# 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

<table border="0" cellspacing="0" id="bkmrk-bill-of-quantity-nfe"><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" 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" valign="middle">**<span style="font-family: Arial;">S/No</span>**</td><td align="left" data-sheets-value="{ "1": 2, "2": "Item"}" valign="middle">**<span style="font-family: Arial;">Item</span>**</td><td align="left" data-sheets-value="{ "1": 2, "2": "Specifications "}" valign="middle">**<span style="font-family: Arial;">Specifications </span>**</td><td align="left" data-sheets-value="{ "1": 2, "2": "Quantity "}" valign="middle">**<span style="font-family: Arial;">Quantity </span>**</td><td align="left" data-sheets-value="{ "1": 2, "2": "SI Unit "}" valign="middle">**<span style="font-family: Arial;">SI Unit </span>**</td><td align="right" data-sheets-value="{ "1": 2, "2": "Rate(UGX)"}" valign="middle">**<span style="font-family: Arial;">Rate(UGX)</span>**</td><td align="right" bgcolor="#FFFFFF" data-sheets-value="{ "1": 2, "2": "Amount (UGX)"}" valign="middle">**<span style="font-family: Arial;">Amount (UGX)</span>**</td></tr><tr><td align="right" height="22" valign="middle"><span style="color: #000000;">1</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "Enclosure box for the PDU "}" 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"}" valign="middle"><span style="color: #000000;">80cm\*60cm\*25cm</span></td><td align="right" valign="middle"><span style="color: #000000;">1</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "box"}" 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}" 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}" valign="middle"><span style="color: #000000;"> 550,000 </span></td></tr><tr><td align="right" height="22" valign="middle"><span style="font-family: Arial;">2</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "Single phase MCCB "}" valign="middle"><span style="font-family: Arial;">Single phase MCCB </span></td><td align="left" data-sheets-value="{ "1": 2, "2": "160A ABB"}" valign="middle"><span style="font-family: Arial;">160A ABB</span></td><td align="right" valign="middle"><span style="font-family: Arial;">3</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "pc"}" 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}" 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}" valign="middle"><span style="color: #000000;"> 360,000 </span></td></tr><tr><td align="right" height="22" valign="middle"><span style="font-family: Arial;">3</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "Three phase Smart meter "}" valign="middle"><span style="font-family: Arial;">Three phase Smart meter </span></td><td align="left" data-sheets-value="{ "1": 2, "2": "80A Chint "}" valign="middle"><span style="font-family: Arial;">80A Chint </span></td><td align="right" valign="middle"><span style="font-family: Arial;">1</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "pc"}" 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}" 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}" valign="middle"><span style="color: #000000;"> 400,000 </span></td></tr><tr><td align="right" height="22" 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)"}" 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 "}" valign="middle"><span style="font-family: Arial;">200A </span></td><td align="right" valign="middle"><span style="font-family: Arial;">5</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "pc"}" 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}" 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}" valign="middle"><span style="color: #000000;"> 750,000 </span></td></tr><tr><td align="right" height="22" valign="middle"><span style="font-family: Arial;">5</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "Circuit breakers "}" valign="middle"><span style="font-family: Arial;">Circuit breakers </span></td><td align="left" data-sheets-value="{ "1": 2, "2": "80A"}" valign="middle"><span style="font-family: Arial;">80A</span></td><td align="right" valign="middle"><span style="font-family: Arial;">10</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "pc"}" 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}" 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}" valign="middle"><span style="color: #000000;"> 300,000 </span></td></tr><tr><td align="right" height="22" valign="middle"><span style="font-family: Arial;">6</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "Enclosure Trunkings (Slotted grey truncking)"}" valign="middle"><span style="font-family: Arial;">Enclosure Trunkings (Slotted grey truncking)</span></td><td align="left" data-sheets-value="{ "1": 2, "2": ""}" valign="middle"><span style="font-family: Arial;">  
</span></td><td align="right" valign="middle"><span style="font-family: Arial;">2</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "pc"}" 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}" 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}" valign="middle"><span style="color: #000000;"> 60,000 </span></td></tr><tr><td align="right" height="22" valign="middle"><span style="color: #000000;">7</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "Din rail "}" valign="middle"><span style="font-family: Arial;">Din rail </span></td><td align="left" data-sheets-value="{ "1": 2, "2": ""}" valign="middle"><span style="font-family: Arial;">  
