በኢትዮጰያ ኤሌክትሪክ አገልግሎት

የአገር አቀፍ ኤሌክተትሪክ አቅርቦት ፕሮግራም

ለወረዳ ማስተባበርያ ቢሮዎች የተዘጋጀ ስልጠና

 Main Points

 Introduction
 Site handover
 DesignApproval
 Work authorization
 Site Hand Over
 The Supervisor who is participating at the site
hand over, should take the following
requirements;
. The manual(reference purpose)
. List of towns to be handed over to the
contractor(reference)
. Site handover format and data table
. Maintenance requiring networks list format
Site handover of towns/Villages mainly includes the kebele centers which
are :- Service centers such as
 Schools
 Health center
 FTC
 Government offices and,
 Water supply areas (Water pump)
During site handover the following specifications to be in
consideration
 Selection of voltage level
 Selection of load center
 Maximum extension for LV
 Selection of pole type
 Rehabilitation works
 Rough sketch of the town and boundaries (limits ) for LV
 Name of tapping point for selected voltage level(15,19,33kv)
 Distance from tapping point , substation and near by UEAP store
 Road type
 Conductor type(50,95)
 Other obstacles (like river, railway ,hilly & others) be specified if
exist
  SITE HAND OVER FORM (Sample)
   

  ADDRESS Contract name .  

  REGION   Contract No. .  

  ZONE Contractor name .  

  WEREDA   Date .  

  TOWN    
   

 
1  

  REFERENCE HOUSE  

  1) Ato -------------------------  
2
  2) Ato -------------------------  
7
  3) Ato -------------------------  

  4) Ato -------------------------  

  5) Ato -------------------------  

  6) Ato -------------------------  

  7) Ato ------------------------- 6  
   
   
 
3  
   
   

   

   

   
4 5
  Name of Tapping piont .
  Voltage level .
  M.V. distance from tapping point .
  L.V. distance Estimation (km) .
  SITE HANDED OVER BY Town distance from near by district .
  UEAP of EEPCo. Representatives Town distance from Addis Ababa .
     
  SITE HANDED OVER TO  
  Engineer Contractors Representatives  
         
   
             
