works power housing.xlsx
TRANSCRIPT
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 1/152
Federal Government of NigeriaSUMMARY BY MDAs
2016 APPROPRIATION ACT
NO CODE MDA TOTAL CAPITAL
1 0231 0 0 33,91,!!2,0 "22,96",92!,"9#
0 0SUMMARY BY FUNDS
2016 APPROPRIATION ACT
NO CODE FUND
1 021 $AIN %N&%'OP ( P%R)ONN%'2 022 $AIN %N&%'OP ( O&%R*%A+3 031 CAPITA' +%&%'OP$%NT FN+ $AIN
FEDERAL MINISTRY OF WORKS POWER & HOUSING
2016 APPROPRIATION ACT
NO CODE MDA TOTAL CAPITAL
1 9,913,3"0,6" !0,001,196 0 3#3,0!#,03,62"
2 690,"29,316 92,02,160 0 11,111,13,662
3 1,0#6,399,693 20,2"1,93# 0 1,260,10#,"16
" 6!,621,6"9 133,10!,201 0 1,13,1##,#6"
# 1#,1"1,391 #0,#3,6! 0 1,13!,36#,#00
6 TRAN)$I))ION CO$PAN- OF NIG%RIA 0 0 0 30,39!,""!,031 0 0 0 2,63,11
! !6,!!,93# 12#,#9",!3" 0 1,#00,,1"
9 F%+%RA' )C*OO' OF )R&%-, O-O "","#,!2 2#,!39,"1 0 93,10#,0010 1,3!",1",#26 0 21,!16,#"6,6#3
11 166,6#!,!!9 9,09!,0 0 31#,000,000
12 )R&%- CONCI' OF NIG%RIA 60,!9,3"# 1",0##,22" 0 200,000,000
13 0 0 0 100,000,000
0 0 0 0
### ###
### ###
TOTALPERSONNEL
TOTALOVERHEAD
TOTALRECURRENT
F%+%RA' $INI)TR- OF .OR/)PO.%R *O)ING
, , , , , ,
TOTALPERSONNEL
TOTALOVERHEAD
TOTALRECURRENT
023100100
1
F%+%RA' $INI)TR- OF .OR/),
PO.%R *O)ING ( *TR)0231003001
NATIONA' RRA' %'%CTRIFICATIONAG%NC-
023100#001
%'%CTRICIT- $ANAG%$%NT)%R&IC%) 'I$IT%+ %$)' *TR)
0231011001
NIG%RIA %'%CTRICIT- 'IA4I'IT-$ANAG%$%NT 'I$IT%+
02310!9002
OFFIC% OF T*% )R&%-OR(G%N%RA'OF T*% F%+%RATION
, , ,
02310!900#
CONCI' FOR T*% R%G'ATION OF%NGIN%%RING IN NIG%RIA COR%N
02310!900
R%GIONA' C%NTR% FOR TRAINING INA%RO)PAC% )R&%-
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 4/152
1#,#12,!",21!1!,"#9,00!,"!9
0
0
0
0
0
0
0
0
0
0
0
0
0
0
AS PASSED
9,!,%9,%
VARIANCE
TOTALALLOCATION
"#6,936,!11,203
, , ,
TOTALALLOCATION
, , ,, , ,
TOTALALLOCATION
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 10/152
0"30000 FEDERAL MINISTRY OF WORKS, POWER & HOUSING H'TRS
COEE LINE ITEM
" E(PENDITURE
" PERSONNEL COST
"0 SALARY
"00 SALARIES AND WAGES21010101 )A'AR-
"0" ALLOWANCES AND SOCIAL CONTRIBUTION
"0"0" SOCIAL CONTRIBUTIONS
21020201 N*I)
21020202 CONTRI4TOR- P%N)ION
"" OTHER RECURRENT COSTS
""0" OVERHEAD COST
""0"0 TRAVEL& TRANSPORT GENERAL
22020101 'OCA' TRA&%' TRAN)PORT5 TRAINING
22020102 'OCA' TRA&%' TRAN)PORT5 OT*%R)
22020103 INT%RNATIONA' TRA&%' TRAN)PORT5 TRAINING
2202010" INT%RNATIONA' TRA&%' TRAN)PORT5 OT*%R)
""0"0" UTILITIES GENERAL
22020201 %'%CTRICIT- C*ARG%)
22020202 T%'%P*ON% C*ARG%)
22020203 INT%RN%T ACC%)) C*ARG%)
2202020" )AT%''IT% 4ROA+CA)TING ACC%)) C*ARG%)
2202020# .AT%R RAT%)
22020206 )%.%RAG% C*ARG%)
2202020 '%A)%+ CO$$NICATION 'IN%))
""0"03 MATERIALS & SUPPLIES GENERAL
22020301 OFFIC% )TATION%RI%) CO$PT%R CON)$A4'%)
22020302 4OO/)
22020303 N%.)PAP%R)
2202030" $AGA7IN%) P%RIO+ICA')2202030# PRINTING OF NON )%CRIT- +OC$%NT)
22020306 PRINTING OF )%CRIT- +OC$%NT)
2202030 +RG) $%+ICA' )PP'I%)
2202030! FI%'+ CA$PING $AT%RIA') )PP'I%)
22020309 NIFOR$) OT*%R C'OT*ING
22020310 T%AC*ING AI+) IN)TRCTION $AT%RIA')
22020311 FOO+ )TFF CAT%RING $AT%RIA') )PP'I%)
""0"0 MAINTENANCE SERVICES GENERAL
22020"01 $AINT%NANC% OF $OTOR &%*IC'% TRAN)PORT %IP$%NT
22020"02 $AINT%NANC% OF OFFIC% FRNITR%
22020"03 $AINT%NANC% OF OFFIC% 4I'+ING R%)I+%NTIA' TR)
22020"0" $AINT%NANC% OF OFFIC% IT %IP$%NT)
22020"0# $AINT%NANC% OF P'ANT)G%N%RATOR)22020"06 OT*%R $AINT%NANC% )%R&IC%)
""0"0% TRAINING GENERAL
22020#01 'OCA' TRAINING
""0"0$ OTHER SERVICES GENERAL
22020601 )%CRIT- )%R&IC%)
22020603 OFFIC% R%NT
2202060" R%)I+%NTIA' R%NT
22020606 C'%ANING F$IGATION )%R&IC%)
""0"07 CONSULTING & PROFESSIONAL SERVICES GENERAL
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 11/152
2202001 FINANCIA' CON)'TING
2202002 INFOR$ATION T%C*NO'OG- CON)'TING
2202003 '%GA' )%R&IC%)
220200" %NGIN%%RING )%R&IC%)
220200# ARC*IT%CTRA' )%R&IC%)
2202006 )R&%-ING )%R&IC%)
220200! 4+G%T PR%PARATION""0"0! FUEL & LUBRICANTS GENERAL
22020!01 $OTOR &%*IC'% F%' CO)T
22020!02 OT*%R TRAN)PORT %IP$%NT F%' CO)T
22020!03 P'ANT G%N%RATOR F%' CO)T
""0"09 FINANCIAL CHARGES GENERAL
22020901 4AN/ C*ARG%) OT*%R T*AN INT%R%)T
22020902 IN)RANC% PR%$I$
""0"0 MISCELLANEOUS
22021001 R%FR%)*$%NT $%A')
22021002 *ONORARI$ )ITTING A''O.ANC%
22021003 P4'ICIT- A+&%RTI)%$%NT)
2202100" $%+ICA' %8P%N)%)
22021006 PO)TAG%) CORI%R )%R&IC%)2202100 .%'FAR% PAC/AG%)
22021009 )PORTING ACTI&ITI%)
2202101" ANNA' 4+G%T %8P%N)%) AN+ A+$INI)TRATION
22021029 $ONITORING ACTI&ITI%) FO''O. P
""03 LOANS AND ADVANCES
""030 STAFF LOANS & ADVANCES
22030106 )P%TAC'% A+&ANC%)
"3 CAPITAL E(PENDITURE
"30 FI(ED ASSETS PURCHASED
"300 PURCHASE OF FI(ED ASSETS GENERAL
23010101 PRC*A)% ACI)ITION OF 'AN+
2301010# PRC*A)% OF $OTOR &%*IC'%)23010112 PRC*A)% OF OFFIC% FRNITR% AN+ FITTING)
23010113 PRC*A)% OF CO$PT%R)
2301012! PRC*A)% OF )%CRIT- %IP$%NT
23010133 PRC*A)%) OF )R&%-ING %IP$%NT
"30" CONSTRUCTION ) PROVISION
"30"0 CONSTRUCTION ) PROVISION OF FI(ED ASSETS GENERAL
23020101 CON)TRCTION PRO&I)ION OF OFFIC% 4I'+ING)
23020103 CON)TRCTION PRO&I)ION OF %'%CTRICIT-
2302010" CON)TRCTION PRO&I)ION OF *O)ING
2302010# CON)TRCTION PRO&I)ION OF .AT%R FACI'ITI%)
23020106 CON)TRCTION PRO&I)ION OF *O)PITA') *%A'T* C%NTR%)
2302010 CON)TRCTION PRO&I)ION OF P4'IC )C*OO')
2302011" CON)TRCTION PRO&I)ION OF ROA+)2302011! CON)TRCTION PRO&I)ION OF INFRA)TRCTR%
"303 REHABILITATION ) REPAIRS
"3030 REHABILITATION ) REPAIRS OF FI(ED ASSETS GENERAL
23030102 R%*A4I'ITATION R%PAIR) ( %'%CTRICIT-
2303010" R%*A4I'ITATION R%PAIR) ( .AT%R FACI'ITI%)
23030106 R%*A4I'ITATION R%PAIR) ( P4'IC )C*OO')
23030121 R%*A4I'ITATION R%PAIR) OF OFFIC% 4I'+ING)
"30 PRESERVATION OF THE ENVIRONMENT
"300 PRESERVATION OF THE ENVIRONMENT GENERAL
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 13/152
F$.P*006021"9! PRO&I)ION OF %('A. 'I4RAR- )PP'- OF 4OO/) ORNA') N%.
F$.P*006021"99 PRO)%CTION+%F%NC% OF GO&%RN$%NT CA)%) N%.
F$.P*006021#0" IN)TITT% FOR P4'IC (PRI&AT% PARTN%R)*IP IPPP N%.
F$.P*006021#0 R%)%ARC* AN+ +%&%'OP$%NT ON *O)ING $ATT%R) N%.
F$.P*006021#0! N%.
F$.P*006021#09 N%.
F$.P*006021#10 N%.
F$.P*006021#11 N%.
F$.P*006021#12 N%.
F$.P*006021#13 CON)TRCTION OF ROA+ AN+ +RAINAG%) AT 4AA/IO.O+% N%.
F$.P*006021#1" CON)TRCTION OF ROA+ AN+ +RAINAG%) AT I+IOP%'%(A'A-IN(IR%G4A N%.
F$.P*006021#21 PRO&I)ION OF )O'AR )TR%%T 'IG*T AT G%7A.AGA4A)A.A 'GA, /ANO )TAT% N%.
F$.P*006021#22 N%.
F$.P*006021#23 N%.
F$.P*006021266 CON)TRCTION AN+ R%NO&ATION OF )C*OO') IN .A)% 'GA N%.F$.P*01#021" N%.
F$.P*01#021"! N%.
F$.P*01#021"!1 N%.
F$.P*01#021"!2 N%.
F$.P*01#021"91 N%.
F$.P*01#021"92 N%.
F$.P*01#021"93 CON)TRCTION OF 2 4'OC/) OF C'A))ROO$) AT 'A$4TOFA N%.
F$.P*01#021#9" PRO&I)ION OF 4OR%*O'%) $OTRORI)%+ IN G.AN 'GA N%.
F$.P*01#021#9# PRO&I)ION OF +RAINAG%) TO /OFAR GARIN -A$$A IN R$FA *A+%A 'GA N%.
F$.P*01#021#02 N%.F$.P*006021#0! *$AN CAPACIT- +%&%'OP$%NT IN ARC GI) AN+ *O)ING $ATT%R) N%.
F$.P*00021"!0 N%.
F$.P*00021"!" N%.
F$.P*00021"!6 N%.
F$.P*00021"! N%.
F$.P*00!021"!3 FRNI)*ING OF F%+%RA' )%CR%TARIAT IN GO$4% )TAT%: N%.
F$.P*00!021"!# N%.
F$.P*00!021"!! N%.
F$.P*009021399 N%.
F$.P*009021"0# N%.
F$.P*009021#00 N%.
F$.P*010021"9" N%.
F$.P*0110213#" N%.
CON)TRCTION OF &I%.ING C%NTR% AT NA4AR, +'', +G'$, +T)%NGOGGO, /R$ +O+O, +A)*%$ 4A/IN /OGI AN+ GITA', 4AC*I )TAT%
CON)TRCTION OF A TO.N *A'' AT GA$4AR, 7-A, $A''AR, 'I)A, TAP)*INAN+ GA$4AR 7G$, 4AC*I )TAT%
R%NO&ATION OF .OR)*IP C%NTR%) AT GORI $O)%, +A)) C%NTRA'$O)%, 4NN $O)% AN+ '%R% $O)%, 4AC*I )TAT%
PGRA+ING OF PAT* .A- AN+ +RI&% .A- AT A+%.O'%A+%TA I''%O'OA$O4A +A+ AGA/A I'ORIN .%)T 'GA, /.ARA )TAT% CON)TIT%NC-
CON)TRCTION OF # 4'OC/) OF 3 C'A))ROO$) %AC* AT +A.A/I TO.N,+A.A/IN(/+ ':G:A /ANO )TAT%
A.O-%'4ANOO %8T%N)ION I%4O+% 'GA, I%4O+%, ROA CON)TRCTION,/.ARA )TAT%
I$O )TAT% )TAT% I$O )TAT%
%RO)ION CONTRO' .OR/) AT %/%I)(N/.OA'A $O-% %N-IOGG ROA+,A4O* $4AI)%NGOR O/PA'A F%+%RA' CON)TIT%NC-, I$O )TAT%
%RO)ION CONTRO' .OR/) AT I*ITT% NCTION TO AFOR $A*IAG $AR/%TROA+, I$O )TAT%
CON)TRCTION OF .OR/)*OPC'A))ROO$) 4'OC/) FOR NNORI% )%C T%C*)C*, NNORI%, NGOR O/PA'A, I$O )TAT%
,
ANA$4RA,4A-%')A,GO$4%,NA)ARA.A,O)N,7A$FARA, -O4% AN+ %/ITI
CON)TRCTION OF ONGOING %8T%N)ION OF F%+%RA' $INI)TR- OF 'AN+),*O)ING AN+ R4AN +%&%'OP$%NT $A4)*I, A4A
CO$P'%TION OF CON)TRCTION OF ONGOING R%*A4I'ITATION OFA+$IN:C'A))ROO$ 4'OC/ AT )C*OO' OF ARC*: T%C*N:, /%:
CO$P'%TION OF CON)TRCTION OF A $A)O'%$ AN+ 'I4RAR- CO$P'%8 IN*ONOR OF 'AT% RT: *ON: +R NNA$+I A7I/I.%
PRO&I)ION OF FRNI)*ING) IN T*% N%. %8T%N)ION OF F%+%RA' $INI)TR- OF'AN+), *O)ING AN+ R4AN +%&%'OP$%NT $A4)*I, A4A
PRO&I)ION OF FRNI)*ING) IN T*% N%. $A)O'%$ AN+ 'I4RAR- CO$P'%8IN *ONOR OF 'AT% RT: *ON: +R NNA$+I A7I/I.%
%)TA4'I)*$%NT AN+ OP%RATION) OF A CO$PR%*%N)I&% 'AN+%+ PROP%RT-+ATA4A)% $ANAG%$%NT )-)T%$ ONGOING
P(GRA+ING OF CA+A)TRA' G%OGRAP*IC INFOR$ATION )-)T%$ CA+GI)'A4ORATOR-
R%NO&ATION OF FI%'+ OFFIC%) IN /OGI, ON+O, A4A, 4A-%')A, 4%N%,NA))ARA.A, 'AGO), O)N, 7A$FARA, A4IA, %/ITI, GO$4% AN+ /.ARA
PA-$%NT OF .AT%R .A)T% +I)PO)A' 4I'') INCR%+ 4- T*% $INI)TR- TO T*% &ARIO) )%R&IC% PRO&I+%R)
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 14/152
F$.P*0120213#9 N%.
F$.P*013021361 N%.
F$.P*01"021363 N%.
F$.P*01"021366 CO$P'%TION OF T*% CON)TRCTION OF *O)PITA' N%.
CON)TRCTION OF A 4'OC/ OF 3 C'A))ROO$ AT 4%N% N%10No;, /ANO)OT*#No;, %+O NORT*No;, %+O )OT*2No;, -O4% %A)T3No;,4ORNO )OT*3NO), O)N C%NTRA'3NO), /%44I )OT*3NO), TARA4A)OT*3NO), %/ITI C%NTRA'3NO), A/.A I4O$ N.3NO), FCT3NO),GO$4% C%NTRA'1No, +A.A/I(/+(.ARA.A(/ANO )TAT%10NO),+A$4ATTA 'OCA' GO&T:(/ANO )TAT%1NO, 4IRNIN(G.ARI(/A+NA
)TAT%1NO, /O/ONA /AR NA))ARA.A )TAT%2NO), $ANG 4O//O)(P'AT%A )TAT%2NO), G4O/O(G4O/O 'GA(4%N% )TAT%1NO, /RNG 'A7AI)*AN+A$ 'GA(P'AT%A )TAT%1NO, /F%NA(7ARIA(/A+NA )TAT%1NO,.AN/A TO.N(4AC*I )TAT% 1NO, G.ANA TO.N(4AC*I )TAT%1NO, GAIN+RI TO.N(4AC*I )TAT%1NO, 'G%A PRI$AR- NG4AN N-I%& G$A 'GA(4%N% )TAT%1NO, I/ORO+ N.('AGO) )TAT%2NO), I'%/N A/R% )OT*'GA(ON+O )TAT%1NO, G.A'% 'GA(/ANO )TAT%!NO), )AINT PA' IG4ARAO+O(%/ITI )TAT%1NO, /IRII $$C IG4AO(O)N )TAT%2NO), )O/OTONORT* )OT*()O/OTO )TAT%2NO), %*I$% $4ANO, O4O.O, I*ITT%4O$A F%+: CON)T: I$O )TAT%2NO), %G4%+A(O-O )TAT%1NO, .RO)A$4A A'INGO(TARA4A )TAT%1NO, 4IRNIN T+ NIOR )C*:G$I4//-$ F%+: CON)T:(7A$FARA )TAT%1NO, G4A/O(NIG%R)TAT%1NO, A4A NORT*)OT* F%+: CON)T:(A4IA )TAT%1NO, $AI+GRIF%+: CON)T:(4ORNO )TAT%1NO, I$%TA -O'A NORT*(A+A$A.A )TAT%1NO,I4ARAPA %A)T 'GA(O-O )TAT%2NO), 'A$4TOFA AN+ O4% 3 NO)
/ATNGO)*O$G*O$ F%+: CON)T:(GO$4% )TAT%2NO), RF PRI$AR- )C*:))A, 'GA(TARA4A )TAT% 1NO, IGA4I 'GA(/A+NA )TAT%1NO, G.ANG.API$INNA(NIG%R )TAT%1NO, +T)%N /RA 4AAGO, $INNA( NIG%R )TAT%1NO,7A/IRAI NG:A$A<A(/ANO )TAT%2NO), 7AR$$AI 4IRNIN($AGAI(7A$FARA )TAT%1NO, GIGIN- .AR+(NA)ARA.A )TAT%1NO, /IR(4%4%I(/ANO )TAT%"NO), A 4'OC/ OF 3 C'A))ROO$ %AC* IN )*ANONO, 4IC*I,$INI4IR, TA/AI, T)AN-A.A, TARANI, /ARA-%, /$4OT)O, GAR/O, $NICIPA',C*IRO$A.A AN+ 4N/R%(/ANO )TAT%, $A+A/I, -'I,)A-A.A(P'AT%A)TAT%"NO, +%$4O NGA.A(/AT)INA )TAT%1NO, $O/.A(NIG%R )TAT%1NO,AIG4%+A )R'%R%('AGO) )TAT%1NO, AN)AR+%%N ACA+%$- )R'%R%('AGO) )TAT%1NO, GARIN(+OGO,$A-O('OP% 'A('A 'GA(TARA4A)TAT%2NO), 7ANGON(/O$4I(AR+O /O'A 'GA(TARA4A )TAT%1NO, /ARI$('A$I+O 'GA(TARA4A )TAT%#NO): 'AG%'(A/IN-%'% F%+: CON)T:(O-O)TAT%#NO),A7AR% /ATAG$ 'GA(4AC* )TAT%1NO, T+N .A+A+OGA(/ANO )TAT%2NO), I4AT%FINAGA+A(-%.A(OGN )TAT%2NO,'O/OA/OTON/ARF% F%+:CONT(/OGI )TAT%2NO) AN+ 1No %AC* AT $G4I+I(
I$O )TAT%, I%4 C%NTRA'(OGN )TAT%, NGR(-O4% )TAT%, 4)I(O4ANI/.O(CRO)) RI&%R )TAT%, OGOTN(%/ITI )TAT%, ONIT)*A(ANA$4RA )TAT%,$ARARA4A(NA)ARA.A )TAT%, AN+ G)A(7A$FARA )TAT%:
CON)TRCTION OF $AT%RNIT- *%A'T* C%NTR% AT 4%N% N%#No;, %+O)OT* 2No;, -O4% %A)T"No;, I%4 NORT*(%A)T(OGN )TAT%1NO,$AG$%(7ARIA(/A+NA )TAT%1NO, GOG%'(/ANO )TAT%1NO, +NI-A(/ANO )TAT%1NO), /AN/IA(/AT)INA )TAT%1NO, 4AC*I )TAT%1NO,G-A4A TO.N(4AC*I )TAT%1NO, 4A/IN /OI(4AC*I )TAT%1NO, IG4OG4OI/ORO+('AGO) )TAT% 1NO, NT%7I(A4A(%4ON-I 'GA(%4ON-I )TAT%1NO,I4ARAPA C%NTRA'NORT* F%+ CON)T(O-O )TAT%1NO, I4A+AN)OT*.%)TNORT*.%)T(O-O )TAT%1NO, G%R%I(A+A$A.A )TAT%1NO,/A-ATA.A /ARA NA$O+A 'GA(7A$FARA )TAT%1NO, 'A 4($A-O('OP%(GARIN +OGO'A 'GA(TARA4A )TAT%3NO), AR+O(/O'A(TARA4A )TAT%1NO,/ARI$ 'A$I+O 'GA(TARA4A"NO), IROGN $AN(-%.A(OGN)TAT%2NO), 1No %AC* AT NGR(-O4% )TAT%, 4)I(O4ANI/.O(CRO)) RI&%R)TAT%, OGOTN(%/ITI )TAT%, ONIT)*A(ANA$4RA )TAT%, $ARARA4A(NA)ARA.A )TAT%, AN+ G)A(7A$FARA )TAT%:
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 15/152
F$.P*01#021"#6 N%.
F$.P*01#021#03 CON)TRCTION AN+ PRO&I)ION OF *O)ING INFRA)TRCTR% N%.
F$.P*023021#0 PRO&I)ION OF )O'AR )TR%%T 'IG*T) AT AN/ATA'ATA $AFARA N%.
F$.P*01#021"6 CON)TRCTION OF TO.N *A'' AT O4%, /ANO )TAT% N%.
F$.P*016021"# N%.
F$.P*016021"#! N%.
F$.P*016021#03 CON)TRCTIONPRO&I)ION OF %'%CTRICIT- N%.
F$.P*0102132 CON)TRCTION OF )4()TATION AN+ IN)TA''ATION) OF %IP$%NT: N%.
F$.P*010213" N%.
F$.P*01021"0! N%.
