Donovan Ashley Moore Mba, Pmp

POWER DISTRIBUTION SYSTEM COSTING TEMPLATE ESTIMATE OF SCOPE OF WORK FOR OVER-HEAD DISTRIBUTION SYSTEM UPGRADE DESCRIPTION: 3 PHASE UPGRADE OF PRIMARY DISTRIBUTION SYSTEM TO SUPPLY 415 VOLTS TO 'CONFIDENTIAL CLIENT' SITE AT LOCATION PLANT POLE, INSTALL GUYS, TRANSFORMERS AND OTHER RELATED HARDWARE ITEMS AT 'SITE LOCATION'. WORK DESCRIPTION / ACTIVITIES CONTRACTOR: TO BE SELECTED PO #: QTY RATE 2,953.29 2,953.29 Digging Pole Hole for 35’ (10.5m) Pole, Rock/Limestone 3,029.89 3,029.89 Digging Pole Hole for 40’ (12m) Pole,Rock/Limestone 8,321.80 Digging Pole Hole for 45’ Pole, Compressor 9,561.21 Construct earth pit Preparing foundation to stablilize steel Rail DIGGING HOLES (GUYS) PRICE EXTN. QTY DIGGING HOLES (POLES) Digging Pole Hole for 30’ Pole, Rock/Limestone 8,321.80 0 0 2 $16,643.60 9,561.21 1 $9,561.21 24,500.00 3 $73,500.00 2,000.00 0 $0.00 0 0 Digging (1) Hole for D/Guy (Rock/Limestone) - Distribution - 2,542.69 Digging (1) Hole for Class "B" O/H Steel Rail - Distribution $0.00 $0.00 $0.00 - 2,231.75 Digging (1) Hole for D/Guy ( Compressor) - Distribution - 8,132.67 Digging (1) Hole for Class "B" O/H Steel Rail (Compressor) - Distribution SPOTTING (avg terrain distance 500') Distribution - 6,808.74 2 0 15,000.00 0 $0.00 - 2,257.51 5100 5,100.00 0 1 $5,100.00 Erect Pri. & Sec. O/H Guy Steel Rail RETIRING POLES - 4,418.12 0 $0.00 Retire 30 - 35' Wood Pole - 1,569.03 Retire 40' Wood Pole - 2,868.75 - 5,673.95 0 0 0 - 2,523.77 0 - 1,329.97 - 3,795.50 1 0 $0.00 $16,265.34 $0.00 ERECTING POLES Erect 30' - 35' Wood Pole Erect 40' Wood Pole Retire 10.5-12m Concrete Pole $0.00 $0.00 $0.00 $0.00 STRAIGHTENING POLES & C/Arms Straighten 30' - 35' Pole $0.00 ERECTING GUYS (Distribution) Erect Pri. & Sec. D/Guy Erect Pri. & Sec. O/H Guy $1,329.97 $0.00 RETIRING GUYS (Distribution) Retire Pri. & Sec. D/Guy Less Anchor - 353.30 Retire Primary & Sec. O/H Guy "B" - 1,691.59 Retension Pri. & Sec. D/Guy "B" - 430.84 Retension Pri. & Sec. O/H Guy "B" (Pole) - 671.80 Tranfer Pri. & Sec. D/Guy "B" - 470.56 Transfer Pri. & Sec. O/H Guy "B" (Pole) - 671.80 Dress. 30'- 40' Pole with Top Brack. & Ins. - 389.80 Dressing 30'-40' Pole with 8' C/Arm - 507.63 Dressing 30'-40' Pole with Pin & Ins. - 463.56 0 0 $0.00 $0.00 RETENSIONING GUYS (Distribution) 0 0 $0.00 $0.00 TRANSFERING GUYS (Distribution) 0 0 $0.00 $0.00 DRESSING POLES (Distribution) 0 2 3 $0.00 $1,015.26 $1,390.68 Dress. 30-40'Pole with D/E Polymer - 548.48 Dress. 30-40' Pole with Stand-Off Bracket - 359.73 Dress. 30-40' Pole with (2 Set 3) D-Iron - 897.24 Dress. 30-40' Pole with D/O Switch Bracket - 359.73 Ret. Pole Top Brackets on 30-40'Pole - 257.60 Ret. 8' C/Arm on 30-40' Pole - 332.49 Ret. Ins. Pin & Ins. on 30-40' Pole - 250.79 Ret. 10" Disc Ins. on 30-40' Pole - 332.49 Ret. D-Irons on 30-40' Pole - 250.79 #2 - #2/0 2 Wire/Span - 1,961.34 #2 - #2/0 3 Wire/Span - #4 - #3/0 1 Wire/Span #4 - #3/0 2 Wire/Span 9 0 3 3 $4,936.32 $0.00 $2,691.72 $1,079.19 RETIRING C/ARMS & INSULATORS 0 0 3 0 0 $752.37 2,737.98 2 $5,475.96 - 733.83 - 978.19 2 0 #4 - #3/0 1 Wire/Span - 379.78 #4 - #3/0 3 Wire/Span - 1,134.79 #4 - #2 1 Wire/Pole - 368.43 #2/0 - #3/0 3 