 Designing
Is a network form of electric line distribution
A net work distribution design for any town be referenced
from site handover.
 Site handover must submitted
 All specifications on site handover must included
For a design to be approved the design document must
include the following specifications;
1.Design document specifications for MV and LV network and
GPS data
A) LV Designing
 Medium voltage level (15kv, 19kv & 33kv) must be indicated.
 Road map, pole spot and bench marks, as indicated in the
site handover document, should be shown clearly on the
drawings .
Legend for symbols must be given.
Respective pole no on single line diagram (P1, P2, …) must be
indicated
 The quantity & Type of angle supports to be used must
be clearly described for the respective angles
LV single line diagram and phase number (1 Ph, 2Ph, 3Ph)
must be indicated.
The incoming main feeder (MV) direction should be
defined on the LV design document
 Number of houses per block must be indicated.
Transformer capacity must clearly specified.
The dead line for transformers must isolated from one
another(transformer lines must isolated if more than one
transformers used) for the site
Site identity (name, woreda, zone, region) must be
written on all pages
 Construction unit and contract name(number) of the
contract agreement must be written on all pages
 Ratings of existing special loads (mill, water pump….)
should be indicated clearly
 Minimum paper size for drawing should be A3.
 Three copies (one color print and two copies)of the
document must be submitted.
Official seal of the contractor & signature and status Title
of the company manager must be put on every copy.
 LV can not be extended more than 750mt from the
transformer(load center)
 Major obstacles such as rivers, railways and other
obstacles over which erecting can not be carried out in
normal manner should be shown.
The LV design document when designing must follow the
rough sketch of the town and boundaries specified on the site
hand over
LV line pole list with GPS coordinates
 Detail material schedule( Assemblies in number)
After all specifications are seriously checked the LV design
document will be categorized as;
 Approved
 Approved with comment
 Not approved
 B. GPS data
 All GPS formats to be submitted should be as per the
attached formats in the contract document
 On every GPS data , Site identity (town, woreda, zone,
region, contract name(number), contractor should be clearly
written
 For LV network to be installed on the same route under
MV(LV under MV) line with similar GPS data, a remark
should be given which shows both MV+LV networks.
 Distance between poles must be as per contract agreement.
 Hand written GPS data is not accepted.
 Three copies of the GPS data must be submitted
Official seal of the contractor & signature and status Title
of the company manager must be put on every copy
 LV GPS DATA
Name of Conrct:- (Town/Village):- Region:-OROMIA
Contractor's Name : Woreda:- Zone:-JIMMA
Pole Type :-CONCRETE Voltage Level:-.4KV      
NO NORTH EAST SUS LA HA T-OFF 2T-OFF DE span
1 170145 856412         √ 50
2 170263 856393 √           50
3 170324 856204 √           50
4 170284 856137 √           50
5 170241 856056       √     50
6 170399 856982   √     50
7 170460 856911 √           50
8 170513 856833 √           50
9 170460 856762   √         50
10 170389 856696           √ 50
11 170337 856628           √ 50
12 170273 856560 √         50
13 170309 856504 √         50
14 170337 856448 √         50
15 170199 856422 √       50
16 170192 856409 √         50
17 170185 856396 √           50
18 170178 856383       √   50
19 170171 856370     √     50
20 170164 856357 √       50
21 170157 856344 √           50
22 170264 856395 √           50
23 170229 856370 √           50
24 170290 856341         √ 50
25 170352 856314         √ 50
26 171113 855284 √       50
27 171175 855255 √           50
28 171154 854237 √         50
29 171135 854226 √       50
30 171125 854253 √           50
 C. MV Designing
 Profile is needed for MV greater than 5km distance
 Span between poles must be shown clearly
Elevation of pole must be shown clearly
 Type of assembly per pole (SA, HA, ----) must be shown clearly
 Site identity name (such as town, wereda, zone and region) must
be shown clearly
Voltage level of feeder (such as 15kv,19kv & 33kv) must be
shown clearly
 Legend for symbols used must be given clearly
 Page numbers (Numbered as 1/x,2/x,…) must be given on every
page
 Constructor name must be written on every page
 Paper size must be greater than or equal to A3
 Three copies (one color and two copies) the document must
be submitted
 Official seal of the contractor & signature and status Title of
the company manager must be put on every copy
MV line survey profile with pole spotted on it and pole list
with GPS coordinates be indicated
After all specifications are seriously checked the MV design
document will be categorized as;
 Approved
 Approved with comment
 Not approved
 Work authorization preparation
i.e. authorizing the contractor or TVET as per the approved
distribution design document.
 Work authorization is done after design approval finished.
 It depends on final design document approval.
 It must be prepared as per the specifications of approved
design document.
When preparing work Authorization the following things be in
consideration.
 It must be made as per the approved distribution design
document.
 It must be made as per the contract document.
 The exact amount of all items ,Bill of Quantities (BOQ)should
be made as per the approved distribution design document
 The name of contractor,contrat name should be written.
 The site identity (zone, woreda, Region, town name) should
be clearly indicated & spelt as per the names’ spelling in the
contract document
 The correct date of release should be given.
 The correct job number (DU XXXXXX) should be written.
 The correct feeder voltage level & conductor type should be
indicated.
 The correct work authorization status (new, replacement,
addendum, amendment) should be indicated.
 The correct description of work specifying the quantity of
transformer, km length of MV and LV lines should be indicated
on the cover page.
 The amount in the cost estimation sheets for the MV line,
Transformer erection, LV line should exactly be similar with
the amounts of the respective details indicated in the 1st two
cover pages of the work authorization.
 There should be corresponding attachment pages to what is
indicated in the work description on the 1st Page of the work
authorization.
 The town name should be indicated on every pages of the
work authorization.
 The Km length and voltage level ( 15kv,19kv,33 kv) of the MV
Line and Km length of the LV Line should be indicated in their
respective pages of the work authorization.
 Incase there is an amendment,
replacement ,addendum ;their repletion level should be
marked as 1st,2nd,3rd,etc
 The document should be neat and correct with out any error.
 Town Information 2016 G.C
REGION/BRANCH Consumers Supply
SYST/COST NO. From Exist ing S/S