CON)TRCTION OF )/I'' ACI)ITION C%NTR%) T-P% A AT 4%N% N%!No;,%+O )OT* 1No, -O4% %A)T1No, OGN %A)T1No, GO$4%C%NTRA'2No;, .ARA.A 'GA(/ANO )TAT%1NO, ANG.A('%$(7ARIA(/A+NA )TAT%1NO, I%4 C%NTRA' F%+(OGN )TAT%1NO, *IG* '%&%'$A/R+I 'GA(4%N% )TAT%1NO, +// TO.N (GO$4% )TAT%1NO, I.O'GA(O)N )TAT%1NO, 4%/.ARRA(CRO)) RI&%R )TAT%1NO, G.AN+(/%44I)TAT%1NO, N%$4A4RA)) F%+: CON)T(4A-%')A )TAT%1NO, I'OG4O TO.N(%/ITI NORT* II F%+ CON)T:(%/ITI )TAT%1NO, AN+ 1No %AC* AT $G4I+I(I$O)TAT%, IGANGAN(O-O )TAT%, NGR(-O4% )TAT%, 4)I(O4ANI/.O(CRO))RI&%R )TAT%, OGOTN(%/ITI )TAT%, ONIT)*A(ANA$4RA )TAT%, $ARARA4A(NA)ARA.A )TAT%, G)A(7A$FARA )TAT% AN+ )'%A(NIG%R )TAT%:
%'%CTRICIT- )PP'- AN+ IN)TA''ATION OF #00/&A TRAN)FOR$%R AT 4%N%N%!No;, %+O NORT*"No;, %+O )OT* 2No;, OGN %A)T2No;, +A.A/I(I$A.A,TANAGAR(/ANO )TAT%6NO), /IR(4%4%I(/ANO )TAT%2NO), G4O/O(G4O/O 'GA(4%N% )TAT%2NO), A-%+N A/R% )OT* 'GA(ON+O)TAT%1NO, IG4ARA O+O(%/ITI )TAT%1NO, N/AN %A)T N/AN .%)T(%NG )TAT%2NO), %4%N%4%, AC*A''A A$A.4IA A./A )OT*(ANA$4RA)TAT%3NO), IF%'O+N4ORIP% O+O OTIN F%+: CON)T:(O)N )TAT%2NO),I)O/O 'G F%+: CON)T:(+%'TA )TAT%#NO), I4A+AN )OT*.%)TNORT*.%)T(
O-O )TAT%2NO, /TAR -A$)A, ))A 'GA(TARA4A )TAT%1NO, 4ARI/INA/A.(P'AT%A )TAT%2, +A+IN(/O.A(P'AT%A )TAT%2NO), $44% %A)TOGOA(CRO)) RI&%R )TAT%1NO, .ANI4O'OR /%''%(CRO)) RI&%R)TAT%1NO, I%4 C%NTRA'1NO, $GI+I(I$O )TAT%2No, N/AN %A)T.%)T(%NG )TAT%1NO AN+ 2No; %AC* AT NGR(-O4% )TAT%, 4)I(O4ANI/.O(CRO)) RI&%R )TAT%, OGOTN(%/ITI )TAT%, ONIT)*A(ANA$4RA )TAT%,$ARARA4A(NA)ARA.A )TAT%, AN+ G)A(7A$FARA )TAT%:
PRO&I)ION OF )O'AR )TR%%T 'IG*T AT 4%N% N%60Pole;, %+ONORT*111Pole;, %+O )OT*3#Pole;, -O4% %A)T16Pole;, +A.A/I(/+(.ARA.A(/ANO )TAT%60Pole;, ANPAN(P'AT%A )TAT%"Pole;, /IRFI A'/A'%RI(4AC*I )TAT%10Pole;, 4O'ORN+RO I'A.%(%/ITI )TAT%"Pole;,%/IO)A $R/T OR%+O(%+O )TAT%22Pole;, I.O(O)N )TAT%"Pole;, G%N%RA'*O)PITA' A$FA'AN(/A+NA )TAT%20Pole;, T NTO O4IO %/PO 'GA(A/.AI4O$ )TAT%20Pole;, $A-O 'OP% R+ A'INGO(TARA4A )TAT%1#Pole;,F%'O+N4ORIP% O+O OTIN F%+: CON)T:(O)N )TAT%2Pole;, -O'A
)OT*2Pole;, $%O*AN O/PO/O OG4AR F%+: CON)T:(ANA$4RA)TAT%1#Pole;, OG4AR F%+: CON)T:(ANA$4RA )TAT%1#Pole;, I'OG4O TO.N(%/ITI NORT* II F%+: CON)T(%/ITI )TAT%#Pole;, 4A4RA GAR/I 'GA;( IGA.A )TAT%#2Pole;, $%RC- %N%' )TR%%T )R'%R%('AGO))TAT%1!Pole;, OTO(O.AN %A)T 'GA(%+O )TAT%32NO), C*I/N .AR+(/A+NA )TAT%1NO, RI$A TO.N(/A+NA )TAT%1NO,IR%PO+NO'ORN+AORO'O)*OG4O(O)N )TAT%#NO), 4OGNOTAFA.A4A'%.A+A))(4AC*I )TAT%"NO), I'%)*A %A)T 'GA(O)N )TAT%1"Pole;,/A44A(4NI$ F%+:CON)T:(/OGI )TAT%1#Pole;, $GI+I(I$O)TAT%10Pole;, I4ARAPA %A)T 'GA(O-O )TAT%20Pole; AN+ 2#Pole; %AC* ATNGR(-O4% )TAT%, 4)I(O4ANI/.O(CRO)) RI&%R )TAT%, OGOTN(%/ITI)TAT%, ONIT)*A(ANA$4RA )TAT%, $ARARA4A(NA)ARA.A )TAT%, AN+ G)A(7A$FARA )TAT%:
R%*A4I'ITATION AN+ $AINTAINANC% OF FIR% PR%&%NTION AN+ FIG*TING)-)T%$) AT F%+%RA' )%CR%TARIAT CO$P'%8, I4A+AN, O-O )TAT%: T*%CONTRACTOR, $) O+A* NIG: 'T+, CO$P'%T%+ T*% PRO%CT IN -%AR 201".*I'% T*% +%F%CT 'IA4I'IT- OF 1 -%AR %8PIR%+ IN -%AR 201#: T*%CONTRACTOR<) PRACTICA' CO$P'%TION C%RTIFICAT% .A) NOT PAI+ +% TOPACIT- OF FN+, *%NC% T*% OT)TAN+ING PA-$%NT I) T*% )$ OF T*%PRACTICA' CO$P'%TION C%RTIFICAT% AN+ R%T%NTION:CO$P'%TION OF PRO&I)ION OF INFRA)TRCTR% ROA+ +RAIN) FOR)OCIA' *O)ING AT ORON, A/.A I4O$ )TAT%, /%FFI, N/.4OR %NG )TAT%:
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 16/152
F$.P*01021"#9 N%.
F$.P*01021"60 N%.
F$.P*01021"90 N%.
F$.P*01021"91 N%.
F$.*16"01#"!" R%*A4I'ITATION OF $A/ARFI(4A.AA(FNTA ROA+ N%.
F$.P*01!021"60 N%.
, ,FINI)*ING AT G4OG4O(A/PT ROA+(4%N% N%100$, 'AA.A($AT)A4ARROA+(/ANO )OT*100$, ANG.AR/R$I )AR+I ROA+(NIG%R %A)T20$,AT NGR(-O4% )TAT%, 4)I(O4ANI/.O(CRO)) RI&%R )TAT%, OGOTN(%/ITI)TAT%, ONIT)*A(ANA$4RA )TAT%, $ARARA4A(NA)ARA.A )TAT%, G)A(7A$FARA )TAT%, 4RI+G%) AT A.ANG% 4RI+G%(4%N% N%30$ AC*I/A4RI+G%(4%N% N%20$, RII-AR '%$O 'A-IN /AN+A*AR FAGG% 'GA(/ANO)TAT%"9:#$, /OFA NCTION TO /OFA TO.N, 4%4%I 'GA(/ANO60$,
+RAINAG% AT T)A$I-A 4A44A TO.N(/ANO )TAT%22$, +A.A/I TO.N(/ANO)TAT%90$, TA$4.A' TO.N()O/OTO )TAT%#0$, A/A4O O/%C*I ROA+,O.O+%(-%.A ROA+(OGN )TAT%"9:6#$ AN+ NN.%.I TO.N(ANA$4RA0$:CON)TRCTION OF )RFAC% +R%))ING OF ROA+) AT RII-AR('%$ ROA+(/ANO )TAT%"9:#$, '%$ ROA+(7ARIA CIT-(/A+NA )TAT%3:#$, .%)T%RN.A- 4- *AN.A ROA+ 4- CIRC'AR ROA+, )A4ON GARI(7ARIA(/A+NA)TAT%3:#$, GANO(%$AG(A$ARA.A(GOG%'(A'ITINI ROA+ IN.ARA.AG%7A.A 'GA(/ANO )TAT%300$, 4A)*AR(G+)(P'AT%A)TAT%"#$ AN+ G4O(A.G 'GA(%NG )TAT%"2$:
( ,
CON)TRCTION OF )O'AR 4OR%*O'% AT 4%N% N%9No;, %+ONORT*1#No;, %+O )OT*1No, OGN %A)T#No;, GO$4% C%NTRA'2No;,4ORNO )OT*"NO), O)N C%NTRA'"NO), /%44I )OT*"NO), TARA4A)OT*"NO), %/ITI C%NTRA'"NO), A/.A I4O$ N."NO), FCT"NO),$G4I+I(I$O )TAT%1No, I$A.A(A$ARA.A,/OR%,+RA.A(/ANO )TAT%"NO),/ATAR/A.A(/ANO )TAT%1NO, +AN4AGINA(/ANO )TAT%1NO, I%4 N% 'GA(OGN )TAT%1NO, +%$)*IN()*AN+A$ 'GA(P'AT%A )TAT%1NO, T%R G$A,NORT* 4AN/($A/R+I 'GA(4%N% )TAT%1NO, G.A'% 'GA /ANO )TAT%1NO,/OFAR OGO)*I ONA.O +O$A 'GA(NA)ARA.A )TAT%1NO, )A4ON(GARI/%ANA 'GA(NA)ARA.A )TAT%1NO, %/-% GO O)OT% +O$A 'GA(NA)ARA.A)TAT% 1NO,
I+A+ +O$A 'GA(NA)ARA.A )TAT%1NO, AN<GARGARI A.% 'GA(NA)ARA.A)TAT%1NO, G.ARAI /I-A.A(IGA.A )TAT%#NO), ONAARA(O-O )TAT%1NO,4IRNIN T+ G$I4//-$ F%+: CON)T:(7A$FARA )TAT%1NO, /TC*A(NIG%R )TAT%1NO, A4IA NORT*)OT* F%+: CON)T:(A4IA )TAT%1NO,$AI+GRI F%+: CON)T:(4ORNO )TAT%1NO, IGA4I 'GA(/A+NA )TAT%1NO,4I''IRI4A'ANGA 'GA;(GO$4% )TAT%2NO), GIGIN- .AR+(NA)ARA.A)TAT%1NO, %$%)IN.A O/PO/O(OG4AR F%+: CON)T:(ANA$4RA )TAT%1NO,A//O 'GA(GO$4% )TAT%2NO), /AGARA %RANA(NIG%R )TAT%2NO),4A4RA GAR/I 'GA(IGA.A )TAT%3NO), GARN(G.AN/I,)O4A(/A+NA)TAT%1NO, )AN 4IRNI )O4A(/A+NA )TAT%1NO,
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 17/152
F$.P*01!021"61 N%.
F$.P*01!021"62 N%.
F$.P*023021#06 PRO&I)ION OF )O'AR )TR%%T 'IG*T) AT I)A)A4ON 4IRNI N%.
F$.P*01!021"9 N%.
F$.P*019021"6! PRC*A)% OF +RG) AN+ $%+ICA' %IP$%NT FOR T*% *O)ING )%CTOR N%.
F$.P*020021"1 PRC*A)% OF )PORT %IP$%NT FOR T*% PARTICIPATION AT T*% 2016 F%P)GA N%.
F$.P*0210213!1 AI)ITION OF +IGITA' )R&%- %IP$%NTIN)TR$%NT) TI'IT- &%*IC'% N%.
F$.P*0220213!6 N%.
F$.P*022021393 ACI)ITION OF TIT'% +%%+ P'AN) T+P ONGOING N%.
F$.P*023021#0" N%.
F$.P*023021#0# N%.
F$.P*023021#06 N%.
F$.P*023033#1" )O'AR )TR%%T 'IG*T) IN +A4OR($'%RI N%.
F$.P*023033#1# N%.
F$.P*02202139" N%.
F$.P*023021390 N%.
F$.P*023021#02 PRC*A)% OF PRO%CT &%*IC'% N%.F$.P*02"021"9# R%*A4I'ITATION AN+ PGRA+ING OF "NO) .OR/)*OP) N%.
F$.P*023021#0# PRO&I)ION OF )O'AR )TR%%T 'IG*T) AT /.AR% .A$A/O N%.
F$.P*02#021"96 N%.
F$.P*026021#01 N%.
$OP.*161021#10 N%.
$OP.*161021#11 N%.
$OP.*161021#13 N%.
'AG%'(A/IN-%'% F%+: CON)T:(O-O )TAT%NO), GO$4% NORT* )%NATORIA'+I)TRICT3NO), 4I4A-O/.A-A/)AR)*ANI F%+ CONT:(4ORNO)TAT%3NO), FARIN /A)A, /ATTNGO, GO$4% )TAT%1NO, T+N.A+A+OGA(/ANO )TAT%2NO), 4OGOROTAFA.A 4A'%.A+A))(4AC*I)TAT%"NO), /IR4%4%I F%+: CON)T:(/ANO )TAT%:"NO), /A44A(
4NI$ F%+:CON)T:(/OGI )TAT%1NO, AN+ 2No; %AC* AT I4ARAPA %A)T,I4ARAPA NORT*C%NTRA', NGR(-O4% )TAT%, 4)I(O4ANI/.O(CRO)) RI&%R)TAT%, OGOTN(%/ITI )TAT%, ONIT)*A(ANA$4RA )TAT%, $ARARA4A(NA)ARA.A )TAT%, AN+ G)A(7A$FARA )TAT%:
CON)TRCTION OF $OTORI7%+ 4OR%*O'% AT 4%N% N%3No; %+ONORT*3No;, %+O )OT*1No, -O4% %A)T2No;, OGN %A)T#No;, GO$4%C%NTRA'1No, $G4I+I(I$O )TAT%1No, I'+N(ORO(IR%PO+N 'GA(/.ARA)TAT%1No, A$I/%(A4A &I''AG%, %4ON-I 'GA(%4ON-I )TAT% 1NO, N/AN.%)T(%NG )TAT%2NO, *ARA +T)%(IGA.A )TAT%1NO,O*AO7ARAONIC*AI&O F%+: CON)T(%4ON-I )TAT%1NO, AGO(%GNO.O+%( -%.A(OGN )TAT%2NO), AN+ 2No; %AC* AT NGR(-O4% )TAT%, 4)I(O4ANI/.O(CRO)) RI&%R )TAT%, OGOTN(%/ITI )TAT%, ONIT)*A(ANA$4RA)TAT%, $ARARA4A(NA)ARA.A )TAT%, AN+ G)A(7A$FARA )TAT%:CON)TRCTION OF *AN+ P$P 4OR%*O'%) IN +A.A/I.ARA.A(/ANO)TAT%#0NO), FNTA+AN+$% 'GA;3#NO), /O/ONA, /AR /%FFI(NA))ARA.A )TAT%3NO), $ANG 4O//O)(P'AT%A )TAT%3NO), 'A 'GA( TARA4A )TAT%"NO), AR+O(/O'A 'GA(TARA4A )TAT%6NO), /ARI$('A$I+O'GA(TARA4A )TAT%9NO) AN+ I4A+AN NORT* F%+: CON)T:(O-O)TAT%10NO):
PRO&I)ION OF )O'AR PO.%R%+ 4OR%*O'%), CON)TRCTION OF A)*P*A'TROA+)C'&%RT)+RAINAG% AN+ )O'AR PO.%R%+ )TR%%T 'IG*T):
PA-$%NT OF OT)TAN+ING ANT$ OF CO$P%N)ATION FOR CROP),%CONO$IC TR%%), 4I'+ING) AN+ )TRCTR%) IN ONOPA(A$ARATA -%N%GOA
4A-%')A AN+ I/OT %N%4ONG AN+ CA'A4AR CRO)) RI&%R ONGOING
R%*A4I'ITATION OF %RO)ION CONTRO' .OR/) IN /A)*I%R 4AN)ANCO$$NITI%) OF 4O/I 'GA CRO)) RI&%R )TAT%
4A$PONG AN+ 4ANT+%C*I$ CO$$NITI%) OF 4AN)AN O)O/ON 4O/I 'GA
PRO&I)ION OF )O'AR )TR%%T 'IG*T) FRO$ AFOR OTI)I A'A%N-I OG.A TO$%7%, FRO$ %7IOG4A/ TO $%/P
CON)TRCTION OF CO$$NIT- *A'' .IT* %IP$%NT) T-P% + ATA/.ANGA 'GC, NA)ARA.A NORT* F%+%RA' CON)TIT%NC-, NA)ARA.A )TAT%
CON)TRCTION AN+ IN)TA''ATION OF 10/$ OF 33/& 'IN% AN+ A))OCIAT%+281#$&A 3311/& )4()TATION AT I47OR, +%'TA )TAT% ONGOING
PO.%R I$PRO&%$%NT IN 4OI(4OI AG4OR AN+ A'IAG.AI CO$$NITI%) IN I/A)OT* 'GA ONGOING PRO%CT
CON)TRCTION OF I)*AG 33/& AN+ 11/& %'%CTRICIT- +I)TRI4TIONN%T.OR/: ONGOING
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 18/152
$OP.*161021#1" N%.
$OP.*161021#1# CON)TRCTION OF 21#$. 'PFOGA) PO.%R P'ANT: ONGOING N%.
$OP.*161021#16 N%.
$OP.*161021#1 N%.
$OP.*161021##1 N%.
$OP.*161021##2 N%.
$OP.*161021##3 N%.
$OP.*161131## N%.
$OP.*161131#!2 )O'AR )TR%%T 'IG*T) IN $AN%4%, AG4OGG, %NG .%)T )%NATORIA' N%.
$OP.*1611326! N%.
$OP.*1611326!! N%.$OP.*1611326!9 N%.
$OP.*161132690 N%.
$OP.*161131#!3 N%.
$OP.*161021##" N%.
$OP.*161021##6 %'%CTRIF-ING NIG%RIA 'IG*T P NIG%RIA N%.
$OP.*161032#6 N%.
$OP.*161032# N%.
$OP.*161032#! N%.
$OP.*161032#9 )O'AR )TR%%T 'IG*T AT %FGO ( OT/PA, OG4A+I4O 'GA, 4%N% )TAT% N%.
$OP.*161032#!0 )O'AR )TR%%T 'IG*T AT AG.O+A4A ( O/PO, O'A$A4ORO 'GA, /OGI )TAT% N%.
$OP.*161032#!1 O'O$ORO O7ORO, T)O/O NORT* 'GA, +%'TA )TAT% N%.
$OP.*161032#!2 $OTORI7%+ 4OR%*O'% AT O4AGAN-A, OT/PO, 4%N% )TAT% N%.
$OP.*161032#!3 $OTORI7%+ 4OR%*O'% AT )*%N+A$$I/ANGA<AN(PAN, P'AT%A )TAT% N%.
$OP.*161021##! N%.
$OP.*161131#62 PO.%R I$PRO&%$%NT IN ANINRI ':G:A, %NG )TAT% N%.
$OP.*161131#66 N%.
$OP.*161131#6 N%.
$OP.*161021#60 N%.
$OP.*161021#6" N%.
$OP.*161021#69 N%.
$OP.*161021## N%.
$OP.*161021#6 N%.
$OP.*161021#! N%.
/A+NA 21#$. %NGIN%%RING, PROCR%$%NT AN+ CON)TRCTION OF+I%)%' F%' )TORAG% TAN/) .IT* INT%RCONN%CTING PIPING AN+A))OCIAT%+ CO$PON%NT) OF T*% F%' )-)T%$ ONGOING
CON)'TANC- )%R&IC% FOR PRO%CT )P%R&I)ION AN+ $ANAG%$%NT OF00$. 7NG%R *PP: CON)'TANC- )%R&IC% FOR PRO%CT )P%R&I)ION AN+$ANAG%$%NT OF 00$. 7NG%R *PP:
FRO$ RO$I TO %.ATO *A&ING )COP% OF .OR/5R%*A4I'ITATION AN+ TRAC%C'%ARING OF 3#/$ OF 4IAA 33/& F%%+%R FRO$ RO$I TO %.ATOONGOING
IN)TA''ATION OF 300/&A 110:"1#/& AN+ CON)TRCTION OF 2/$ 11/& 'IN%AT A+IG4% IN O.O+% O4AF%$I 'GA, OGN )TAT% ONGOING PRO%CT
PROCR%$%NT AN+ IN)TA''ATION OF #N0) #00/&A, 33 0:"1# TRAN)FOR$%R) IN A4A, I$O, ANA$4RA, A4IA AN+ %+O N%.
,O'%*, I-%+%, %N.*% AN+ O.*%'OG4O IN I)O/O NORT*)OT* F%+:
CON)TRCTION OF C'A))ROO$ .IT* &IP TOI'%T AN+ )PP'- OF FRNITR% TO %7O$O I, PRI$AR- )C*OO', OR%+O F%+%RA' CON)TIT%NC-
)%NATORIA'PRO&I)ION OF )O'AR )TR%%T 'IG*T) IN A/O/A )OT* .%)T AN+ %A)T F%+CON)T %+O )AT% CON)T
)O'AR PO.%R%+ 4OR%*O'%) .IT* R%TIC'ATION IN N.ANG%N% )AR%,O4O+OA/P, AG4OGG IN AG. 'GA
%'%CTRICIT- I$PRO&%$%NT IN 'ANGTANG NORT* AN+ 'ANGTANG )OT* INP'AT%A ONGOING
( ,
5 , ,
'ARG% CAPACIT- TAN/ AT FAGN.A )TR%%T, IAPO *O)ING %)TAT%, A/R%,
)PP'- AN+ IN)TA''ATION OF 33/& &C4 $%TA' C'A+ ).ITC* G%AR) FORCONTRO' AN+ PROT%CTION OF F%%+%R) ONGOING
RRA' %'%CTRIFICATION OF *ANA, O7A'A, $O4I, %7%A+A$ I)IOIOG.$A IN AGATA 'GA, ANA$4RA )TAT%
CO$P'%TION OF T*% %'%CTRIFICATION OF )N)*IN% %)TAT%, 'NG /AF%+I)TRICT, G.ARI$PA
4I'' OF %NGIN%%RING $%A)R%$%NT FOR 33/& O&%R*%A+ 'IN% )ING'%CIRCIT 'IN% FRO$ G'OR- PO.%R )TATION TO F%+%RA' NI&%R)IT- AT
OTO/% .IT* 282:#$&A ONGOINGR%CON)TRCTION OF ANGIA$A TO %NI.ARI 33/& 'IN% .IT* )PR) TOOPORO$A AN+ F%+%RA' PO'-T*%NIC %/O.% ONGOING
PGRA+% OF 2 8 "0$&A G4ARANTOR TRAN)$$I))ION )4)TATION IN -%NOGOA ONGOING
CONTRCTION AN+ IN)TA''ATION OF 181#$&A, 33 11/& AN+ 11/& PAN%'IN%CTION )4)TATION AT OG4A ROA+, OR%+O 'GA ONGOING
CO$P'%TION OF PO.%R %&ACATION FACI'ITI%) FOR "0$& /A)*I$4I''A*-+ROPO.%R P'ANT, TARA4A
POP'ARI7ATION OF T*% PROGR%)) OF T*% PO'IC- +OC$%NT =)TRAT%GIC
=
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 19/152
$OP.*161021#!6 N%.
$OP.*161021#! N%.
$OP.*161021#!9 N%.
$OP.*161021626 N%.
$OP.*16102162! N%.
$OP.*161021632 G%N%RATION OF 00 $. FRO$ 7NG%R *-+ROPO.%R PRO%CT N%.
$OP.*16102163" G%N%RATION OF 00 $. FRO$ 7NG%R *-+ROPO.%R PRO%CT N%.
$OP.*161021636 G%N%RATION OF 00 $. FRO$ 7NG%R *-+ROPO.%R PRO%CT N%.
$OP.*16102163! G%N%RATION OF 00 $. FRO$ 7NG%R *-+ROPO.%R PRO%CT N%.
$OP.*161121600 G%N%RATION OF 00 $. FRO$ 7NG%R *-+ROPO.%R PRO%CT N%.
$OP.*1610216"0 G%N%RATION OF 00 $. FRO$ 7NG%R *-+ROPO.%R PRO%CT N%.
$OP.*1610216"2 CON)TRCTION OF 3,0#0 $. $A$4I''A *-+RPO.%R PRO%CT N%.
$OP.*1610216"3 N%.
$OP.*1610216"# 10 TONN), )TOP, /ON% %'%&%TOR %ROP% )TAN+AR+ N%.$OP.*16102166# R%NO&ATION OF O'+ %8I)TING )%.AG% )-)T%$ N%.
$OP.*1610216!2 N%.
$OP.*1610216!3 -O'A %'%CTRICIT- +I)TRI4TION CO$PAN- N%.
$OP.*16201"!9 N%.
$OP.*16201"!91 N%.
$OP.*16201"!99 /ANO($AI+GRI ROA+ )%CTION I ( & N%.
$OP.*16201"90" N%.
$OP.*16201"90# R%*A4I'ITATION OF O*AN AN+ $ORO 4RI+G%)T I'ORING IG4%TI ROA+ 0:3#/$ N%.
$OP.*16201"92# N%.
$OP.*16201"926 +%)IGN AN+ CON)TRCTION OF OT 4RI+G% ON %RIN'% RI&%R, I'O4 N%.
$OP.*16201"92 N%.$OP.*16201"92! N%.
$OP.*16201"929 N%.
$OP.*16201"930 N%.
$OP.*16201"931 N%.
$OP.*16201"932 -O'A ( $4I ROA+ N%.
$OP.*16201"933 N$AN ( A'INGO ROA+ N%.
$OP.*16201"93" $ARA4AN $4I ( $IC*I/A ROA+ N%.
$OP.*16201"93# R%*A4I'ITATION OF 7ARIA ( +AN4O4O ROA+ N%.
$OP.*16201"906 +A'I7ATION OF $IC*%A'I$O+ GAN$OAFON NCTION ROA+, I'ORING N%.
$OP.*16201"90 +A'I7ATION OF /'%N+% O-N 4RI+G% IT* O/% O)% N%.$OP.*16201"90! CON)TRCTION OF PATIGI ( /PA+A ROA+ "3:#/$ N%.
$OP.*16201"909 OFFA 4-(PA)) ROA+ 1#/$ N%.
$OP.*16201"910 N%.
$OP.*16201"911 N%.
$OP.*16201"912 N%.
$OP.*16201"913 N%.
CON)TRCTRION OF OFFGRI+ R%N%.A4'% %N%RG- )O'AR $ICRO TI'IT-R%$ FOR 3 )IT% IN %AC* G%O(PO'ITICA' 7ON%
+%&%'OP$%NT AN+ ONGOING F%A)I4I'IT- )T+I%) FOR R%N.A4'% %N%RG-
CO$P'%TION OF ONGOING CON)TRCTION OF ITCT+N AN+ IN)TA''ATION OFIN%CTION AN+ +I)TRI4TION )4)TATION)
:+%&%'OP$%NT 10$. /AT)INA .IN+ FAR$: CO$$I)))IONING AN+ 2 -R) O $ OF T*% .IN+ FAR$ AN+ CON)'TANC- FOR $ANAG%$%NT%N%RG-R%)ORC%)
COA' TO PO.%R G%N%RATION +%&%'OP$%NT IN NIG%RIA IN %NG AN+GO$4%4%N%/OGI
(
CON)TRCTION OF O'O/O O.%TO 4RI+G% TO 'IN/ 'O/O AN+ O.%TO .IT*APPROAC* ROA+): CNO: 610!