</span></td><td align="right" valign="middle"><span style="font-family: Arial;">1</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "pc"}" 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}" 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}" valign="middle"><span style="color: #000000;"> 10,000 </span></td></tr><tr><td align="right" height="22" valign="middle"><span style="color: #000000;">8</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "Self tapping screws "}" valign="middle"><span style="font-family: Arial;">Self tapping screws </span></td><td align="left" data-sheets-value="{ "1": 2, "2": "0.5\""}" valign="middle"><span style="font-family: Arial;">0.5"</span></td><td align="right" valign="middle"><span style="font-family: Arial;">1</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "pkt"}" 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}" 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}" valign="middle"><span style="color: #000000;"> 35,000 </span></td></tr><tr><td align="right" height="22" valign="middle"><span style="font-family: Arial;">9</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "Cable lugs ring "}" valign="middle"><span style="font-family: Arial;">Cable lugs ring </span></td><td align="left" data-sheets-value="{ "1": 2, "2": "16mm pin"}" valign="middle"><span style="font-family: Arial;">16mm pin</span></td><td align="right" valign="middle"><span style="font-family: Arial;">18</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "pc"}" 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}" 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}" valign="middle"><span style="color: #000000;"> 54,000 </span></td></tr><tr><td align="right" height="22" valign="middle"><span style="font-family: Arial;">10</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "Cable lugs ring "}" valign="middle"><span style="font-family: Arial;">Cable lugs ring </span></td><td align="left" data-sheets-value="{ "1": 2, "2": "25mm ring"}" valign="middle"><span style="font-family: Arial;">25mm ring</span></td><td align="right" valign="middle"><span style="font-family: Arial;">18</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "pc"}" 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}" 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}" valign="middle"><span style="color: #000000;"> 90,000 </span></td></tr><tr><td align="right" height="22" valign="middle"><span style="color: #000000;">11</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "Sleeves "}" valign="middle"><span style="font-family: Arial;">Sleeves </span></td><td align="left" data-sheets-value="{ "1": 2, "2": "25mm"}" valign="middle"><span style="font-family: Arial;">25mm</span></td><td align="right" valign="middle"><span style="font-family: Arial;">2</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "m"}" 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}" 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}" valign="middle"><span style="color: #000000;"> 10,000 </span></td></tr><tr><td align="right" height="22" valign="middle"><span style="font-family: Arial;">12</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "Sleeves "}" valign="middle"><span style="font-family: Arial;">Sleeves </span></td><td align="left" data-sheets-value="{ "1": 2, "2": "16mm"}" valign="middle"><span style="font-family: Arial;">16mm</span></td><td align="right" valign="middle"><span style="font-family: Arial;">2</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "m"}" 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}" 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}" valign="middle"><span style="color: #000000;"> 6,000 </span></td></tr><tr><td align="right" height="22" valign="middle"><span style="font-family: Arial;">13</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "Flexible Cable Red "}" valign="middle"><span style="font-family: Arial;">Flexible Cable Red </span></td><td align="left" data-sheets-value="{ "1": 2, "2": "25mm"}" valign="middle"><span style="font-family: Arial;">25mm</span></td><td align="right" valign="middle"><span style="font-family: Arial;">2</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "m"}" 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}" 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}" valign="middle"><span style="color: #000000;"> 30,000 </span></td></tr><tr><td align="right" height="22" valign="middle"><span style="color: #000000;">14</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "Flexible Cable Blue "}" valign="middle"><span style="font-family: Arial;">Flexible Cable Blue </span></td><td align="left" data-sheets-value="{ "1": 2, "2": "25mm"}" valign="middle"><span style="font-family: Arial;">25mm</span></td><td align="right" valign="middle"><span style="font-family: Arial;">2</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "m"}" 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}" 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}" valign="middle"><span style="color: #000000;"> 30,000 </span></td></tr><tr><td align="right" height="22" valign="middle"><span style="color: #000000;">15</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "Flexible Cable Yellow "}" valign="middle"><span style="font-family: Arial;">Flexible Cable Yellow </span></td><td align="left" data-sheets-value="{ "1": 2, "2": "25mm"}" valign="middle"><span style="font-family: Arial;">25mm</span></td><td