JOB NUMBER DU205202 From Diesel Generat or

LOT NUMBER From Exist ing Dist .T ransformer

REGION OROM IA From Existing33kv Line X

ZONE WEST SHOA
WOREDA DENDI
TOWN NAME KIDAM E DIM TU
RELEASE NO.
RELEASE DATE J un 27 ,20 16

CONSTRUCTION UNIT TETA E.M

ACCOUNT NO

De s cription o f Work: cons truction of 8.6k m MV 15KV with concrete pole, 10.8Km LV, Erection of 2X315KVA Trans formers

SALARY AND
DESCRIPTION WAGE ALLOWANCE TRANSPORT M ATERIAL TOTAL
33KV LINE EXTENSION 159,248.64 194,637.23 97,208.72 790,994.85 1,242,089.45
0 X50KVA ERECTION 0.00 0.00 0.00 0.00 0.00
0 X200KVA ERECTION 0.00 0.00 0.00 0.00 0.00
2 X100KVA ERECTION 0.00 0.00 0.00 0.00 0.00
2 X315KVA ERECTION 5,178.20 6,328.92 6,742.56 286,346.51 304,596.19
0 X25KVA ERECTION 0.00 0.00 0.00 0.00 0.00
0 X LOAD BREAK SWITCH 0.00 0.00 0.00 0.00 0.00
0 X AUTORECLOSURE 0.00 0.00 0.00 0.00 0.00
LV LINE EXTENSION 170,194.24 208,015.18 192,006.94 1,181,872.98 1,752,089.32
TOTAL 3 34,6 21 .0 8 40 8,9 81 .32 2 95,9 58 .22 2,25 9,2 14 .34 3,2 98 ,77 4.9 6
INTEREST TO BE CAPITALIZED
OVER HEAD COST (10%) 329,877.50
TOTAL COST 3,628,652.46
RECHARGABLE/RECOVERABLE AMOUNT (* Contrib ution s )
NET TOTAL 3,628,652.46

Checked by
Oromia Region UEAP Design,Supervision and Commissioning

*Contributed by Ethiop ian Governmet

Cons tru ction of Commence 2003 Budget year Checked by
Scheduled in s ervice date 2006 Bu dget year Oromia Region UEAP P lanning & Engineering Officer

Prepared by: Beck i Cha mad a

NOTE :
AS PER THE APPROVED DES IGN

Approved by
Oromia Region UEAP Chief Officer,

ORIGINAL:
*Oromia Region UEAP Finance & supply chain

Copy distribution:
*Oromia Region UEAP Design,Supervision and Commissioning This Work Authorization is :
* Oromia Region Contract Administration ADDENDUM NEW AM ENDEM ENT REPLACEM ENT
* Contractor or TVET XX
Near by UEAP s tore GEDO/KOTOBE
 Cost estimation sheet for 2003 Fiscal Year for KIDAME DIMTU Town
Universal Electricity Access program
A. M ate rial

1. Distribution Line equipment B irr 2,259,214.34

B. Salarie s & Wage s

1. Normal Birr 100,386.32

2. Wages Birr 194,080.23
3. Over time Birr 40,154.53

B irr 334,621.08

C. Allowance s

1. Travel Allowance Birr

2. Subsistence Allowance Birr
B irr 408,981.32

D. Trans port & Equipme nt

1. Vehicles fuel cost Birr 221,968.67

2. Rentals (Inland trans.) Birr 59,191.64
3. Maintenance & Spare parts Birr 14,797.91
4. Outside freight Birr -

B irr 295,958.22

E. Other Cos ts

1. Distribution Line erection Birr

2. Maritime Cost Birr
3. Tax Birr
4. Services (Tele., Fax. Etc…) Birr
B irr

A. M ate rial B irr 2,259,214.34

B. Salarie s & Wage s B irr 334,621.08

C. Allowance s B irr 408,981.32

D. Trans port & Equipme nt B irr 295,958.22

E. Othe r Cos ts B irr

F. Ove rhe ad (10%) B irr 329,877.50

TOTAL B irr 3,628,652.46

TOTAL B irr 3,628,652.46
 numbe r of As s e mbly for give n town numbe r of As s e mbly for give n town
Supension 68 Supension 0
Light Angle 1 (With guy wire) 9 Light Angle 1 (With guy wire) 0
Light Angle 2 (With guy wire) Light Angle 2 (With guy wire) 0
Heav y Angle(With guy wire) 2 2 Heav y Angle(With guy wire) 0
Tension Tower 3 Tension Tower 0
DEAD END (With guy wire) 2 DEAD END (With guy wire) 0
MV KM 8.6 MV KM 0
T- OFF (With guy wire) 2 T- OFF (With guy wire) 0
SECTION SWITCH 1
TOTAL P OLE
86
TETA E.M 201 6 G.C DU20 5202 Jun 2 7, 2016