A4A(A4AI ROA+ )%CTION 1, INT%RNATIONA' AIRPORT 'IN/ ROA+ NCTION()*%+A &I''AG% NCTION CNO: #!62
I'%
( (
,
R%*A4I'ITATION OF $AI+GRI ( +I/.A ( GAN4OR ROA+ )%CTION II +I/.A (GA$4OR CNO:6069
+A'I)ATION OF )AP%'% ( AG4OR ( %. ROA+ )%CTION I5 )AP%'% ( AG4OR IN+%'TA )TAT% CNO:62"9
R%*A4I'ITATION AN+ CON)TRCTION OF O)*%G4+ ( O.%TO ROA+ IN4%N% )TAT%, CNO:626#
CON)TRCTION OF 4RGA ( +'' ( $4AT II ( TA+N$ GO44I-A ( 4A+AGARI (G.ARANGA* ( )$, 4AC*I )TAT%
CON)TRCTION OF T+N .)) ( .AN+I ( 4ARA7A ( +RR ( 7$4' (PO'C*I ( +OT ( /AN.AR, 4AC*I )TAT%
R%*A4I'ITATION OF 4RI+G%) AN+ F%+%RA' ROA+) A'ONG 4AC*I ( GO$4%AN+ .IT*IN GO$4% )TAT%
ROA+ CON)TRCTION, GRA %8T%N)ION %N.ON ROA+ +O/P%N )TR%%TI%4+%, OGN )TAT%
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 20/152
$OP.*16201"!9# R%*A4I'ITATION OF /AFIN $AI -A/I ( GO+.A ( $ARA/ ( )A$I NA/A ROA+ N%.
$OP.*16201"90" N%.
$OP.*162020960 R%*A4I'ITATION OF OT*%R ROA+), INC'+ING R%(IN4R)%$%NT TO )TAT% N%.
$OP.*16202091 R%*A4I'ITATION OF 'AGO)( I4A+AN ROA+ )%CTION I N%.
$OP.*16202092 N%.
$OP.*162020962 N%.
$OP.*162020963 N%.
$OP.*16202096" PA-$%NT OF ONGOING PRO%CT) NATION.I+% N%.
$OP.*16202096# N%.
$OP.*16202096 R%*A4I'ITATION OF I'ORIN(%44A($O/.A(4O/ANI ROA+ N%.
$OP.*16201"!93 R%*A4I'ITATION OF .+I' ( /.ANAR *G$A ROA+ N%.
$OP.*16201"!96 R%*A4I'ITATION OF /.ANAR GAR/O ( GAR/O ( /I4I-A ROA+ N%.
$OP.*16201"900 R%*A4I'ITATION OF /ANO(G.AR7O(+AI-I (FNTA N%.
$OP.*162020969 N%.
$OP.*16202090 N%.
$OP.*16202091 N%.
$OP.*1620209" N%.
$OP.*1620209# R%*A4I'ITATION OF *A+%IA(NGR ROA+ N%.
$OP.*16202096 CON)TRCTION OF 6/$ ( 4A'AR% RINGI$ IGA.A 4OR+%R ROA+ N%.
$OP.*1620209 N%.
$OP.*16202099 N%.
$OP.*1620209!0 CON)TRCTION OF /ANO .%)T%RN 4-% PA)) CNO: #3"6 N%.
$OP.*162020991 'AFIA ( O4I ( A.% N%.
$OP.*162020992 GO$4% ( POTI)/$ 4RI+G% N%.
$OP.*162020993 NINGI ( F)/AR$ATA ROA+ N%.$OP.*16202099" GO$4% ( N$AN ( -O'A )%CTION II N%.
$OP.*16202099# NINGI ( -A+AGNG$% ( F)/AR$ATA ROA+ P*A)% III N%.
$OP.*162020996 R%*A4I'ITATION AN+ )RFAC%+ +R%))ING OF +A+IN /O.A ( 4I ROA+ N%.
$OP.*1620209!1 CON)TRCTION OF /A+NA %A)T%RN 4-PA)) CNO #3"6 N%.
$OP.*1620209!3 N%.
$OP.*1620209!# N%.
$OP.*1620209!! R%*A4I'ITATION OF 4A44AN 'A$4A()*ARRA$ ROA+, P'AT%A )TAT% N%.
$OP.*1620209!" $AINTAINANC% AN+ CON)TRCTION OF 4RI+G%), NATION.I+% N%.
$OP.*16202099 %NGIN%%RING )%R&IC%) N%.
$OP.*16202099! *IG*.A-) $AT%RIA') G%O(T%C*NIC) AN+ A'IT- CONTRO' N%.
$OP.*162020999 CO$$ON )%R&IC%) +%PART$%NT AN+ 4I'+ING $AINTAINANC% N%.$OP.*162021016 R%*A4I'ITATION OF $O/.A (4I+A ROA+ IN NIG%R )TAT% N%.
$OP.*162021021 R%*A4I'ITATION OF A/R%(I'%)*A ROA+ IN ON+OO)N )TAT%) N%.
$OP.*1620210"# CO$P'%TION OF %NG ( A4A/A'I/I ROA+ IN %NG%4ON-I )TAT%) N%.
$OP.*1620210"! CO$P'%TION OF $4O/ ( I/O$ ROA+ IN CRO)) RI&%R )TAT% N%.
$OP.*1620210#1 N%.
$OP.*1620210#3 N%.
$OP.*1620210#" CAPACIT- 4I'+ING AN+ G%N%RA' )%R&IC%) N%.
( (
R%*A4I'ITATION OF $AI+GRI ( +I/.A ( GAN4OR ROA+ )%CTION II +I/.A (GA$4OR CNO: 6069
CONC%))ION OF 2N+ NIG%R 4RI+G% IN ANA$4RA AN+ +%'TA )TAT%)INC'+ING PA-$%NT OF CO$P%N)ATION AN+ CON)'TANC-
CON)'TANC- )%R&IC%) INC'+ING %NGIN%%RING, +%)IGN AN+)P%R&I))ION OF ROA+) PRO%CT)
P'ANNING AN+ +%&%'OP$%NT INC'+ING .%IG* 4RI+G%), ROA+),FRNITR%) AN+ *O)TING OF TRAN)A*ARA ACTI&ITI%)
R%*A4I'ITATION OF )O/OTO(TA$4.A'(%GA(/ONTAGORA($A/%RA )%CTIONIN )O/OTO/%44I )TAT%) CNO: 6161
R%(CON)TRCTION OF )O/OTO(TA$4.A'(%GA(/ONTAGORA($A/%RA)%CTION II IN NIG%R )TAT%PA&%$%NT )TR%NGT*%NING AN+ A)P*A'T O&%R'A- OF A%4AN+%'%(4%NIN()*AGA$ ROA+ IN OGN )TAT% CNO: 62"1
CON)TRCTION OF APA/N($RTA'A $*A$$%+ INT%RNATIONA' AIRPORTROA+ IN 'AGO) )TAT% ON +4FO$T 4A)%) N+%R PPP )C*%$%
( (
+A'IA7ATION OF /ANO(/AT)INA ROA+ P*A)% I5 /ANO TO.N AT +A.ANARON+A4OT TO I4IA TO NIG%RIA 4OR+%R TO NIG%R R%P4'IC CNO: 6213
R%*A4I'ITATION OF %NG(PORT *ARCORT +A' CARRIAG%.A- )%CTION I5'O/PANTA($A*IA IN A4IA )TAT% CNO: 620!
R%*A4I'ITATION OF %NG(PORT *ARCORT +A' CARRIAG%.A- )%CTION II5'O/PANTA($A*IA IN A4IA )TAT% CNO: 6209
OTPT P%RFOR$ANC% ROA+ CONTRACTOPRC FOR %NG (A4A/A'I/I$4O/ ( I/O$ ROA+
NIG%RIA ( CA$%ROON *IG*.A- PRO%CTNC*P5 CON)TRCTION OF OINT4OR+%R 4RI+G%
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 21/152
$OP.*16"01#390 N%.
$OP.*16"01#391 N%.
$OP.*16"01#392 R%*A4I'OITATION OF ROGO ( /ARA-% ( /IR ( /.ANAR +ONGORA ROA+ N%.
$OP.*16"01#39" N%.
$OP.*16"01#39# N%.
$OP.*16"01#396 N%.
$OP.*16"01#"#2 CON)TRCTION OF A$AI(4A)*AR ROA+ IN P'AT%A )TAT%: CNO: 6229 N%.
$OP.*16"01#39 N%.
$OP.*16"01#39! R%*A4I'ITATION OF I'ORIN(O$ARAN(%G4% IN /.ARA )TAT% N%.
$OP.*16"01#"20 N%.
$OP.*16"01##16 R%*A4I'ITATION OF )*ARA+A($A+O4I( /.ANAR +ANGORA /A+NA )TAT% N%.
$OP.*16"01##20 N%.
$OP.*16"01##22 CON)TRCTION OF NG7 ( O)O ROA+: CNO: 6160 ONGOING
$OP.*16"01#"03 R%*A4I'ITATION OF A4A( /A+NA ROA+) N%.
$OP.*16"01#"0" R%*A4I'ITATION OF /A+NA( 7ARIA ROA+) N%.
$OP.*16"01#"0# R%*A4I'ITATION 7ARIA(/ANO ROA+) N%.$OP.*16"01#"06 N%.
$OP.*16"01#"0 N%.
$OP.*16"01#"2 N%.
$OP.*16"01#"09 PAN/)*IN ( TAP)*IN ( GA$4AR ( )ARA (/A' ( GIN+IRI N%.
$OP.*16"01#"0! N%.
$OP.*16"01#"1 T.O 4RI+G%) A'ONG G)A ( )O/OTO ROA+ N%.
$OP.*16"01#"2! N%.
$OP.*16"01#"29 %NG(ONIT)*A ROA+(%NG(ANA$4RA )TAT% CNO: 6266 N%.
$OP.*16"01#"" R%CON)TRCTION OF /ANO ( )*.ARIN GA-A INT%RC*ANG% N%.
$OP.*16"01#""! R%*A4I'ITATION OF 7ARIA(*N/-I(/AFR(GI+AN $TN +A-A ROA+ N%.
$OP.*16"01#"#0 CON)TRCTION OF I)O/O RING ROA+ IN +%'TA )TAT% N%.
$OP.*16"01#"# N%N.%(NO$%*($4R4(NARA ROA+ PRO%CT )PR TO O4%AG O+$A N%.
$OP.*16"01#"#! N%N.%(O+$A(4R .IT* )PR TO I)*IAG $I'% 2 N%.
$OP.*16"01#"6" N%.
$OP.*16"01#"66 N%.
$OP.*16"01#"63 N%.
$OP.*16"01#"6 N%.
$OP.*16"01#"91 CON)TRCTION OF -A'.AN +AN7I-A' G' ROA+, RI$INGA+O, /ANO )TAT% N%.
$OP.*16"01##0! R%*A4I'ITATION OF G.AR7O ( /ARA-% ( FIR ( /.ANAR +ANGORO ROA+ N%.
$OP.*16"01##10 N%.
$OP.*16"01#"0 N%.
$OP.*16"01##11 ONGOING
$OP.*16"01##1! N%.
$OP.*16#021#31 N%.
$OP.*16#021#3" CONT%RPART FN+ TO )PPORT T*% APAN%)% GRANT N%.
R%CON)TRCTION OF T*% OT)TAN+ING )%CTION) OF 4%NI(OFO)(OR%(A%4AN+%'%()*AGA$ %8PR%)).A- P*A)% III, CNO:6133
+A'IA)ATION OF O4AANA NCTION TO 4%NIN P*A)% 25 )%CTION I O4AANA NCTION TO O/%N%
(
,
( :
R%*A4I'ITATION OF $ARARA4A ( FNT/(-A'O 4AC*I )TAT%(4A)*AR(+%NGIP'AT%A )TAT% ROA+ -A'O(G%GAR% CNO: 621"
R%*A4I'ITATION OF +IGAR% ( $AN)IR 4AC*I )TAT% ( GARGA ( FR-A$/A).A ( AR$AI P'AT%A )TAT%
CO$P'%TION OF GO$4%(N$AN(-O'A ROA+ P*A)% II GO$4%(/A'TNGO INGO$4% )TAT% CNO:6261
OI(AC*I(A.G(N+%A4O* $P(O/PAN/(A/A%7A ROA+ IN %NG AN+ %4ON-I)TAT%) )%CTION II
( (
OI(AC*I(A.G(N+%A4O* $P(O/PAN/(A/A%7A ROA+ IN %NG AN+ %4ON-I)TAT%) )%CTION I
( ( ( ( ( ( (
CON)TRCTION OF OI(AC*I($$A/ A.G ROA+(O4%AG(G4O, %NG)TAT% CNO: 6269
R%*A4I'ITATION OF $ANNA N+IAG AG4A(%4%N%4%(A$AN)I .IT* )PR TO$4A ROA+ )%CTION II $ANNA N+IAG $4A N/.O %7%AG %8PR%))O4%'%AG(+I IN %NG )TAT% CNO: 6169
R%*A4I'ITATION OF /ONTAGORA(RIA(TNGAN $AGA$A ROA+ P*A)% 2)%CTION 2 )*A$4O ( RIA ( TNGAN $AGAI-A IN NIG%R )TAT% CNO: 61"1
G%N%RA' $AINT%NANC% OF PAN/)*IN(4A''ANG(N-%''%NG()ARA('%R%(GIN+IRI ROA+ P'AT%A )TAT%
CON)TRCTION OF O4O''O AFOR, %*A$FN/A''AG ROA+ )%CTION III/%$(N/A'AG %NG%4ON-I CO+%5 .OR/) 010003069
R%*A4I'ITATIONCON)TRCTION OF ACC%)) ROA+ FRO$ IR%)AA+(IG4OA/A(ONIPAN, )R'%R% 'GA, O-O )TAT%
CON)TRCTION OF O) ROA+(NATAA'A(4R$(4R$(4A4IRI()ITTI TO T+N.A+A IN /ANO )TAT%
COA' TO PO.%R G%N%RATION +%&%'OP$%NT IN NIG%RIA IN %NG AN+GO$4%4%N%/OGI
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 22/152
$OP.*16#021#3# N%.
$OP.*16#021#3! N%.
$OP.*16#021#"2 N%.
$OP.*16#021#"# N%.$OP.*16#021#"6 INT%RNATIONA''OCA' IN&%)T$%NT FOR$, CONF%R%NC%) AN+ %8PO N%.
$OP.*16#021#"! N%.
$OP.*16#021##9 N%.
$OP.*16#021#61 N%.
$OP.*16#021#6# N%.
$OP.*16#021#6! +OC$%NT $ANAG%$%NT )-)T%$ N%.
$OP.*16#021#1 PR%(A'IFICATION N%.
$OP.*16#021#" T%N+%R 4I+ )4$I))ION AN+ OP%NING N%.
$OP.*16#021#!0 T%C*NICA' 4I+ %&A'ATIONR%PORT N%.
$OP.*16#021#!1 FINANCIA' 4I+ %&A'ATIONR%PORT N%.$OP.*16#021#!# ))T%NANC% OF %FF%CTI&% 4+G%TING )-)T%$ N%.
$OP.*16#021#!! ))T%NANC% OF %FF%CTI&% 4+G%TING )-)T%$ N%.
$OP.*16#021#91 ))T%NANC% OF %FF%CTI&% 4+G%TING )-)T%$ N%.
$OP.*16#021#93 PGRA+ING OF ACCONTING )-)T%$ FACI'ITI%) N%.
$OP.*16#021#96 N%.
$OP.*16#021#9 N%.
$OP.*16#021#99 +%&%'OP$%NT OF PPP PRO%CT) N%.
$OP.*16#021601 $ONITORING OF T*% %NTIR% TRAN)$I))ION )-)T%$ OP%RATION) N%.
$OP.*16#021606 $ONITORING OF T*% %NTIR% G%N%RATION &A'% C*AIN N%.
$OP.*16#02160! N%.
$OP.*16#021611 *IRING OF CON)'TANT) N%.$OP.*16#"21611 N%.
$OP.*16#0216#3 N%.
$OP.*16#02166 INFOR$ATION R%)ORC%) C%NTR% %('I4RAR- ON ( GOING N%.
$OP.*16#0216# %NGAG%$%NT OF CON)'TANT FOR ICT PRO%CT) ( ON GOING N%.
$OP.*16#02169 T%C*NICA' CAPACIT- 4I'+ING FOR PPP N%.
$OP.*16#0216!0 N%.
$OP.*1660216" 4I'+ING $O+%RN +ATA C%NTR% AT T*% P*CN 4I'+ING N%.
$OP.*160216" PROCR%$%NT OF ICT *AR+.AR% AN+ )OFT.AR% N%.
$OP.*160216"9 CON$PT%RI)ATION OF )TOR% OP%RATION N%.
$OP.*1602166! %8%CTI&% +A)*4OAR+ TRAC/ING )-)T%$ ( ON GOING N%.$OP.*1602160 &I+%O CONF%R%NCING )-)T%$ ( ON GOING N%.
$OP.*1602161 +A)*4OAR+ $ONITORING )-)T%$ %&A'ATION )-)T%$ ( ON GOING N%.
$OP.*1602163 N%.
$OP.*160216!1 %)TA4'I)*$%NT OF CO$PT%RI)%+ R%COR+) AN+ %(R%GI)TR- N%.
$OP.*16!0216!# OFFIC% FRNITR% N%.
$OP.*16!0216! OFFIC% %'%CTRICA' APP'IANC%) N%.
0"300300 NATIONAL RURAL ELECTRIFICATION AGENCY
COEE LINE ITEM
" E(PENDITURE
%NGAG%$%NT OF CON)'TANT FOR T*% CON+CT OF C)TO$%R)P%RC%PTION )R&%- OF )%R&IC% +%'I&%R- IN T*% PO.%R )%CTOR
+%%P%NING IN)TITTIONA' R%FOR$) AN+ C*ANG% $ANAG%$%NT FORI$PRO&%+ )%R&IC% +%'I&%R- IN T*% $INI)TR-
PROCR%$%NT OF CON)'TANT FOR T*% CON+CT OF PO.%R )%CTOR)TA/%*O'+%R) R%)%ARC* ON T*% PO)T R%FOR$ PROGR%))
+%&%'OP$%NT OF PO.%R )%CTOR IN&%)T$%NT CATA'OG%IN&%)T$%NT
I$PACT ANA'-)I):
GAT*%RING OF )TA/%*O'+%R) TO PRO$OT% CO''A4ORATION AN+CON)'TATION) A$ONG GO&%RN$%NT) R%'%&ANT AG%NCI%):
( , , (
)%N)ITI7ATION PROGRA$$% FOR *O)T CO$$NITI%) .*%R% PO.%RIN)TA''ATION) AR% 'OCAT%+ AN+ +ATA GAT*%RING:
NATIONA' AN+ INT%RNATIONA' '%GA' +OC$%NT) I:% 'A.)
P4'ICATION OF F%+%RA' $INI)TR- OF PO.%R ART%R'- $AGA7IN% TIT'%+=PO.%R FOC)=
P4'ICATION OF F%+%RA' $INI)TR- OF PO.%R ART%R'- $AGA7IN%) TIT'%+=PO.%R FOC)= AN+ =PO.%R %NA4'ING NIG%RIA=
CON)'TANC- FOR R%)%ARC* )R&%- +%$OGRAP*IC ANA'-)I) OF%'%CTRICIT- 'OA+ +%$AN+ AN+ A'IT- OF )%R&IC%):
T%C*NICA' CAPACIT- 4I'+ING IN +I)TRI4TION N%T.OR/ )-)T%$)4)TATION $%T%RING AN+ T*%OR- AN+ APP'ICATION OF INC%NTI&%R%G'ATION FOR CR%+I4'% +I)TRI4TION TARIFF N%.
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 23/152
" PERSONNEL COST
"0 SALARY
"00 SALARIES AND WAGES
21010101 )A'AR-
"0" ALLOWANCES AND SOCIAL CONTRIBUTION
"0"0" SOCIAL CONTRIBUTIONS
21020201 N*I)21020202 CONTRI4TOR- P%N)ION
"" OTHER RECURRENT COSTS
""0" OVERHEAD COST
""0"0 TRAVEL& TRANSPORT GENERAL
22020101 'OCA' TRA&%' TRAN)PORT5 TRAINING
22020102 'OCA' TRA&%' TRAN)PORT5 OT*%R)
""0"0" UTILITIES GENERAL
22020201 %'%CTRICIT- C*ARG%)
22020202 T%'%P*ON% C*ARG%)
2202020# .AT%R RAT%)
22020206 )%.%RAG% C*ARG%)
""0"03 MATERIALS & SUPPLIES GENERAL
22020301 OFFIC% )TATION%RI%) CO$PT%R CON)$A4'%)22020303 N%.)PAP%R)
2202030# PRINTING OF NON )%CRIT- +OC$%NT)
22020306 PRINTING OF )%CRIT- +OC$%NT)
""0"0 MAINTENANCE SERVICES GENERAL
22020"01 $AINT%NANC% OF $OTOR &%*IC'% TRAN)PORT %IP$%NT
22020"02 $AINT%NANC% OF OFFIC% FRNITR%
22020"03 $AINT%NANC% OF OFFIC% 4I'+ING R%)I+%NTIA' TR)
22020"0" $AINT%NANC% OF OFFIC% IT %IP$%NT)
22020"0# $AINT%NANC% OF P'ANT)G%N%RATOR)
22020"06 OT*%R $AINT%NANC% )%R&IC%)
""0"0% TRAINING GENERAL
22020#01 'OCA' TRAINING""0"0$ OTHER SERVICES GENERAL
22020601 )%CRIT- )%R&IC%)
22020603 OFFIC% R%NT
22020606 C'%ANING F$IGATION )%R&IC%)
""0"07 CONSULTING & PROFESSIONAL SERVICES GENERAL
2202001 FINANCIA' CON)'TING
2202002 INFOR$ATION T%C*NO'OG- CON)'TING
2202003 '%GA' )%R&IC%)
220200" %NGIN%%RING )%R&IC%)
220200# ARC*IT%CTRA' )%R&IC%)
2202006 )R&%-ING )%R&IC%)
""0"0! FUEL & LUBRICANTS GENERAL
22020!01 $OTOR &%*IC'% F%' CO)T22020!03 P'ANT G%N%RATOR F%' CO)T
""0"09 FINANCIAL CHARGES GENERAL
22020901 4AN/ C*ARG%) OT*%R T*AN INT%R%)T
""0"0 MISCELLANEOUS
22021001 R%FR%)*$%NT $%A')
22021002 *ONORARI$ )ITTING A''O.ANC%
22021003 P4'ICIT- A+&%RTI)%$%NT)
22021006 PO)TAG%) CORI%R )%R&IC%)
2202100 .%'FAR% PAC/AG%)
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 24/152
2202100! )4)CRIPTION TO PROF%))IONA' 4O+I%)
22021029 $ONITORING ACTI&ITI%) FO''O. P
"3 CAPITAL E(PENDITURE
"30" CONSTRUCTION ) PROVISION
"30"0 CONSTRUCTION ) PROVISION OF FI(ED ASSETS GENERAL
23020103 CON)TRCTION PRO&I)ION OF %'%CTRICIT-
TOTAL PERSONNELTOTAL OVERHEAD
TOTAL RECURRENT
TOTAL CAPITAL
TOTAL ALLOCATION
NATIONAL RURAL ELECTRIFICATION AGENCY
COEE PRO*ECT NAME TYPE
NR%A0101020936 CO$P'%TION OF RRA' %'%CTRIFICATION IN 6 A4IA )TAT% CO$$NITI%) N%.
NR%A010102093 N%.
NR%A010112100! N%.
NR%A0101121012 N%.
NR%A0101121013 N%.
NR%A010112101" N%.
NR%A0101121200 RRA' %'%CTRIFICATION PRO%CT) IN +ARA 'GA N%.
NR%A0101121201 PRO&I)ION OF #00/&A AN+ 300/&A TRAN)FOR$%R IN /ANO )TAT% N%.
NR%A0101121202 CO$P'%TION OF %'%CTRIFICATION, 33/&A 'IN% IN GARIN -ARO N%.
NR%A010112120" N%.
NR%A010112120# N%.
NR%A0101121206 )PP'- OF TRAN)FOR$%R) TO +A'A F%+ CON)T /ANO )TAT% N%.
NR%A0101020939 ON(GOING RRA' %'%CTRIFICATION OF 6 CO$$NITI%) IN 4AC*I )TAT% N%.
NR%A01010209"0 N%.
NR%A0101120999 PRO&I))ION OF )O'AR )TR%%T 'IG*T AT %T*IOP% IN +%'TA )TAT% N%.NR%A01010209"1 N%.
NR%A0101220!63 N%.
NR%A0101121119 N%.
NR%A0101220!6" N%.
NR%A0101220!2 N%.
NR%A01011209#! N%.
NR%A01011209!" N%.
NR%A01010209"2 N%.
NR%A01010209"3 N%.
NR%A01010209"9 RRA' %'%CTRIFICATION OF 1# CO$$NITI%) IN %NG )TAT% N%.
NR%A01010209#0 N%.
NR%A01010209#1 N%.
NR%A0101120996 RRA' %'%CTRIFICATION OF O4' O/ITI CO$$NIT- IN +%'TA )TAT% N%.
