Item/Services/Description Unity Qty Unit price (RFW) Total Price RWF

Project Management / Preparation Work

Site Survey Site 1 130,000 130,000

Soil test Site 0 250,000 0

Site Mobilization Site 1 1,000,000 1,000,000

Documentation(drawings, survey reports, As built….) Site 1 230,000 230,000

Supply - Miscellaneous Materials

Supply and installtion of DC (48v) Outdoor Security Iight each 1 140,000 140,000

Site Signage Site 1 70,000 70,000

Supply of Fire Extinguishers "5KG" CO2 each 1 90,000 90,000

Preparation

Site Clearance & Levelling Site 1 450,000 450,000

Excavation for the Tower foundation

Casting In-situ Reinforced concrete (RCC) for foundation- M3 13.68 550,000 7,524,000
3
Blinding (1:3:6) in m M3 1.74 187,000 325,380

Excavation volume M3 62.66 10,000 626,600

3
Backfilling (backfilling, compaction, and leveling) in m M3 48.98 12,000 587,760

Tower Erection

Complete Lattice Tower foundation Erection and painting including all GSM & MW
M 36 84,700 3,049,200
Poles & aviation light and foundation steel assembling

Tower certification

Tower & Torqueing certification each 1 80,000 80,000

Site earth

Grounding and Earthing installation Site 1 450,000 450,000

1 Outdoor RBS Cabinet Plinth Incl Earthing (2X1.5X0.3m)-C20

Casting In-situ Reinforced concrete (RCC) for Outdoor RBS for operator equipmnet
m3 0.9 400,000 360,000
"Refer to TRES standared layout"

Blinding of 50mm thickness (1:3:6) in m3 m3 0.3 188,000 56,400

Excavation in m3 m3 0.9 10,000 9,000

1 servive provider slab ( Power equipment slab) (2x1.5x0.2m)-C20

Casting In-situ Reinforced concrete (RCC) for Outdoor slab for DC Hybrid Power
m3 0.6 400,000 240,000
equipmnet "Refer to TRES standared layout"

Blinding of 50mm thickness (1:3:6) in m3 m3 0.3 188,000 56,400

Excavation in m3 m3 0.6 10,000 6,000

Generator & Fuel tank slab (3.5x1.5x0.2m)-C20

Casting In-situ Reinforced concrete (RCC) for Outdoor slab for DC Hybrid Power
m3 0 400,000 0
equipmnet "Refer to TRES standared layout"

Blinding of 50mm thickness (1:3:6) in m3 m3 0 188,000 0

3
Excavation in m m3 0 10,000 0

Civils Incl.

Ewasa Box Plinth Incl Earth "Refer to TRES standared layout" m3 1 50,000 50,000

Cable trays Plinth - Civils Incl. Site Earth - C20 MPA

Casting In-situ Plain concrete C20 MPA m3 1 204,000 204,000

Fence installation(with Gate and Razor Wire)

Fence Palisade Installtion (Galvanized) --with razor Wire standard , One gate with
m 32 15,625 500,000
single Door

Suply & installation of Jointex Meter 80 2,500 200,000

Fence Ring Beam (Concrete for the fence post) m3 2.05 200,000 409,600

Site Area Backfilling with Muram m3 32 3,100 99,200

Supply and fabrication of 3m gate Lumpsum 1 400,000 400,000

Site Appron (1:3:6) (concrete C10,100mm) m2 100 5,300 530,000

Supply and installation of welded 3m double wings gate made of Plain Metal
Pcs 0 400,000 0
sheets

Supply of razor wire on fence Ml 32 5,000 160,000

Electrical Works (Power system and Backup)

Power system Installation + Electrical Interconnection ( Power system ) Site 1 170,000 170,000

Installation of Generator & Fuel tanks ( Fuel tank accessories inclusive) Site 0 75,000 0

Installation, configutaion and testing of INALA system Site 1 75,000 75,000

Solar system (Panels and Civil works) C15

Structure mounting carrying 6 PV panels Structure 0 50,000 0

Solar panel mounting include cable wiring with all accessories each 0 16,000 0

Supply and install the concrete foundation for solar structure assembly
m3 0 300,000 0
(50x50x60cm) per structure

Supply and install PVC Pipe of 110mm Dia with all accessories for underground
ML 25 3,000 75,000
piping of solar DC cables

Pipping (Sleeve Supply & Installation

Supply and installation of manholes with cover (0.6mx0.6mx0.6m) each 1 250,000 250,000

Site Finishing

Cable tray Installation Lumpsum 1 100,000 100,000

Miscellaneous / Average Variation

Road Access with 3m wide well compacted m 0 50,000 0

Other Materials

Black Bitumen Acid Resistance Paint Liters 3 7,000 21,000

16mm2 x 4Core, Copper Armored Power Cable Meter 0 6,000 0

Alarm Cable, 8Core, PVC Insulated Wire Meter 0 1,170 0

70mm² Copper Bare Wire Meter 0 10,000 0

70mm² Copper Insulated Y&G Wire Meter 0 11,000 0

35mm² Copper Insulated Wire, Yellow & Green Meter 0 4,350 0

Copper Pointed Earth Rods 16mm x 1800mm Each 0 7,400 0

Petrolatum, STAC Wrap, Anti Corrosive Tape, 10m/Roll Each 2 3,900 7,800

Anti-Leak InsulationTape, 38mm × 0.5mm, 10m/Roll Each 2 11,700 23,400

Grease Damping, Denso Paste, 1kg per Can Each 1 5,000 5,000

Cable Lugs 70mm² x 10mm Each 0 0

Cable Lugs 35mm² x 10mm Each 0 500 0

Copper Tinned Earth Busbar 280mm x 60mm x 5mm Each 1 120,000 120,000

Copper Clad Brass Clamp, For 16mm Rod to 25mm Tape Each 15 7,000 105,000

Copper Clad Brass Clamp, 25mm x 3mm Tape to Tape Each 15 7,000 105,000

M10 x 35mm Brass Bolt, Including 1 Nut & 2 Washers Each 10 1,100 11,000

M08 x 25mm Brass Bolt, Including 1 Nut & 2 Washers Each 10 1,100 11,000

Cable Ties Black (Y.L.400H) 7.6mm x 400mm, 100PC/Pack Each 0 12,000 0

Cable Ties Black (T.L.200S) 2.5mm x 200mm, 100PC/Pack Each 0 8,700 0

Water pit covered by concrete (4m deep) Lumpsum 2 70,000 140,000

Guard House and Toilet (as per TRES specification) Site 1 1,322,795 1,322,795

Supply of GREEN PAINT for Tower (RAL 6002 Fast Dry) Lts 0 10,000 0
Manpower transportation Lumpsum 0 0 0

Retaining wall m3 40 65,000 2,600,000

Supply of copper earthing sheet for improvement of the earthing Pce 1 700,000 700,000

Services Cost RWF 23,875,535

Note: Tower , Telecom Equipms& Electrical Facilities Imported

Oct-23
Prepared By Ir Alexandre NGENDAHINYERETSE

Approved By NCES LTD