# Sezibwa Homes

This is a community of 10 homes in Nansana, Gadaffi close. It is the location of NFE's first Reliable Power Microgrid (RPM) in Uganda

# Microgrid Design

<div drawio-diagram="14"><img src="https://bookstack.nearlyfreeenergy.com/uploads/images/drawio/2025-05/drawing-4-1748061129.png" alt=""/></div>

# Budget - Phase 1: Sezibwa Homes

Realtime financials tracked via open collective here: https://opencollective.com/nfe/projects/sezibwa-homes-nfe-pilot

<table border="0" cellspacing="0" id="bkmrk-bill-of-quantity-nfe" style="width: 138.095%;"><colgroup width="45"></colgroup> <colgroup width="403"></colgroup> <colgroup width="298"></colgroup> <colgroup width="77"></colgroup> <colgroup width="73"></colgroup> <colgroup width="119"></colgroup> <colgroup width="144"></colgroup><tbody><tr><td align="center" colspan="7" data-sheets-value="{ "1": 2, "2": "Bill of Quantity NFE-Nansana"}" height="27" style="width: 99.9966%;" valign="middle">**<span style="font-family: Arial; font-size: large;">Bill of Quantity NFE-Nansana</span>**</td></tr><tr><td align="left" data-sheets-value="{ "1": 2, "2": "S\/No"}" height="22" style="width: 3.88253%;" valign="middle">**<span style="font-family: Arial;">S/No</span>**</td><td align="left" data-sheets-value="{ "1": 2, "2": "Item"}" style="width: 34.7702%;" valign="middle">**<span style="font-family: Arial;">Item</span>**</td><td align="left" data-sheets-value="{ "1": 2, "2": "Specifications "}" style="width: 25.711%;" valign="middle">**<span style="font-family: Arial;">Specifications </span>**</td><td align="left" data-sheets-value="{ "1": 2, "2": "Quantity "}" style="width: 6.64343%;" valign="middle">**<span style="font-family: Arial;">Quantity </span>**</td><td align="left" data-sheets-value="{ "1": 2, "2": "SI Unit "}" style="width: 6.29832%;" valign="middle">**<span style="font-family: Arial;">SI Unit </span>**</td><td align="right" data-sheets-value="{ "1": 2, "2": "Rate(UGX)"}" style="width: 10.2671%;" valign="middle">**<span style="font-family: Arial;">Rate(UGX)</span>**</td><td align="right" bgcolor="#FFFFFF" data-sheets-value="{ "1": 2, "2": "Amount (UGX)"}" style="width: 12.4241%;" valign="middle">**<span style="font-family: Arial;">Amount (UGX)</span>**</td></tr><tr><td align="right" height="22" style="width: 3.88253%;" valign="middle"><span style="color: #000000;">1</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "Enclosure box for the PDU "}" style="width: 34.7702%;" valign="middle"><span style="color: #000000;">Enclosure box for the PDU </span></td><td align="left" data-sheets-value="{ "1": 2, "2": "80cm*60cm*25cm"}" style="width: 25.711%;" valign="middle"><span style="color: #000000;">80cm\*60cm\*25cm</span></td><td align="right" style="width: 6.64343%;" valign="middle"><span style="color: #000000;">1</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "box"}" style="width: 6.29832%;" valign="middle"><span style="color: #000000;">box</span></td><td align="right" data-sheets-numberformat="{ "1": 2, "2": "_-* #,##0_-;-* #,##0_-;_-* \"-\"_-;_-@_-", "3": 1}" data-sheets-value="{ "1": 3, "3": 550000}" style="width: 10.2671%;" valign="middle"><span style="color: #000000;"> 550,000 </span></td><td align="right" bgcolor="#FFFFFF" data-sheets-formula="=RC[-3]*RC[-1]" data-sheets-numberformat="{ "1": 2, "2": "_-* #,##0_-;-* #,##0_-;_-* \"-\"_-;_-@_-", "3": 1}" data-sheets-value="{ "1": 3, "3": 550000}" style="width: 12.4241%;" valign="middle"><span style="color: #000000;"> 550,000 </span></td></tr><tr><td align="right" height="22" style="width: 3.88253%;" valign="middle"><span style="font-family: Arial;">2</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "Single phase MCCB "}" style="width: 34.7702%;" valign="middle"><span style="font-family: Arial;">Single phase MCCB </span></td><td align="left" data-sheets-value="{ "1": 2, "2": "160A ABB"}" style="width: 25.711%;" valign="middle"><span style="font-family: Arial;">160A ABB</span></td><td align="right" style="width: 6.64343%;" valign="middle"><span style="font-family: Arial;">3</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "pc"}" style="width: 6.29832%;" valign="middle"><span style="font-family: Arial;">pc</span></td><td align="right" data-sheets-numberformat="{ "1": 2, "2": "_-* #,##0_-;-* #,##0_-;_-* \"-\"_-;_-@_-", "3": 1}" data-sheets-value="{ "1": 3, "3": 120000}" style="width: 10.2671%;" valign="middle"><span style="font-family: Arial;"> 120,000 </span></td><td align="right" bgcolor="#FFFFFF" data-sheets-formula="=RC[-3]*RC[-1]" data-sheets-numberformat="{ "1": 2, "2": "_-* #,##0_-;-* #,##0_-;_-* \"-\"_-;_-@_-", "3": 1}" data-sheets-value="{ "1": 3, "3": 360000}" style="width: 12.4241%;" valign="middle"><span style="color: #000000;"> 360,000 </span></td></tr><tr><td align="right" height="22" style="width: 3.88253%;" valign="middle"><span style="font-family: Arial;">3</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "Three phase Smart meter "}" style="width: 34.7702%;" valign="middle"><span style="font-family: Arial;">Three phase Smart meter </span></td><td align="left" data-sheets-value="{ "1": 2, "2": "80A Chint "}" style="width: 25.711%;" valign="middle"><span style="font-family: Arial;">80A Chint </span></td><td align="right" style="width: 6.64343%;" valign="middle"><span style="font-family: Arial;">1</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "pc"}" style="width: 6.29832%;" valign="middle"><span style="font-family: Arial;">pc</span></td><td align="right" data-sheets-numberformat="{ "1": 2, "2": "_-* #,##0_-;-* #,##0_-;_-* \"-\"_-;_-@_-", "3": 1}" data-sheets-value="{ "1": 3, "3": 400000}" style="width: 10.2671%;" valign="middle"><span style="font-family: Arial;"> 400,000 </span></td><td align="right" bgcolor="#FFFFFF" data-sheets-formula="=RC[-3]*RC[-1]" data-sheets-numberformat="{ "1": 2, "2": "_-* #,##0_-;-* #,##0_-;_-* \"-\"_-;_-@_-", "3": 1}" data-sheets-value="{ "1": 3, "3": 400000}" style="width: 12.4241%;" valign="middle"><span style="color: #000000;"> 400,000 </span></td></tr><tr><td align="right" height="22" style="width: 3.88253%;" valign="middle"><span style="color: #000000;">4</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "Busbars (Red, Yellow, Blue, Black and Green Yellow)"}" style="width: 34.7702%;" valign="middle"><span style="font-family: Arial;">Busbars (Red, Yellow, Blue, Black and Green Yellow)</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "200A "}" style="width: 25.711%;" valign="middle"><span style="font-family: Arial;">200A </span></td><td align="right" style="width: 6.64343%;" valign="middle"><span style="font-family: Arial;">5</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "pc"}" style="width: 6.29832%;" valign="middle"><span style="font-family: Arial;">pc</span></td><td align="right" data-sheets-numberformat="{ "1": 2, "2": "_-* #,##0_-;-* #,##0_-;_-* \"-\"_-;_-@_-", "3": 1}" data-sheets-value="{ "1": 3, "3": 150000}" style="width: 10.2671%;" valign="middle"><span style="font-family: Arial;"> 150,000 </span></td><td align="right" bgcolor="#FFFFFF" data-sheets-formula="=RC[-3]*RC[-1]" data-sheets-numberformat="{ "1": 2, "2": "_-* #,##0_-;-* #,##0_-;_-* \"-\"_-;_-@_-", "3": 1}" data-sheets-value="{ "1": 3, "3": 750000}" style="width: 12.4241%;" valign="middle"><span style="color: #000000;"> 750,000 </span></td></tr><tr><td align="right" height="22" style="width: 3.88253%;" valign="middle"><span style="font-family: Arial;">5</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "Circuit breakers "}" style="width: 34.7702%;" valign="middle"><span style="font-family: Arial;">Circuit breakers </span></td><td align="left" data-sheets-value="{ "1": 2, "2": "80A"}" style="width: 25.711%;" valign="middle"><span style="font-family: Arial;">80A</span></td><td align="right" style="width: 6.64343%;" valign="middle"><span style="font-family: Arial;">10</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "pc"}" style="width: 6.29832%;" valign="middle"><span style="font-family: Arial;">pc</span></td><td align="right" data-sheets-numberformat="{ "1": 2, "2": "_-* #,##0_-;-* #,##0_-;_-* \"-\"_-;_-@_-", "3": 1}" data-sheets-value="{ "1": 3, "3": 30000}" style="width: 10.2671%;" valign="middle"><span style="font-family: Arial;"> 30,000 </span></td><td align="right" bgcolor="#FFFFFF" data-sheets-formula="=RC[-3]*RC[-1]" data-sheets-numberformat="{ "1": 2, "2": "_-* #,##0_-;-* #,##0_-;_-* \"-\"_-;_-@_-", "3": 1}" data-sheets-value="{ "1": 3, "3": 300000}" style="width: 12.4241%;" valign="middle"><span style="color: #000000;"> 300,000 </span></td></tr><tr><td align="right" height="22" style="width: 3.88253%;" valign="middle"><span style="font-family: Arial;">6</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "Enclosure Trunkings (Slotted grey truncking)"}" style="width: 34.7702%;" valign="middle"><span style="font-family: Arial;">Enclosure Trunkings (Slotted grey truncking)</span></td><td align="left" data-sheets-value="{ "1": 2, "2": ""}" style="width: 25.711%;" valign="middle"><span style="font-family: Arial;">  
</span></td><td align="right" style="width: 6.64343%;" valign="middle"><span style="font-family: Arial;">2</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "pc"}" style="width: 6.29832%;" valign="middle"><span style="font-family: Arial;">pc</span></td><td align="right" data-sheets-numberformat="{ "1": 2, "2": "_-* #,##0_-;-* #,##0_-;_-* \"-\"_-;_-@_-", "3": 1}" data-sheets-value="{ "1": 3, "3": 30000}" style="width: 10.2671%;" valign="middle"><span style="font-family: Arial;"> 30,000 </span></td><td align="right" bgcolor="#FFFFFF" data-sheets-formula="=RC[-3]*RC[-1]" data-sheets-numberformat="{ "1": 2, "2": "_-* #,##0_-;-* #,##0_-;_-* \"-\"_-;_-@_-", "3": 1}" data-sheets-value="{ "1": 3, "3": 60000}" style="width: 12.4241%;" valign="middle"><span style="color: #000000;"> 60,000 </span></td></tr><tr><td align="right" height="22" style="width: 3.88253%;" valign="middle"><span style="color: #000000;">7</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "Din rail "}" style="width: 34.7702%;" valign="middle"><span style="font-family: Arial;">Din rail </span></td><td align="left" data-sheets-value="{ "1": 2, "2": ""}" style="width: 25.711%;" valign="middle"><span style="font-family: Arial;">  