CO$P'%TION OF ON(GOING %'%CTRIFICATION PRO%CT) IN # CO$$NITI%) INA+A$A.A )TAT%
%'CTRIFICATION AN+ )PP'- OF R%'I%F TRAN)FOR$%R) TO /A+NA NORT*'GA, /A+NA )TAT%
,
,
)PP'-IN)TA''ATION OF 3000/&A33 TRAN)FOR$%R) AT )A4ON GARI .AR+,+O$A ':G:A, NA)ARA.A )TAT%
)PP'- AN+ IN)TA''ATION # NO) #00/& TRAN)FOR$%R AT I4ARAPA %A)TI+OF%+%RA' CON)TIT%NC-, O-O )TAT% FCT
CON)TRCTION OF 33/& 'IN% AN+ IN)TA''ATION OF TRAN)FOR$%R) IN 3CO$NITI%) OF 4A-%')A
R%*A4I'ITATIONCO$P'%TION OF RRA' %'%CTRIFICATION )C*%$% IN 2CO$$NITI%) OF 4%N% )TAT%
PRO&I)ION OF PO.%R )PP'- TO /'O(/ARF% FAR$ )%TT'%$%NT IN TAFA'GA, NIG%R )TAT%:
RRA' %'%CTRIFICATION OF O'G4%$I(I+IRO/O(A+%.O'% &I''AG% OFO'-O'% F%+: CON)TIT%NC-, O-O )TAT%
PRO&I)ION OF PO.%R TRAN)$I))ION 'IN% TO G%N/AN.A ( /AR FAR$)%TT'%$%NT, /AR 'GA, NA)ARA.A )TAT%
PRO&I)ION OF PO.%R TRAN)$I))ION 'IN% TO $A)A/A FAR$, /AR 'GA,NA)ARA.A )TAT%
%'%CTRIFICATION OF O/$4R%T% I-A$%T% TO.N INC'+INGR%*A4I''ITATION OF +%'API+AT%+ 'IN% CRO)) RI&%R)
PROCR%$%NTIN)TA''ATION OF 10NO) 300/&A TRAN)FOR$%R) IN PO.%R
'IN%(4OI 4OI, N%. ROA+(AG4OR, OTO'O/PO, O/I(AG4OR, $4IRI, T% %R%$,I+I$ O7I% ART%R), IG4O+O, AG4OR A'I+I$A, O$$ AG4OR AN+ O.A%/%I IN I/A NORT*%A)T)OT* ':G:A OF +%'TA )TAT%
R%*A4I'ITATIONCO$P'%TION OF RRA' %'%CTRIFICATION )C*%$% IN #CO$$NITI%) OF ANA$4RA )TAT%
R%*A4I'ITATIONCO$P'%TION OF RRA' %'%CTRIFICATION )C*%$% IN 13CO$$NITI%) IN 4ORNO )TAT%
(
: (
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 26/152
NR%A0101021"16 N%.
NR%A010112099" N%.
NR%A010102102 N%.
NR%A010102102! N%.
NR%A0101021029 N%.
NR%A0101021030 N%.
NR%A0101121112 N%.
NR%A0101021031 CO$P'%TION OF T*% CON)TRCTION OF R%A 7ONA' OFFIC% IN %NG )TAT% N%.
NR%A0101021032 CO$P'%TION OF T*% CON)TRCTION OF R%A 7ONA' OFFIC% IN O)*OG4O N%.
NR%A0101021033 N%.
NR%A010102103# N%.
NR%A0101021" ONGOING
NR%A0101021"! %'%CTRIFICATION OF AR%.ACIN 4ORN, /A+NA )TAT% ONGOING
NR%A0101021"6 N%.
NR%A010112111 %'%CTRIFICATION OF -ANGA ( .%T N%.
NR%A010112111! PRO&I)ION OF TRAN)FOR$%R) IN 4I+A TO.N,NIG%R )TAT% N%.
NR%A0101021"9 ONGOING
NR%A0101021"!0 %'%CTRIFICATION OF -A'.A $A'ARI TOGORO $A/A++A/I, IGA.A )TAT% ONGOING
NR%A0101021"!1 ONGOING
NR%A0101021"!2 %'%CTRIFICATION OF /ATA$I)ANI $A7 +AN/$4O, /ANO )TAT% ONGOING
NR%A01010212!" N%.
NR%A0101021"!3 %'%CTRIFICATION OF GA4N, A+A$A.A )TAT% ONGOINGNR%A0101021"!" /IRFI(4%NI )*ANGO, 4AC*I )TAT% ONGOINGNR%A0101021"!# %'%CTRIFICATION OF /AC*A''A )A$4%, TARA4A )TAT% ONGOINGNR%A0101021"!6 %'%CTRIFICATION OF +AC*IA(/A7IR ITCT+N, -O4% )TAT% ONGOINGNR%A0101021"! %'%CTRIFICATION OF /ARAG% AN+ +A.A-O ITCT+N, -O4% )TAT% ONGOINGNR%A0101021"!! %'%CTRIFICATION OF 7A'A $AGA$A GARI, 4AC*I )TAT% ONGOING
NR%A0101121131 N%.
NR%A0101021"!9 CON)TRCTION OF :# $&A AT 4/+, IGA.A )TAT% ONGOINGNR%A0101021"90 %'%CTRIFICATION OF A$A<A FAGON F'ANI, /AT)INA )TAT% ONGOINGNR%A0101021"91 %'%CTRIFICATION OF GAI+AR F'ANI, /ANO )TAT% ONGOINGNR%A0101021"92 %'%CTRIFICATION OF GNG &I''AG% IN PAN)IN P'AT%A )TAT% ONGOINGNR%A010112103# N%.
NR%A0101021036 +%&%'OP$%NT OF AA))OR 2#1:6/. )$A'' *-+RO PO.%R PRO%CT N%.
NR%A010102103 N%.NR%A010102103! %'%CTRIFICATION OF AC.AA$A+ CO$$NIT- &AN+%/IA 'GA 4%N% )TAT% N%.
NR%A01010210#9 N%.
NR%A0101021062 CO$P'%TION OF ON(GOING %'%CTRIFICATION PRO%CT) IN +%'TA )TAT% N%.
NR%A01011211!" N%.
NR%A010102106" CO$P'%TION OF # NO: ON(GOING %'%CTRIFICATION PRO%CT) IN %4ON-I )TAT% N%.
NR%A0101021066 CO$P'%TION OF 21 NO:ON(GOING %'%CTRIFICATION PRO%CT) IN %+O )TAT% N%.
NR%A010102106 CO$P'%TION OF 9 NO:ON(GOING %'%CTRIFICATION PRO%CT) IN %/ITI )TAT% N%.
)PP'- OF 1200 %'%CTRICA' PO'%) TO NA)ARA.A NORT* F%+%RA'CON)TIT%NC-, NA)ARA.A )TAT%
%'%CTRIFICATION OF A4A&OA*'AGO/I4OIAG4OR O4I+$%4A*OTO'O/PO IN +%'TA )TAT%
CO$P'%TION OF RRA' %'%CTRIFICATION OF PRO%CT FOR O'OG4A(+%/INAITC TO.N) IN /OGI )TAT%
PRO&I)ION OF 320/. )O'AR $INI(GRI+ %'%CTRIFICATION OF ONI+N+
O4AF%$I O.O+% OF OGN )TAT%CO$P'%TION OF RRA' %'%CTRIFICATION OF PRO%CT FOR O/O'O$OA'AG4AG4O O+%+A 'OCA' GO&T: AR%A OGN )TAT%
PRO&I)ION OF 1#0/. )O'AR $INI(GRI+ %'%CTRIFICATION OF %GOROR%4%T IN4AR/IN ('A+I 'GA OF P'AT%A )TAT%
%'%CTRIFICATION OF I/OT %FFIO AN+ I/OT %/A I+%$ &I''AG%) IN A/PA4-O':G:A, CRO)) RI&%R )TAT%
CO$P'%T%+ PRO%CT OF PROCR%$%NT OF 1 N0 #00/&A TRAN)FOR$%R ATOGOGORO &I''AG% IN I4% '%//I 'AGO) )TAT%:
%'%CTRIFICATION OF NG.AR GA'A+I$A /ARI TO.N IN C*I/N 'OCA'
GO&T, /A+NA )TAT%
PRO&I)ION OF #00/&A TRAN)FOR$%R) TO )%'%CT%+ 'OCATION) OF /OGIC%NTRA' )%NATORIA' +I)TRICT
%'%CTRIFICATION OF NG.AR A4A +NARI TO.N IN $A'A$ $A+ORI'GA, IGA.A )TAT%
IN)TA''ATION OF 1>:#$&A, 3311/& AN+ 11/& PAN%' IN IN%CTION)4)TATION AT FAG%, /ANO )TAT%
PRO&I)ION OF "0/. OF )O'AR $INI GRI+ %'%CTRIFICATION IN OG4%INA$A,OGIRIAG4%R%, /PA/IA$A AN+ )-A$A IN 4O$A+I 'GA, +%'TA )TAT%
R%P'AC%$%NT OF O4)%'%T% AN+ 4RNT TRAN)FOR$%R), CRO)) RI&%R)OT*%RN )%NATORIA' +I)TRICT
,
( , : : ,
(
PGRA+ING OF %8I)TING TO.N +I)TRI4TION N%T.OR/: CON)TRCTION OF11/&"1#&, #00/&A TRAN)FOR$%R )4)TATION AT G*%''I TO.N, %G*%''INORT* 'GA, +%'TA C%NTRA' )%NATORIA' +I)TRICT, +%'TA )TAT%
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 27/152
NR%A0101021#21 A+$INI)TRATION AN+ COOR+INATION OF PRO%CT) N%.
NR%A01010216#1 N%.
NR%A01010216#! PA-$%NT OF +%PT O.%+ R%A CONTRACTOR) N%.
0"300%00 ELECTRICITY MANAGEMENT SERVICES LIMITED +EMSL H'TRS
COEE LINE ITEM
" E(PENDITURE" PERSONNEL COST
"0 SALARY
"00 SALARIES AND WAGES
21010101 )A'AR-
"0" ALLOWANCES AND SOCIAL CONTRIBUTION
"0"0" SOCIAL CONTRIBUTIONS
21020201 N*I)
21020202 CONTRI4TOR- P%N)ION
"" OTHER RECURRENT COSTS
""0" OVERHEAD COST
""0"0 TRAVEL& TRANSPORT GENERAL
22020101 'OCA' TRA&%' TRAN)PORT5 TRAINING
22020102 'OCA' TRA&%' TRAN)PORT5 OT*%R)""0"0" UTILITIES GENERAL
22020201 %'%CTRICIT- C*ARG%)
22020202 T%'%P*ON% C*ARG%)
22020203 INT%RN%T ACC%)) C*ARG%)
2202020# .AT%R RAT%)
22020206 )%.%RAG% C*ARG%)
2202020 '%A)%+ CO$$NICATION 'IN%))
""0"03 MATERIALS & SUPPLIES GENERAL
22020302 4OO/)
22020303 N%.)PAP%R)
2202030" $AGA7IN%) P%RIO+ICA')
2202030# PRINTING OF NON )%CRIT- +OC$%NT)22020306 PRINTING OF )%CRIT- +OC$%NT)
2202030 +RG) $%+ICA' )PP'I%)
22020309 NIFOR$) OT*%R C'OT*ING
""0"0 MAINTENANCE SERVICES GENERAL
22020"01 $AINT%NANC% OF $OTOR &%*IC'% TRAN)PORT %IP$%NT
22020"02 $AINT%NANC% OF OFFIC% FRNITR%
22020"03 $AINT%NANC% OF OFFIC% 4I'+ING R%)I+%NTIA' TR)
22020"0" $AINT%NANC% OF OFFIC% IT %IP$%NT)
22020"0# $AINT%NANC% OF P'ANT)G%N%RATOR)
22020"06 OT*%R $AINT%NANC% )%R&IC%)
""0"0% TRAINING GENERAL
22020#01 'OCA' TRAINING
""0"0$ OTHER SERVICES GENERAL
22020601 )%CRIT- )%R&IC%)
22020606 C'%ANING F$IGATION )%R&IC%)
""0"07 CONSULTING & PROFESSIONAL SERVICES GENERAL
2202001 FINANCIA' CON)'TING
2202003 '%GA' )%R&IC%)
2202006 )R&%-ING )%R&IC%)
220200! 4+G%T PR%PARATION
""0"0! FUEL & LUBRICANTS GENERAL
22020!01 $OTOR &%*IC'% F%' CO)T
R%*A4I'ITATION OF %8I)TING CO$P'%TION OF RRA' %'%CTRIFICATION)C*%$% IN 12 CO$$NITI%) IN -O4% )TAT%
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 28/152
22020!03 P'ANT G%N%RATOR F%' CO)T
""0"09 FINANCIAL CHARGES GENERAL
22020901 4AN/ C*ARG%) OT*%R T*AN INT%R%)T
22020902 IN)RANC% PR%$I$
""0"0 MISCELLANEOUS
22021001 R%FR%)*$%NT $%A')
22021003 P4'ICIT- A+&%RTI)%$%NT)2202100" $%+ICA' %8P%N)%)
22021006 PO)TAG%) CORI%R )%R&IC%)
2202100 .%'FAR% PAC/AG%)
2202100! )4)CRIPTION TO PROF%))IONA' 4O+I%)
22021009 )PORTING ACTI&ITI%)
22021030 PRO$OTION, R%CRIT$%NT APPOINT$%NT
22021032 CORP) $%$4%R) /ITTING, TRAN)PORT AN+ F%%+ING A''O.ANC%
"3 CAPITAL E(PENDITURE
"30 FI(ED ASSETS PURCHASED
"300 PURCHASE OF FI(ED ASSETS GENERAL
23010101 PRC*A)% ACI)ITION OF 'AN+
23010106 PRC*A)% OF &AN)
23010112 PRC*A)% OF OFFIC% FRNITR% AN+ FITTING)23010113 PRC*A)% OF CO$PT%R)
23010122 PRC*A)% OF *%A'T* $%+ICA' %IP$%NT
23010129 PRC*A)% OF IN+)TRIA' %IP$%NT
"30" CONSTRUCTION ) PROVISION
"30"0 CONSTRUCTION ) PROVISION OF FI(ED ASSETS GENERAL
23020101 CON)TRCTION PRO&I)ION OF OFFIC% 4I'+ING)
"303 REHABILITATION ) REPAIRS
"3030 REHABILITATION ) REPAIRS OF FI(ED ASSETS GENERAL
23030121 R%*A4I'ITATION R%PAIR) OF OFFIC% 4I'+ING)
"30% OTHER CAPITAL PRO*ECTS
"30%0 AC'UISITION OF NON TANGIBLE ASSETS
230#0102 CO$PT%R )OFT.AR% ACI)ITION230#0103 $ONITORING AN+ %&A'ATION
TOTAL PERSONNEL
TOTAL OVERHEAD
TOTAL RECURRENT
TOTAL CAPITAL
TOTAL ALLOCATION
ELECTRICITY MANAGEMENT SERVICES LIMITED +EMSL H'TRS
COEE PRO*ECT NAME TYPE
%$)'001016033 N%.
%$)'001021"6 N%.
%$)'0020160#3 4I'' PF ANTIT- $ONITORING OF T*% NATIONA' $%T%R T%)T )TATION A4A N%.
%$)'0020160## $ONIOTING OF 2 N%. $%T%R T%)T )TATION IN /ANO AN+ %NG P*A)% 1 N%.%$)'0020160#! R%P'AC%$%NT OF ROOF FOR T*% T*R%% 3 C%NTRA' )TOR%) N%.
%$)'00301603! N%.
%$)'00301606" N%.
%$)'00301603 N%.
%$)'00"0160"2 N%.
%$)'00#0160"9 N%.
PROCR%$%NT OF T%)T %IP$%NT FOR T*% T.O $%T%R T%)T )TATIONO)*O+I AN+ PORT *ARCORT
PRC*A)% OF T%)T %IP$%NT FOR 16 AR%A OFFIC%) N+R T%C*NICA')TAN+AR+ AN+ IN)P%CTORAT% )%R&IC%) +%PART$%NT
INT%RN%T )4)CRIPTION AN+ CO$PR%*%N)I&% ANNA' N%T.OR/
PRO&I)ION OF CO$PT%R )%R&%R), +%)/TOP), 'APTOP), PRINT%R),)CANN%R), P) AN+ 2NO: 'A-%R3 ).ITC*%):
,
PROCR%$%NT OF OP%RATIONA' &%*IC'%) FOR )4) AN+ T%C*NICA')TAN+AR+ AN+ IN)P%CTORAT% )%R&IC%)
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 29/152
%$)'00601606! $ICRO)OFT OFFIC% 36# 200)%R) AN+ /A)P%R)/- ANTI&IR) 200)%R) N%.
%$)'00601600 N%.
%$)'00021#6 R%$O+%''ING AN+ %8PAN)ION OF $%T%R T%)T )TATION /A+NA N%.
%$)'00!021691 ONGOING '%GAC- PRO%CT) N%.
%$)'00!02103 P%RI$%T%R F%NCING OF C%NTRA' )TOR% IN PORT *ARCORT N%.%$)'00!02110 P%RI$%T%R F%NCING OF C%NTRA' )TOR% IN /A+NA N%.
%$)'0090211# N%.
0"30000 NATIONAL POWER TRAINING INSTITUTE
COEE LINE ITEM
" E(PENDITURE
" PERSONNEL COST
"0 SALARY
"00 SALARIES AND WAGES
21010101 )A'AR-
"0" ALLOWANCES AND SOCIAL CONTRIBUTION
"0"0" SOCIAL CONTRIBUTIONS
21020201 N*I)
21020202 CONTRI4TOR- P%N)ION"" OTHER RECURRENT COSTS
""0" OVERHEAD COST
""0"0 TRAVEL& TRANSPORT GENERAL
22020101 'OCA' TRA&%' TRAN)PORT5 TRAINING
22020102 'OCA' TRA&%' TRAN)PORT5 OT*%R)
""0"0" UTILITIES GENERAL
22020201 %'%CTRICIT- C*ARG%)
22020202 T%'%P*ON% C*ARG%)
22020203 INT%RN%T ACC%)) C*ARG%)
2202020" )AT%''IT% 4ROA+CA)TING ACC%)) C*ARG%)
22020206 )%.%RAG% C*ARG%)
""0"03 MATERIALS & SUPPLIES GENERAL
22020301 OFFIC% )TATION%RI%) CO$PT%R CON)$A4'%)
22020303 N%.)PAP%R)
2202030" $AGA7IN%) P%RIO+ICA')
2202030# PRINTING OF NON )%CRIT- +OC$%NT)
2202030 +RG) $%+ICA' )PP'I%)
22020309 NIFOR$) OT*%R C'OT*ING
22020310 T%AC*ING AI+) IN)TRCTION $AT%RIA')
""0"0 MAINTENANCE SERVICES GENERAL
22020"01 $AINT%NANC% OF $OTOR &%*IC'% TRAN)PORT %IP$%NT
22020"02 $AINT%NANC% OF OFFIC% FRNITR%
22020"03 $AINT%NANC% OF OFFIC% 4I'+ING R%)I+%NTIA' TR)
22020"0" $AINT%NANC% OF OFFIC% IT %IP$%NT)
22020"0# $AINT%NANC% OF P'ANT)G%N%RATOR)""0"0% TRAINING GENERAL
22020#01 'OCA' TRAINING
""0"0$ OTHER SERVICES GENERAL
22020601 )%CRIT- )%R&IC%)
""0"07 CONSULTING & PROFESSIONAL SERVICES GENERAL
2202001 FINANCIA' CON)'TING
2202003 '%GA' )%R&IC%)
""0"0! FUEL & LUBRICANTS GENERAL
22020!01 $OTOR &%*IC'% F%' CO)T
)-)T%$ 4I'+C)TO$I7ATION, IN)TA''ATION AN+ I$P'%$%NTATION OF %RP))-)T%$) ( *$AN R%)ORC%), PA-RO'', )TOR%)IN&%NTOR- $ANAG%$%NT:$%+ICAR% AN+ FINANCIA' ACONTING $O+'):
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 30/152
22020!03 P'ANT G%N%RATOR F%' CO)T
""0"09 FINANCIAL CHARGES GENERAL
22020901 4AN/ C*ARG%) OT*%R T*AN INT%R%)T
22020902 IN)RANC% PR%$I$
""0"0 MISCELLANEOUS
22021002 *ONORARI$ )ITTING A''O.ANC%
22021003 P4'ICIT- A+&%RTI)%$%NT)2202100 .%'FAR% PAC/AG%)
2202100! )4)CRIPTION TO PROF%))IONA' 4O+I%)
"3 CAPITAL E(PENDITURE
"30 FI(ED ASSETS PURCHASED
"300 PURCHASE OF FI(ED ASSETS GENERAL
2301010# PRC*A)% OF $OTOR &%*IC'%)
23010112 PRC*A)% OF OFFIC% FRNITR% AN+ FITTING)
23010113 PRC*A)% OF CO$PT%R)
2301012" PRC*A)% OF T%AC*ING '%ARNING AI+ %IP$%NT
"30" CONSTRUCTION ) PROVISION
"30"0 CONSTRUCTION ) PROVISION OF FI(ED ASSETS GENERAL
23020101 CON)TRCTION PRO&I)ION OF OFFIC% 4I'+ING)
2302011! CON)TRCTION PRO&I)ION OF INFRA)TRCTR%"303 REHABILITATION ) REPAIRS
"3030 REHABILITATION ) REPAIRS OF FI(ED ASSETS GENERAL
23030121 R%*A4I'ITATION R%PAIR) OF OFFIC% 4I'+ING)
"30% OTHER CAPITAL PRO*ECTS
"30%0 AC'UISITION OF NON TANGIBLE ASSETS
230#0101 R%)%ARC* AN+ +%&%'OP$%NT
TOTAL PERSONNEL
TOTAL OVERHEAD
TOTAL RECURRENT
TOTAL CAPITAL
TOTAL ALLOCATION
NATIONAL POWER TRAINING INSTITUTECOEE PRO*ECT NAME TYPE
NAPTIN16001#6#2 PRO&I)ION OF C'A))ROO$ .OO+%N FRNITR%) FOR RTC) N%.
NAPTIN1601#6"# N%.
NAPTIN1601#6"! INT%RN%T AN+ INTRAN%T )-)T%$ +%P'O-$%NT AN+ ICT TRAINING N%.
NAPTIN1601#6## N%.
NAPTIN16101#6# N%.
NAPTIN16101#660 NAPTIN(NATIONA' PO.%R TRAINING PO'IC- N%.
NAPTIN161021061 N%.
NAPTIN1610210!" A+$INI)TRATI&% AN+ COOR+INATION N%.
NAPTIN16201#662 N%.
NAPTIN1630210! N%.
NAPTIN163021116 N%.
NAPTIN16302111 N%.
NAPTIN16"02109 N%.
(
PRO&I)ION OF PO.%R )-)T%$ )I$'ATOR FOR TRAN)$I))ION+I)TRI4TIONN%T.OR/ FOR OI
ACT OF PAR'IA$%NT'%GA' 4AC/ING OF NATIONA' PO.%R TRAININGIN)TITT% OF NIG%RIA NAPTIN, 'ITIGATION AN+ OT*%R I))%)
,<
R%$O&A' OF +$P N)ITA4'% $AT%RIA') TO A +%)IGNAT%+ P'AC% FOR
*%A'T* AN+ )%CRIT- R%A)ON) AN+ TO GI&% ROO$ FOR CI&I' .OR/) (R%GIONA' TRAINING C%NT%R AN+ C'A)) ROO$, .OR/)*OP AN+ 'A4ORATOR-
CON)TRCTION OF 32$%T%R) $INI 4RI+G%T ON ROA+ 2 AN+ INT%RC*ANG%OF ROA+ 3 AT NAPTIN *%A+ART%R, P%R$AN%NT )IT%, FCT, A4A
INT%RNA' ROA+ R%CTIC'ATION) .IT* +RAINAG%) AN+ 'AN+ )CAPPING ,PRO&I)ION OF +OOR) %('OC/ '%ARNING AI+) INFRA)TRCTR%) AT T*%N%.'- CON)TRCT%+ NAPTIN C*) A4A
PRO&I)ION OF OP%RATIONA' &%*IC'%) FOR )T+%NT) $O4I'IT- N%%+) AN+ TO %A)% AN+ AI+ T*% $O&%$%NT OF P%R)ONN%' FOR %FF%CTI&% )%R&IC%+%'I&%R- AN+ P%RFOR$ANC%:
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 31/152
NAPTIN16#021090 PRO&ION OF OFFIC% %IP$%NT) N%.
NAPTIN16!02119 'OCA' TRAINING FOR )TAFF ( ON T*% O4 TRAINING ACRO)) CA+R%) N%.
NAPTIN1021!2 $AINT%NANC% )%R&IC%) FOR NAPTIN<) # F'OOR) CORPORAT% *%A+ART%R) N%.