Cos t es timation s heet for 8 .6 k m of 15 k v line to electrify KIDAME DIMTU town

Qty Qty Qty

No. Des cription Unit (Option1 ) (Option2) (Option3 ) Unit Price Total price
1 Concrete Pole 300 dan 10/11mt ea 85 4,079.56 346,762.60
2 Concrete pole 500 dan 10/11mt ea 0 4,079.56 -
3 Concrete pole 800 or 1250 10/11mt ea 6 -
4 Concrete pole 650/500 dan 10/11mt ea 4 4,079.56 -
5 Concrete pole 650dan 10/11mt ea 4 4,079.56 -
6 South Africa Wooden Pole 10/11/12 ea 8 -
7 Imp. Wooden Pole for Support Pole ea 6 350.00 -
Steel Pole 10mt /11/12mt Normal, With full accessories
8 (Bearing Plate ,Pole Cape and Hook & Nut) 85 6,539.88 -
Steel Pole 10mt /11/12mt Strong, With full accessories
9 (Bearing Plate ,Pole Cape, Hook & Nut) 8 8,986.47 -
10 2.5mt U- Cross arm ea 79 79 79 729.62 57,639.98
11 Heavy angle/Tension Tower Cross arm ,2.5mt ea 5 7 7 396.54 1,982.70
12 T- off Cross arm ,2.5mt/ Dead endCross arm ,2.5mt ea 12 12 18 470.93 5,651.16 3
14 Big co llar (Flat Bar ) fo r 3 0 0dan /Lon g bo lt 16 m m , 40 cm wit h n ut an d wash er ea 87 87 99 13.42 1,167.54
15 Big co llar (Flat Bar ) fo r 5 0 0dan /Lon g bo lt 16 m m , 40 cm wit h n ut an d wash er ea 12 12 13.42 161.04
16 Tie Strap ea 174 174 180 39.66 6,900.84
17 Support bracket ea 15.80 -
18 Bolt and nut M10,5cm ea 347 347 347 1.45 503.15
19 Long bolt 16mm, 40cm with nut and washer ea 123 123 123 17.77 2,185.10
20 Small collar, 12 mm ea 48 48 48 7.79 373.92
21 Ball eye, 16mm ea 48 48 48 16.70 801.60
22 Disc insulator, 16mm (chain insulator) ea 144 144 144 75.01 10,801.44
23 Socket eye, 16mm ea 48 48 48 28.40 1,363.01
2
24 Strain clamp 25…95mm ea 48 48 48 49.91 2,395.68
25 15kV Pin type Insulator ea 252 252 252 167.22 42,139.44
26 15kV Pin Threaded with nut & washer ea 252 252 252 64.50 16,254.00
27 Galvanized steel (guy) wire kg 93.33 93.33 93.33 43.34 4,044.92
28 33kV stay insulator ea 18 18 18 19.75 355.50
2
29 PG clamp Al/Al 25…95mm ea 21 21 21 15.57 326.87
2
30 AAAC95mm km 0.00 0.00 0 15,950.00 -
2
31 AAAC50mm km 28.38 28.38 28.38 9,130.00 259,109.40
32 Tie wire 6 AWG kg 14 14 14 94.73 1,326.22
33 Drop out fuse ea 3 3 3 1,034.62 3,103.86
34 drop out fuse element ea 3 3 3 3.65 10.95
35 Mid span joint 95mm2 ea 26 26 26 23.96 622.96
36 CEMENT kg 7850 7850 1.96 15,386.00
3
37 SAND M 11.02 11.02 200.00 2,204.00
3
38 Coarse Aggregate M 22.72 22.72 150.00 3,408.00
39 STAY ROD, M 20 WITH WASHER ea 18 18 18 148.09 2,665.62
40 BASE PLATE ea 18 18 18 71.52 1,287.36
41 Guy Grip for Stay wire ea 72 72 72 -
42 Turn Wire Bakked ea 18 18 18 -
43 Pole Tie 4x40mm ea 18 18 18 -
3
44 Gravel Stone M 0.4 0.4 150.00 60.00
Note: Drop out fuse is for section switch purpose M ate rial cos t 790,994.85
1 Suspension = 68 5 Tension Tower = 3 Labour cos t 353,885.87
2 Light angle 1 = 9 and Light angle 2 = 0 6 Heavy Angle = 2 Trans port cos t 97,208.72
3 Toff = 2 Sub total 1,242,089.45
4 Dead End = 2 Adm.& Control 10% 124,208.94
Option 2 & 3 are applicable only if option 1 is not available . Grand total 1,366,298.39
A DDENDUM , NEW , AMENDEMENT XX, REPLACEM ENT
 Pl ease Insert N o. of Transformer 2 5KV A 50KVA 100KVA 200KVA 315KVA