</span></td><td align="right" style="width: 6.64343%;" valign="middle"><span style="font-family: Arial;">1</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "pc"}" style="width: 6.29832%;" valign="middle"><span style="font-family: Arial;">pc</span></td><td align="right" data-sheets-numberformat="{ "1": 2, "2": "_-* #,##0_-;-* #,##0_-;_-* \"-\"_-;_-@_-", "3": 1}" data-sheets-value="{ "1": 3, "3": 10000}" style="width: 10.2671%;" valign="middle"><span style="font-family: Arial;"> 10,000 </span></td><td align="right" bgcolor="#FFFFFF" data-sheets-formula="=RC[-3]*RC[-1]" data-sheets-numberformat="{ "1": 2, "2": "_-* #,##0_-;-* #,##0_-;_-* \"-\"_-;_-@_-", "3": 1}" data-sheets-value="{ "1": 3, "3": 10000}" style="width: 12.4241%;" valign="middle"><span style="color: #000000;"> 10,000 </span></td></tr><tr><td align="right" height="22" style="width: 3.88253%;" valign="middle"><span style="color: #000000;">8</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "Self tapping screws "}" style="width: 34.7702%;" valign="middle"><span style="font-family: Arial;">Self tapping screws </span></td><td align="left" data-sheets-value="{ "1": 2, "2": "0.5\""}" style="width: 25.711%;" valign="middle"><span style="font-family: Arial;">0.5"</span></td><td align="right" style="width: 6.64343%;" valign="middle"><span style="font-family: Arial;">1</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "pkt"}" style="width: 6.29832%;" valign="middle"><span style="font-family: Arial;">pkt</span></td><td align="right" data-sheets-numberformat="{ "1": 2, "2": "_-* #,##0_-;-* #,##0_-;_-* \"-\"_-;_-@_-", "3": 1}" data-sheets-value="{ "1": 3, "3": 35000}" style="width: 10.2671%;" valign="middle"><span style="font-family: Arial;"> 35,000 </span></td><td align="right" bgcolor="#FFFFFF" data-sheets-formula="=RC[-3]*RC[-1]" data-sheets-numberformat="{ "1": 2, "2": "_-* #,##0_-;-* #,##0_-;_-* \"-\"_-;_-@_-", "3": 1}" data-sheets-value="{ "1": 3, "3": 35000}" style="width: 12.4241%;" valign="middle"><span style="color: #000000;"> 35,000 </span></td></tr><tr><td align="right" height="22" style="width: 3.88253%;" valign="middle"><span style="font-family: Arial;">9</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "Cable lugs ring "}" style="width: 34.7702%;" valign="middle"><span style="font-family: Arial;">Cable lugs ring </span></td><td align="left" data-sheets-value="{ "1": 2, "2": "16mm pin"}" style="width: 25.711%;" valign="middle"><span style="font-family: Arial;">16mm pin</span></td><td align="right" style="width: 6.64343%;" valign="middle"><span style="font-family: Arial;">18</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "pc"}" style="width: 6.29832%;" valign="middle"><span style="font-family: Arial;">pc</span></td><td align="right" data-sheets-numberformat="{ "1": 2, "2": "_-* #,##0_-;-* #,##0_-;_-* \"-\"_-;_-@_-", "3": 1}" data-sheets-value="{ "1": 3, "3": 3000}" style="width: 10.2671%;" valign="middle"><span style="font-family: Arial;"> 3,000 </span></td><td align="right" bgcolor="#FFFFFF" data-sheets-formula="=RC[-3]*RC[-1]" data-sheets-numberformat="{ "1": 2, "2": "_-* #,##0_-;-* #,##0_-;_-* \"-\"_-;_-@_-", "3": 1}" data-sheets-value="{ "1": 3, "3": 54000}" style="width: 12.4241%;" valign="middle"><span style="color: #000000;"> 54,000 </span></td></tr><tr><td align="right" height="22" style="width: 3.88253%;" valign="middle"><span style="font-family: Arial;">10</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "Cable lugs ring "}" style="width: 34.7702%;" valign="middle"><span style="font-family: Arial;">Cable lugs ring </span></td><td align="left" data-sheets-value="{ "1": 2, "2": "25mm ring"}" style="width: 25.711%;" valign="middle"><span style="font-family: Arial;">25mm ring</span></td><td align="right" style="width: 6.64343%;" valign="middle"><span style="font-family: Arial;">18</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "pc"}" style="width: 6.29832%;" valign="middle"><span style="font-family: Arial;">pc</span></td><td align="right" data-sheets-numberformat="{ "1": 2, "2": "_-* #,##0_-;-* #,##0_-;_-* \"-\"_-;_-@_-", "3": 1}" data-sheets-value="{ "1": 3, "3": 5000}" style="width: 10.2671%;" valign="middle"><span style="font-family: Arial;"> 5,000 </span></td><td align="right" bgcolor="#FFFFFF" data-sheets-formula="=RC[-3]*RC[-1]" data-sheets-numberformat="{ "1": 2, "2": "_-* #,##0_-;-* #,##0_-;_-* \"-\"_-;_-@_-", "3": 1}" data-sheets-value="{ "1": 3, "3": 90000}" style="width: 12.4241%;" valign="middle"><span style="color: #000000;"> 90,000 </span></td></tr><tr><td align="right" height="22" style="width: 3.88253%;" valign="middle"><span style="color: #000000;">11</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "Sleeves "}" style="width: 34.7702%;" valign="middle"><span style="font-family: Arial;">Sleeves </span></td><td align="left" data-sheets-value="{ "1": 2, "2": "25mm"}" style="width: 25.711%;" valign="middle"><span style="font-family: Arial;">25mm</span></td><td align="right" style="width: 6.64343%;" valign="middle"><span style="font-family: Arial;">2</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "m"}" style="width: 6.29832%;" valign="middle"><span style="font-family: Arial;">m</span></td><td align="right" data-sheets-numberformat="{ "1": 2, "2": "_-* #,##0_-;-* #,##0_-;_-* \"-\"_-;_-@_-", "3": 1}" data-sheets-value="{ "1": 3, "3": 5000}" style="width: 10.2671%;" valign="middle"><span style="font-family: Arial;"> 5,000 </span></td><td align="right" bgcolor="#FFFFFF" data-sheets-formula="=RC[-3]*RC[-1]" data-sheets-numberformat="{ "1": 2, "2": "_-* #,##0_-;-* #,##0_-;_-* \"-\"_-;_-@_-", "3": 1}" data-sheets-value="{ "1": 3, "3": 10000}" style="width: 12.4241%;" valign="middle"><span style="color: #000000;"> 10,000 </span></td></tr><tr><td align="right" height="22" style="width: 3.88253%;" valign="middle"><span style="font-family: Arial;">12</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "Sleeves "}" style="width: 34.7702%;" valign="middle"><span style="font-family: Arial;">Sleeves </span></td><td align="left" data-sheets-value="{ "1": 2, "2": "16mm"}" style="width: 25.711%;" valign="middle"><span style="font-family: Arial;">16mm</span></td><td align="right" style="width: 6.64343%;" valign="middle"><span style="font-family: Arial;">2</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "m"}" style="width: 6.29832%;" valign="middle"><span style="font-family: Arial;">m</span></td><td align="right" data-sheets-numberformat="{ "1": 2, "2": "_-* #,##0_-;-* #,##0_-;_-* \"-\"_-;_-@_-", "3": 1}" data-sheets-value="{ "1": 3, "3": 3000}" style="width: 10.2671%;" valign="middle"><span style="font-family: Arial;"> 3,000 </span></td><td align="right" bgcolor="#FFFFFF" data-sheets-formula="=RC[-3]*RC[-1]" data-sheets-numberformat="{ "1": 2, "2": "_-* #,##0_-;-* #,##0_-;_-* \"-\"_-;_-@_-", "3": 1}" data-sheets-value="{ "1": 3, "3": 6000}" style="width: 12.4241%;" valign="middle"><span style="color: #000000;"> 6,000 </span></td></tr><tr><td align="right" height="22" style="width: 3.88253%;" valign="middle"><span style="font-family: Arial;">13</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "Flexible Cable Red "}" style="width: 34.7702%;" valign="middle"><span style="font-family: Arial;">Flexible Cable Red </span></td><td align="left" data-sheets-value="{ "1": 2, "2": "25mm"}" style="width: 25.711%;" valign="middle"><span style="font-family: Arial;">25mm</span></td><td align="right" style="width: 6.64343%;" valign="middle"><span style="font-family: Arial;">2</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "m"}" style="width: 6.29832%;" valign="middle"><span style="font-family: Arial;">m</span></td><td align="right" data-sheets-numberformat="{ "1": 2, "2": "_-* #,##0_-;-* #,##0_-;_-* \"-\"_-;_-@_-", "3": 1}" data-sheets-value="{ "1": 3, "3": 15000}" style="width: 10.2671%;" valign="middle"><span style="font-family: Arial;"> 15,000 </span></td><td align="right" bgcolor="#FFFFFF" data-sheets-formula="=RC[-3]*RC[-1]" data-sheets-numberformat="{ "1": 2, "2": "_-* #,##0_-;-* #,##0_-;_-* \"-\"_-;_-@_-", "3": 1}" data-sheets-value="{ "1": 3, "3": 30000}" style="width: 12.4241%;" valign="middle"><span style="color: #000000;"> 30,000 </span></td></tr><tr><td align="right" height="22" style="width: 3.88253%;" valign="middle"><span style="color: #000000;">14</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "Flexible Cable Blue "}" style="width: 34.7702%;" valign="middle"><span style="font-family: Arial;">Flexible Cable Blue </span></td><td align="left" data-sheets-value="{ "1": 2, "2": "25mm"}" style="width: 25.711%;" valign="middle"><span style="font-family: Arial;">25mm</span></td><td align="right" style="width: 6.64343%;" valign="middle"><span style="font-family: Arial;">2</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "m"}" style="width: 6.29832%;" valign="middle"><span style="font-family: Arial;">m</span></td><td align="right" data-sheets-numberformat="{ "1": 2, "2": "_-* #,##0_-;-* #,##0_-;_-* \"-\"_-;_-@_-", "3": 1}" data-sheets-value="{ "1": 3, "3": 15000}" style="width: 10.2671%;" valign="middle"><span style="font-family: Arial;"> 15,000 </span></td><td align="right" bgcolor="#FFFFFF" data-sheets-formula="=RC[-3]*RC[-1]" data-sheets-numberformat="{ "1": 2, "2": "_-* #,##0_-;-* #,##0_-;_-* \"-\"_-;_-@_-", "3": 1}" data-sheets-value="{ "1": 3, "3": 30000}" style="width: 12.4241%;" valign="middle"><span style="color: #000000;"> 30,000 </span></td></tr><tr><td align="right" height="22" style="width: 3.88253%;" valign="middle"><span style="color: #000000;">15</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "Flexible Cable Yellow "}" style="width: 34.7702%;" valign="middle"><span style="font-family: Arial;">Flexible Cable Yellow </span></td><td align="left" data-sheets-value="{ "1": 2, "2": "25mm"}" style="width: 25.711%;" valign="middle"><span style="font-family: Arial;">25mm</span></td><td align="right" style="width: 6.64343%;" valign="middle"><span style="font-family: Arial;">2</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "m"}" style="width: 6.29832%;" valign="middle"><span style="font-family: Arial;">m</span></td><td align="right" data-sheets-numberformat="{ "1": 2, "2": "_-* #,##0_-;-* #,##0_-;_-* \"-\"_-;_-@_-", "3": 1}" data-sheets-value="{ "1": 3, "3": 15000}" style="width: 10.2671%;" valign="middle"><span style="font-family: Arial;"> 15,000 </span></td><td