0"3000 NIGERIA ELECTRICITY LIABILITY MANAGEMENT LIMITED
COEE LINE ITEM
" E(PENDITURE
" PERSONNEL COST"0 SALARY
"00 SALARIES AND WAGES
21010101 )A'AR-
"0" ALLOWANCES AND SOCIAL CONTRIBUTION
"0"0" SOCIAL CONTRIBUTIONS
21020201 N*I)
21020202 CONTRI4TOR- P%N)ION
"" OTHER RECURRENT COSTS
""0" OVERHEAD COST
""0"0 TRAVEL& TRANSPORT GENERAL
22020101 'OCA' TRA&%' TRAN)PORT5 TRAINING
22020102 'OCA' TRA&%' TRAN)PORT5 OT*%R)
""0"0" UTILITIES GENERAL
22020201 %'%CTRICIT- C*ARG%)
22020202 T%'%P*ON% C*ARG%)
22020203 INT%RN%T ACC%)) C*ARG%)
2202020# .AT%R RAT%)
22020206 )%.%RAG% C*ARG%)
""0"03 MATERIALS & SUPPLIES GENERAL
22020301 OFFIC% )TATION%RI%) CO$PT%R CON)$A4'%)
22020302 4OO/)
22020303 N%.)PAP%R)
2202030" $AGA7IN%) P%RIO+ICA')
2202030# PRINTING OF NON )%CRIT- +OC$%NT)
22020306 PRINTING OF )%CRIT- +OC$%NT)""0"0 MAINTENANCE SERVICES GENERAL
22020"01 $AINT%NANC% OF $OTOR &%*IC'% TRAN)PORT %IP$%NT
22020"02 $AINT%NANC% OF OFFIC% FRNITR%
22020"03 $AINT%NANC% OF OFFIC% 4I'+ING R%)I+%NTIA' TR)
22020"0" $AINT%NANC% OF OFFIC% IT %IP$%NT)
22020"0# $AINT%NANC% OF P'ANT)G%N%RATOR)
22020"06 OT*%R $AINT%NANC% )%R&IC%)
""0"0% TRAINING GENERAL
22020#01 'OCA' TRAINING
""0"0$ OTHER SERVICES GENERAL
22020601 )%CRIT- )%R&IC%)
22020603 OFFIC% R%NT
22020606 C'%ANING F$IGATION )%R&IC%)""0"07 CONSULTING & PROFESSIONAL SERVICES GENERAL
2202001 FINANCIA' CON)'TING
2202002 INFOR$ATION T%C*NO'OG- CON)'TING
2202003 '%GA' )%R&IC%)
""0"0! FUEL & LUBRICANTS GENERAL
22020!01 $OTOR &%*IC'% F%' CO)T
22020!02 OT*%R TRAN)PORT %IP$%NT F%' CO)T
22020!03 P'ANT G%N%RATOR F%' CO)T
""0"0 MISCELLANEOUS
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 32/152
22021001 R%FR%)*$%NT $%A')
22021002 *ONORARI$ )ITTING A''O.ANC%
22021003 P4'ICIT- A+&%RTI)%$%NT)
22021006 PO)TAG%) CORI%R )%R&IC%)
2202100 .%'FAR% PAC/AG%)
2202100! )4)CRIPTION TO PROF%))IONA' 4O+I%)
22021009 )PORTING ACTI&ITI%)"3 CAPITAL E(PENDITURE
"30 FI(ED ASSETS PURCHASED
"300 PURCHASE OF FI(ED ASSETS GENERAL
23010112 PRC*A)% OF OFFIC% FRNITR% AN+ FITTING)
23010113 PRC*A)% OF CO$PT%R)
"303 REHABILITATION ) REPAIRS
"3030 REHABILITATION ) REPAIRS OF FI(ED ASSETS GENERAL
23030121 R%*A4I'ITATION R%PAIR) OF OFFIC% 4I'+ING)
"30% OTHER CAPITAL PRO*ECTS
"30%0 AC'UISITION OF NON TANGIBLE ASSETS
230#0101 R%)%ARC* AN+ +%&%'OP$%NT
TOTAL PERSONNEL
TOTAL OVERHEAD
TOTAL RECURRENT
TOTAL CAPITAL
TOTAL ALLOCATION
NIGERIA ELECTRICITY LIABILITY MANAGEMENT LIMITED
COEE PRO*ECT NAME TYPE
N%$'00101#91" N%.
N%$'00101#930 PROCR%$%NT OF CO$PT%R *AR+.AR%) IN T*% N%.'- ACIR%+ OFFIC% N%.
N%$'00301#912 N%.
N%$'00301#91! N%.
N%$'00301#921 N%.
N%$'00301#923 N%.
N%$'00301#926 N%.
N%$'003021#39 N%.
N%$'003021### N%.
N%$'00"01#92! N%.
N%$'00"01#929 N%.
N%$'00#021#2 N%.
0"30"000 TRANSMISSION COMPANY OF NIGERIA
COEE LINE ITEM
" E(PENDITURE
"3 CAPITAL E(PENDITURE
"30" CONSTRUCTION ) PROVISION
"30"0 CONSTRUCTION ) PROVISION OF FI(ED ASSETS GENERAL
23020103 CON)TRCTION PRO&I)ION OF %'%CTRICIT-
TOTAL PERSONNEL
TOTAL OVERHEAD
CARR-ING OT &%RIFICATION %8%RCI)% OF NON(COR% A))%T) ACRO)) T*% 36)TAT%) OF T*% F%+%RATION A4A
)%TT'%$%NT OF 'IA4I'ITI%) .IT*IN T*% T*R%)*O'+ OF # $I''ION AN+ T*O)% A4O&% # $I'''ION T*AT OFF%R%+ 20? +I)CONT)
%NGAG%$%NT OF %8P%RT) FOR T*% R%C%RTIFICATION OF TIT'%) +OC$%NT)OF NON COR% A))%T) ACRO)) T*% 36 )TAT%) AN+ A4A
CARRR-ING OT &A'ATION OF NON COR% A))%T) IN T* 36 )TAT%) A4A4- %NGAG%$%NT OF &A'%R):
%NGAG%$%NT OF FINANCIA' %8P%RT) FOR R%C%I&%4'%) AN+ R%CO&%RI%) TOCO$P'%$%NT T*% )%TT'%$%NT OF 'IA4I'ITI%) IN 11 +I)CO)
)%TT'%$%NT OF '%GA' CA)%) AN+ +G%$%NT +%4T) IN*%RIT%+ FRO$ T*%+%FNCT P*CN IN T* 1 +I)NCO) G%NCO):
A+&%RTI)%$%NT %8P%N)%) FOR T*% +I)PO)A' OF NON ( COR% A))%T) IN T*%FGN ORNA') 2 NATIONA' +AI'I%)
CARR-ING OT &%RIFICATION %8%RCI)% OF T*% IN&OIC%) OF P*CN 'IA4I'ITI%)ACRO)) T*% 11 +I)CO) 6 G%NCO)
%NGAG%$%NT OF &%N+OR) FOR T*% )CANNING AN+ ARC*I&ING OF IN&OIC%)AN+ OT*%R G%N%RA' +OC$%NT) )4$ITT%+ 4- T*% 1 +%FNCT P*CN
PROCR%$%NT OF FRNITR% IN N%.'- ACIR%+ OFFIC% ACCO$$O+ATION+% TO INA+%AT% )PAC%) IN O'+ OFFIC%
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 33/152
TOTAL RECURRENT
TOTAL CAPITAL
TOTAL ALLOCATION
TRANSMISSION COMPANY OF NIGERIA
COEE PRO*ECT NAME TYPE
TCN0140210# GRI+ R%*A4I'ITATION AN+ R%INFORC%$%NT, /AT)INA, *A+%IA, /ONTAGORA: N%.
TCN0140210 N%.
TCN0140210! O)*OG4O( %+% 132/& +C 'IN% N%.
TCN01402109 /AFANC*AN 2 8 60$&A, 13233/& )4)TATION /A+NA )TAT% N%.
TCN01402111 /AT)INA( +ARA 132/& +C 'IN% /AT)INA )TAT% N%.
TCN01402112 N%.
TCN01402113 $AI+GRI 330132/& )4)TATION @ 60$&A 13233/& ))( 4ORNO )TAT% N%.
TCN01402116 2860$&A )4)TATION AT %+% N%.
TCN0140211 PROT%CTION R%'A-) AN+ CONTRO' %IP$%NT N%.
TCN0140211! N%.
TCN01402119 N%.
TCN01402120 %'%CTRICA' $AT%RIA'), )4)TATION %IP$%NT TOO'): N%. TCN01402121 CON)TRCTION OF A'AOI($A*IA 132/& +C 'IN% N%.
TCN01402122 R%*A4I'ITATION OF ).ITC*G%AR), %:G:, CIRCIT 4R%A/%R): N%.
TCN0140212" N%.
TCN0140212# N%.
TCN01402126 A/R%(A+O %/ITI 132/& )C 'IN% N%.
TCN0140212 %RO)ION CONTRO' ON TRAN)$I))ION 'IN%) AN+ FACI'ITI%) N%.
TCN0140212! *%A&- +T- %IP$%NT, $AC*IN%RI%) AN+ $AINT%NAC% .OR/ &%*IC'%): N%.
TCN01402129 O) ( /AFANC*AN 132/& +C 'IN% : N%.
TCN0140216# N%.
TCN01402131 R%*A4I'ITATION OF )O/OTO ( TA'ATA $AFARA 132/& +C 'IN% N%. TCN01402133 1830 $&A 13233 /& )) AT /.ANAR +ANGORA N%.
TCN01402136 3R+ 4%NIN ( ONIT)*A 330/& +C 'IN% N%.
TCN0140213! N%.
TCN014021"0 $A*IA 2830"0$&A, 13233/& )4)TATION N%.
TCN014021"# PROCR%$%NT OF ATO$AT%+ )-NC*RONI7ING )-)T%$) N%.
TCN014021" N%.
TCN014021"! N%.
TCN014021"9 A'INGO 2830"0$&A, 132/& )4)TATION N%.
TCN014021#0 N%.
TCN014021#1 N%.
TCN014021#2 N%.
TCN014021#3 A$/P% )AP%'% 2830"0$&A, 132/& )4)TATION N%.
TCN014021#" N%.
TCN014021# GO$4%(+A$ATR($AI+GRI 330/& )ING'%(CIRCIT TRAN)$I))ION 'IN% N%.
TCN014021#9 N%.
R%*A4I'ITATION OF AFA$ T) .IT* 1 8 1#0$&A 33013233/& TRAN)FOR$%RAN+ CON)TRCTION OF AFA$ I& TO AFA$ I 132/& TRAN)$I))ION 'IN%
:
TRAN)$I))ION 'IN% $AT%RIA'), TOO'), CO$PO)IT% IN)'ATOR) AN+ TO.%R TRAC% $AINT%NANC%
CON)TRCTION OF 2 8 1#0$&A, 330132/& )4)TATION AT -O'A AN+ 330/&4A- %8T%N)ION AT GO$4%:
PROCR%$%NT AN+ IN)TA''ATION OF R%ACTOR) AN+ A))OCIAT%+CONTRO'), )-)T%$) ).ITC*G%AR), IN)TR$%NT TRAN)FOR$%R)
%N&IRON$%NTA' 'A4ORATOR- AN+ %N&IRO$%NTA' )OCIA' I$PACTA))%))$%NT )T+I%) FOR TRAN)$I))ION PRO%CT)
PGRA+ING OF %8I)TING IRRA TRAN)$I))ION )TATION TO 1890$&A,13233/& .IT* 'IN% 4A-)
TRAN)$I))ION )PP'- OF 2830"0$&A, 13233/& )4)TATION AT TA$4RA.A .AT%R FACI'IT-
CON)'TANC- CAPACIT- +%&%'OP$%NT FOR TRAN)$I))ION 'IN% AN+)4)TATION PRO%CT):
:PA-$%NT) OF CO$P%N)ATION TO PRO%CT(AFF%CT%+ P%R)ON) AN+CO$$NITI%) PAP) FOR CROP), %CONO$IC TR%%) AN+ )TRCTR%)
NATION.I+%: ,
PORT C'%ARING C*ARG%) FOR TRAN)$I))ION PRO%CT %IP$%NT AN+$AT%RIA'): C'%ARING C*ARG%) AT T*% PORT) FOR I$PORT%+ TRAN)$I))IONPRO%CT AN+ $AINT%NANC% %IP$%NT AN+ $AT%RIA')
(
PRO&I)ION OF R%$OT% T%R$INA' NIT) RT) IN 330 AN+ 132/& TRAN)$I))ION )4)TATION), )PAR% PART) FOR T*% RT )C* A) TCI$O+'%), PO.%R )PP'- NIT), $CP $O+'%), CO,+I,+O,AI $O+'%),
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 34/152
TCN01402166 2N+ 4%NIN(ONIT)*A 330/& )C 'IN% %+O(+%'TA(ANA$4RA )TAT%) N%.
TCN0140216 N%.
TCN0140216! 2 8 1#0$&A 330132/& )) AN+ 2 8 60$&A 13233/& )4)TATION, A/R% N%.
TCN01402169 /A+NA ( O) 330/& +C 'IN%: P'AT%A AN+ /A+NA )TAT%) N%.
TCN0140210 N%.
TCN0140211 N%.
TCN014023!29 CON)TRCTION OF 132/& )4)TATION AT G.ARA$, IGA.A )TAT% N%.
TCN014023!31 O4+ ( OGOA 132/& +C 'IN%, CRO)) RI&%R )TAT% N%.
TCN014023!## 2860$&A 13233/& )4)TATION AT O4+ AN+ 33/& RANC* F%%+%R: N%.
TCN014023"# N%.
TCN014023"6 N%.
TCN0140212 N%.
TCN0140213 28330/& 'IN% 4A- %8T%N)ION) AT %AC* OF /A+NA AN+ /ANO )4)TATION) N%.
TCN014021" %R/AN ( O$OTO)*O 330/& +C TR8: 'IN% N%.
TCN014021# N%.
TCN0140216 /ANO CAPACITOR 4AN/ PRO%CT) 28#0$&AR N%.
TCN014021 N%.
TCN014021! N%.
TCN0140219 /AINI 1 8 1#0$&A 330132/& 2 8 30"0$&A )4)TATION AT N%. 4))A N%.
TCN014021!0 CON)TRCTION OF 18132/& 'IN% 4A- AT 4IRNIN /%44I )4)TATION N%.
TCN014021!1 $4A'ANO(O/IG.% 132/& )C 'IN% N%.
TCN01402196 TRAN)$I))ION )PP'- OF 2830"0$&A, 13233/& )4)TATION AT GA-A N%.
TCN014021!3 //.A4A 2860$&A, 13233/& )4)TATION N%.
TCN014021!# +A$ATR 181#0$&A, 330132/& )4)TATION -O4% )TAT% N%.
TCN014021!! $A/%RI ( PAN/)*IN 132/& +C 'IN% P'AT%A )TAT% N%.
TCN014021!9 N%.
TCN01402191 2N+ /A+NA(/ANO 33/& +C 'IN% N%.
TCN01402193 /ATA$P%(NATIONA' )TA+I$ 132/& +C 'IN%, FCT, A4A N%. TCN0140219# 182!$&A $O4I'% )4)TATION AT $A-O 4%'.A N%.
0"30300 NIGERIAN BULK ELECTRICITY TRADING PLC
COEE LINE ITEM
" E(PENDITURE
"3 CAPITAL E(PENDITURE
"30 FI(ED ASSETS PURCHASED
"300 PURCHASE OF FI(ED ASSETS GENERAL
2301010# PRC*A)% OF $OTOR &%*IC'%)
"30" CONSTRUCTION ) PROVISION
'IN/ T*% GI) AT A')CON .IT* A))OCIAT%+ 4A- %8T%N)ION) AT I4O$ PO.%R(
2 8 330/& 'IN% 4A- %8T%N)ION AT /A+NA, O) AN+ ONIT)*A /A+NA(P'AT%A (ANA$4RA )TAT%)2 8 330/& 'IN% 4A- %8T%N)ION AT /A+NA, O)AN+ ONIT)*A /A+NA(P'AT%A (ANA$4RA )TAT%)
4%NIN NORT*(O)*OG4O 330/& +C 'IN% .IT* ON% )C TRNING IN AN+ OT TO N%. A/R% )4)TATION
CO$P'%TION OF ONGOING PROCR%$%NT OF 33/& 'IN% FRO$ GO$4% TRAN)$I))ION )TATION TO F%+%RA' NI&%R)IT- /A)*%R% IN GO$4% )TAT%
)PP'- OF TRA)FOR$%NR AT AI+%-AN, A/%N7A, 7%4 AN+ O/*ORONICO$$NIT-, %+O )TAT% T%)TING AN+ %N%RGI7ATION OF 10860 $&A TRAN)FOR$%R) AT ONITI)*A,A4A, IF%, IRRA, I)O'O, I/ORO+O, G)A, /AN/IA, 7ARIA, AN+ )O/OTO)4)TATION): 181#0$&A ATO TRAN)FOR$%R AT /$4OTO) )4)TATION:68"0$&A $O4I'% TRAN)FOR$%R) AT AC*I, -%NAGOA, %IG4O, 7ARIA,/ATA$P%, AN+ $A*IA )4)TATION): 1830 $&A TRAN)FOR$%R AT GO$4%)4)TATION
R%(CON)TRCTION OF FA''%N TRAN)$I))ION TO.%R), R%P'AC%$%NT OFG'A)) IN)'ATOR), R%(*A4I'ITATION OF 'IN%), R%CON+CTORING OF 'IN%),PROCR%$%NT OF ARI%A' )R&%''ANC%) )%R&IC%), TRAINING OF )PCIA'I7%+'IN% CR%.), R%*A4I'IATION OF &AN+'I7%+ )/- .IR%), CO$P'%TION OF$ACP*%R)ON NI&%R)IT- PRO%CT, TRAN)FOR$%R $AINT%NC%), AN+CON)TRCITON OF 33 /& OT+OOR ).ITC*-AR+) AT &ARIO) 'OCATION) IN T*% CONTR-: %N)RING %N*ANC%+ GRI+ )TA4I'IT- AN+ R%'IA4I'IT-R%+CING FORC%+ OTAG%) R%)'TING INCR%A)%+ %N%RG- T*ROG*PT TO T*% %N+ C)TO$%R):
1 8 1#0$&A 330132/& TRAN)FOR$%R AT 4IRNIN /%44I AN+ R%INFORC%$%NTAT 33013233 /& )4)TATION, /$4OT)O (
( ( ( (O/IG.%: CON)TRCTION OF 132/& +C 'IN% FRO$ N%. A4%O/TA ( IG4ORA (
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 35/152
"30"0 CONSTRUCTION ) PROVISION OF FI(ED ASSETS GENERAL
23020103 CON)TRCTION PRO&I)ION OF %'%CTRICIT-
"30% OTHER CAPITAL PRO*ECTS
"30%0 AC'UISITION OF NON TANGIBLE ASSETS
230#0101 R%)%ARC* AN+ +%&%'OP$%NT
230#0103 $ONITORING AN+ %&A'ATION
TOTAL PERSONNELTOTAL OVERHEAD
TOTAL RECURRENT
TOTAL CAPITAL
TOTAL ALLOCATION
NIGERIAN BULK ELECTRICITY TRADING PLC
COEE PRO*ECT NAME TYPE
N4%T00101#620 PRC*A)% OF PRO%CT &%*IC'%) N%.
N4%T00301#626 PA-$%NT OF G%NCO IN&OIC%) IN F'' N%.
N4%T00302163# N%.
N4%T161021#"9 N%.
N4%T16102162" A+&%RTI)$%NT AN+ %NGAG%$%NT OF TRAN)ACTION A+&I)OR) ON COA' IPP N%.
N4%T161021630 CON+CT R%%)T FOR PROPO)A' RFF AN+ %&A'ATION4I+ ANA'-)I) N%.
N4%T1620216## $ONITORING AN+ COOR+INATION OF 4'/ %'%TRICIT- $ATT%R) N%.
0"30!900" OFFICE OF THE SURVEYORGENERAL OF THE FEDERATION
COEE LINE ITEM
" E(PENDITURE
" PERSONNEL COST
"0 SALARY
"00 SALARIES AND WAGES
21010101 )A'AR-
"0" ALLOWANCES AND SOCIAL CONTRIBUTION
"0"0" SOCIAL CONTRIBUTIONS
21020201 N*I)
21020202 CONTRI4TOR- P%N)ION
"" OTHER RECURRENT COSTS
""0" OVERHEAD COST
""0"0 TRAVEL& TRANSPORT GENERAL
22020102 'OCA' TRA&%' TRAN)PORT5 OT*%R)
""0"0" UTILITIES GENERAL
22020201 %'%CTRICIT- C*ARG%)
22020202 T%'%P*ON% C*ARG%)
2202020# .AT%R RAT%)
22020206 )%.%RAG% C*ARG%)
""0"03 MATERIALS & SUPPLIES GENERAL
22020301 OFFIC% )TATION%RI%) CO$PT%R CON)$A4'%)22020302 4OO/)
22020303 N%.)PAP%R)
2202030# PRINTING OF NON )%CRIT- +OC$%NT)
""0"0 MAINTENANCE SERVICES GENERAL
22020"01 $AINT%NANC% OF $OTOR &%*IC'% TRAN)PORT %IP$%NT
22020"02 $AINT%NANC% OF OFFIC% FRNITR%
22020"03 $AINT%NANC% OF OFFIC% 4I'+ING R%)I+%NTIA' TR)
22020"0" $AINT%NANC% OF OFFIC% IT %IP$%NT)
22020"0# $AINT%NANC% OF P'ANT)G%N%RATOR)
TRAN)ACTION A+&I)OR- AN+ +%'I&%R-5 FINANCIA''%GA' A+&I)OR- , I))ING*O)% AN+ TR)T%%) CO)T)
%NGAG%$%NT OF %NGIN%%RING CON)'TANT) FRO$ T*% NI&%R)IT- OF4%NIN, NI&%R)IT- OF 4AC*I AN+ NI&%R)IT- OF /AT)INA FOR PAN AFRICA
)O'AR PRO%CT) AN+ OT*% R )I$I'AR R%)%ARC*
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 36/152
22020"06 OT*%R $AINT%NANC% )%R&IC%)
""0"0% TRAINING GENERAL
22020#01 'OCA' TRAINING
""0"0$ OTHER SERVICES GENERAL
22020601 )%CRIT- )%R&IC%)
22020603 OFFIC% R%NT
22020606 C'%ANING F$IGATION )%R&IC%)""0"07 CONSULTING & PROFESSIONAL SERVICES GENERAL
2202002 INFOR$ATION T%C*NO'OG- CON)'TING
2202006 )R&%-ING )%R&IC%)
220200! 4+G%T PR%PARATION
""0"0! FUEL & LUBRICANTS GENERAL
22020!01 $OTOR &%*IC'% F%' CO)T
22020!03 P'ANT G%N%RATOR F%' CO)T
""0"0 MISCELLANEOUS
22021001 R%FR%)*$%NT $%A')
22021002 *ONORARI$ )ITTING A''O.ANC%
22021003 P4'ICIT- A+&%RTI)%$%NT)
22021006 PO)TAG%) CORI%R )%R&IC%)
2202100 .%'FAR% PAC/AG%)2202100! )4)CRIPTION TO PROF%))IONA' 4O+I%)
22021009 )PORTING ACTI&ITI%)
22021031 CRRIC'$ +%&%'OP$%NT
"3 CAPITAL E(PENDITURE
"30 FI(ED ASSETS PURCHASED
"300 PURCHASE OF FI(ED ASSETS GENERAL
23010133 PRC*A)%) OF )R&%-ING %IP$%NT
"30" CONSTRUCTION ) PROVISION
"30"0 CONSTRUCTION ) PROVISION OF FI(ED ASSETS GENERAL
2302011! CON)TRCTION PRO&I)ION OF INFRA)TRCTR%
23020122 CON)TRCTION OF 4ON+ARI%) PI''AR)RIG*T OF .A-)
"30% OTHER CAPITAL PRO*ECTS"30%0 AC'UISITION OF NON TANGIBLE ASSETS
230#0101 R%)%ARC* AN+ +%&%'OP$%NT
230#0103 $ONITORING AN+ %&A'ATION
TOTAL PERSONNEL
TOTAL OVERHEAD
TOTAL RECURRENT
TOTAL CAPITAL
TOTAL ALLOCATION
OFFICE OF THE SURVEYORGENERAL OF THE FEDERATION
COEE PRO*ECT NAME TYPE
O)GOF01020""# N%.
O)GOF03020"0 N%.
O)GOF03020990 N%.
O)GOF09021096 ACI)ITION AN+ )%R&ICING OF +IGITA' %T(1 PRINTING 'IT*O $AC*IN%) N%.
O)GOF11021119 N%.
O)GOF11021301 N%.
O)GOF1202130# N%.
PRO+CTION OF A+$INI)TRATI&% AN+ NATIONA' )TAN+AR+ TOPOGRAP*IC$AP )*%%T) AT )CA'% 152#,000
)R&%- AN+ +%$ARCATION OF NIG%RIA<) INT%RNATIONA' 4ON+AR-NIG%RIACA$%RON, NIG%RIANIG%R, NIG%RIAC*A+, NIG%RIA4%NIN, AN+$ARITI$% 4ON+AR-
CONF%R%NC% ON ACTI&ITI%) OF )R&%-ING $APPING INC'+ING A+&I)OR-4OAR+ ON )R&%- TRAINING
$APPING OF NATIONA' G%O()PATIA' +ATA FOR +%&%'OP$%NT AN+ GOO+GO&%RNANC%
%)TA4'I)*$%NT, )R&%- AN+ O4)%R&ATION OF G%O+%TIC CONTRO'), TRIGONO$%TRIC )TATION) AN+ 4%NC*$AR/) NATION.I+%
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 37/152
O)GOF12021306 N%.
O)GOF1202130 N%.
O)GOF1202130! N%.
O)GOF12021309 N%.O)GOF12021310 A$%N+$%NT OF T*% )R&%- COOR+INATION ACT N%.
O)GOF12021311 N%.
O)GOF12021312 IN+%4T%+N%)) TO INFO T%RRA FOR ACI)ITION OF 0:# )AT%''IT% I$AG%R- N%.
O)GOF12021313 $ONITORING AN+ COOR+INATION OF O)GOF CAPITA' PRO%CT) N%.
O)GOF1202131" N%.
O)GOF1202131# N%.