No . D e s criptio n o f M ate rials Unit Q ty

1 Imp . wood en po le 10Mt each 2

2 Cros s arm for t ran s former fixt ure,2.5mt s et 1

3 Lo ng Bo lt wit h nut ,M12x300mm each 7

4 W as her 3/ 4 kg 3

5 33 kv pin t hreaded each 3

6 33 kv pin t ype ins u lator each 3

7 Tie wire 6 AW G Kg 0.333

8 Dro up out fus e 33 kv each 3

9 33kv light ning arres tor each 3

10 PG clamp Al/A l 25…95mm2 each 6

11 Trans former 25KVA each 1

12 Po le moun t fus e s wit ch 3x125A each 2

13 HRC fus e 63A each 6

14 Dead End Hook each 2

15 Dead End C lamp each 2

16 Nylon t ie each 20

17 PG clamp Cu/cu 10…35mm2 each 5

18 CU wire s t andard 35mm2 for Eart h ing kg 4.48

19 St eel t ube 1/ 2" 2mt each 1

20 Eart hing rod 50mmx3mm,4mt each 1

21 Su s pens io n Cros s arm each 1

22 Bolt and nut M 10,5cm each 7

23 A BC Condu ct o r(3* 50 +25mm2) Mt 6

24 Tie strap each 2

25 fus e element 1A each 3

26 A A C 50mm2 Mt 18

27 Big collar each 7

28 Sup port Bracket each 2

29 Earth Wire Fixing(AAAC strands) Mt 9

30 C EMENT kg 175

31 SAND M3 0.252
3
32 GRAVE STON E M 0.01

33 C OARSE AGGREGATE M3 0.504

DISC INSULATOR each 9

BALL EYE each 3

SOC KET EYE each 3

STRAIN C LAMP each 3

SMALL C OLLAR each 3

GUY WIRE KG 10.98

STAY INSULATOR each 2

Dead End C ross arm each 2

TETA E. M 2016 G.C DU20520 2 Jun 27 ,2016

Cost Estimatio n She e t F o r X25 KVA , X5 0KVA , X10 0KVA & X2 00KVA, 2X315 KVA 33/0.4KV P ole MountDist.
Transforme r Ere c tion for KIDAME DIMTU Town