align="right" bgcolor="#FFFFFF" data-sheets-formula="=RC[-3]*RC[-1]" data-sheets-numberformat="{ "1": 2, "2": "_-* #,##0_-;-* #,##0_-;_-* \"-\"_-;_-@_-", "3": 1}" data-sheets-value="{ "1": 3, "3": 30000}" style="width: 12.4241%;" valign="middle"><span style="color: #000000;"> 30,000 </span></td></tr><tr><td align="right" height="22" style="width: 3.88253%;" valign="middle"><span style="font-family: Arial;">16</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "Flexible Cable Red "}" style="width: 34.7702%;" valign="middle"><span style="font-family: Arial;">Flexible Cable Red </span></td><td align="left" data-sheets-value="{ "1": 2, "2": "16mm"}" style="width: 25.711%;" valign="middle"><span style="font-family: Arial;">16mm</span></td><td align="right" style="width: 6.64343%;" valign="middle"><span style="font-family: Arial;">4</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "m"}" style="width: 6.29832%;" valign="middle"><span style="font-family: Arial;">m</span></td><td align="right" data-sheets-numberformat="{ "1": 2, "2": "_-* #,##0_-;-* #,##0_-;_-* \"-\"_-;_-@_-", "3": 1}" data-sheets-value="{ "1": 3, "3": 8000}" style="width: 10.2671%;" valign="middle"><span style="font-family: Arial;"> 8,000 </span></td><td align="right" bgcolor="#FFFFFF" data-sheets-formula="=RC[-3]*RC[-1]" data-sheets-numberformat="{ "1": 2, "2": "_-* #,##0_-;-* #,##0_-;_-* \"-\"_-;_-@_-", "3": 1}" data-sheets-value="{ "1": 3, "3": 32000}" style="width: 12.4241%;" valign="middle"><span style="color: #000000;"> 32,000 </span></td></tr><tr><td align="right" height="22" style="width: 3.88253%;" valign="middle"><span style="font-family: Arial;">17</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "Flexible Cable Yellow "}" style="width: 34.7702%;" valign="middle"><span style="font-family: Arial;">Flexible Cable Yellow </span></td><td align="left" data-sheets-value="{ "1": 2, "2": "16mm"}" style="width: 25.711%;" valign="middle"><span style="font-family: Arial;">16mm</span></td><td align="right" style="width: 6.64343%;" valign="middle"><span style="font-family: Arial;">4</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "m"}" style="width: 6.29832%;" valign="middle"><span style="font-family: Arial;">m</span></td><td align="right" data-sheets-numberformat="{ "1": 2, "2": "_-* #,##0_-;-* #,##0_-;_-* \"-\"_-;_-@_-", "3": 1}" data-sheets-value="{ "1": 3, "3": 8000}" style="width: 10.2671%;" valign="middle"><span style="font-family: Arial;"> 8,000 </span></td><td align="right" bgcolor="#FFFFFF" data-sheets-formula="=RC[-3]*RC[-1]" data-sheets-numberformat="{ "1": 2, "2": "_-* #,##0_-;-* #,##0_-;_-* \"-\"_-;_-@_-", "3": 1}" data-sheets-value="{ "1": 3, "3": 32000}" style="width: 12.4241%;" valign="middle"><span style="color: #000000;"> 32,000 </span></td></tr><tr><td align="right" height="22" style="width: 3.88253%;" valign="middle"><span style="color: #000000;">18</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "Flexible Cable Blue "}" style="width: 34.7702%;" valign="middle"><span style="font-family: Arial;">Flexible Cable Blue </span></td><td align="left" data-sheets-value="{ "1": 2, "2": "16mm"}" style="width: 25.711%;" valign="middle"><span style="font-family: Arial;">16mm</span></td><td align="right" style="width: 6.64343%;" valign="middle"><span style="font-family: Arial;">4</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "m"}" style="width: 6.29832%;" valign="middle"><span style="font-family: Arial;">m</span></td><td align="right" data-sheets-numberformat="{ "1": 2, "2": "_-* #,##0_-;-* #,##0_-;_-* \"-\"_-;_-@_-", "3": 1}" data-sheets-value="{ "1": 3, "3": 8000}" style="width: 10.2671%;" valign="middle"><span style="font-family: Arial;"> 8,000 </span></td><td align="right" bgcolor="#FFFFFF" data-sheets-formula="=RC[-3]*RC[-1]" data-sheets-numberformat="{ "1": 2, "2": "_-* #,##0_-;-* #,##0_-;_-* \"-\"_-;_-@_-", "3": 1}" data-sheets-value="{ "1": 3, "3": 32000}" style="width: 12.4241%;" valign="middle"><span style="color: #000000;"> 32,000 </span></td></tr><tr><td align="right" height="22" style="width: 3.88253%;" valign="middle"><span style="font-family: Arial;">19</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "Flexible Cable Yellow Green "}" style="width: 34.7702%;" valign="middle"><span style="font-family: Arial;">Flexible Cable Yellow Green </span></td><td align="left" data-sheets-value="{ "1": 2, "2": "10mm"}" style="width: 25.711%;" valign="middle"><span style="font-family: Arial;">10mm</span></td><td align="right" style="width: 6.64343%;" valign="middle"><span style="font-family: Arial;">2</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "m"}" style="width: 6.29832%;" valign="middle"><span style="font-family: Arial;">m</span></td><td align="right" data-sheets-numberformat="{ "1": 2, "2": "_-* #,##0_-;-* #,##0_-;_-* \"-\"_-;_-@_-", "3": 1}" data-sheets-value="{ "1": 3, "3": 5000}" style="width: 10.2671%;" valign="middle"><span style="font-family: Arial;"> 5,000 </span></td><td align="right" bgcolor="#FFFFFF" data-sheets-formula="=RC[-3]*RC[-1]" data-sheets-numberformat="{ "1": 2, "2": "_-* #,##0_-;-* #,##0_-;_-* \"-\"_-;_-@_-", "3": 1}" data-sheets-value="{ "1": 3, "3": 10000}" style="width: 12.4241%;" valign="middle"><span style="color: #000000;"> 10,000 </span></td></tr><tr><td align="right" height="22" style="width: 3.88253%;" valign="middle"><span style="font-family: Arial;">20</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "Flexible Cable Black "}" style="width: 34.7702%;" valign="middle"><span style="font-family: Arial;">Flexible Cable Black </span></td><td align="left" data-sheets-value="{ "1": 2, "2": "2.5mm"}" style="width: 25.711%;" valign="middle"><span style="font-family: Arial;">2.5mm</span></td><td align="right" style="width: 6.64343%;" valign="middle"><span style="font-family: Arial;">2</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "m"}" style="width: 6.29832%;" valign="middle"><span style="font-family: Arial;">m</span></td><td align="right" data-sheets-numberformat="{ "1": 2, "2": "_-* #,##0_-;-* #,##0_-;_-* \"-\"_-;_-@_-", "3": 1}" data-sheets-value="{ "1": 3, "3": 1500}" style="width: 10.2671%;" valign="middle"><span style="font-family: Arial;"> 1,500 </span></td><td align="right" bgcolor="#FFFFFF" data-sheets-formula="=RC[-3]*RC[-1]" data-sheets-numberformat="{ "1": 2, "2": "_-* #,##0_-;-* #,##0_-;_-* \"-\"_-;_-@_-", "3": 1}" data-sheets-value="{ "1": 3, "3": 3000}" style="width: 12.4241%;" valign="middle"><span style="color: #000000;"> 3,000 </span></td></tr><tr><td align="right" height="22" style="width: 3.88253%;" valign="middle"><span style="color: #000000;">21</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "Flexible Cable Green "}" style="width: 34.7702%;" valign="middle"><span style="font-family: Arial;">Flexible Cable Green </span></td><td align="left" data-sheets-value="{ "1": 2, "2": "2.5mm"}" style="width: 25.711%;" valign="middle"><span style="font-family: Arial;">2.5mm</span></td><td align="right" style="width: 6.64343%;" valign="middle"><span style="font-family: Arial;">2</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "m"}" style="width: 6.29832%;" valign="middle"><span style="font-family: Arial;">m</span></td><td align="right" data-sheets-numberformat="{ "1": 2, "2": "_-* #,##0_-;-* #,##0_-;_-* \"-\"_-;_-@_-", "3": 1}" data-sheets-value="{ "1": 3, "3": 1500}" style="width: 10.2671%;" valign="middle"><span style="font-family: Arial;"> 1,500 </span></td><td align="right" bgcolor="#FFFFFF" data-sheets-formula="=RC[-3]*RC[-1]" data-sheets-numberformat="{ "1": 2, "2": "_-* #,##0_-;-* #,##0_-;_-* \"-\"_-;_-@_-", "3": 1}" data-sheets-value="{ "1": 3, "3": 3000}" style="width: 12.4241%;" valign="middle"><span style="color: #000000;"> 3,000 </span></td></tr><tr><td align="right" height="22" style="width: 3.88253%;" valign="middle"><span style="color: #000000;">22</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "Flexible Cable "}" style="width: 34.7702%;" valign="middle"><span style="font-family: Arial;">Flexible Cable </span></td><td align="left" data-sheets-value="{ "1": 2, "2": "2.5mm"}" style="width: 25.711%;" valign="middle"><span style="font-family: Arial;">2.5mm</span></td><td align="right" style="width: 6.64343%;" valign="middle"><span style="font-family: Arial;">2</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "m"}" style="width: 6.29832%;" valign="middle"><span style="font-family: Arial;">m</span></td><td align="right" data-sheets-numberformat="{ "1": 2, "2": "_-* #,##0_-;-* #,##0_-;_-* \"-\"_-;_-@_-", "3": 1}" data-sheets-value="{ "1": 3, "3": 1500}" style="width: 10.2671%;" valign="middle"><span style="font-family: Arial;"> 1,500 </span></td><td align="right" bgcolor="#FFFFFF" data-sheets-formula="=RC[-3]*RC[-1]" data-sheets-numberformat="{ "1": 2, "2": "_-* #,##0_-;-* #,##0_-;_-* \"-\"_-;_-@_-", "3": 1}" data-sheets-value="{ "1": 3, "3": 3000}" style="width: 12.4241%;" valign="middle"><span style="color: #000000;"> 3,000 </span></td></tr><tr><td align="right" height="22" style="width: 3.88253%;" valign="middle"><span style="font-family: Arial;">23</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "Communication Cable "}" style="width: 34.7702%;" valign="middle"><span style="font-family: Arial;">Communication Cable </span></td><td align="left" data-sheets-value="{ "1": 2, "2": "1.5mm"}" style="width: 25.711%;" valign="middle"><span style="font-family: Arial;">1.5mm</span></td><td align="right" style="width: 6.64343%;" valign="middle"><span style="font-family: Arial;">6</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "m"}" style="width: 6.29832%;" valign="middle"><span style="font-family: Arial;">m</span></td><td align="right" data-sheets-numberformat="{ "1": 2, "2": "_-* #,##0_-;-* #,##0_-;_-* \"-\"_-;_-@_-", "3": 1}" data-sheets-value="{ "1": 3, "3": 1500}" style="width: 10.2671%;" valign="middle"><span style="font-family: Arial;"> 1,500 </span></td><td align="right" bgcolor="#FFFFFF" data-sheets-formula="=RC[-3]*RC[-1]" data-sheets-numberformat="{ "1": 2, "2": "_-* #,##0_-;-* #,##0_-;_-* \"-\"_-;_-@_-", "3": 1}" data-sheets-value="{ "1": 3, "3": 9000}" style="width: 12.4241%;" valign="middle"><span style="color: #000000;"> 9,000 </span></td></tr><tr><td align="right" height="22" style="width: 3.88253%;" valign="middle"><span style="font-family: Arial;">24</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "Indicator lamps "}" style="width: 34.7702%;" valign="middle"><span style="font-family: Arial;">Indicator lamps </span></td><td align="left" data-sheets-value="{ "1": 2, "2": "230V"}" style="width: 25.711%;" valign="middle"><span style="font-family: Arial;">230V</span></td><td align="right" style="width: 6.64343%;" valign="middle"><span style="font-family: Arial;">3</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "pc"}" style="width: 6.29832%;" valign="middle"><span style="font-family: Arial;">pc</span></td><td align="right" data-sheets-numberformat="{ "1": 2, "2": "_-* #,##0_-;-* #,##0_-;_-* \"-\"_-;_-@_-", "3": 1}" data-sheets-value="{ "1": 3, "3": 5000}" style="width: 10.2671%;" valign="middle"><span style="font-family: Arial;"> 5,000 </span></td><td align="right" bgcolor="#FFFFFF" data-sheets-formula="=RC[-3]*RC[-1]" data-sheets-numberformat="{ "1": 2, "2": "_-* #,##0_-;-* #,##0_-;_-* \"-\"_-;_-@_-", "3": 1}" data-sheets-value="{ "1": 3, "3": 15000}" style="width: 12.4241%;" valign="middle"><span style="color: #000000;"> 15,000 </span></td></tr><tr><td align="right" height="22" style="width: 3.88253%;" valign="middle"><span style="color: #000000;">25</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "Double Socket "}" style="width: 34.7702%;" valign="middle"><span style="font-family: Arial;">Double Socket </span></td><td align="left" data-sheets-value="{ "1": 2, "2": "Pcs"}" style="width: 25.711%;" valign="middle"><span style="font-family: Arial;">Pcs</span></td><td align="right" style="width: 6.64343%;" valign="middle"><span style="font-family: Arial;">1</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "pc"}" style="width: 6.29832%;" valign="middle"><span style="font-family: Arial;">pc</span></td><td align="right" data-sheets-numberformat="{ "1": 2, "2": "_-* #,##0_-;-* #,##0_-;_-* \"-\"_-;_-@_-", "3": 1}" data-sheets-value="{ "1": 3, "3": 10000}" style="width: 10.2671%;" valign="middle"><span style="font-family: Arial;"> 10,000 </span></td><td align="right" bgcolor="#FFFFFF" data-sheets-formula="=RC[-3]*RC[-1]" data-sheets-numberformat="{ "1": 2, "2": "_-* #,##0_-;-* #,##0_-;_-* \"-\"_-;_-@_-", "3": 1}" data-sheets-value="{ "1": 3, "3": 10000}" style="width: 12.4241%;" valign="middle"><span style="color: #000000;"> 10,000 </span></td></tr><tr><td align="right" height="22" style="width: 3.88253%;" valign="middle"><span style="font-family: Arial;">26</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "Insulating tape "}" style="width: 34.7702%;" valign="middle"><span style="font-family: Arial;">Insulating tape </span></td><td align="left" data-sheets-value="{ "1": 2, "2": "Pcs"}" style="width: 25.711%;" valign="middle"><span style="font-family: Arial;">Pcs</span></td><td align="right" style="width: 6.64343%;" valign="middle"><span style="font-family: Arial;">5</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "pc"}" style="width: 6.29832%;" valign="middle"><span style="font-family: Arial;">pc</span></td><td align="right" data-sheets-numberformat="{ "1": 2, "2": "_-* #,##0_-;-* #,##0_-;_-* \"-\"_-;_-@_-", "3": 1}" data-sheets-value="{ "1": 3, "3": 3000}" style="width: 10.2671%;" valign="middle"><span style="font-family: Arial;"> 3,000 </span></td><td align="right" bgcolor="#FFFFFF" data-sheets-formula="=RC[-3]*RC[-1]" data-sheets-numberformat="{ "1": 2, "2": "_-* #,##0_-;-* #,##0_-;_-* \"-\"_-;_-@_-", "3": 1}" data-sheets-value="{ "1": 3, "3": 15000}" style="width: 12.4241%;" valign="middle"><span style="color: #000000;"> 15,000 </span></td></tr><tr><td align="right" height="22" style="width: 3.88253%;" valign="middle"><span style="font-family: Arial;">27</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "Pin lugs 25sqmm for different colours "}" style="width: 34.7702%;" valign="middle"><span style="font-family: Arial;">Pin lugs 25sqmm for different colours </span></td><td align="left" data-sheets-value="{ "1": 2, "2": "Pkt"}" style="width: 25.711%;" valign="bottom"><span style="color: #000000;">Pkt</span></td><td align="right" style="width: 6.64343%;" valign="bottom"><span style="color: #000000;">1</span></td><td align="left" data-sheets-value="{ "1": 2, "2": ""}" style="width: 6.29832%;" valign="bottom"><span style="color: #000000;">  
</span></td><td align="right" data-sheets-numberformat="{ "1": 2, "2": "_-* #,##0_-;-* #,##0_-;_-* \"-\"_-;_-@_-", "3": 1}" data-sheets-value="{ "1": 3, "3": 4000}" style="width: 10.2671%;" valign="middle"><span style="font-family: Arial;"> 4,000 </span></td><td align="right" bgcolor="#FFFFFF" data-sheets-formula="=RC[-3]*RC[-1]" data-sheets-numberformat="{ "1": 2, "2": "_-* #,##0_-;-* #,##0_-;_-* \"-\"_-;_-@_-", "3": 1}" data-sheets-value="{ "1": 3, "3": 4000}" style="width: 12.4241%;" valign="middle"><span style="color: #000000;"> 4,000 </span></td></tr><tr><td align="right" height="22" style="width: 3.88253%;" valign="middle"><span style="color: #000000;">28</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "Pin lugs 16sqmm for different colour "}" style="width: 34.7702%;" valign="middle"><span style="font-family: Arial;">Pin lugs 16sqmm for different colour </span></td><td align="left" data-sheets-value="{ "1": 2, "2": "pkt"}" style="width: 25.711%;" valign="bottom"><span style="color: #000000;">pkt</span></td><td align="right" style="width: 6.64343%;" valign="bottom"><span style="color: #000000;">1</span></td><td align="left" data-sheets-value="{ "1": 2, "2": ""}" style="width: 6.29832%;" valign="bottom"><span style="color: #000000;">  
</span></td><td align="right" data-sheets-numberformat="{ "1": 2, "2": "_-* #,##0_-;-* #,##0_-;_-* \"-\"_-;_-@_-", "3": 1}" data-sheets-value="{ "1": 3, "3": 3000}" style="width: 10.2671%;" valign="middle"><span style="font-family: Arial;"> 3,000 </span></td><td align="right" bgcolor="#FFFFFF" data-sheets-formula="=RC[-3]*RC[-1]" data-sheets-numberformat="{ "1": 2, "2": "_-* #,##0_-;-* #,##0_-;_-* \"-\"_-;_-@_-", "3": 1}" data-sheets-value="{ "1": 3, "3": 3000}" style="width: 12.4241%;" valign="middle"><span style="color: #000000;"> 3,000 </span></td></tr><tr><td align="right" height="22" style="width: 3.88253%;" valign="middle"><span style="color: #000000;">29</span></td><td align="left" bgcolor="#FFFFFF" data-sheets-value="{ "1": 2, "2": "Airal Cable"}" style="width: 34.7702%;" valign="top"><span style="color: #444444; font-family: Arial;">Airal Cable</span></td><td align="left" bgcolor="#FFFFFF" data-sheets-value="{ "1": 2, "2": "35sqmm ABC Cable "}" style="width: 25.711%;" valign="top"><span style="color: #444444; font-family: Arial;">35sqmm ABC Cable </span></td><td align="right" bgcolor="#FFFFFF" style="width: 6.64343%;" valign="top"><span style="color: #444444; font-family: Arial;">100</span></td><td align="left" bgcolor="#FFFFFF" data-sheets-value="{ "1": 2, "2": "m"}" style="width: 6.29832%;" valign="top"><span style="color: #444444; font-family: Arial;">m</span></td><td align="right" bgcolor="#FFFFFF" data-sheets-numberformat="{ "1": 2, "2": "#,##0", "3": 1}" data-sheets-value="{ "1": 3, "3": 15000}" style="width: 10.2671%;" valign="top"><span style="color: #444444; font-family: Arial;">15,000</span></td><td align="right" bgcolor="#FFFFFF" data-sheets-formula="=RC[-3]*RC[-1]" data-sheets-numberformat="{ "1": 2, "2": "_-* #,##0_-;-* #,##0_-;_-* \"-\"_-;_-@_-", "3": 1}" data-sheets-value="{ "1": 3, "3": 1500000}" style="width: 12.4241%;" valign="middle"><span style="color: #000000;"> 1,500,000 </span></td></tr><tr><td align="right" height="22" style="width: 3.88253%;" valign="middle"><span style="font-family: Arial;">30</span></td><td align="left" bgcolor="#FFFFFF" data-sheets-value="{ "1": 2, "2": "IPC "}" style="width: 34.7702%;" valign="top"><span style="color: #444444; font-family: Arial;">IPC </span></td><td align="left" bgcolor="#FFFFFF" data-sheets-value="{ "1": 2, "2": "35-70sqmm"}" style="width: 25.711%;" valign="top"><span style="color: #444444; font-family: Arial;">35-70sqmm</span></td><td align="right" bgcolor="#FFFFFF" style="width: 6.64343%;" valign="top"><span style="color: #444444; font-family: Arial;">8</span></td><td align="left" bgcolor="#FFFFFF" data-sheets-value="{ "1": 2, "2": "EA"}" style="width: 6.29832%;" valign="top"><span style="color: #444444; font-family: Arial;">EA</span></td><td align="right" bgcolor="#FFFFFF" data-sheets-numberformat="{ "1": 2, "2": "_-* #,##0_-;-* #,##0_-;_-* \"-\"_-;_-@_-", "3": 1}" data-sheets-value="{ "1": 3, "3": 6000}" style="width: 10.2671%;" valign="top"><span style="color: #444444; font-family: Arial;"> 6,000 </span></td><td align="right" bgcolor="#FFFFFF" data-sheets-formula="=RC[-3]*RC[-1]" data-sheets-numberformat="{ "1": 2, "2": "_-* #,##0_-;-* #,##0_-;_-* \"-\"_-;_-@_-", "3": 1}" data-sheets-value="{ "1": 3, "3": 48000}" style="width: 12.4241%;" valign="middle"><span style="color: #000000;"> 48,000 </span></td></tr><tr><td align="right" height="22" style="width: 3.88253%;" valign="middle"><span style="font-family: Arial;">31</span></td><td align="left" bgcolor="#FFFFFF" data-sheets-value="{ "1": 2, "2": "Armoured Cable "}" style="width: 34.7702%;" valign="top"><span style="color: #444444; font-family: Arial;">Armoured Cable </span></td><td align="left" bgcolor="#FFFFFF" data-sheets-value="{ "1": 2, "2": "25qmm "}" style="width: 25.711%;" valign="top"><span style="color: #444444; font-family: Arial;">25qmm </span></td><td align="right" bgcolor="#FFFFFF" style="width: 6.64343%;" valign="top"><span style="color: #444444; font-family: Arial;">10</span></td><td align="left" bgcolor="#FFFFFF" data-sheets-value="{ "1": 2, "2": "m"}" style="width: 6.29832%;" valign="top"><span style="color: #444444; font-family: Arial;">m</span></td><td align="right" bgcolor="#FFFFFF" style="width: 10.2671%;" valign="top"><span style="color: #444444; font-family: Arial;">65000</span></td><td align="right" bgcolor="#FFFFFF" data-sheets-formula="=RC[-3]*RC[-1]" data-sheets-numberformat="{ "1": 2, "2": "_-* #,##0_-;-* #,##0_-;_-* \"-\"_-;_-@_-", "3": 1}" data-sheets-value="{ "1": 3, "3": 650000}" style="width: 12.4241%;" valign="middle"><span style="color: #000000;"> 650,000 </span></td></tr><tr><td align="right" height="22" style="width: 3.88253%;" valign="middle"><span style="color: #000000;">32</span></td><td align="left" bgcolor="#FFFFFF" data-sheets-value="{ "1": 2, "2": "UEDCL 3phase Commercial Meter"}" style="width: 34.7702%;" valign="top"><span style="color: #444444; font-family: Arial;">UEDCL 3phase Commercial Meter</span></td><td align="left" bgcolor="#FFFFFF" data-sheets-value="{ "1": 2, "2": "TOU Code 10.2"}" style="width: 25.711%;" valign="top"><span style="color: #444444; font-family: Arial;">TOU Code 10.2</span></td><td align="right" bgcolor="#FFFFFF" style="width: 6.64343%;" valign="top"><span style="color: #444444; font-family: Arial;">1</span></td><td align="left" bgcolor="#FFFFFF" data-sheets-value="{ "1": 2, "2": "EA"}" style="width: 6.29832%;" valign="top"><span style="color: #444444; font-family: Arial;">EA</span></td><td align="right" bgcolor="#FFFFFF" data-sheets-numberformat="{ "1": 2, "2": "#,##0", "3": 1}" data-sheets-value="{ "1": 3, "3": 3500000}" style="width: 10.2671%;" valign="top"><span style="color: #444444; font-family: Arial;">3,500,000</span></td><td align="right" bgcolor="#FFFFFF" data-sheets-formula="=RC[-3]*RC[-1]" data-sheets-numberformat="{ "1": 2, "2": "_-* #,##0_-;-* #,##0_-;_-* \"-\"_-;_-@_-", "3": 1}" data-sheets-value="{ "1": 3, "3": 3500000}" style="width: 12.4241%;" valign="middle"><span style="color: #000000;"> 3,500,000 </span></td></tr><tr><td align="right" height="22" style="width: 3.88253%;" valign="middle"><span style="font-family: Arial;">33</span></td><td align="left" bgcolor="#FFFFFF" data-sheets-value="{ "1": 2, "2": "Service Cable "}" style="width: 34.7702%;" valign="top"><span style="color: #444444; font-family: Arial;">Service Cable </span></td><td align="left" bgcolor="#FFFFFF" data-sheets-value="{ "1": 2, "2": "16sqmm 2 Core cable "}" style="width: 25.711%;" valign="top"><span style="color: #444444; font-family: Arial;">16sqmm 2 Core cable </span></td><td align="right" bgcolor="#FFFFFF" style="width: 6.64343%;" valign="top"><span style="color: #444444; font-family: Arial;">30</span></td><td align="left" bgcolor="#FFFFFF" data-sheets-value="{ "1": 2, "2": "m"}" style="width: 6.29832%;" valign="top"><span style="color: #444444; font-family: Arial;">m</span></td><td align="right" bgcolor="#FFFFFF" data-sheets-numberformat="{ "1": 2, "2": "#,##0", "3": 1}" data-sheets-value="{ "1": 3, "3": 15000}" style="width: 10.2671%;" valign="top"><span style="color: #444444; font-family: Arial;">15,000</span></td><td align="right" bgcolor="#FFFFFF" data-sheets-formula="=RC[-3]*RC[-1]" data-sheets-numberformat="{ "1": 2, "2": "_-* #,##0_-;-* #,##0_-;_-* \"-\"_-;_-@_-", "3": 1}" data-sheets-value="{ "1": 3, "3": 450000}" style="width: 12.4241%;" valign="middle"><span style="color: #000000;"> 450,000 </span></td></tr><tr><td align="right" height="22" style="width: 3.88253%;" valign="middle"><span style="font-family: Arial;">34</span></td><td align="left" bgcolor="#FFFFFF" data-sheets-value="{ "1": 2, "2": "Service Cable "}" style="width: 34.7702%;" valign="top"><span style="color: #444444; font-family: Arial;">Service Cable </span></td><td align="left" bgcolor="#FFFFFF" data-sheets-value="{ "1": 2, "2": "16sqmm 3 Core cable "}" style="width: 25.711%;" valign="top"><span style="color: #444444; font-family: Arial;">16sqmm 3 Core cable </span></td><td align="right" bgcolor="#FFFFFF" style="width: 6.64343%;" valign="top"><span style="color: #444444; font-family: Arial;">150</span></td><td align="left" bgcolor="#FFFFFF" data-sheets-value="{ "1": 2, "2": "m"}" style="width: 6.29832%;" valign="top"><span style="color: #444444; font-family: Arial;">m</span></td><td align="right" bgcolor="#FFFFFF" data-sheets-numberformat="{ "1": 2, "2": "#,##0", "3": 1}" data-sheets-value="{ "1": 3, "3": 30000}" style="width: 10.2671%;" valign="top"><span style="color: #444444; font-family: Arial;">30,000</span></td><td align="right" bgcolor="#FFFFFF" data-sheets-formula="=RC[-3]*RC[-1]" data-sheets-numberformat="{ "1": 2, "2": "_-* #,##0_-;-* #,##0_-;_-* \"-\"_-;_-@_-", "3": 1}" data-sheets-value="{ "1": 3, "3": 4500000}" style="width: 12.4241%;" valign="middle"><span style="color: #000000;"> 4,500,000 </span></td></tr><tr><td align="right" height="22" style="width: 3.88253%;" valign="middle"><span style="color: #000000;">35</span></td><td align="left" bgcolor="#FFFFFF" data-sheets-value="{ "1": 2, "2": "Service Cable "}" style="width: 34.7702%;" valign="top"><span style="color: #444444; font-family: Arial;">Service Cable </span></td><td align="left" bgcolor="#FFFFFF" data-sheets-value="{ "1": 2, "2": "16sqmm 5 Core cable "}" style="width: 25.711%;" valign="top"><span style="color: #444444; font-family: Arial;">16sqmm 5 Core cable </span></td><td align="right" bgcolor="#FFFFFF" style="width: 6.64343%;" valign="top"><span style="color: #444444; font-family: Arial;">100</span></td><td align="left" bgcolor="#FFFFFF" data-sheets-value="{ "1": 2, "2": "m"}" style="width: 6.29832%;" valign="top"><span style="color: #444444; font-family: Arial;">m</span></td><td align="right" bgcolor="#FFFFFF" data-sheets-numberformat="{ "1": 2, "2": "#,##0", "3": 1}" data-sheets-value="{ "1": 3, "3": 50000}" style="width: 10.2671%;" valign="top"><span style="color: #444444; font-family: Arial;">50,000</span></td><td align="right" bgcolor="#FFFFFF" data-sheets-formula="=RC[-3]*RC[-1]" data-sheets-numberformat="{ "1": 2, "2": "_-* #,##0_-;-* #,##0_-;_-* \"-\"_-;_-@_-", "3": 1}" data-sheets-value="{ "1": 3, "3": 5000000}" style="width: 12.4241%;" valign="middle"><span style="color: #000000;"> 5,000,000 </span></td></tr><tr><td align="right" height="22" style="width: 3.88253%;" valign="middle"><span style="color: #000000;">36</span></td><td align="left" bgcolor="#FFFFFF" data-sheets-value="{ "1": 2, "2": "Smart Meters "}" style="width: 34.7702%;" valign="top"><span style="color: #444444; font-family: Arial;">Smart Meters </span></td><td align="left" bgcolor="#FFFFFF" data-sheets-value="{ "1": 2, "2": "1 Phase DinRail Split prepaid meter-1.pdf"}" style="width: 25.711%;" valign="top"><u><span style="color: #0563c1; font-family: Arial;">[1 Phase DinRail Split prepaid meter-1.pdf](https://bookstack.nearlyfreeenergy.com/attachments/6)</span></u></td><td align="right" bgcolor="#FFFFFF" style="width: 6.64343%;" valign="top"><span style="color: #444444; font-family: Arial;">10</span></td><td align="left" bgcolor="#FFFFFF" data-sheets-value="{ "1": 2, "2": ""}" style="width: 6.29832%;" valign="top"><span style="color: #444444; font-family: Arial;">  
</span></td><td align="right" bgcolor="#FFFFFF" data-sheets-numberformat="{ "1": 2, "2": "#,##0", "3": 1}" data-sheets-value="{ "1": 3, "3": 290000}" style="width: 10.2671%;" valign="top"><span style="color: #444444; font-family: Arial;">290,000</span></td><td align="right" bgcolor="#FFFFFF" data-sheets-formula="=RC[-3]*RC[-1]" data-sheets-numberformat="{ "1": 2, "2": "_-* #,##0_-;-* #,##0_-;_-* \"-\"_-;_-@_-", "3": 1}" data-sheets-value="{ "1": 3, "3": 2900000}" style="width: 12.4241%;" valign="middle"><span style="color: #000000;"> 2,900,000 </span></td></tr><tr><td align="right" height="22" style="width: 3.88253%;" valign="middle"><span style="font-family: Arial;">37</span></td><td align="left" bgcolor="#FFFFFF" data-sheets-value="{ "1": 2, "2": "LoraWAN gateway"}" style="width: 34.7702%;" valign="top"><span style="color: #444444; font-family: Arial;">LoraWAN gateway</span></td><td align="left" bgcolor="#FFFFFF" data-sheets-value="{ "1": 2, "2": "CAL-025.pdf"}" style="width: 25.711%;" valign="top"><u><span style="color: #0563c1; font-family: Arial;">[CAL-025.pdf](https://bookstack.nearlyfreeenergy.com/attachments/5)</span></u></td><td align="right" bgcolor="#FFFFFF" style="width: 6.64343%;" valign="top"><span style="color: #444444; font-family: Arial;">1</span></td><td align="left" bgcolor="#FFFFFF" data-sheets-value="{ "1": 2, "2": ""}" style="width: 6.29832%;" valign="top"><span style="color: #444444; font-family: Arial;">  
</span></td><td align="right" bgcolor="#FFFFFF" data-sheets-numberformat="{ "1": 2, "2": "#,##0", "3": 1}" data-sheets-value="{ "1": 3, "3": 1803000}" style="width: 10.2671%;" valign="top"><span style="color: #444444; font-family: Arial;">1,803,000</span></td><td align="right" bgcolor="#FFFFFF" data-sheets-formula="=RC[-3]*RC[-1]" data-sheets-numberformat="{ "1": 2, "2": "_-* #,##0_-;-* #,##0_-;_-* \"-\"_-;_-@_-", "3": 1}" data-sheets-value="{ "1": 3, "3": 1803000}" style="width: 12.4241%;" valign="middle"><span style="color: #000000;"> 1,803,000 </span></td></tr><tr><td align="right" height="22" style="width: 3.88253%;" valign="middle"><span style="font-family: Arial;">38</span></td><td align="left" bgcolor="#FFFFFF" data-sheets-value="{ "1": 2, "2": "Labor (installation)"}" style="width: 34.7702%;" valign="top"><span style="color: #444444; font-family: Arial;">Labor (installation)</span></td><td align="left" bgcolor="#FFFFFF" data-sheets-value="{ "1": 2, "2": ""}" style="width: 25.711%;" valign="top"><span style="color: #0563c1; font-family: Arial;">Green Volta</span></td><td align="left" bgcolor="#FFFFFF" data-sheets-value="{ "1": 2, "2": ""}" style="width: 6.64343%;" valign="top"><span style="color: #444444; font-family: Arial;">  
</span></td><td align="left" bgcolor="#FFFFFF" data-sheets-value="{ "1": 2, "2": ""}" style="width: 6.29832%;" valign="top"><span style="color: #444444; font-family: Arial;">  
</span></td><td align="right" bgcolor="#FFFFFF" data-sheets-numberformat="{ "1": 2, "2": "#,##0", "3": 1}" data-sheets-value="{ "1": 3, "3": 2000000}" style="width: 10.2671%;" valign="top"><span style="color: #444444; font-family: Arial;">2,000,000</span></td><td align="right" bgcolor="#FFFFFF" data-sheets-numberformat="{ "1": 2, "2": "_-* #,##0_-;-* #,##0_-;_-* \"-\"_-;_-@_-", "3": 1}" data-sheets-value="{ "1": 3, "3": 2000000}" style="width: 12.4241%;" valign="middle"><span style="color: #000000;"> 2,000,000 </span></td></tr><tr><td align="center" colspan="6" data-sheets-value="{ "1": 2, "2": "Total "}" height="22" style="width: 87.5725%;" valign="middle">**<span style="font-family: Arial;">Total </span>**</td><td align="right" bgcolor="#FFFFFF" data-sheets-formula="=SUM(R[-38]C:R[-1]C)" data-sheets-numberformat="{ "1": 2, "2": "_-* #,##0_-;-* #,##0_-;_-* \"-\"_-;_-@_-", "3": 1}" data-sheets-value="{ "1": 3, "3": 25237000}" style="width: 12.4241%;" valign="middle">**<span style="color: #000000;"> 25,237,000 </span>**</td></tr></tbody></table>