align="right" valign="middle"><span style="font-family: Arial;">2</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "m"}" 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}" 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}" valign="middle"><span style="color: #000000;"> 30,000 </span></td></tr><tr><td align="right" height="22" valign="middle"><span style="font-family: Arial;">16</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "Flexible Cable Red "}" valign="middle"><span style="font-family: Arial;">Flexible Cable Red </span></td><td align="left" data-sheets-value="{ "1": 2, "2": "16mm"}" valign="middle"><span style="font-family: Arial;">16mm</span></td><td align="right" valign="middle"><span style="font-family: Arial;">4</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "m"}" 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}" 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}" valign="middle"><span style="color: #000000;"> 32,000 </span></td></tr><tr><td align="right" height="22" valign="middle"><span style="font-family: Arial;">17</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "Flexible Cable Yellow "}" valign="middle"><span style="font-family: Arial;">Flexible Cable Yellow </span></td><td align="left" data-sheets-value="{ "1": 2, "2": "16mm"}" valign="middle"><span style="font-family: Arial;">16mm</span></td><td align="right" valign="middle"><span style="font-family: Arial;">4</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "m"}" 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}" 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}" valign="middle"><span style="color: #000000;"> 32,000 </span></td></tr><tr><td align="right" height="22" valign="middle"><span style="color: #000000;">18</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "Flexible Cable Blue "}" valign="middle"><span style="font-family: Arial;">Flexible Cable Blue </span></td><td align="left" data-sheets-value="{ "1": 2, "2": "16mm"}" valign="middle"><span style="font-family: Arial;">16mm</span></td><td align="right" valign="middle"><span style="font-family: Arial;">4</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "m"}" 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}" 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}" valign="middle"><span style="color: #000000;"> 32,000 </span></td></tr><tr><td align="right" height="22" valign="middle"><span style="font-family: Arial;">19</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "Flexible Cable Yellow Green "}" valign="middle"><span style="font-family: Arial;">Flexible Cable Yellow Green </span></td><td align="left" data-sheets-value="{ "1": 2, "2": "10mm"}" valign="middle"><span style="font-family: Arial;">10mm</span></td><td align="right" valign="middle"><span style="font-family: Arial;">2</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "m"}" 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}" 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}" valign="middle"><span style="color: #000000;"> 10,000 </span></td></tr><tr><td align="right" height="22" valign="middle"><span style="font-family: Arial;">20</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "Flexible Cable Black "}" valign="middle"><span style="font-family: Arial;">Flexible Cable Black </span></td><td align="left" data-sheets-value="{ "1": 2, "2": "2.5mm"}" valign="middle"><span style="font-family: Arial;">2.5mm</span></td><td align="right" valign="middle"><span style="font-family: Arial;">2</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "m"}" 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}" 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}" valign="middle"><span style="color: #000000;"> 3,000 </span></td></tr><tr><td align="right" height="22" valign="middle"><span style="color: #000000;">21</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "Flexible Cable Green "}" valign="middle"><span style="font-family: Arial;">Flexible Cable Green </span></td><td align="left" data-sheets-value="{ "1": 2, "2": "2.5mm"}" valign="middle"><span style="font-family: Arial;">2.5mm</span></td><td align="right" valign="middle"><span style="font-family: Arial;">2</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "m"}" 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}" 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}" valign="middle"><span style="color: #000000;"> 3,000 </span></td></tr><tr><td align="right" height="22" valign="middle"><span style="color: #000000;">22</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "Flexible Cable "}" valign="middle"><span style="font-family: Arial;">Flexible Cable </span></td><td align="left" data-sheets-value="{ "1": 2, "2": "2.5mm"}" valign="middle"><span style="font-family: Arial;">2.5mm</span></td><td align="right" valign="middle"><span style="font-family: Arial;">2</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "m"}" 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}" 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}" valign="middle"><span style="color: #000000;"> 3,000 </span></td></tr><tr><td align="right" height="22" valign="middle"><span style="font-family: Arial;">23</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "Communication Cable "}" valign="middle"><span style="font-family: Arial;">Communication Cable </span></td><td align="left" data-sheets-value="{ "1": 2, "2": "1.5mm"}" valign="middle"><span style="font-family: Arial;">1.5mm</span></td><td align="right" valign="middle"><span style="font-family: Arial;">6</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "m"}" 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}" 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}" valign="middle"><span style="color: #000000;"> 9,000 </span></td></tr><tr><td align="right" height="22" valign="middle"><span style="font-family: Arial;">24</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "Indicator lamps "}" valign="middle"><span style="font-family: Arial;">Indicator lamps </span></td><td align="left" data-sheets-value="{ "1": 2, "2": "230V"}" valign="middle"><span style="font-family: Arial;">230V</span></td><td align="right" valign="middle"><span style="font-family: Arial;">3</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "pc"}" 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}" 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}" valign="middle"><span style="color: #000000;"> 15,000 </span></td></tr><tr><td align="right" height="22" valign="middle"><span style="color: #000000;">25</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "Double Socket "}" valign="middle"><span style="font-family: Arial;">Double Socket </span></td><td align="left" data-sheets-value="{ "1": 2, "2": "Pcs"}" valign="middle"><span style="font-family: Arial;">Pcs</span></td><td align="right" valign="middle"><span style="font-family: Arial;">1</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "pc"}" 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}" 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}" valign="middle"><span style="color: #000000;"> 10,000 </span></td></tr><tr><td align="right" height="22" valign="middle"><span style="font-family: Arial;">26</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "Insulating tape "}" valign="middle"><span style="font-family: Arial;">Insulating tape </span></td><td align="left" data-sheets-value="{ "1": 2, "2": "Pcs"}" valign="middle"><span style="font-family: Arial;">Pcs</span></td><td align="right" valign="middle"><span style="font-family: Arial;">5</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "pc"}" 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}" 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}" valign="middle"><span style="color: #000000;"> 15,000 </span></td></tr><tr><td align="right" height="22" 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 "}" 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"}" valign="bottom"><span style="color: #000000;">Pkt</span></td><td align="right" valign="bottom"><span style="color: #000000;">1</span></td><td align="left" data-sheets-value="{ "1": 2, "2": ""}" 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}" 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}" valign="middle"><span style="color: #000000;"> 4,000 </span></td></tr><tr><td align="right" height="22" valign="middle"><span style="color: #000000;">28</span></td><td align="left" data-sheets-value="{ "1": 2, "2": "Pin lugs 16sqmm for different colour "}" 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"}" valign="bottom"><span style="color: #000000;">pkt</span></td><td align="right" valign="bottom"><span style="color: #000000;">1</span></td><td align="left" data-sheets-value="{ "1": 2, "2": ""}" 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}" 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}" valign="middle"><span style="color: #000000;"> 3,000 </span></td></tr><tr><td align="right" height="22" valign="middle"><span style="color: #000000;">29</span></td><td align="left" bgcolor="#FFFFFF" data-sheets-value="{ "1": 2, "2": "Airal Cable"}" 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 "}" valign="top"><span style="color: #444444; font-family: Arial;">35sqmm ABC Cable </span></td><td align="right" bgcolor="#FFFFFF" valign="top"><span style="color: #444444; font-family: Arial;">100</span></td><td align="left" bgcolor="#FFFFFF" data-sheets-value="{ "1": 2, "2": "m"}" 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}" 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}" valign="middle"><span style="color: #000000;"> 1,500,000 </span></td></tr><tr><td align="right" height="22" valign="middle"><span style="font-family: Arial;">30</span></td><td align="left" bgcolor="#FFFFFF" data-sheets-value="{ "1": 2, "2": "IPC "}" 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"}" valign="top"><span style="color: #444444; font-family: Arial;">35-70sqmm</span></td><td align="right" bgcolor="#FFFFFF" valign="top"><span style="color: #444444; font-family: Arial;">8</span></td><td align="left" bgcolor="#FFFFFF" data-sheets-value="{ "1": 2, "2": "EA"}" 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}" 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}" valign="middle"><span style="color: #000000;"> 48,000 </span></td></tr><tr><td align="right" height="22" valign="middle"><span style="font-family: Arial;">31</span></td><td align="left" bgcolor="#FFFFFF" data-sheets-value="{ "1": 2, "2": "Armoured Cable "}" 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 "}" valign="top"><span style="color: #444444; font-family: Arial;">25qmm </span></td><td align="right" bgcolor="#FFFFFF" valign="top"><span style="color: #444444; font-family: Arial;">10</span></td><td align="left" bgcolor="#FFFFFF" data-sheets-value="{ "1": 2, "2": "m"}" valign="top"><span style="color: #444444; font-family: Arial;">m</span></td><td align="right" bgcolor="#FFFFFF" 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}" valign="middle"><span style="color: #000000;"> 650,000 </span></td></tr><tr><td align="right" height="22" valign="middle"><span style="color: #000000;">32</span></td><td align="left" bgcolor="#FFFFFF" data-sheets-value="{ "1": 2, "2": "UEDCL 3phase Commercial Meter"}" 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"}" valign="top"><span style="color: #444444; font-family: Arial;">TOU Code 10.2</span></td><td align="right" bgcolor="#FFFFFF" valign="top"><span style="color: #444444; font-family: Arial;">1</span></td><td align="left" bgcolor="#FFFFFF" data-sheets-value="{ "1": 2, "2": "EA"}" 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}" 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}" valign="middle"><span style="color: #000000;"> 3,500,000 </span></td></tr><tr><td align="right" height="22" valign="middle"><span style="font-family: Arial;">33</span></td><td align="left" bgcolor="#FFFFFF" data-sheets-value="{ "1": 2, "2": "Service Cable "}" 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 "}" valign="top"><span style="color: #444444; font-family: Arial;">16sqmm 2 Core cable </span></td><td align="right" bgcolor="#FFFFFF" valign="top"><span style="color: #444444; font-family: Arial;">30</span></td><td align="left" bgcolor="#FFFFFF" data-sheets-value="{ "1": 2, "2": "m"}" 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}" 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}" valign="middle"><span style="color: #000000;"> 450,000 </span></td></tr><tr><td align="right" height="22" valign="middle"><span style="font-family: Arial;">34</span></td><td align="left" bgcolor="#FFFFFF" data-sheets-value="{ "1": 2, "2": "Service Cable "}" 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 "}" valign="top"><span style="color: #444444; font-family: Arial;">16sqmm 3 Core cable </span></td><td align="right" bgcolor="#FFFFFF" valign="top"><span style="color: #444444; font-family: Arial;">150</span></td><td align="left" bgcolor="#FFFFFF" data-sheets-value="{ "1": 2, "2": "m"}" 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}" 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}" valign="middle"><span style="color: #000000;"> 4,500,000 </span></td></tr><tr><td align="right" height="22" valign="middle"><span style="color: #000000;">35</span></td><td align="left" bgcolor="#FFFFFF" data-sheets-value="{ "1": 2, "2": "Service Cable "}" 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 "}" valign="top"><span style="color: #444444; font-family: Arial;">16sqmm 5 Core cable </span></td><td align="right" bgcolor="#FFFFFF" valign="top"><span style="color: #444444; font-family: Arial;">100</span></td><td align="left" bgcolor="#FFFFFF" data-sheets-value="{ "1": 2, "2": "m"}" 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}" 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}" valign="middle"><span style="color: #000000;"> 5,000,000 </span></td></tr><tr><td align="right" height="22" valign="middle"><span style="color: #000000;">36</span></td><td align="left" bgcolor="#FFFFFF" data-sheets-value="{ "1": 2, "2": "Smart Meters "}" 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"}" 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" valign="top"><span style="color: #444444; font-family: Arial;">10</span></td><td align="left" bgcolor="#FFFFFF" data-sheets-value="{ "1": 2, "2": ""}" 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}" 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}" valign="middle"><span style="color: #000000;"> 2,900,000 </span></td></tr><tr><td align="right" height="22" valign="middle"><span style="font-family: Arial;">37</span></td><td align="left" bgcolor="#FFFFFF" data-sheets-value="{ "1": 2, "2": "LoraWAN gateway"}" 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"}" 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" valign="top"><span style="color: #444444; font-family: Arial;">1</span></td><td align="left" bgcolor="#FFFFFF" data-sheets-value="{ "1": 2, "2": ""}" 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}" 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}" valign="middle"><span style="color: #000000;"> 1,803,000 </span></td></tr><tr><td align="right" height="22" valign="middle"><span style="font-family: Arial;">38</span></td><td align="left" bgcolor="#FFFFFF" data-sheets-value="{ "1": 2, "2": "Labor (installation)"}" valign="top"><span style="color: #444444; font-family: Arial;">Labor (installation)</span></td><td align="left" bgcolor="#FFFFFF" data-sheets-value="{ "1": 2, "2": ""}" valign="top"><span style="color: #0563c1; font-family: Arial;">Green Volta</span></td><td align="left" bgcolor="#FFFFFF" data-sheets-value="{ "1": 2, "2": ""}" valign="top"><span style="color: #444444; font-family: Arial;">  
</span></td><td align="left" bgcolor="#FFFFFF" data-sheets-value="{ "1": 2, "2": ""}" 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}" 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}" 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" 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}" valign="middle">**<span style="color: #000000;"> 25,237,000 </span>**</td></tr></tbody></table>

# 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**

# 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 2025-07-12 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)