0"30!9003 FEDERAL SCHOOL OF SURVEY, OYO
COEE LINE ITEM
" E(PENDITURE
" PERSONNEL COST
"0 SALARY
"00 SALARIES AND WAGES
21010101 )A'AR-
"0" ALLOWANCES AND SOCIAL CONTRIBUTION
"0"0" SOCIAL CONTRIBUTIONS
21020201 N*I)
21020202 CONTRI4TOR- P%N)ION
"" OTHER RECURRENT COSTS
""0" OVERHEAD COST
""0"0 TRAVEL& TRANSPORT GENERAL
22020101 'OCA' TRA&%' TRAN)PORT5 TRAINING
""0"0" UTILITIES GENERAL
22020201 %'%CTRICIT- C*ARG%)
22020203 INT%RN%T ACC%)) C*ARG%)2202020# .AT%R RAT%)
""0"03 MATERIALS & SUPPLIES GENERAL
22020301 OFFIC% )TATION%RI%) CO$PT%R CON)$A4'%)
22020303 N%.)PAP%R)
""0"0 MAINTENANCE SERVICES GENERAL
22020"01 $AINT%NANC% OF $OTOR &%*IC'% TRAN)PORT %IP$%NT
22020"02 $AINT%NANC% OF OFFIC% FRNITR%
22020"03 $AINT%NANC% OF OFFIC% 4I'+ING R%)I+%NTIA' TR)
22020"0" $AINT%NANC% OF OFFIC% IT %IP$%NT)
22020"0# $AINT%NANC% OF P'ANT)G%N%RATOR)
""0"0 MISCELLANEOUS
2202100 .%'FAR% PAC/AG%)
"3 CAPITAL E(PENDITURE
"30 FI(ED ASSETS PURCHASED
"300 PURCHASE OF FI(ED ASSETS GENERAL
2301010# PRC*A)% OF $OTOR &%*IC'%)
2301012# PRC*A)% OF 'I4RAR- 4OO/) %IP$%NT
23010133 PRC*A)%) OF )R&%-ING %IP$%NT
"30" CONSTRUCTION ) PROVISION
"30"0 CONSTRUCTION ) PROVISION OF FI(ED ASSETS GENERAL
23020101 CON)TRCTION PRO&I)ION OF OFFIC% 4I'+ING)
"30% OTHER CAPITAL PRO*ECTS
)R&%- OF NATIONA' INFRA)TRCTR%) )C* A) CATT'% ROT%), OI' GA)PIP%'IN%), *IG*.A-), RAI' 'IN%), PO.%R 'IN%), %TC
PGRA+% OF +ATA4A)% *IG* P%RFOR$ANC% )%R&%R, C'O+ 4AC/(P,R%)%ARC* AN+ R%'OCATION OF T*% +ATA C%NTR%
%)TA4'I)*$%NT OF CONTINO)'- OP%RATING R%F%R%NC% )TATION COR) IN'IN% .IT* INT%RNATIONA' T%RR%)TIA' R%F%R%NC% FRA$% ITRF
ACI)ITION OF O)GOF *TR 'AN+ IN FCT AN+ F%NCING, ACI)ITION AN+
F%NCING OF 'AN+ FOR 7ONA' OFFIC%) AN+ PGRA+ING OF )TAT% OFFIC%)
,
,
N'OC/ING T*% +%A+ CAPITA' IN 'AN+ FOR NATIONA' 'AN+ TIT'ING,)%CRIT- AN+ CR%+IT $ANAG%$%NT
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 38/152
"30%0 AC'UISITION OF NON TANGIBLE ASSETS
230#0102 CO$PT%R )OFT.AR% ACI)ITION
TOTAL PERSONNEL
TOTAL OVERHEAD
TOTAL RECURRENT
TOTAL CAPITAL
TOTAL ALLOCATIONFEDERAL SCHOOL OF SURVEY, OYO
COEE PRO*ECT NAME TYPE
F))01620216! G'O4A' PO)ITIONING )-)T%$ )OFT.AR% N%.
F))0163021692 CON)TRCTION OF A+$INI)TRATI&% 4'OC/ 4I'+ING N%.
F))0163021693 CON)TRCTION OF N%. '%CTR% T*%AT%R N%.
F))016"02169# PRC*A)% OF PRO%CT &%*IC'% N%.
F))016#021696 ON'IN% &IRTA' 'I4RAR- N%.
F))016#02169! PRC*A)% OF T%8T4OO/) N%.
F))O-O#002101 G'O4A' PO)ITIONING )-)T%$ )R&%- %IP$%NT N%.
0"30!900 FEDERAL ROAD MAINTENANCE AGENCY
COEE LINE ITEM
" E(PENDITURE
" PERSONNEL COST
"0 SALARY
"00 SALARIES AND WAGES
21010101 )A'AR-
"0" ALLOWANCES AND SOCIAL CONTRIBUTION
"0"0" SOCIAL CONTRIBUTIONS
21020201 N*I)
21020202 CONTRI4TOR- P%N)ION
"" OTHER RECURRENT COSTS
""0" OVERHEAD COST
""0"0 TRAVEL& TRANSPORT GENERAL
22020101 'OCA' TRA&%' TRAN)PORT5 TRAINING
22020102 'OCA' TRA&%' TRAN)PORT5 OT*%R)""0"0" UTILITIES GENERAL
22020201 %'%CTRICIT- C*ARG%)
22020202 T%'%P*ON% C*ARG%)
22020203 INT%RN%T ACC%)) C*ARG%)
2202020# .AT%R RAT%)
22020206 )%.%RAG% C*ARG%)
""0"03 MATERIALS & SUPPLIES GENERAL
22020301 OFFIC% )TATION%RI%) CO$PT%R CON)$A4'%)
22020302 4OO/)
22020303 N%.)PAP%R)
2202030" $AGA7IN%) P%RIO+ICA')
2202030# PRINTING OF NON )%CRIT- +OC$%NT)
22020306 PRINTING OF )%CRIT- +OC$%NT)22020309 NIFOR$) OT*%R C'OT*ING
""0"0 MAINTENANCE SERVICES GENERAL
22020"01 $AINT%NANC% OF $OTOR &%*IC'% TRAN)PORT %IP$%NT
22020"02 $AINT%NANC% OF OFFIC% FRNITR%
22020"03 $AINT%NANC% OF OFFIC% 4I'+ING R%)I+%NTIA' TR)
22020"0" $AINT%NANC% OF OFFIC% IT %IP$%NT)
22020"0# $AINT%NANC% OF P'ANT)G%N%RATOR)
22020"06 OT*%R $AINT%NANC% )%R&IC%)
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 39/152
22020"10
22020"11
22020"12 R%*A4I'ITATION OF ROA+ IN 4O+% )AA+ %44A 'GA
22020"13 R%*A4I'ITATION OF ROA+ IN )*AO NCTION O'OR 'GA
22020"1"
22020"1#22020"16 R%*A4I'ITATION OF ROA+ IN /.ANAR $ARA/ $ARA/
22020"1 R%*A4I'ITATION OF ROA+ IN GO$4% 4AC*I ( O)
22020"1! R%*A4I'ITATION OF ROA+ IN %I+%N I4OR% ROA+ IN %+O )TAT%
22020"19 R%*A4I'ITATION OF ROA+ IN AG&A %I+%N NCTION IN %+O )TAT%
22020"20 R%*A4I'ITATION OF ROA+ IN GI$I /%FFI, P'AT%A )TAT%
22020"21 R%*A4I'ITATION OF ROA+ IN $A/R+I 4O %G4AB A/PAN OT/PA
22020"22 R%*A4I'ITATION OF ROA+ IN )A$INA/A +OGA
22020"23 R%*A4I'ITATION OF ROA+ IN +OG.A ( TIGA
22020"2" R%*A4I'ITATION OF ROA+ IN G.AR7O /IR ( /AFIN$AI-A/I
22020"2# R%*A4I'ITATION OF ROA+ IN O-O OG4O$O)*O
22020"26 R%*A4I'ITATION OF ROA+ IN A/A.AN 'AFIA ( $A/R+I
22020"2 R%*A4I'ITATION OF ROA+ IN 'AA.A GA$AR-A $) 4AR
22020"2! R%*A4I'ITATION OF ROA+ IN IRRA %/PO$A ROA+ IN %+O )TAT%22020"29 R%*A4I'ITATION OF ROA+ IN FNTA(G)A, 7A$FARA )TAT%
22020"30 R%*A4I'ITATION OF ROA+ IN /AT)INA(/ANO, /AT)INA )TAT%
22020"31 R%*A4I'ITATION OF ROA+ IN GO$4% ( 4AC*I ( NINGI 4OR+%R
22020"32
22020"33 R%*A4I'ITATION OF ROA+ IN )O/PON4A 2N+ %A)T CIRC'AR ROA+
22020"3" R%*A4I'ITATION OF ROA+ IN O-O A/IN$ORIN
22020"3# R%*A4I'ITATION OF ROA+ IN OT/PA N)//A
22020"36 R%*A4I'ITATION OF ROA+ IN I)%-IN(O/%*O
22020"3! G%N%RA' $AINT%NANC% OF )AN4I ( IGONO ( O&ARA ( OROGN ROA+
22020"39 $AIT%NANC% OF ORI ROA+ %G. O4%AG4 INT%RC*ANG% )%CTION I
22020""0 R%*A4I'ITATION /ARA-% ( ROGO ROA+
22020""1 $AINT%NANC% OF /ARA-% ( TRA.A ROA+22020""2 $AINT%NANC% OF G)A ( /ARAN NA$O+A ROA+
22020""3 R%*A4I'ITATION AN+ R%)RFACING OF IGARRA TO.N)*IP ROA+ %+O )TAT%
22020"""
22020""# R%*A4I'ITATION OF ROA+ IN I4I(./ARI(TA/$ ROA+
22020""6 R%*A4I'ITATION OF ROA+ IN +ONGA($ARARA4A(4AI))A ROA+
22020"" R%*A4I'ITATION OF ROA+ IN GAR/O 4AR/$ /$R-A RANO
22020""!
22020"#0
22020"#1 R%*A4I'ITATION OF ROA+ IN $O/.A N%. 4))A
22020"#2 R%*A4I'ITATION OF ROA+ IN 1)T %A)T CIRC'AR 2N+ %A)T CIRC'AR ROA+
22020"#3 R%*A4I'ITATION OF ROA+ IN $FON O/PO$A OGOA
22020"#" R%*A4I'ITATION OF 4RI+G% AT I/O$22020"##
22020"#6 R%*A4I'ITATION OF ROA+ IN 4'A+I 4//O)
22020"# R%*A4I'ITATION OF ROA+ IN /AFANC*AN(/%FFI(A4A ROA+
22020"#! R%*A4I'ITATION OF AG4%/ ( %+I+I ROA+
22020"#9
22020"60 R%*A4I'ITATION OF ROA+ IN ANA$4RA A+ANI /OGI ROA+
22020"61
MAINTENANCE OF ROADS, BRIDGES AND 'UICKWIN INTERVENTION INTHE FOLLOWING ROADS-
(
(
(
( ( 5
,
R%*A4I'ITATION OF ROA+ IN I+I+%P )/ I/OT %TI$ AFC*A*A+ ROA+":#/$ I4IONO I4O$ ':G:A: OF A/.A(I4O$
R%*A4I'ITATION OF ROA+ IN /)$AI'A +A' RON+ 4R$ 4R$ )A-A)A-A /I4I-A
R%*A4I'ITATION OF ROA+ IN OTOC*A $%7% ANA$ ORO$A %TITI N7A$ I4AI A4A ROA+
A/PA)*A$ATG4O$A(O4OFFIA, A$O+ ROA+ IN N/AN .%)T 'GA%NG )TAT%
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 40/152
22020"62
22020"63 R%*A4I'ITATION OF ROA+ IN CON)TRCTION OF I&I/.% %/.OT)OR ROA+
22020"6" R%*A4I'ITATION OF 4RI+G%) AT 4A'AR%
22020"6# R%*A4I'ITATION OF ACC%)) ROA+ TO IRRA )P%CIA'I)T T%AC*ING *O)PITA'
22020"66 R%*A4I'ITATION OF A/*O(AP AN+ A/*O AG.A NCTION)
22020"6 R%*A4I'ITATION OF %/PO$A IR%/P%N ROA+22020"6! R%*A4I'ITATION OF IFA/I ( O$O ROA+ IN %/ITI )TAT%
22020"69 $AINT%NANC% OF A+O ( IFA/I ( OTN ROA+ IN %/ITI )TAT%
22020"0 $AINT%NANC% OF A+O ( A/R% ROA+
22020"1 R%*A4I'ITATION OF /ANO ( G$%' ( $A/ATARI ROA+ IN /ANO )TAT%
22020"2
22020"3
22020""
22020"# R%*A4I'ITATION OF 4AC*I(/ARI($I)A ROA+ 4AC*I )TAT%
22020"6 R%*A4I'ITATION OF TA/AI(4A4A'+(NINGI(4AC*I ROA+ IN 4AC*I )TAT%
22020"
22020"!
22020"9
22020"!0 R%*A4I'ITATION OF 9T* $I'% A4OR /%*% OPI N)//A, %NG
22020"!1 $O*A$$%+ I+RI) .A-, POTI)/$ A'ONG $AI+GRI ROA+, -O4%
22020"!2 I4RA*I$ A'/A'I ROA+ POTI)/$ A'ONG 4AC*I ROA+, -O4%
22020"!3
22020"!"
22020"!# '%R% TAFA.A 4AC*I GIN+IRI P'AT%A $ANG, P'AT%A
22020"!6
22020"! TAFA.A 4%'%.A 4AC*I +A.A/I /A4.IR ROA+, 4AC*I
22020"!!
22020"!9 O.%RRI PORT(*ARCORT $O/ANN% TO $AP F%+%RA' ROA+ 4-PA))
22020"90
22020"91 C'%ANING OF ROA+ )*O'+%R) O'%* 7%R% F%+%RA' ROA+, +%'TA )TAT%
22020"92
22020"93 'A))A TO +I''% ROA+, *A.' AN+ A)I/IRA, 4ORNO )TAT%
22020"9" R%*A4I'ITATION AN+ $AINT%NANC% OF TRINIT- ROA+, 'AGO)
22020"9#
22020"96
22020"9
22020"9!
22020"99 O.%RRI O/IG.% ROA+ TORONTO RATTA OI INT%RC*ANG%
22020#00
22020#01
R%*A4I'ITATION OF ROA+ IN CON)TRCTION OF AG%N%4O+% I&I%/P% ROA+IN %+O NORT*
( ( (
R%*A4I'ITATION OF N/A'AG(%*A$F(I/%$ ROA+ CONN%CTING %4ON-I IN%NG AN+ 4%N% )TAT%
R%*A4I'ITATION OF ON%4ON-I(A$AC*I(%++A(I/.O ROA+ IN %4ON-I NORT*%4ON-I )TAT%
( (
R%)RFACING OF O7ORO O.*%'OG4O(A4I ROA+, I)O/O NORT* )OT*F%+: CON)TIT%NC- A)A4A 4%NIN ROA+ ,
O$$A $G4I+I INT%RC*ANG% A'ONG ONIT)*A O.%RRI ROA+ FOR%CONO$IC R%A)ON)
G%N%RA' R%PAIR) AN+ O&%R'A- OF $AI+GRI $ONGNO 4AGA ROA+C* @"00 2#@000
R%*A4I'ITATION, %$%RG%NC- AN+ )P%CIA' R%CON)TRCTION AN+CO$P'%TION OF )PR FRO$ I*IA'A OR' $+R TO I*IO$A OR)$OG*, ANA$4RA FOR %CONO$IC R%A)ON)
R%CON)TRCTIONR%*A4I'ITATION OF T*% $A/R+I NA/A A+O/ AN/PAROA+, 4%N% )TAT%
,
R%PAIR) AN+ R%*A4I'ITATION OF N/.O NN%.I IN+)TRIA' ROA+ OFF O4AO/IG.%, F%+%RA' ROA+
,
PO'IC% ROA+ OR) OFF I*IA'A ( $+R R+ INT%RC*ANG% AT %7%+OA$AO/PA AN+ 7I$7O R+)
R%*A4I'ITATION OF ACC%)) ROA+ FOR %CONO$IC ACTI&ITI%) FRO$ PONT%'A&IA O-O I4A+AN %8PR%)).A-
R%*A4I'ITATION OF 1)T GAT% OF )$AN +ANFO+IO NI&%R)IT- ROA+ TO T*%$AIN CA$P)
, ,AR%A))'A4) OF # FI&% N$4%R) 4O8 C'&%RT) ON &ARIO) POINT) OFO*IARA RI&%R OR) 'GA AN+ A 4RI+G% O&%R RA)I RI&%R I)I(I*IT%O.%RRIOR' 'GA ACC%))ING I*IA'A ANA$4RA AN+ OR' $+R ROA+, I$O)TAT%
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 41/152
22020#02
22020#03 ORO$A %TITI ANA$ $I/. ON OTOC*A /OGI ANA$ A4AI ROA+
22020#0" O-% /PO TO ORAFIA ORANTO %NG ONIT)*A %8PR%)).A-
22020#0#
22020#06
22020#0
22020#0! CO$P'%TION OF )ARINA ROA+ PRO%CT) IN GAR/, /ANO )TAT%
22020#09 R%*A4I'ITATION OF %G4%' A+A%' ROA+ OFF %8PR%)).A-, A4IA )TAT%
22020#10 R%*A4I'ITATION OF PORT(*ARCORT RIFIN%R- O/RI/A ROA+
22020#11
22020#12
22020#13
22020#1" R%PAIR OF POTI)/$ A/)CO 4A+% ROA+), A+A$A.A )TAT%
22020#1#
22020#16 )AN-INNA +OGON +AI ROA+, TA$4.A', )O/OTO
22020#1 %NG PORT(*ARCORT %8PR%)) ROA+, OG4A/ INT%RC*ANG%
22020#1!
22020#19
22020#20
22020#21
22020#22
22020#23 'IT%/PA A4 OC*IC*% GI+I ROA+, 4%/.ARA ON CRO)) RI&%R *IG*.A-
22020#2" N)//A %NG ONIT)*A ROA+, %NG CA$P) INT%RC*ANG%
22020#2#
22020#26
22020#2
22020#2!
22020#29 O'+ %NG PORT(*ARCORT ROA+ )PR TO NG%N% G4O ( $$A/
22020#30
22020#31
22020#32 R%*A4I'ITATION OF FAI'%+ PORTION) OF $A*IA 4%N+% O*AFIA ROA+
22020#33
22020#3"
22020#3#
22020#36 $AINT%NANC% OF %4(A*IA ROA+, +%'TA )TAT%
22020#3 R%*A4I'ITATION AN+ $AINT%NANC% OF 'ANGTANG .A)% ROA+
22020#3!
22020#39 R%*A4I'ITATION OF )*%N+ANA 'AFIA ROA+
22020#"0 R%*A4I'ITATION OF O.O+% I'ARO ROA+, OGN )TAT%
22020#"1 R%*A4I'ITATION OF )*%N+ANA -%'.A ROA+
R%*A4I'ITATION OF -AN T)A/I C*IC/) AN+ GI+N A/I+A ROA+), /ANO)TAT% %8PR%)).A-
G%N%RA' $AINT%NANC% AN+ R%PAIR) OF AN I$PORTANT ROA+ '%A+ING TO T*% AC*I%&%R) NI&%R)IT-, O.O
CO''%G% OF 'AN+ R%)ORC%) T%C*NO'OG-, A& ON O.%RRI PORT( R%CON)TRCTION AN+ R%*A4I'ITATION OF $OG%'% AC*ARA G.%$%$NN%OC*I ON T*% %NG PORT(*ARCORT %8PR%)).A-
R%CON)TRCTION OF O/PO)I I) PORTION OF NARA I) O/PO)F%+%RA' *IG*.A- F113 %4ON- )TAT%
,
O.O+% IR%PO $AR/%T %CONO$IC ROA+ PO)T OFFIC% F%+%RA' $AOR ROA+ON O-O %8PR%)) AN INT%RC*ANG%
G%N%RA' $AINT%NANC%, R%*A4I'ITATION OF $ARNONA GORON-O ROA+ TO4IRNI TO.N), )O/OTO )TAT%
R%*A4I'ITATION OF OGTA 'A/% %G4%$A O$O/ A*OA+A F%+%RA'ROA+ IN RI&%R) )TAT%
R%*A4I'ITATION AN+ +RAINAG% AT O4, +O/O AN+ I*%A/A )%CTION)A'ONG N)//A O4O''O AFOR /%$ ROA+
PRO&I)ION OF ACC%)) ROA+ TO.AR+) &O$ &%T%RINAR- TO C*A/AR$ ON AF%+%RA' ROA+, P'AT%A )TAT%
,
N/.O ORI RONA4OT TO TORONTO 8N TO *%A&I'- TRAFICAT%+ O.%RRI O/IG.% ROA+
IN)RG%NC- CON)I+%RATION5 R%PAIR) AN+ R%*A4I'ITATION OF ROA+) IN T*% N%A)T +I'C*I$ 4A77A $IC*I/A ( G'A/
5
IN)RG%NC- CON)I+%RATION5 R%PAIR) AN+ R%*A4I'ITATION OF ROA+) IN T*% N%A)T TO.AR+) -O4% I:%: POTI)/$ A/)CO 4A+% R+)
O.%RRI $A*IA *IG*.A-5 %G4%' $* AFOR %N-IOGG *IG* TRAFFIC $AR/%T INT%RC*ANG% FOR CON&%-ING OF AGRIC PRO+CT)
R%*A4I'ITATION, R%CON)TRCTION AN+ R%PAIR) OF G4%++% OF%R% /IRIA8I) /OGI )TAT% OF T*% A-%TORO G4%++% %GAN F%+%RA' ROA+
A*IARA NCTION RON+A4OT TO A4O($4AI)% C*O/ON%7% O/PA'A ROA+ TO T*% *%A&I'- TRAFICAT%+ O.%RRI $A*IA ROA+
R%*A4I'ITATION AN+ $AINT%NANC% OF I/O'% TO.N)*IP ROA+ A'ONG IFA/I I/O'% O$O %/ITI ROA+
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 42/152
22020#"2
22020#"3
22020#"" R%*A4I'ITATION OF %G4%(PATIGI ROA+ 6/$
22020#"#
22020#"6
22020#"
22020#"!
22020#"9
22020##0 PRO&I)ION OF R%'%&ANT 4OO/) AN+ P%RIO+ICA') FOR F%R$A 'I4RAR-
22020##1
22020##2 )P%CIA' R%PAIR) OF I/OT /O O+ORO ROA+ N%T.OR/, A/.A I4O$ )TAT%
22020##3
22020##"
22020### 7ING A'INGO $A-O 4%'.A ROA+ AN+ N$AN A'INGO R+:
22020##6 R%PAIR) OF N+I%/R% OG%N% N+IANIC*% OR%% ROA+, O/IG.%
22020## R%PAIR) OF AG. $A/ AC*I ROA+, %NG
22020##! CON)TRCTIONR%*A4I'ITATION OF /.A'% O4IAR/ ROA+, +%'TA )TAT%
22020##9 OR' NCTION $G4I+I ROA+ OFF ONIT)*A O.%RRI %8P:.A-
22020#60
22020#61
22020#62
22020#63 R%*A4I'ITATION OF I'P% I/O'% O$O ROA+, %/ITI )TAT%22020#6"
22020#6#
22020#66
22020#6
22020#6!
22020#!" R%*A4I'ITATION OF /.A-A /)AR TO.N ( $ARA4AN $I+'A, 4ORNO )TAT%
22020#69
22020#0
22020#1
22020#2
22020#3
22020#"
22020##
22020#6
22020#
, :
R%*A4I'ITATION OF $O+%'% ROA+, OFF T%O)*O, )R'%R% 1 F%+:CON)TIT%NC-, 'AGO):
CON)TRCTIONR%*A4I'ITATION OF A7/A A/P ROA+ AN+ A7/A %8T%N)ION TO %$%'OG ROA+, A4A NORT 'G) AN+ I4A+AN )TR%%T NG.AROA+, A4A )OT* 'GA, A4IA )TAT%
R%*A4I'ITATION OF "0/$ ROA+ FRO$ IG4O ORA TO IGANGAN IN I4ARAPAC%NTRA'I4ARAPA NORT* F%+%RA' CON)TIT%NC-, O-O )TAT%
CON)TRCTION OF FOR " )PAN) 4RI+G% AN+ APPROAC* ROA+ A'ONG T)A/.A +A4A ROA+ +A.A/IN /+4N/R% 'GA
)*O'+%R AT .A)I$I AR%A, A4%O/TA )ANGOOTA +A' CARRIAG%.A- IN
, ,
$AOR $AINT%NANC% AN+ R%PAIR) OF I/OT $O%))I%N I/OT %/P%N% ROA+,A/.A I4O$ )TAT%
G%N%RA' R%PAIR) AN+ O&%R'A- OF NGO$ARI(4'$/T ROA+ A'ONG/ANO(O) ROA+, $AI+GRI 4ORNO )TAT%
R%PAIR AN+ $AINT%NANC% OF #/$ O4A(A$ROI+ IGARI.%-F%+%RA'PRI$AR- *%A'T* C%NTR% ROA+, AFI/PO NORT* 'GA, %4ON-I )TAT%
$AINT%NANC%R%PAIR) OF 4I /.A-A /)AR GO$4% )TAT% 4OR+%R ROA+IN 4ORNO )TAT%
R%*A4I'ITATION AN+ R%PAIR) OF F%+%RA' ROA+) ACRO)) F%+%RA'CON)TIT%NCI%), NORT* C%NTRA' 7ON%
R%*A4I'ITATION AN+ $AINT%NANC% OF ROA+) ACRO)) F%+%RA'CON)TIT%NCI%) IN )OT* .%)T 7ON%
GRA+ING OF )*A-I, I/PA, %))A, C*ANC*AGA ROA+): 4O))OPAI/OROF%+%RA' CON)TIT%NC-, NIG%R )TAT%
, ( ,
CON)TRCTION OF I4)A O/PANA$ R+ .IT* 4RI+G% O&%R ATA/PO RI&%RIN O)*I$I'I NORT* 'GA +%'TA )TAT%
%8PAN)ION OF /A+ARI AN+ $A-ANC*I NARRO. 4RI+G% OF $AR 'GA,7A$FARA )TAT%
, ,
R%CON)TRCTION OF $O4I/%C*I+I%4%R%OR$4A $G4/AA$A7 ROA+)O/PO/O IN OG4AR 'GA ANA$4RA )TAT%
R%*A4I'ITATION OF %7%$)$OGA$4OI)/.ATO ROA+) IN OG4AR 'GA,ANA$4RA )TAT%
R%*A4I'ITATION OF ONIT)*AATANIOG4O/. ROA+ IN OG4AR F%+%RA'CON)TIT%NC-, ANA$4RA )TAT%
$AINT%NANC% OF O)N AN+ %/ITI INT%R)TAT% ROA+) I'%)A, I'O(A-%GN'%,I%4(%)A, ITA(%.R% ROA+
( IP%T, I%)A, I/%I, I'%(OGOTN ROA+
( I+O$NINA)I, I4O/N, I$%)I(I'%, %)A(O/%, O/%(I$%)I ROA+( , , (
R%PAIR OF 7ARIA ROA+ FRO$ /ANO F'-O&%R T*ROG* $AN+O RON+A4OT TO NNA$+I A7I/I.% 4-%PA)) TO A4A NCTION
CO$P'%TION OF T*R%% C%'' 4O8 C'&%RTA)P*A'T OF A-O )TATION ROA+)PR %NG PORT(*ARCORT %8PR%)) ROA+ ONGOING
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 43/152
22020#!