Wire/Pole - 1,113.61 #6 - #2 / Joint - 379.78 Making Jumper/Bonding - 254.19 Disconnecting Jumpers - 254.19 9 6 0 - 551.51 0 $0.00 #2 - #2/0 1 Wire Primary - 508.39 #2 - #2/0 3 Wires Secondary - 961.55 0 1 $961.55 5kVA - 25 KVA Transformer - 2,899.01 50 kVA Transformer - 5,241.22 100kVA - 167 KVA Transformer RETIRING SINGLE PHASE TRANSFORMER - 7,032.68 5kVA - 25 KVA Transformer - 1,842.90 50 kVA Transformer - 3,349.90 100kVA - 167 KVA Transformer TRANSFERRING SINGLE PHASE TRANSFORMER - 4,396.18 5kVA - 25 KVA Transformer - 1,842.90 50 kVA Transformer - 3,349.90 $0.00 100kVA - 167 KVA Transformer INSTALLING PROTECTIVE EQUIPMENT - Distribution - 4,396.18 $0.00 Grounding Connections (to include bonding all metal part and install lugs) - 1,244.49 High Voltage Fuse Cutouts (All Voltages) - 755.01 $0.00 $0.00 $0.00 $0.00 STRINGING & TENSIONING OF CONDUCTORS $0.00 RETIRING OF CONDUCTORS $1,467.66 $0.00 RETENSIONING OF CONDUCTORS 0 0 $0.00 $0.00 TRANSFER & RETENSION OF CONDUCTOR (Distribution) 0 0 $0.00 $0.00 AMPACTING OF JOINTS (Distribution) $3,418.02 $1,525.14 $0.00 TRANSFER OF SERVICES (Distribution) #4 - #3/0 3 Wires WORKING ON DEADEND (Distribution) $0.00 ERECTING SINGLE PHASE TRANSFORMER 3 0 $8,697.03 $0.00 $0.00 3 0 $5,528.70 $0.00 $0.00 0 $0.00 5000 2 3 0 - 567.40 0 $0.00 - 1,525.16 0 $0.00 BUSHING - LUMP $2,488.98 $2,265.03 $0.00 RETIRING PROTECTIVE EQUIPMENT High Voltage Fuse Cutouts (All Voltages) INSTALL HPS & MV FIXTURES (Include Wiring &Bracket) 100 / 150 Lamps TRANSFER OF HPS & MV FIXTURES (Wiring & Bracket Not Included) 100 / 150 Lamps - 1,271.72 0 TOTAL 1 (LABOUR) $0.00 $166,093.73 DISCOUNT 10% $16,609.37 NEW LABOUR COST $149,484.36 TRANSPORTATION BUCKET TRUCK - minimum 38' Reach and Material Handling Capacity 385kg- 10,623.57 2 - 8,024.78 35.19 35.19 6 280 - 4,978.91 - 31.87 - 12,021.45 - 104.91 FLAT RATE / DAY $21,247.14 LINE TRUCK - 5 tonne and over FLAT RATE / DAY RATE / MILE $48,148.68 $9,853.20 PICK-UPS & SMALL VEHICLE FLAT RATE / DAY RATE / MILE 6 280 $29,873.46 $8,923.60 BULK HAULAGE (3000 - 9000)kg - FLAT RATE/DAY RATE / MILE TOTAL 2 (TRANSPORTATION) GRAND TOTAL N.B - Mileage apply only when operating outside 10 miles radius of Collection Point This serves to confirm that I have examined the uTILITY Pole Line Services Rates set out on pages _ to _ of this document and the terms governing Pole line Services, and agree to execute at the said rates, which shall remain fixed and final. Name: ___________________________ Company/Business: ___________________ Signature: _________________________ Position: ___________________________ Date: _____________________________ Witness: ___________________________ This serves to confirm that I have examined the JPS Pole Line Services Rates set out on pages 1 to 12 of this document and the terms governing Pole line services and do not agree to execute at the said rates, which shall remain fixed and final. Name: ___________________________ Company/Business: ___________________ Signature: _________________________ Position: ___________________________ Date: _____________________________ Witness: ____________________________ 4 140 $48,085.80 $14,687.40 $180,819.28 $346,913.01