Reconciled budget attached [1RECONCILIATION NFE-NANSANA.pdf](https://bookstack.nearlyfreeenergy.com/attachments/54)

# Site Layout

[![NFE Nansana Rentals Electification revised.png](https://bookstack.nearlyfreeenergy.com/uploads/images/gallery/2025-06/scaled-1680-/nfe-nansana-rentals-electification-revised.png)](https://bookstack.nearlyfreeenergy.com/uploads/images/gallery/2025-06/nfe-nansana-rentals-electification-revised.png)

# Procurement Pictorial

[![WhatsApp Image 2025-06-23 at 23.11.16_09da05a4.jpg](https://bookstack.nearlyfreeenergy.com/uploads/images/gallery/2025-06/scaled-1680-/whatsapp-image-2025-06-23-at-23-11-16-09da05a4.jpg) ](https://bookstack.nearlyfreeenergy.com/uploads/images/gallery/2025-06/whatsapp-image-2025-06-23-at-23-11-16-09da05a4.jpg)[![WhatsApp Image 2025-06-23 at 23.21.38_22c070bf.jpg](https://bookstack.nearlyfreeenergy.com/uploads/images/gallery/2025-06/scaled-1680-/whatsapp-image-2025-06-23-at-23-21-38-22c070bf.jpg) ](https://bookstack.nearlyfreeenergy.com/uploads/images/gallery/2025-06/whatsapp-image-2025-06-23-at-23-21-38-22c070bf.jpg)[![WhatsApp Image 2025-06-23 at 23.44.58_5fb267ef.jpg](https://bookstack.nearlyfreeenergy.com/uploads/images/gallery/2025-06/scaled-1680-/whatsapp-image-2025-06-23-at-23-44-58-5fb267ef.jpg) ](https://bookstack.nearlyfreeenergy.com/uploads/images/gallery/2025-06/whatsapp-image-2025-06-23-at-23-44-58-5fb267ef.jpg)[![gkUwhatsapp-image-2025-06-23-at-23-22-05-0a823ff6.jpg](https://bookstack.nearlyfreeenergy.com/uploads/images/gallery/2025-06/scaled-1680-/gkuwhatsapp-image-2025-06-23-at-23-22-05-0a823ff6.jpg)](https://bookstack.nearlyfreeenergy.com/uploads/images/gallery/2025-06/gkuwhatsapp-image-2025-06-23-at-23-22-05-0a823ff6.jpg)

[ ](https://bookstack.nearlyfreeenergy.com/uploads/images/gallery/2025-06/whatsapp-image-2025-06-23-at-23-22-05-0a823ff6.jpg)[![WhatsApp Image 2025-06-23 at 23.20.12_51be167c.jpg](https://bookstack.nearlyfreeenergy.com/uploads/images/gallery/2025-06/scaled-1680-/whatsapp-image-2025-06-23-at-23-20-12-51be167c.jpg)](https://bookstack.nearlyfreeenergy.com/uploads/images/gallery/2025-06/whatsapp-image-2025-06-23-at-23-20-12-51be167c.jpg) [![WhatsApp Image 2025-06-23 at 23.48.56_33a60e1b.jpg](https://bookstack.nearlyfreeenergy.com/uploads/images/gallery/2025-06/scaled-1680-/whatsapp-image-2025-06-23-at-23-48-56-33a60e1b.jpg) ](https://bookstack.nearlyfreeenergy.com/uploads/images/gallery/2025-06/whatsapp-image-2025-06-23-at-23-48-56-33a60e1b.jpg)[![WhatsApp Image 2025-06-23 at 23.44.36_d48b0f11.jpg](https://bookstack.nearlyfreeenergy.com/uploads/images/gallery/2025-06/scaled-1680-/whatsapp-image-2025-06-23-at-23-44-36-d48b0f11.jpg)](https://bookstack.nearlyfreeenergy.com/uploads/images/gallery/2025-06/whatsapp-image-2025-06-23-at-23-44-36-d48b0f11.jpg)

# Monthly Finances

### Energy Sales 

We are making these sales projects based on what they spend today and not the power they use.

- Number of Customers: 10
- Average historical spend per customer: 80,000 UGX per month (about 3kWh per day, for 30 days)
- Total Revenue: 800,000 UGX per customer (800 UGX per kWh)

### Expenses 

- Bulk Purchase of power: 491,760 UGX ([546.4 per kWh](https://www.uedcl.co.ug/approved-tariffs/) at 3kWh per day for 30 days for 10 customers)
- Taxes (18% VAT) - Charge to customer?
- Operations: 100,000 UGX
- Real time expenses tracked [here on Open Collective](https://opencollective.com/nfe/projects/sezibwa-homes-nfe-pilot)

### Net Returns 

- Sales - Expenses: **308,240 UGX**

# Sezibwa Site Plan for Phase 2

<div drawio-diagram="85"><img src="https://bookstack.nearlyfreeenergy.com/uploads/images/drawio/2026-04/drawing-4-1775886465.png" alt=""/></div>

# Ownership (Membership)

<p class="callout info">This project is community owned as per the model described [here](https://bookstack.nearlyfreeenergy.com/books/team/page/ownership). </p>