22020#9 I*IA'A F%+: CON)TIT%NC-
22020#!0 R%PAIR) OF ROA+) IN OR%+O, %+O )TAT%
22020#!1
22020#!2 R%*A4I'ITATION OF I/ARA ( 4A+AFI ROA+
22020#!# ATTA ( $+II$ I/%+R ROA22020#!6 $AINT%NANC% OF T.%'&% 12 ROA+) IN AAO/TA F%+%RA' CON)TIT%NC-
22020#!
22020#!!
22020#!9
22020#90 )*A($ANGNA ROA+ 9GRAN+ING
22020#91 %N.A /OGI(P/AN4O PRI GRAN+ING TA/$
22020#92 RF(/PA/-A ))A, TARA4A )ATT%
22020#93 O.O+%(I'ARO ROA+ OGN )TAT%
22020#!" CON)TRCTION OF A)*A'T O&%R'A- +O/A ( /.A$I -ANO/O ROA+
22020#9"22020#9# R%*A4I'ITATION AN+ R%PAIR) OF O'.O$I, O/%(OA, I+I(IR% ROA+, I'O4
22020#96 R%PAIR) AN+ R%*A4I'ITATION OF ROA+) IN %*I$% $4ANO
22020#9
22020#9! R%*A4I'ITATION OF /A.O ( NATA<A' ROA+, T.A+A 'GA, /ANO )TAT%
22020#99
22020600 +A C*OI 4A'A/ ROA+ &O$ IN O) )OT*
22020601 R%PAIR)R%*A4I'ITATION OF $A*IAI/.ANOI/OT %/P%N%F%+%RA' ROA+
22020602 R%PAIR) OF ROA+) IN IG4O %TITI .ANI %NG
22020603 R%PAIR) OF ROA+) IN A./A NOR+
2202060" R%PAIR) OF ROA+) IN AGATA ANA$4RA
2202060# R%PAIR) OF /O/O(4AGN+O +%P'ORA4'% ROA+22020606
2202060 R%*A4I'ITATION OF I.O(%IG4O ROA+ O)N )TAT%
2202060! R%PAIR) OF ROA+) IN IG4O %7% NORT* %NG
22020609
22020610 $AINT%NANC% OF ROA+) IN %'%$A OR%+O %+O )TAT%
22020611 R%PAIR) OF F%+%RA' ROA+) T*AT CRI))(CRO))%+ ONIT)*A $%TROPO'ITAN
22020612 R%PAIR) OF ROA+) OR$4A NORT*
22020613 R%PAIR) OF ROA+) IN OR. N/.% R4AN AR%A)
2202061" $ANA N+INO ROA+ )PR TO %NG(ONIT)*A %8PR%)).A-
2202061# R%*A4I'ITATION OF ROA+) IN 4%N+% ACC%))ING %8PR%)).A-, A4IA )TAT%
22020616
2202061! R%*A4I'ITATION OF TA-I &I''AG% ROA+, NIG%R )TAT%22020619 R%*A4I'ITATION OF +RAINAG% AT +/R% 'ON+ON ROA+ NIG%R )TAT%
""0"0% TRAINING GENERAL
22020#01 'OCA' TRAINING
""0"0$ OTHER SERVICES GENERAL
22020601 )%CRIT- )%R&IC%)
22020606 C'%ANING F$IGATION )%R&IC%)
""0"07 CONSULTING & PROFESSIONAL SERVICES GENERAL
2202001 FINANCIA' CON)'TING
2202003 '%GA' )%R&IC%)
R%*A4I'ITATION$AINT%NANC% OF A/PA)*A O4OFIA AN+ AG4ANI(A$RIROA+) IN N/AN %A)T.%)T F%+: CON)TIT%NC-, %NG )TAT%
R%*A4I'ITATION OF O/IA(I*IA'A('I(%G4 F%+%RA' ROA+ IN I*IA'A F%+%RA'CON)TIT%NC-, ANA$4RA )TAT%
CON)TRCTION OF TO.N)*IP 2/$ ROA+ AN+ +RAINAG% IN RA''A,O4O+O/., I+%ATO NORT* 'GA, I$O )TAT%
%RO)ION AN+ F'OO+ CONTRO' OF 1:#/$ ROA+ AT O/.ARAI4%/.%(O/ORO4I$ CO$$NITI%) IN I+%ATO )OT* 'GA, I$O )TAT%
( , , ,
%$%RG%NC- R%PAIR) AN+ R%*A4I'ITATION OF +A$4OA ROA+ )C* OFNR))ING TO FR)C 4I'+ING $AI+GRI TO.N
R%*A4I'ITATION OF I*G ( /ORI-A ( T)% AG4%R%G4A ROA+,/ON)*I)*A&AN+%I/-A IN 4%N% )TAT%
R%*A4I'ITATION OF IRRA, FRO$ OPOI NCTION ( %4*A/*A'A ( I+$%4O (IR%/P%N ROA+ %/PO$A
(
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 44/152
""0"0! FUEL & LUBRICANTS GENERAL
22020!01 $OTOR &%*IC'% F%' CO)T
22020!03 P'ANT G%N%RATOR F%' CO)T
""0"09 FINANCIAL CHARGES GENERAL
22020901 4AN/ C*ARG%) OT*%R T*AN INT%R%)T
""0"0 MISCELLANEOUS
22021001 R%FR%)*$%NT $%A')22021002 *ONORARI$ )ITTING A''O.ANC%
22021003 P4'ICIT- A+&%RTI)%$%NT)
2202100" $%+ICA' %8P%N)%)
22021006 PO)TAG%) CORI%R )%R&IC%)
2202100 .%'FAR% PAC/AG%)
2202100! )4)CRIPTION TO PROF%))IONA' 4O+I%)
"3 CAPITAL E(PENDITURE
"30 FI(ED ASSETS PURCHASED
"300 PURCHASE OF FI(ED ASSETS GENERAL
23010113 PRC*A)% OF CO$PT%R)
"303 REHABILITATION ) REPAIRS
"3030 REHABILITATION ) REPAIRS OF FI(ED ASSETS GENERAL
23030102 R%*A4I'ITATION R%PAIR) ( %'%CTRICIT-23030113 R%*A4I'ITATION R%PAIR) ( ROA+)
23030121 R%*A4I'ITATION R%PAIR) OF OFFIC% 4I'+ING)
"30% OTHER CAPITAL PRO*ECTS
"30%0 AC'UISITION OF NON TANGIBLE ASSETS
230#0101 R%)%ARC* AN+ +%&%'OP$%NT
230#0102 CO$PT%R )OFT.AR% ACI)ITION
230#0103 $ONITORING AN+ %&A'ATION
TOTAL PERSONNEL
TOTAL OVERHEAD
TOTAL RECURRENT
TOTAL CAPITAL
TOTAL ALLOCATIONFEDERAL ROAD MAINTENANCE AGENCY
COEE PRO*ECT NAME TYPE
F%R$00#01#22 N%.
F%R$A016021#06 R%*A4I'ITATION OF $%C*ANICA' .OR/)*OP AT /% N%.
F%R$A016021#66 N%.
F%R$A01021#09 N%.
F%R$A01!021#12 TRAINING ON GRA+%R, A)P*A'T PA&%R AN+ PN%$ATIC RO''%R N%.
F%R$A01!021##0 N%.
F%R$A01!021## GRO.ING GIR') AN+ .O$%N PRO%CT G.IN N%.
F%R$A020021602 $ONITORING AN+ TRAINING N%.F%R$A020021603 CON)$A4'%) IN A'' 7ON%) N%.
F%R$A020021610 PRO%CT) IN)P%CTION 4- +IR%CT 'A4OR NIT IN A'' 7ON%) N%.
F%R$A020021612 A+$INI)TRATION AN+ COOR+INATION N%.
F%R$A020021613 $ONITORING $AT%RIA') N%.
F%R$A02002161" N%.
F%R$A1#01#6!# N%.
G%N%NA' $AINT%NANC%R%PAIR) OF /%FFI ( NA)ARA.A ROA+ C*:0@000 (C*:"0@000 ROT% NO: 3"6 IN NA)ARA.A )TAT%
R%*A4I'ITATION OF 4RI+G%) AN+ F%+%RA' ROA+) A'ONG 4AC*I ( GO$4%AN+ .IT*IN GO$4% )TAT%
)%R&ICING AN+ R%PAIR OF #3NO TO-OTA *I'8, !NO CA$R-, 2NO PRA+O %%P,2NO P%G%OT, 1NO OPTI$A /IA AN+ 6NO *AIC% 4)
ONGOING R%PAIR) ON FAI'%+ )%CTION) AN+ PATC*ING OF POT*O'%) IN GI$I( O) ROA+ AN+ 4AC*I(GO$4% ROA+ CNO5 PIP4.OR/)1#11! AN+ 3OT*%R) FOR '$)*-8G-GRA))
$AOR $AINT%NANC% AN+ R%PAIR) OF POT*O'%) ROA+ FAI'%+ )%CTION)A'ONG 9T* $I'%(O4O''O AFOR(OT/PA 4%N% )TAT% 4OR+%R ROA+C*:0@000(C*:93@000 IN %NG )TAT%
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 45/152
F%R$A1#01#6!6 N%.
F%R$A1#01#6! N%.
F%R$A1#01#6!! R%*I4I'TATION OF +ARA TO.N)*IP ROA+) N%.
F%R$A1#01#6!9 CON)TRCTION AN+ R%*A4I'ITATION OF ROA+) N%.
F%R$A1#016691 N%.
F%R$A1#016692 CON)TRCTION OF +RAINAG% IN F%+%RA' NI&%R)IT- /A)*%R% N%.
F%R$A1#01#691 N%.
F%R$A1#01#693 N%.
F%R$A1#01#69" N%.
F%R$A1#01#69 N%.
F%R$A1#01#69! N%.
F%R$A1#01#10 N%.
F%R$A1#01#26 N%.
F%R$A1#01#29 $AOR $AINT%NANC% OF )*AGA$(OGIO ROA+ C*:!@000 ( C*:21@000: N%.
F%R$A1#01#32 N%.
F%R$A1#01#36 N%.
F%R$A1#01#"2 N%.
F%R$A1#01#"! N%.
F%R$A1#01##! N%.
F%R$A1#01#63 N%.
F%R$A1#01#6# N%.
F%R$A1#01#66 N%.
F%R$A1#01#6 N%.
F%R$A1#01#0 N%.
F%R$A1#01#91 N%.
F%R$A1#01#92 N%.
F%R$A1#01#93 N%.
F%R$A1#01#9" N%.
F%R$A1#01#96 $ONITORING $AT%RIA') N%.
F%R$A1#0160"3 N%.
F%R$A1#0160#2 CA4'%) ACC%))ORI%) N%.
%$%RG%NC- $AINT%NANC%R%PAIR) OF POT*O'%) AN+ FAI'%+ ROA+)%CTION) A'ONG O'+ A'IGN$%NT 9T* $I'%(OPI(N)//A O'+ ROA+C*:0@000(C*:#2@000 IN %NG )TAT%
G%N%RA' $AINT%NANC% OF $A+A''A()'%A($A% NCTION ROA+ C*: 0@000( C*:1!@000:
/A)*%R%
G%N%RA' $AINT%NANC% OF /A+NA ( A4A NIG%R )4 +A' CARRIAG%.A-C*: 0@000(C*:13@000 IN /A+NA )TAT% ROT% NO: #0 A: 2
$AOR $TC% OF /ANO ( G.AR7O ( +A-I ROA+ C*:@#00 ( C*:6@#00 IN/ANO )TAT%: ROT% 269
$AOR $AINT%NANC% 4%T.%%N C*: 0@000 ( C*: !6@200 A'ONG /AT)INA (/ANO )TAT% 4OR+%R ROA+ IN /AT)INA )TAT%::
G%N%RA' $AINT%NANC% R%PAIR) OF )O/OTO )TAT% 4OR+%R(%GA(/O/O( -ARI(NIG%R )TAT% 4OR+%R ROA+ IN /%44I )TAT%
G%N%RA' $AINT%NANC% R%PAIR) OF $ARARA4A(4IRNIN -ARI(RIA(7R(7A$FARA )TAT% 4OR+%R ROA+ IN /%44I )TAT%
/A44A(I)AN'(%G4%(O$ ARAN(/.ARA )TAT% 4OR+%R 4%T.%%N C*:!0@000(
C*:133@000 )%CTION II%$%RG%NC- R%PAIR) OF 4IRNIN G.ARI( T%GINA($A/%RA($O/.A( %44A/.ARA )4 ROA+, )%CTION) I (III, ROT% NO:20 IN N)
$AOR $AINT%NANC% OF I/AR% ( %PINN$I(I)A( %+O )4OR+%R ROA+ /$:0@000 ( /$: 32@000 ROT% NO:R##" F21#
JH>00!2JK>0093 IF% +A' CARRIAG%.A- ROA+, ROT% 3# IN O)N
G%N%RA' $AINT%NANC% R%PAIR) OF I4A+AN ( O-O O'+ A'IGN$%NT, /$0@000 ( /$ "0@000, ROT% 20, IN O-O )TAT%
G%N%RA' R%PAIR) OF CARRIAG%.A- I)O'AT%+ FAI'%+ )%CTION) AN+)TR%NG*T%NING O&%R'A- OF .%A/ )%CTION) A'ONG O) ( GI$I ROA+ /$22@000 ( /$69@000 IN P'AT%A )TAT%
$AOR $AINT%NANC% R%PAIR) OF /$:2@!00(/$:30@000 A'ONG A4O(/AII(
7A$FARA )TAT% 4OR+%R ROA+ IN )O/OTO )TAT% ROT% NO: 21", F213 : :TA/$ ( /$: 13@000 4%N% )4 A'ONG TA/$ ( 4%N% )TAT% 4OR+%R
$AINT%NANC% AN+ R%PAIR) OF CRITICA' FAI'%+ ROA+ )%CTION): )%CTION5III /$: !!@000 T%''A ( /$: 21@000 4%N% )4 OOTAR A'ONG A'INGO ($T$ 4I- ( T%''A ( ./ARI ( 4%N% )TAT% 4OR+%R ROA+:
G%N%RA' $AINT%NANC% R%PAIR) OF POTI)/$(GO$4% )4 ROA+ /$:0@!00(/$:3@#00 IN -O4% )TAT%:
PROPO)A' FOR $AOR $AINT%NANC% 4%T.%%N /$ 101@000(/$ 126@000A'ONG G)A(TA'ATA $AFARA()O/OTO )TAT% 4OR+%R ROA+ ROT% NO:!#
CON)TRCTION OF A "( C%'' 4O8 C'&%RT AT /$: "# @000 A'ONG GO$4I (*ONG ( $ARARA4A ROA+ IN A+A$A.A )TAT%
/.ANGI'A 4RI+G% /$: 2@1#0 A'ONG /A+NA ( 7ARIA ROA+ IN /A+NA
)R OF $RTA'A $O*A$$%+ 4RI+G% /$: 2@000 /OTON ( /ARF% A'ONG'O/OA ( A4AI ROA+ IN /OGI )TAT%:
)P%CIA' R%PAIR) OF POTI)/$ TO.N)*IP 4RI+G% /$: 0@"00 A'ONGPOTI)/$ (A7AR% ROA+ IN -O4% )TAT%:
CON)TRCTION OF 3(C%'' 4O8 C'&%RT AT /$:#6@!1# AN+ +%)I'TING OFRI&%R C*ANN%' AT 4RI+G% 'OCATION /$:10"@30" A'ONG G)A ( T$AFARA( )O/OTO )4 R+ IN 7A$FARA )TAT%
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 46/152
F%R$A1#0160#6 PO.%R )PP'- CONTRO' N%.
F%R$A1#016060 PO'%) N%.
F%R$A1#016066 %N%RG- )PP'- N%.
F%R$A1#016069 'IG*TING FITTING) AN+ ACC%))ORI%) N%.
F%R$A1#01601 CA4'%) ACC%))ORI%) N%.
F%R$A1#01609 'IG*TING FITTING) AN+ ACC%))ORI%) N%.
F%R$A1#016102 PO.%R )PP'- CONTRO' N%.F%R$A1#016106 %N%RG- )PP'- N%.
F%R$A1#016196 %N%RG- )PP'- N%.
F%R$A1#016201 %N%RG- )PP'- N%.
F%R$A1#01620# %N%RG- )PP'- N%.
F%R$A1#016!#3 ONGOING
F%R$A1#02069" ONGOING
F%R$A1#02000 ONGOING
F%R$A1#0200# ONGOING
F%R$A1#0213# N%.
F%R$A1#0213 N%.
F%R$A1#0213!0 N%.
F%R$A1#0213!3 N%.
F%R$A1#0213! G%N%RA' $TNC OF 4AC*I (O) P)4 ROA+ IN 4AC*I )TAT% N%.
F%R$A1#0213!9 N%.
F%R$A1#02139" N%.
F%R$A1#02139! N%.
F%R$A1#021"00 )P%CIA' R%PAIR ON AC*I(%/P%RI(AG%N%4O+% ROA+ 4%T.%%N IN %+O )TAT%: N%.
F%R$A1#021"01 N%.
F%R$A1#021"03 N%.
F%R$A1#021"06 N%.
F%R$A1#021"09 N%.
F%R$A1#021"10 N%.
F%R$A1#021"13 N%.
F%R$A1#021"1" N%.
F%R$A1#021"1# N%.
F%R$A1#021"16 N%.
F%R$A1#021"1 $AOR $AINT%NANC% OF %G4% (O$O IN /OGI )TAT%: N%.
F%R$A1#021"1! 3R+ $AIN'AN+ 4RI+G% O.ORO ( TO'' GAT% N%.
F%R$A1#021"19 =3R+ $AIN'AN+ 4RI+G% I44 4OT* 4ON+= N%.
F%R$A1#021"20 N%.
F%R$A1#021"21 N%.
$AOR $AINT%NANC% AN+ )P%CIA' R%PAIR) OF -%NAGOA(I$IRINGI(O'OI4IRIROA+ /$:0@000(/$:3!@000 IN 4A-%')A )TAT%
( : (
: @ (C*:60@000 A'ONG O'/()O4%(IFON ON+O )TAT% 4OR+%R ROA+ IN %+O
G%N%RA' $AINT%NANC% OF IFA/I(I/O'%(O$O ROA+ C* :0@000( C*:6@!00IN %/ITI )TAT%
$AINT%NANC%R%PAIR) OF POT*O'%) AN+ FAI'%+ )%CTION) A'ONG %NG(9T* $I'%(OI RI&%R ANA$4RA )4 ROA+ IN %NG )TAT%:
$AOR $TC% AN+ R%PAIR) OF ROA+) FAI'R%) A'ONG %$O*A(+%G%$A(A4ONN%$A ROA+ IN RI&%R) )TAT%:
$AINT%NANC%R%PAIR) OF CRITICA''- FAI'%+ )%CTION) A'ONG $A*IA (ARIA$ ( I/OT %/P%N% ROA+:
(
$AINT%NANC% AN+ %$%RG%NC- R%PAIR) OF OPO'O(%'%4%'%(%$%-A' ROA+ IN4A-%')A )TAT%
G%N%RA' $AINT%NANC% R%PAIR) OF .ARRI 4-%(PA)) %8T%N)ION NPA ( +)CC*: 0@000 ( C*: 1#@3#0 +A' CARRIAG%.A- IN +%'TA )TAT%:
( ( (O*AFIA NCTION %4ON-I )TAT% 4OR+%R ROA+ 4%T.%%N /$ 3 @ 000 ( /$ 1
( (G%N%RA' $AINT%NANC%PA&%$%NT )TR%NGT*%NING OF O.%RRI(ONIT)*A+A' CARRIAG%.A- IN I$O )TAT%
R%PAIR OF FAI'%+ )%CTION) AN+ PA&%$%NT )TR%NGT*%NING OF *A+%IA (GA$A-IN ROA+ C*:0@000 ( C*:2"@000 IN IGA.A )TAT% ROT% NO: 0
G%N%RA' $AINT%NANC% OF /A+NA ( 4IRNIN G.ARI NIG%R )4 ROA+ C*:0@000(C*:12"@000 IN /A+NA )TAT% ROT% NO: 20 A: 12#
)P%CIA' $AINT%NANC% OF 7ARIA(FNTA(/AT)INA )4 ROA+ C*: 0@000(C*:"@000 IN /AT)INA )TAT% ROT% NO: !# A: 126
G%N%RA' $TC% OF /ANO ( .+I' ( /.ARNAR *G$A IGA.A )TAT%4OAR+%R R+ C*:#1@#00 ( C*:10#@000 IN /ANO )TAT%
(
G%N%RA' $AINT%NANC% AN+ %$%RG%NC- R%PAIR) OF 3 T*R%% N$4%R4RI+G% APPROAC*%)%$4AN/$%NT .A)*OT AT 4RI+G%) NO:3,#, AN+ 6A'ONG ARGNG(4.I ROA+ IN /%44I )TAT%
)P%CIA' R%PAIR) OF FAI'%+ CARRIAG%.A- )%CTION) A'ONG 4IRNIN -ARI(RIA ROA+ IN /%44I )TAT%:)%CTION 1
G%N%RA' $AINT%NANC% OF $RTA'A $O*A$$%+ INT%RNATIONA' AIRPORTROA+: C*:0 @ 000 ( C*:" @ 00:
$AINT%NANC% OF FAI'%+ )%CTION) A'ONG A/.ANGA ( /%FFI C*0@000 (C*:6!@000 IN NA)ARA.A )TAT%: ROT% NO: ##
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 47/152
F%R$A1#021"22 N%.
F%R$A1#021"23 N%.
F%R$A1#021"2" N%.
F%R$A1#021"2# N%.
F%R$A1#021"2 N%.
F%R$A1#021"2! $AINT%NANC% R%PAIR) OF O/%NN%(/A44A ROA+, IN /OGI )TAT% N%.
F%R$A1#021"29 N%.
F%R$A1#021"30 N%.
F%R$A1#021"31 N%.
F%R$A1#021"32 N%.
F%R$A1#021"33 N%.
F%R$A1#021#16 )%R&ICING AN+ R%PAIR OF "0NO "(9TP* ($I8 $INI A)P*A'T P'ANT N%.F%R$A1#021#19 )%R&ICING AN+ R%PAIR OF 3!NO FP# POT*O'% PATC*%R N%.
F%R$A1#021#20 )%R&ICING AN+ R%PAIR OF 10N0 .*%%' %8CA&ATOR ( CAT $31!C N%.
F%R$A1#021#22 )%R&ICING AN+ R%PAIR OF N0 .*%%' 'OA+%R( CAT93!G N%.
F%R$A1#021#2" )%R&ICING AN+ R%PAIR OF 9N0 A)P*A'T PA&%R( 44"0 N%.
F%R$A1#021#2# )%R&ICING AN+ R%PAIR OF N0 A)P*A'T CO$PACTOR( CAT C4"3"+ N%.
F%R$A1#021#2 )%R&ICING AN+ R%PAIR OF 9N0 )OI' CO$PACTOR( CAT C)#33% N%.
F%R$A1#021#36 )%R&ICING AN+ R%PAIR OF 13N0 GRA+%R( CAT 120* N%.
F%R$A1#021#"1 )%R&ICING AN+ R%PAIR OF 11NO PN%$ATIC A)P*A'T RO''%R N%.
F%R$A1#021#" ='IG*TING FITTING) AN+ ACC%))ORI%)= N%.
F%R$A1#021#62 N%.
F%R$A1#021#66 N%.
F%R$A1#021#0 N%.
F%R$A1#021#6 G%N%RA' $AINT%NANC% R%PAIR) OF A'IA+% (OTR/PO ROA+ IN 4%N% )TAT% N%.
F%R$A1#021#9 N%.
F%R$A1#021#!3 N%.
F%R$A1#021#! N%.
F%R$A1#021#90 G%N%RA' $AINT%NANC% R%PAIR) OF /A44A (O$O( %/ITI )4 ROA+ )TAT%: N%.
F%R$A1#021#92 N%.
F%R$A1#021#9" N%.
F%R$A1#021#9# N%.
F%R$A1#021633 N%.
F%R$A1#02163 N%.
F%R$A1#02163! R%*A4I'ITATION OF I*G* ( A.AIR ROA+ /ON)*I)*A 'GA, 4%N% )TAT% N%.
