 Lot Available
19 Earth Cable 1 Lot Available - - Sub - TOTAL 19,190,417.02 7.5% VAT 1,439,281.277 Grand - TOTAL 20,629,698.30