### Funders 

- NFE - 21,300,071 UGX
- Unallocated - 3,936,929 UGX

### Workers 

- NFE

### Customers 

- Non Eligible yet

# Phase 1 Pictorial

[![WhatsApp Image 2025-08-26 at 19.04.48_23530aac.jpg](https://bookstack.nearlyfreeenergy.com/uploads/images/gallery/2025-08/scaled-1680-/whatsapp-image-2025-08-26-at-19-04-48-23530aac.jpg)](https://bookstack.nearlyfreeenergy.com/uploads/images/gallery/2025-08/whatsapp-image-2025-08-26-at-19-04-48-23530aac.jpg)[![WhatsApp Image 2025-08-26 at 19.08.17_fcbb19b8.jpg](https://bookstack.nearlyfreeenergy.com/uploads/images/gallery/2025-08/scaled-1680-/whatsapp-image-2025-08-26-at-19-08-17-fcbb19b8.jpg)](https://bookstack.nearlyfreeenergy.com/uploads/images/gallery/2025-08/whatsapp-image-2025-08-26-at-19-08-17-fcbb19b8.jpg)[![WhatsApp Image 2025-08-26 at 19.04.45_9581a413.jpg](https://bookstack.nearlyfreeenergy.com/uploads/images/gallery/2025-08/scaled-1680-/whatsapp-image-2025-08-26-at-19-04-45-9581a413.jpg)](https://bookstack.nearlyfreeenergy.com/uploads/images/gallery/2025-08/whatsapp-image-2025-08-26-at-19-04-45-9581a413.jpg)[![WhatsApp Image 2025-08-26 at 19.04.47_d7405b3b.jpg](https://bookstack.nearlyfreeenergy.com/uploads/images/gallery/2025-08/scaled-1680-/whatsapp-image-2025-08-26-at-19-04-47-d7405b3b.jpg)](https://bookstack.nearlyfreeenergy.com/uploads/images/gallery/2025-08/whatsapp-image-2025-08-26-at-19-04-47-d7405b3b.jpg)[![WhatsApp Image 2025-08-26 at 19.04.46_b2f17a6c.jpg](https://bookstack.nearlyfreeenergy.com/uploads/images/gallery/2025-08/scaled-1680-/whatsapp-image-2025-08-26-at-19-04-46-b2f17a6c.jpg)](https://bookstack.nearlyfreeenergy.com/uploads/images/gallery/2025-08/whatsapp-image-2025-08-26-at-19-04-46-b2f17a6c.jpg)[![WhatsApp Image 2025-07-12 at 15.18.50_0eb68623.jpg](https://bookstack.nearlyfreeenergy.com/uploads/images/gallery/2025-07/scaled-1680-/whatsapp-image-2025-07-12-at-15-18-50-0eb68623.jpg)](https://bookstack.nearlyfreeenergy.com/uploads/images/gallery/2025-07/whatsapp-image-2025-07-12-at-15-18-50-0eb68623.jpg) [![PDU Installation](https://bookstack.nearlyfreeenergy.com/uploads/images/gallery/2025-07/scaled-1680-/whatsapp-image-2025-07-18-at-19-06-48-38ecf442.jpg) ](https://bookstack.nearlyfreeenergy.com/uploads/images/gallery/2025-07/whatsapp-image-2025-07-18-at-19-06-48-38ecf442.jpg)[![WhatsApp Image 2025-07-15 at 14.39.03_f64bf032.jpg](https://bookstack.nearlyfreeenergy.com/uploads/images/gallery/2025-07/scaled-1680-/whatsapp-image-2025-07-15-at-14-39-03-f64bf032.jpg)](https://bookstack.nearlyfreeenergy.com/uploads/images/gallery/2025-07/whatsapp-image-2025-07-15-at-14-39-03-f64bf032.jpg)

[![WhatsApp Image 2025-07-18 at 18.52.27_88029c3f.jpg](https://bookstack.nearlyfreeenergy.com/uploads/images/gallery/2025-07/scaled-1680-/whatsapp-image-2025-07-18-at-18-52-27-88029c3f.jpg)](https://bookstack.nearlyfreeenergy.com/uploads/images/gallery/2025-07/whatsapp-image-2025-07-18-at-18-52-27-88029c3f.jpg)[![WhatsApp Image 2025-07-25 at 23.18.08_e3d4d8f9.jpg](https://bookstack.nearlyfreeenergy.com/uploads/images/gallery/2025-07/scaled-1680-/whatsapp-image-2025-07-25-at-23-18-08-e3d4d8f9.jpg)](https://bookstack.nearlyfreeenergy.com/uploads/images/gallery/2025-07/whatsapp-image-2025-07-25-at-23-18-08-e3d4d8f9.jpg)[![WhatsApp Image 2025-07-25 at 23.18.08_cb2daf30.jpg](https://bookstack.nearlyfreeenergy.com/uploads/images/gallery/2025-07/scaled-1680-/whatsapp-image-2025-07-25-at-23-18-08-cb2daf30.jpg)](https://bookstack.nearlyfreeenergy.com/uploads/images/gallery/2025-07/whatsapp-image-2025-07-25-at-23-18-08-cb2daf30.jpg)[![WhatsApp Image 2025-07-24 at 15.59.24_db450dba.jpg](https://bookstack.nearlyfreeenergy.com/uploads/images/gallery/2025-07/scaled-1680-/whatsapp-image-2025-07-24-at-15-59-24-db450dba.jpg)](https://bookstack.nearlyfreeenergy.com/uploads/images/gallery/2025-07/whatsapp-image-2025-07-24-at-15-59-24-db450dba.jpg)[![WhatsApp Image 2025-07-24 at 16.36.07_d4212c5d.jpg](https://bookstack.nearlyfreeenergy.com/uploads/images/gallery/2025-07/scaled-1680-/whatsapp-image-2025-07-24-at-16-36-07-d4212c5d.jpg)](https://bookstack.nearlyfreeenergy.com/uploads/images/gallery/2025-07/whatsapp-image-2025-07-24-at-16-36-07-d4212c5d.jpg)[![WhatsApp Image 2025-07-25 at 23.18.06_c20c387d.jpg](https://bookstack.nearlyfreeenergy.com/uploads/images/gallery/2025-07/scaled-1680-/whatsapp-image-2025-07-25-at-23-18-06-c20c387d.jpg)](https://bookstack.nearlyfreeenergy.com/uploads/images/gallery/2025-07/whatsapp-image-2025-07-25-at-23-18-06-c20c387d.jpg)[![WhatsApp Image 2025-07-25 at 23.18.07_645ac07a.jpg](https://bookstack.nearlyfreeenergy.com/uploads/images/gallery/2025-07/scaled-1680-/whatsapp-image-2025-07-25-at-23-18-07-645ac07a.jpg)](https://bookstack.nearlyfreeenergy.com/uploads/images/gallery/2025-07/whatsapp-image-2025-07-25-at-23-18-07-645ac07a.jpg)

# Customer Registry

<table border="1" id="bkmrk-name-house-number-co" style="border-collapse: collapse; width: 100%; height: 298px;"><colgroup><col style="width: 25.0298%;"></col><col style="width: 25.0298%;"></col><col style="width: 25.0298%;"></col><col style="width: 25.0298%;"></col></colgroup><tbody><tr style="height: 29.8px;"><td style="height: 29.8px;">Name</td><td style="height: 29.8px;">House Number</td><td style="height: 29.8px;">Contact</td><td style="height: 29.8px;">Meter Number </td></tr><tr style="height: 29.8px;"><td style="height: 29.8px;">  
</td><td style="height: 29.8px;">  
</td><td style="height: 29.8px;">  
</td><td style="height: 29.8px;">  
</td></tr><tr style="height: 29.8px;"><td style="height: 29.8px;">  
</td><td style="height: 29.8px;">  
</td><td style="height: 29.8px;">  
</td><td style="height: 29.8px;">  
</td></tr><tr style="height: 29.8px;"><td style="height: 29.8px;">  
</td><td style="height: 29.8px;">  
</td><td style="height: 29.8px;">  
</td><td style="height: 29.8px;">  
</td></tr><tr style="height: 29.8px;"><td style="height: 29.8px;">  
</td><td style="height: 29.8px;">  
</td><td style="height: 29.8px;">  
</td><td style="height: 29.8px;">  
</td></tr><tr style="height: 29.8px;"><td style="height: 29.8px;">  
</td><td style="height: 29.8px;">  
</td><td style="height: 29.8px;">  
</td><td style="height: 29.8px;">  
</td></tr><tr style="height: 29.8px;"><td style="height: 29.8px;">  
</td><td style="height: 29.8px;">  
</td><td style="height: 29.8px;">  
</td><td style="height: 29.8px;">  
</td></tr><tr style="height: 29.8px;"><td style="height: 29.8px;">  
</td><td style="height: 29.8px;">  
</td><td style="height: 29.8px;">  
</td><td style="height: 29.8px;">  
</td></tr><tr style="height: 29.8px;"><td style="height: 29.8px;">  
</td><td style="height: 29.8px;">  
</td><td style="height: 29.8px;">  
</td><td style="height: 29.8px;">  
</td></tr><tr style="height: 29.8px;"><td style="height: 29.8px;">  
</td><td style="height: 29.8px;">  
</td><td style="height: 29.8px;">  
</td><td style="height: 29.8px;">  
</td></tr></tbody></table>

# Inspection Document

[Inspection Document.pdf](https://bookstack.nearlyfreeenergy.com/attachments/38)

# Welcome Note to Customers

Hello, This is Aaron from Nearly Free Energy. We provide reliable electricity to neighbourhoods like yours.

Your landlady has agreed to work with us to bring reliable power to your neighborhood. This will be done in the a 3 phase process.

## Phase 1: Smart Metering:

We will switch you from Yaka to Smart Meters. This is needed in order for us to monitor when UEDCL power goes off so that we can size your neighbourhood backup correctly.

## Phase 2: Backup installation:

We will install the right sized battery backup so that when UEDCL goes off, you power remains on. These batteries will be charged when UEDCL is on so that they can be ready when UEDCL is off. This backup will come on automatically so you should not notice when UEDCL is off.

## Phase 3: Solar Generation:

We will install solar panels on your roof to help charge the batteries when UEDCL is off for much longer periods like several weeks.

## Frequently asked Questions

### If Yaka is gone, how will I pay for power?

You will switched from prepaid to postpaid. This is the same way you pay for your water bill. You receive a monthly bill from us via SMS and you will have 5 days to pay the bill via Mobile Money, Visa or Mastercard.

### How can I know how much I have used at anytime during the month?

Please contact us on our Whatsapp business account. We shall check your smart meter and share with you our usage.

### What happens when I don't pay my monthly bill by the 5th day of the month?

Your smart meter will automatically turn off power to your house. Once you pay the bill, the meter automatically turns power back on.

### When will Phase 1 be completed?

Phase 1 is currently in progress. We are targeting to complete phase 1 by end of this week.

### When will Phase 2 be completed?

We are targetting to start Phase 2 in December 2025, I should be completed within a month depending on transport logistics of the batteries. They are being imported from supplier overseas.

### When will Phase 3 be completed?

The timelines for Phase 3 are not yet determined but will likely be within 2026.

### How much will I be paying for power?

The cost of power will not change. IT is determined by ERA (Electricity Regulatory Authority). You will be paying the same domestic rate you are paying today: https://www.uedcl.co.ug/approved-tariffs. You will charged domestic rate fees per unit you use + VAT (18%) + monthly service charge (5320 UGX). All these charges exist on your Yaka bills. The only change here is that it's postpaid not prepaid.

### What if I want to still pay using prepaid token like Yaka?

At this time, our system doesn't support this payment mode. But we think postpaid is better for most customers so we think you will find it more convenient than yaka tokens.

### What happens to my current yaka balance and yaka meter?

UEDCL will entually reposes that yaka meter. The timelines for this are unclear. However please contact us and share your current Yaka balance, we will credit the units to your monthly bill for next month.