Qty Qty Qty Qty Qty Unit Tota l

No Desc ription Unit 25 KVA 50KVA 10 0KVA 20 0KVA 3 15KVA P ric e P rice
1 Concrete Po le 3 00 dan11mt ea 0 0 0 0 4 4,447 .26 17 ,78 9.0 4
2 Cro ss arm for transfo rmer fixture,2.5mt set 0 0 0 0 2 806 .24 1,6 12.4 8
3 Long Bolt with nu t,M1 2x300 mm ea 0 0 0 0 14 17 .77 24 8.7 1
4 Washer 3 /4 Kg 0 0 0 0 6 9 .31 5 5.8 6
5 15 kv pin threaded ea 0 0 0 0 6 64 .50 38 7.0 2
6 15 kv pin type insu lator ea 0 0 0 0 6 167 .22 1,0 03.3 2
7 Tie wire 6 AWG Kg 0 0 0 0 1 94 .73 6 3.0 9
8 Drop o ut fu se 3 3 kv ea 0 0 0 0 6 1,034 .62 6,2 07.7 2
9 15 kv lightning arrestor ea 0 0 0 0 6 1,068 .83 6,4 12.9 8
10 PG clamp Al/Al 2 5…95 mm2 or AL/Cu ea 0 0 0 0 12 15 .57 18 6.7 8
11 Transformer 25 KVA ea 0 15,858.43 -
12 Transformer 50 KVA ea 0 45,368.10 -
13 Transformer 10 0KVA ea 0 58,897.88 -
14 Transformer 20 0KVA ea 0 10 9,3 18.19 -
Transformer 31 5KVA 2 10 9,3 18.19 218 ,63 6.38
15 Pole mount fuse switch
a Pole mount fuse switch 3x125 A, for Nto o HRC fuse OR ea 0 0 0 0 4 3,331 .93 13 ,32 7.7 0
b P o le mo unt fus e s witc h 3x400A, for NT 1/2/3 (S ize 01) HR C fus e ea 0 0 0 0 4 2,038 .24 8,1 52.9 5
16 HRC fuse 6 3A ea 0 0 67 .28 -
17 HRC fuse 1 00/80 A ea 0 67 .37 -
18 HRC fuse 1 60/20 0A ea 0 12 49 .32 59 1.8 4
19 Dead End Hook ea 0 0 0 0 4 23 .43 9 3.7 1
20 Dead End Clamp ea 0 0 0 0 4 54 .43 21 7.7 3
21 Nylon tie ea 0 0 0 0 40 0 .42 1 6.8 0
22 PG clamp Cu/cu1 0…35 mm2 ea 0 0 0 0 10 15 .26 15 2.6 0
23 CU wire stranded 35 mm2 for Earthing Kg 0.0 0 0 .00 0 0 9 211 .94 1,8 98.9 8
24 Steel tu be 1/2"2 mt ea 0 0 0 0 2 139 .89 27 9.7 8
25 E arthing rod 50mmx3 mm,4mt ea 0 0 0 0 2 176 .47 35 2.9 4
26 Su spensio n Cross arm ea 0 0 0 0 2 434 .09 86 8.1 7
27 Bolt and nut M10,5cm ea 0 0 0 0 14 1 .45 2 0.2 6
28 ABC Co ndu ctor(3*50 +25mm2) mt 0 0 0 0 12 35 .47 42 5.6 6
29 Tie strap ea 0 4 39 .66 15 8.6 3
30 Fuse element 1 A ea 0 0 22 .12 -
31 Fuse element 2 A ea 0 25 .75 -
32 Fuse element 5 A ea 0 6 24 .47 14 6.8 2
33 AAAC 5 0mm2 mt 0 0 0 0 36 9 .13 32 8.6 8
34 Big co llar (Flat bar) ea 0 0 0 0 14 38 .12 53 3.6 8
35 E arth Wire Fixing(AAAC strands) mt 0 0 0 0 18 -
36 CEMENT kg 0 0 0 0 3 50 1 .96 68 6.0 0
37 SAND M3 0.0 0 0 .00 0.0 0 0.00 0.50 200 .00 10 0.8 0
38 Gravel Stone M3 0.0 0 0 .00 0.0 0 0.00 0.02 150 .00 3.0 0
39 Coarse Aggregate M3 0.0 0 0 .00 0.0 0 0.00 1.01 150 .00 15 1.2 0
40 Disc insu lator ea 0 0 0 0 18 75 .01 1,3 50.1 8
41 Ball eye ea 0 0 0 0 6 16 .70 10 0.2 0
42 So cket E ye ea 0 0 0 0 6 28 .40 17 0.3 8
43 Strain clamp ea 0 0 0 0 6 49 .91 29 9.4 4
44 Small Co llar ea 0 0 0 0 6 7 .79 4 6.7 3
45 Guy Wire Kg 0 0 0 0 22 43 .34 95 1.7 5
46 Stay Insulato r ea 0 0 0 0 4 19 .75 7 9.0 0
47 Dead End Cross arm ea 0 0 0 0 4 470 .93 1,8 83.7 1
Cable Lu g 50 AAAC or
48 Copper bar with co nnector b(MV) ea 0 0 0 0 6 36 .82 22 0.9 2
49 Copper bar with co nnector a (LV) ea 0 0 0 0 8 16 .61 13 2.8 8
This Work Authoriztion is: Ma te rial Co st 286 ,34 6.51
ADDENDUM 0 Labour Cost -
NEW 0 Transport Cost -
AM ENDEM ENT XX Sub Total 286 ,34 6.51
REPLACEM ENT 0 Adm. & Cntrol 10 % 28 ,63 4.6 5
Grand Total 314 ,98 1.16
 S.No Descrption Qty No house  