### How can I contact you?

You can email us on team@nearlyFreeEnergy.com or Whatsapp us on 077

# Outage log

<table border="1" id="bkmrk-date%C2%A0-duration-reaso" style="border-collapse: collapse; width: 102.976%; height: 354.344px;"><colgroup><col style="width: 33.3731%;"></col><col style="width: 16.0906%;"></col><col style="width: 25.6257%;"></col><col style="width: 12.0381%;"></col><col style="width: 12.9917%;"></col></colgroup><thead><tr style="height: 29.7969px;"><td style="height: 29.7969px;">**Date** </td><td style="height: 29.7969px;">**Duration**</td><td style="height: 29.7969px;">**Reason**</td><td style="height: 29.7969px;">**Impact**</td><td style="height: 29.7969px;">**Remarks**</td></tr></thead><tbody><tr style="height: 164.172px;"><td style="height: 164.172px;">1 September 2025</td><td style="height: 164.172px;">8 hours</td><td style="height: 164.172px;">2/3 phases with voltage too low due to a broken link, this one impacted a wider area (whole of Nansana) </td><td style="height: 164.172px;">all 10 customers impacted because deployment was still in progress</td><td style="height: 164.172px;">Known to happen fairly often and could we temporarily resolved locally with a phase selector </td></tr><tr style="height: 96.9844px;"><td style="height: 96.9844px;">6th September 2025</td><td style="height: 96.9844px;">1 hour</td><td style="height: 96.9844px;">Meter Alarm triggered for Main house</td><td style="height: 96.9844px;">Main house only </td><td style="height: 96.9844px;">Need to investigate reason why alarm/relay was triggered</td></tr><tr style="height: 63.3906px;"><td style="height: 63.3906px;">9th September 2025</td><td style="height: 63.3906px;">6 hours </td><td style="height: 63.3906px;">Transmission team doing substation maintenance so they shut down the line</td><td style="height: 63.3906px;">10/10 houses impacted. </td><td style="height: 63.3906px;">  
</td></tr></tbody></table>

# Phase 1.1

Goal

- Install phase selectors to increase reliability when some phases have low voltage

<table border="1" id="bkmrk-item-specification-q" style="border-collapse: collapse; width: 100%; height: 199.375px;"><colgroup><col style="width: 16.6865%;"></col><col style="width: 16.6865%;"></col><col style="width: 16.6865%;"></col><col style="width: 16.6865%;"></col><col style="width: 16.6865%;"></col><col style="width: 16.6865%;"></col></colgroup><tbody><tr style="height: 29.7969px;"><td style="height: 29.7969px;">Item</td><td style="height: 29.7969px;">Specification</td><td style="height: 29.7969px;">Quantity</td><td style="height: 29.7969px;">Unit Price</td><td style="height: 29.7969px;">Amount </td><td style="height: 29.7969px;">Remarks</td></tr><tr style="height: 80.1875px;"><td style="height: 80.1875px;">PDU</td><td style="height: 80.1875px;">80cm\*60cm\*25cm</td><td style="height: 80.1875px;">1</td><td style="height: 80.1875px;">900,000</td><td style="height: 80.1875px;">900,000</td><td style="height: 80.1875px;">We need a bigger PDU in order to fit the phase selectors</td></tr><tr style="height: 29.7969px;"><td style="height: 29.7969px;">Phase selectors</td><td style="height: 29.7969px;">  
</td><td style="height: 29.7969px;">3</td><td style="height: 29.7969px;">300,000</td><td style="height: 29.7969px;">900,000</td><td style="height: 29.7969px;">  
</td></tr><tr style="height: 29.7969px;"><td style="height: 29.7969px;">Labor </td><td style="height: 29.7969px;">  
</td><td style="height: 29.7969px;">-</td><td style="height: 29.7969px;">-</td><td style="height: 29.7969px;">  
</td><td style="height: 29.7969px;">  
</td></tr><tr style="height: 29.7969px;"><td style="height: 29.7969px;">Total</td><td style="height: 29.7969px;">  
</td><td style="height: 29.7969px;">  
</td><td style="height: 29.7969px;">  
</td><td style="height: 29.7969px;">18,000,000</td><td style="height: 29.7969px;">  
</td></tr></tbody></table>

# Phase 2.0

Goal: Adding Battery Capacity. We are estimating that we need to add 15 to 25 kWh of battery capacity. We are yet to do some analysis on the consumption and outage profile for the community to determine what would be the ideal capacity.

# PDU layout

[![Dismas Friday - 2026-07-08 12.23.46.jpg](https://bookstack.nearlyfreeenergy.com/uploads/images/gallery/2026-07/scaled-1680-/dismas-friday-2026-07-08-12-23-46.jpg)](https://bookstack.nearlyfreeenergy.com/uploads/images/gallery/2026-07/dismas-friday-2026-07-08-12-23-46.jpg)

[![image.png](https://bookstack.nearlyfreeenergy.com/uploads/images/gallery/2026-07/scaled-1680-/image.png)](https://bookstack.nearlyfreeenergy.com/uploads/images/gallery/2026-07/image.png)

H3 - 200326020209  
H2 - 210302003356  
H1 - 200326020101  
R1 - 250902040216  
R2 -   
R3 - 200326020199  
R4 - 250902040373  
R5 - 200326019807  
Boys Q - 200326019929  
Main House - 200326020128

# Nansana Community Microgrid Pilot

## Demonstrating Open-Source Community Energy Systems on Unreliable Grids

### Executive Summary

Nearly Free Energy (NFE) is developing a new generation of community-owned microgrids designed for urban and peri-urban communities connected to unreliable electricity grids. Unlike traditional rural electrification microgrids, NFE's approach focuses on improving reliability, resilience, and long-term energy abundance for communities that already have a grid connection but experience frequent outages and poor service quality.

To validate this approach, NFE deployed its first pilot microgrid in Nansana, Uganda. The pilot currently serves 10 households and provides a real-world environment for testing smart metering, distributed energy resource (DER) management, battery-backed reliability services, and open-source microgrid control technologies.

The pilot has successfully demonstrated the technical feasibility of NFE's Microgrid OS architecture and provided valuable operational data that is informing the design of larger community deployments.

---

## The Problem

Over the past decade, electricity access has improved significantly across Africa. However, millions of households remain connected to grids that suffer from frequent outages, voltage instability, and poor reliability.

Nansana reflects this challenge. While households are connected to the national grid, they regularly experience power interruptions that affect household activities, communications, education, and small businesses.

Traditional backup solutions such as petrol and diesel generators are expensive, noisy, polluting, and inaccessible to many households.

NFE believes that community microgrids can provide a more affordable, scalable, and sustainable alternative.

---

## Project Objectives

The Nansana pilot was established to:

- Validate NFE's Microgrid Cultivation Blueprint.
- Test open-source energy management technologies in real operating conditions.
- Evaluate customer demand for improved electricity reliability.
- Develop and test smart metering infrastructure.
- Demonstrate battery-backed community energy services.
- Generate operational data for future commercial deployments.

---

## Pilot Configuration

### Location

Nansana, Wakiso District, Uganda

### Community Served

10 households

### System Components

- Smart meters installed at participating households.
- Community battery storage system.
- Backup power infrastructure.
- Raspberry Pi 4B controller running OpenEMS.
- Communications network for remote monitoring and management.
- MicroPowerManager integration for metering and operational functions.

### Operational Phase

The pilot currently operates within the **Monitor and Backup** phases of NFE's Microgrid Cultivation Blueprint.

---

## Technical Innovation

One of the most important outcomes of the pilot was the transition from a proprietary gateway architecture to an open-source Microgrid OS architecture.

### Initial Architecture

The original system relied on a proprietary gateway capable of communicating only with specific smart meter vendors.

This approach limited flexibility, interoperability, and scalability.

### Current Architecture

The pilot now uses a Raspberry Pi 4B running OpenEMS.

This controller can communicate with:

- Smart meters using Modbus.
- Battery systems.
- Inverters.
- Future distributed energy resources.

This transition has significantly improved interoperability and established the foundation for NFE's Microgrid OS platform.

### Images from site   


[![Dismas Friday - 2026-06-17 15.34.44.jpg](https://bookstack.nearlyfreeenergy.com/uploads/images/gallery/2026-06/scaled-1680-/dismas-friday-2026-06-17-15-34-44.jpg)](https://bookstack.nearlyfreeenergy.com/uploads/images/gallery/2026-06/dismas-friday-2026-06-17-15-34-44.jpg)[![Dismas Friday - 2026-06-17 15.34.29.jpg](https://bookstack.nearlyfreeenergy.com/uploads/images/gallery/2026-06/scaled-1680-/dismas-friday-2026-06-17-15-34-29.jpg)](https://bookstack.nearlyfreeenergy.com/uploads/images/gallery/2026-06/dismas-friday-2026-06-17-15-34-29.jpg)[![Dismas Friday - 2026-06-17 15.34.49.jpg](https://bookstack.nearlyfreeenergy.com/uploads/images/gallery/2026-06/scaled-1680-/dismas-friday-2026-06-17-15-34-49.jpg)](https://bookstack.nearlyfreeenergy.com/uploads/images/gallery/2026-06/dismas-friday-2026-06-17-15-34-49.jpg)[![Dismas Friday - 2026-06-17 15.34.55.jpg](https://bookstack.nearlyfreeenergy.com/uploads/images/gallery/2026-06/scaled-1680-/dismas-friday-2026-06-17-15-34-55.jpg)](https://bookstack.nearlyfreeenergy.com/uploads/images/gallery/2026-06/dismas-friday-2026-06-17-15-34-55.jpg)

---

## Key Learnings

### Open Standards Enable Scalability

The pilot confirmed that open standards such as Modbus can support interoperability across multiple device types and vendors.

### Communities Value Reliability

Participating households consistently identified reliability as a higher priority than simply having access to electricity.

### Software is as Important as Hardware

The ability to monitor, orchestrate, and automate distributed energy resources is essential for scalable community microgrids.

### Phased Adoption Reduces Risk

The Monitor → Backup → Backbone → Community Power Plant progression allows communities to adopt advanced energy services gradually while minimizing technical and financial risks.

---

## Next Phase

The next phase of development will expand the solution from 10 households in Nansana to approximately 100 households in Garuga.

Key objectives include:

- Development of an open-hardware controller based on the NPE X500 CM4 platform.
- Deployment of additional battery and solar assets.
- Expansion of smart metering infrastructure.
- Enhancement of Microgrid OS capabilities.
- Validation of autonomous microgrid operation.
- Progression toward the Backbone phase of the Microgrid Cultivation Blueprint.

---

## Long-Term Vision

NFE's long-term vision is to enable thousands of households across Africa to benefit from reliable, resilient, and increasingly abundant clean energy through community-owned microgrids.

The Nansana pilot represents the first step toward a scalable platform that combines:

- Open-source software.
- Open-hardware controllers.
- Distributed energy resources.
- Community ownership.
- Autonomous microgrid operations.

By demonstrating these capabilities in a real-world environment, the pilot has established the technical and operational foundation for future deployments and broader adoption across Africa.

# Microgrid Cabinet Line Diagram

<div drawio-diagram="100"><img src="https://bookstack.nearlyfreeenergy.com/uploads/images/drawio/2026-07/drawing-4-1783175988.png" alt=""/></div>