1Suspension Assembly   83 No service center ( HC,Ftc, Church, Mosque)  

2 L. Angle Assembly   Special Load in kw ( water pump,Mill)  
  with Guy Wire Support 20
3T - off Assembly  
  with Guy Wire Support 37
42 T-off Assembly 5
5Dead end Assembly  
with Guy Wire Support 53
6 Heavy Angle Assembly  
  with Guy Wire Support 13
LV assembly mounted
7on MV poles 5 TOTAL POLE 216
  LV km 3phase 6.48 216
  LV km 2phase 3.24 10.80
  LV km 1phase 1.08  
  LV KM 10.80  
43.2

TETA E.M 2016 G.C DU205202 Jun 27,2016

Cost Estimation Sheet for 10.8 Km of LV Line Extension for KIDAME DIMTU Town

Option 1 Option 2 Option 3

No Description Unit Qty Qty Qty Unit price Total Price

1Concrete Pole 300/500 dan 8/9mt ea 103   3,558.53 366,528.59

2Concrete Pole 500 dan 8/9mt ea 108   3,558.53 384,321.24

3Concrete Pole 300dan 8/9mt ea   374   3,558.53 -

4South Africa Wooden Pole 8mt ea -   211   -

5Wooden Pole Support ea -   128 200.00 -

6Suspension Clamp pcs 150 303 150 17.70 2,655.60

7 Suspension Hook pcs 145 298 145 20.85 3,023.40

8Dead End Hook pcs 146 146 146 23.43 3,420.49

9Dead End Clamp pcs 126 126 126 54.43 6,858.18

10Piercing clamps (Al/Al Connector) pcs 397 397 397 18.06 7,171.01

11LV Stay insulator pcs 123 123 123 8.50 1,045.50

12Nylon tie pcs 479 785 479 0.42 201.18

13Dead end tubes(35-50MM2 AND 16-25MM2) pcs 458 458 458 32.00 14,656.00

14Guy Wire kg 563 563 563 30.96 17,421.97

15ABC (3x50+25/3X35+16/3X50+25+16/3X25+16 )mm2 km 7.13 7.13 7.13 35,472.00 252,844.42

16ABC Conductor (2x25+16/2X35+16 )mm2 km 3.56 3.56 3.56 16,537.00 58,937.87

17ABC Conductor (2x16 mm 2 ) km 1.19 1.19 1.19 8,070.00 9,587.16

18Long bolt 16mm, 40cm with nut and washer ea     128 17.77 -

19Cu wire stranded 35mm 2 for Earthing kg 112 112 112 211.94 23,731.85

20Piercing clamp Al /cu ea 39 39 39 22.38 872.70

21Steel tube 1/2" 2mt pcs 39 39 39 129.58 5,038.07

22Earthing rod 50x5x3mm, 4mt pcs 39 39 39 176.47 6,861.08

23Mid Span Joint (16….50mm2) ea 43 43 43 14.37 618.00

24STAY ROD , M 12 WITH WASHER ea 123 123 123 59.20 7,281.60

25BASE PLATE ea 123 123 123 71.52 8,797.08

    Material Cost 1,181,872.98

1Suspension = 83 7Dead End = 53   Labour Cost 378,209.41

2Light angle = 20   Transport Cost 192,006.94

3Toff = 37 Sub Total 1,752,089.32

4 2Toff =5 Option 2&3 are applicable only if option 1 is not available. Adm.& Control 10% 175,208.93

5Heavy Angle =13   Grand Total 1,927,298.26

LV assembly mounted
6on MV poles = 5  

ADDENDUM , NEW , AMENDEMENT XX,

REPLACEMENT        
10Q