F%R$A1#021639 R%*A4I'ITATION OF ROA+) IN O/%N%, /OGI )TAT% N%.
F%R$A1602160" CON)TRCTION OF N%. )TAT% FI%'+ OFFIC%) L TNGA $A%, FCT, A4A: N%.
%$%RG%NC- R%PAIR) 4%T.%%N /$:0@000 ( /$: 9"@000 A'ONG $INNA ( T%GINA ROA+ ROT% NO 6# IN N)
( ( : @ (
$AOR $AINT%NANC% OF O.O( I/AR% ( ARIGI+I ( %/ITI )TAT% 4OR+%R ROA+/$: 0@000 ( /$: 32@000 ROT% NO:R##" F21#
( ( (%+O )TAT% 4OR+%R ROA+ /$: 0@000 ( /$: 126@000 IN ON+O )TAT% ROT%
JH>00!2JK>0093 )%/ONA E>00!3HEH>00!0>009aJEJ
)P%CIA' R%PAIR)PA&%$%NT )TR%NGT*%NING OF OG4O$O)*O ( +OGO (IG4%TTI ROA+, /$ "@000 ( /$ !2@000, ROT% #1!, IN O-O )TAT%
CARRIAG%.A- A'ONG O) ( )A$INA/A ROA+ /$0@000 ( /$#!@0 P'AT%A
: @ ( : @)O/OTO(+ANG%(7A$FARA )TAT% 4OR+%R ROA+ IN )O/OTO )TAT% ROT% NO:
$AINT%NANC% AN+ R%PAIR) OF CRITICA' FAI'%+ ROA+ )%CTION) /$: 0@0004A'I ( /$: 101@000 $ARARA4A A'ONG 4A'I ( $ARARA4A ROA+
G%N%RA' $AINT%NANC% R%PAIR) OF POTI)/$( +4O( 4AC*I )4 ROA+/$:9@300(/$:30@600 IN -O4% )TAT%
36@000(/$ 6"@000 A'ONG G)A(TA'ATA $AFARA()O/OTO )TAT% 4OR+%R
)TR%NGT*%NING OF .%%/ )%CTION OF CARRIAG%.A- A'ONG O)(4AC*I
$AOR $AINT%NANC% AN+ R%PAIR) OF CRITICA''- FAI'%+ ROA+ )%CTION)A'ONG I*A'A(OR'( $+R ROA+ IN I$O )TAT%:
G%N%RA' $AINT%NANC% R%PAIR) OF OTR/PO(O(CRO)) RI&%R ROA+ )4 IN4%N% )TAT%
(
G%N%RA' $AINT%NANC% R%PAIR) OF +I(O7A''A(NARA(N/%R%FI(%4ON-I )4ROA+ IN %NG )TAT%
PRC*A)% OF $AT%RIA')CONCR%T% $AT%RIA') FOR +IR%CT 'A4OR .OR/)IN A'' 7ON%) )OT* .%)T, )OT* )OT*, )OT* %A)T, NORT* .%)T,NORT* %A)T, NORT* C%NTRA' 7ON%
7ON%) )OT* .%)T, )OT* )OT*, )OT* %A)T, NORT* .%)T, NORT*
7ON%) )OT* .%)T, )OT* )OT*, )OT* %A)T, NORT* .%)T, NORT*
( (
G%N%RA' R%PAIR) OF CARRIAG%.A- I)O'AT%+ FAI'%+ )%CTION) AN+)TR%NG*T%NING O&%R'A- OF .%A/ )%CTION) A'ONG O) ( GI$I ROA+ /$22@000 ( /$69@000 IN P'AT%A )TAT%
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 48/152
F%R$A1602160# N%.
F%R$A1602160 N%.
F%R$A16021609 N%.
F%R$A16021616 7ONA' OFFIC% N%.
F%R$A1!01#996 CO$PT%R )OFT.AR% ACI)ITION N%.
F%R$A1!01#99! INT%GRATION OF ROA+ R%F%R%NC% )-)T%$ N%.F%R$A1!016001 ACTI&% +IR%CTOR-,'-NC, )*AR% POINT CONFIGRATION N%.
F%R$A1!0160"1 R%N%.A' OF INT%RN%T 4AN+.I+T* N%.
F%R$A1!021#6 N%.
F%R$A1!021#3 F%R$A PRO%CT +ATA $ANAG%$%NT )O'TION P+$) N%.
F%R$A1!021# ACTI&% +IR%CTOR- %IP$%NT N%.
F%R$A1!021#!2 INT%RN%T R%ACTI&ATION AN+ PGRA+% 4- GA'A8- 4AC/4ORN% N%.
F%R$A1!02161" ICT *AR+.AR% N%%+) N%.
F%R$A1!02161! N%.
F%R$A1!021619 ANTI&IR) PRC*A)% N%.
F%R$A1!021621 INT%GRATION OF ROA+ R%FR%NC% )-)T%$ TO F%R$A GI) N%.
F%R$A1!021622 N%.
F%R$A1901#99" CO$$NICATION )%R&IC% N%.
F%R$A19016000 PRC*A)% OF CO$PT%R) N%.
0"30!900% COUNCIL FOR THE REGULATION OF ENGINEERING IN NIGERIA +COREN
COEE LINE ITEM
" E(PENDITURE
" PERSONNEL COST
"0 SALARY
"00 SALARIES AND WAGES
21010101 )A'AR-
"0" ALLOWANCES AND SOCIAL CONTRIBUTION
"0"0" SOCIAL CONTRIBUTIONS
21020201 N*I)
21020202 CONTRI4TOR- P%N)ION"" OTHER RECURRENT COSTS
""0" OVERHEAD COST
""0"0 TRAVEL& TRANSPORT GENERAL
22020101 'OCA' TRA&%' TRAN)PORT5 TRAINING
22020102 'OCA' TRA&%' TRAN)PORT5 OT*%R)
""0"0" UTILITIES GENERAL
22020201 %'%CTRICIT- C*ARG%)
22020202 T%'%P*ON% C*ARG%)
22020203 INT%RN%T ACC%)) C*ARG%)
""0"03 MATERIALS & SUPPLIES GENERAL
22020301 OFFIC% )TATION%RI%) CO$PT%R CON)$A4'%)
22020303 N%.)PAP%R)""0"0 MAINTENANCE SERVICES GENERAL
22020"01 $AINT%NANC% OF $OTOR &%*IC'% TRAN)PORT %IP$%NT
22020"02 $AINT%NANC% OF OFFIC% FRNITR%
22020"0" $AINT%NANC% OF OFFIC% IT %IP$%NT)
22020"0# $AINT%NANC% OF P'ANT)G%N%RATOR)
22020"06 OT*%R $AINT%NANC% )%R&IC%)
""0"0% TRAINING GENERAL
22020#01 'OCA' TRAINING
""0"0$ OTHER SERVICES GENERAL
,
CO$P'%TION OF ONGOING F%R$A )TAT% OFFIC%) G)A, A+O %/ITI, RI&%R),O)N, /AT)INA, /A+NA, 'AFIA, A./A,A'INGO, O.%RRI
, , , , ,
,
%8T%N)ION OF GO&%RN$%NT CONN%CTI&IT- )%R&IC%) TO T*% AG%NC-<) 127ONA' OFFIC%) 4- GA'A8- 4AC/4ON%
R%&I%. AN+ PGRA+% OF F%R$A 'OCA' AR%A N%T.OR/ 'AN AN+ .IR%'%))
'OCA' AR%A N%T.OR/ .'AN
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 49/152
22020601 )%CRIT- )%R&IC%)
22020606 C'%ANING F$IGATION )%R&IC%)
""0"0! FUEL & LUBRICANTS GENERAL
22020!03 P'ANT G%N%RATOR F%' CO)T
""0"0 MISCELLANEOUS
22021001 R%FR%)*$%NT $%A')
22021003 P4'ICIT- A+&%RTI)%$%NT)22021006 PO)TAG%) CORI%R )%R&IC%)
"3 CAPITAL E(PENDITURE
"30" CONSTRUCTION ) PROVISION
"30"0 CONSTRUCTION ) PROVISION OF FI(ED ASSETS GENERAL
23020101 CON)TRCTION PRO&I)ION OF OFFIC% 4I'+ING)
"30% OTHER CAPITAL PRO*ECTS
"30%0 AC'UISITION OF NON TANGIBLE ASSETS
230#0101 R%)%ARC* AN+ +%&%'OP$%NT
TOTAL PERSONNEL
TOTAL OVERHEAD
TOTAL RECURRENT
TOTAL CAPITAL
TOTAL ALLOCATION
COUNCIL FOR THE REGULATION OF ENGINEERING IN NIGERIA +COREN
COEE PRO*ECT NAME TYPE
COR%N16002021#"0 CON)TRCTION OF COR%N %P+C P%R$AN%NT OFFIC% ( PPP ONGOING
COR%N16002021#"0 PRC*A)% OF FRNITR% AN+ FITTING) FOR A4A AN+ T*% 7ON%) N%.
COR%N16002021#"0 N%.
COR%N16002021#"0 CON)TRCTION OF COR%N AR%A OFFIC% 4I'+ING GO$4% N%.
COR%N16002021#"0 CON)TRCTION OF COR%N AR%A OFFIC% 4I'+ING /ANO N%.
0"30!900$ SURVEY COUNCIL OF NIGERIA
COEE LINE ITEM
" E(PENDITURE
" PERSONNEL COST
"0 SALARY "00 SALARIES AND WAGES
21010101 )A'AR-
"0" ALLOWANCES AND SOCIAL CONTRIBUTION
"0"0" SOCIAL CONTRIBUTIONS
21020201 N*I)
21020202 CONTRI4TOR- P%N)ION
"" OTHER RECURRENT COSTS
""0" OVERHEAD COST
""0"0 TRAVEL& TRANSPORT GENERAL
22020101 'OCA' TRA&%' TRAN)PORT5 TRAINING
22020102 'OCA' TRA&%' TRAN)PORT5 OT*%R)
""0"0" UTILITIES GENERAL
22020201 %'%CTRICIT- C*ARG%)22020202 T%'%P*ON% C*ARG%)
22020203 INT%RN%T ACC%)) C*ARG%)
""0"0! FUEL & LUBRICANTS GENERAL
22020!01 $OTOR &%*IC'% F%' CO)T
22020!03 P'ANT G%N%RATOR F%' CO)T
"3 CAPITAL E(PENDITURE
"30 FI(ED ASSETS PURCHASED
"300 PURCHASE OF FI(ED ASSETS GENERAL
23010112 PRC*A)% OF OFFIC% FRNITR% AN+ FITTING)
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 50/152
23010113 PRC*A)% OF CO$PT%R)
2301012# PRC*A)% OF 'I4RAR- 4OO/) %IP$%NT
23010133 PRC*A)%) OF )R&%-ING %IP$%NT
"30" CONSTRUCTION ) PROVISION
"30"0 CONSTRUCTION ) PROVISION OF FI(ED ASSETS GENERAL
23020101 CON)TRCTION PRO&I)ION OF OFFIC% 4I'+ING)
"30% OTHER CAPITAL PRO*ECTS"30%0 AC'UISITION OF NON TANGIBLE ASSETS
230#0101 R%)%ARC* AN+ +%&%'OP$%NT
TOTAL PERSONNEL
TOTAL OVERHEAD
TOTAL RECURRENT
TOTAL CAPITAL
TOTAL ALLOCATION
SURVEY COUNCIL OF NIGERIA
COEE PRO*ECT NAME TYPE
)RCN0601630" N%.
)RCN0601630# N%.
)RCN06016306 N%.
)RCN0601630 .OR/)*OPR%TR%AT) FOR #6 CONCI' $%$4%R) AN+ )TA/%*O'+%R) N%.
)RCN0601630! N%.
)RCN06016309 N%.
)RCN06016310 N%.
)RCN06016311 CO$P'%TION OF 2N+ AN+ FRNI)*ING OF 3R+ F'OOR OF T*% CO$P'%8 N%.
)RCN06016312 N%.
0"30!9007 REGIONAL CENTRE FOR TRAINING IN AEROSPACE SURVEY
COEE LINE ITEM
" E(PENDITURE
"3 CAPITAL E(PENDITURE
"30 FI(ED ASSETS PURCHASED
"300 PURCHASE OF FI(ED ASSETS GENERAL
2301010# PRC*A)% OF $OTOR &%*IC'%)
23010112 PRC*A)% OF OFFIC% FRNITR% AN+ FITTING)
23010113 PRC*A)% OF CO$PT%R)
"303 REHABILITATION ) REPAIRS
"3030 REHABILITATION ) REPAIRS OF FI(ED ASSETS GENERAL
23030121 R%*A4I'ITATION R%PAIR) OF OFFIC% 4I'+ING)"30% OTHER CAPITAL PRO*ECTS
"30%0 AC'UISITION OF NON TANGIBLE ASSETS
230#0101 R%)%ARC* AN+ +%&%'OP$%NT
TOTAL PERSONNEL
TOTAL OVERHEAD
TOTAL RECURRENT
TOTAL CAPITAL
TOTAL ALLOCATION
REGIONAL CENTRE FOR TRAINING IN AEROSPACE SURVEY
.OR/)*OPTRAINING OF #1 T%RTIAR- IN)TITTION '%CTR%R), =TRAIN T*% TRAIN%R) PRO%CT)=: 16 R%)ORC% P%R)ON) AN+ 32 )%CR%TARIAT )TAFF
, ,
IN)TA''ATION OF INT%RN%T, ACI)ITION OF 4OO/) FOR 'I4RAR-,ACI)ITION OF )AT%''IT% I$AG%R- PROC%))ING APP'ICATION), ACI)ITIONOF )R&%- 4OO/) FOR 'I4RAR-ACI)ITION OF TRI$4'% GN)) R%C%I&%R AN+ )O//IA )%T ON%8 TOTA')TATION AN+ %CO()ON+%R) TRAN)+C%R)
CONTINO) CON)TRCTION OF )RCON )TAT% OFFIC%) TO AI+ R%G'ATIONOF T*% PROF%))ION FOR %FF%CTI&% $ONITORING AN+ %&A'ATION, O-O,RI&%R), /A+NA AN+ GO$4%
PRC*A)% OF "0 +%)*TOP CO$PT%R), 20 'APTOP), 10 CA$%RA), 1# GIANTP*OTOCOPI%R), ACCONT) AN+ A+$INI)TRATI&% )OFT.AR% AN+)R&%I'ANC% %IP$%NT
$AINT%NANC% OF ROOF, $AINT%NANC% OF %'%&ATOR AN+ 'AN+)CAPING,PRC*A)% OF 1 NO) 2#0 /&A OFFIC% G%N%RATOR
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 51/152
COEE PRO*ECT NAME TYPE
R%CTA) 1601021690 N%.
R%CTA)16020216!6 N%.
R%CTA)16020216!! N%.
R%CTA)160302169 N%.
R%CTA)160"02102 N%.
R%CTA)160#02106 N%.
INT%RN%T )4)CRITION5 #$4 +A' %('%ARNING P'ATFOR$, IN)TA''ATIONAN+ CONFIGRATION OF A'' $I/ROTI/) %IP$%NT5 ROT%R) AN+ANT%NNA), $I/ROTI/ ROT%R 4OAR+ CCR1036(12G(") %8TR%$%P%RFOR$ANC% C'O+ COR% ROT%R .IT* T.%'&%(101001000 %T*%RN%TPORT), " )FP PORT) AN+ ROT%RO) '%&%' 6 'IC%N)%, $I/ROTI/ 20/$ )ING'%$O+%, 1:2#G4 )FP, $O+'% )(31+'C20+
, , ( (
ANT%NNA, 4IITI .IR%'%)) CAR+, $I/ROTI/ ROT%R 4OAR+, R"#CRI$P%R, 'AN T%)T%R, 7%4RA P'A)TIC CAR+ PRINT%R, *P INT%GRIT- R82!00I" )%R&%R .IT* 2:#6G*7 ITANI$ 293"0 CP TRAN)C%N+ 2T4 PORTA4'% %8T%RNA' *AR+ +RI&%, TRAN)C%N+ 6#G4 )4 2:0 %T F'A)* 3#0 F'A)* +RI&%
($%T%R) %8T%N)ION, %8%CTI&% OFFIC% ).I&%' C*AIR), OFFIC% TA4'%),OFFIC% ).I&%' C*AIR), OFFIC% CA4IN%T), CONF%R%NC% C*AIR),CONF%R%NC% TA4'%) )%T) OF )%TT%% 4OO/)*%'&%)%'%CTRICA' .OR/), $%C*ANICA' .OR/, PAINTING, FI8ING OF +OOR) AN+.IN+O.), %R%CTION OF )TOR%8, %8T%RNA' .OR/) )TAIRCA)%), F'OORFINI)*%), FITTING) AN+ FI8TR%), +RAINAG%
TO-OTA *I'8 2: ".+ P%TRO' %NGIN%, TO-OTA PRA+O %%P '%AT*%RINT%RIOR, 30 )%AT%R TO-OTA COA)T%R 4) P%TRO' %NGIN%
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 52/152
AMOUNT .N.
30$,9",$,930
9,93,30,$7
!,!",!0,303
!,!",!0,303!,!12,!10,303
,00,%30,3
,00,%30,3
"39,#69,#2
660,960,2
!07,00,9$
!0$,%,3%
"09,7,$
#",!1!,"
12",9#6,!1!
#,2!!,33
2",109,!62
$9,"$,03
31,93!,""1
9,9#1,"2
,2#9,!13
#,#01,23!
!,"09,0!
#,#36,962
6"!,69
0,790,3$
60,2!3,069
#,"#,"1"
3,9!6,933
6,#3","10!,1!,01
,12!,016
6,222,910
1,6#0,3!
2,66#,9"9
2,#96,26!
69,011
7%,9%$,733
1,206,11
3,"9!,9"0
1,!#6,312
1",60,#!0
!,6!",9"21",039,2"9
7","3,!7
2,123,!"
$",9"!,
23,#92,!30
2#,99,329
","96,#61
!,!"1,21
,"!,97
APPROPRIATION
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 53/152
#,29!,3"2
",#"",39
13,11",39!
1,69,!33
1,69,!33
1,69,!33
13,2!#,311$",97,$
1#,32#,019
6,32,330
"0,916,96
",03,7$
",223,60"
,90,1"3
9%,9$,$0!
",!#2,0"#
",0#,"31
!,122,!39
1,2#9,!"
2,9!,6#!"#,6#,"02
19,!!#,912
6,#!,29
2,#33,16
%%0,0$
%%0,0$
##0,061
"9$,""","73,0!7
,"7!,"%",9$3
,"7!,"%",9$3
12",2",!10
13,600,0001,0##,!3,161
3,!00,000
20,000,000
26,0",992
"9",07,37,9!!
"9",07,37,9!!
",#,#22,099
23,260,012,"1!
#",313,!16,0"2
2,#"!,9"!,"96
662,!6!,"13
2,316,132,"60
260,0!2,99,3909"9,!39,209
"3,000,337
"3,000,337
30,000,000
2#,000,000
"2,000,000
13,000,33
30,$79,!$7
30,$79,!$7
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 54/152
130,69,!6
",%3,9$7,93"
",%3,9$7,93"
2,239,62,0"2
222,1",##1
69,626,339
9,93,30,$7!07,00,9$
0,7"0,3,!3
"9$,""","73,0!7
30$,9",$,930
AMOUNT
"",#2,#00
33,60,#"!
2,910,3#
130,000,000
130,69,!6
19,!",##12,00",29,!#9
3#,600,000,000
!1,0,0!!
2#0,000,000
390,000,000
#0,000,000
",000,000,000
#,000,000,000
3#",000,000
#",31,"90
96,0#,600
"2,!1,1"!
"",120,!
6#,6"#,09
100,000,000
116,!00,6!!
202,"39,""
2#,60","20
1#9,10,93
6"0,000,000
20,000,000
9,139,191
30,60#,"13
2,!99,000
203,226,9!9
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 55/152
#,00,000
16,3!0,000
!,320,000
1"2,#3,"#
0,000,000
12#,000,000
!0,000,000
100,000,000
100,000,000
1#0,000,000
!1,000,000
"0,000,000
32,60!,696
1!,000,000
100,000,000##,000,000
60,000,000
100,000,000
100,000,000
#0,000,000
#0,000,000
#0,000,000
10,000,000
20,000,000
1#9,10,93103,93#,1"9
3,61#,3!",09#
69,!0,"!!
139,902,"69
91",!60,0"6
01,1#2,000
100,93,600
110,0"1,62#
6,32,000
9",1"9,136
1!,20!,000
13,000,33
2#,000,000
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 56/152
30,000,000
2,316,132,"60
622,6!6,#1!
"0,1!1,!9#
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 57/152
39,!16,1"1
210,023,06!
10,000,000
#0,000,000
"1,121,1#!
9#!,626,"1
36,066,#03
#0,110,269
"#,"60,2#3
2#0,"91,9#9
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 58/152
1,09",#66,6"
#11,"69,39#
!19,01,"!
3#2,1#1,#
1,#00,000,000
1,6"",999,91"
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 59/152
"!","99,992
1"",000,000
10,000,000
26#,""!,#90
13,#00,000
2",300,000
26,0",992
10",2",!10
20,000,000
10,000,000
#",09,!9#
61,30#,1""
1#,000,000
20,000,000
"#,000,000
60,#39,#00
13,600,000"2,000,000
10,000,000
2!,230,000
,2#,000
210,000,000
11",9",930
203,123,#00
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 60/152
"2,#26,629
#,#60,00,#99
2,200,000
1,1#",39,2!9
9","29,000
30,323,#30
"",#02,100
200,000,000
#0,000,000
3#,000,000
#0,000,00030,000,000
2#,000,000
#0,000,000
3,000,000
1!0,000,000
20,000,000
20,000,000
20,000,000
20,000,000
20,000,000
#0,000,000
10,000,000
20,000,000
200,"#!,000
200,000,000
23,000,000
,000,000
"#,"#6,#6
200,3#!,330
!91,1,60"
1"0,116,13#
","96,333,!39
!,"9","00
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 61/152
3!2,6"#,!91
200,000,000
30#,293,62"
303,90",#2
0,1",266
#00,000,000
113,"6#,000
139,"26,1!0
126,62",3!3
93,6,#00
100,000,000
"0,0!,311
23",99,69!
61,000,000"3,00,000
!2,16,20
100,090,96
10,000,000,000
#,000,000,000
13,109,"1#,!!
300,000,000
300,000,000
#00,000,000
00,000,000
1#,000,0001#,000,000
1,000,000,000
2,000,000,000
",200,000,000
1,#00,000,000
1,000,000,000
#00,000,000
1,#00,000,000
300,000,000
300,000,000300,000,000
300,000,000
1,#00,000,000
1,#00,000,000
1,"00,000,000
1!,000,000
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 62/152
1,#00,000,000
2,"",363,30"
3",211,99,!9!
"0,000,000,000
1,000,000,000
13,136,!16,#1!
",000,000,000
",#00,000,000
1,600,000,000
",!00,000,000
#0,000,000
!#0,000,000
1,#1,##,#36
,1#",!60,!"0
1,663,996,#9
#,200,000,000
",000,000,000
2,#00,000,000
#0,000,000
",!00,000,000
2,601,0!9,61
3,"6!,119,#61
2,000,000,000
13,96#,000
"1,"3#,0009#1,#00,000
1,000,000,000
931,!6!,#3!
2,"2,6!3,693
2,","9#,6"9
1,3",0#9,!0
112,100,!3"
1,600,000,000
2,"00,000,000
#13,0#1,"3!
3#0,31#,10619,39,09!
296,60,20
23,"9,!!2
11,0#,210
6",000,000
6#6,000,000
!0,000,000
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 63/152
3,"!0,000,000
1,663,996,#9-426895.03112793
1,100,000,000
3,2,000,000
613,0#1,"3!
6,000,000,000
131,36!,16#
300,000,000
1,26,609,313
"6!,119,#61
2,000,000,000
3,000,000,000
1,300,000,000
1,#10,0",61
1,0!#,62,!#
1,3#,"3!,6!
#0,000,000
2,!#,!,6!
1,23",0#9,!0
1,000,000,000
1,313,6!1,6#2
#2#,"2,661
00,630,21"
#,"6!,119,#61
"3,!93,!!"
"3,!93,!!"
!6#,000,0003#0,31#,10
2,16,#",2#
262,36,330
6"!,0!2,9"!
!00,000,000
#2#,"2,661
306,#2#,19
"6",16,#1
21!,9"6,9"2
!!,20!,991
100,000,000
262,36,330
2,000,000
9,1#0,000
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 64/152
11,000,000
,!"1,#00
,!#,000
#,3#,0002,!"",1#0
63,#96,000
"!,!3,200
2!,000,000
6,!2#,000
",600,000
3#,000,000
1!,000,000
3,360,000
3,360,00020,"30,000
1!,000,000
13,2!0,000
19,223,#00
3,319,000
12,000,000
##,000,000
10,00,62#
3,63,#00
12,0!0,000
1#0,6!0,00033,960,100
!0,100,000
12,9!,""
1#,000,000
36,000,000
#6,!#0,000
"",9#1,690
2",!"0,000
1#,996,000
1",2#0,00020,61,102
10,#3#,1"
19,"!1,300
2#,"#,000
2",96,!00
32,#3!,000
AMOUNT
,!9,70,3!
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 65/152
$90,"9,3$
$3,7,9!
$3,7,9!
613,1",9"!
7$,7,3$!
7$,7,3$!
30,6!#,""6,02!,621
9",0"7,$0
9",0"7,$0
!,$!,!$3
12,!6,!91
#,6!1,92
$,09,!39
",!31,1"9
"26,230
"26,230
"26,230
,"$","9!
2,9!3,60!"26,230
"26,230
"26,230
",!9!,3$"
1,0",919
3"0,9!"
3"0,9!"
2##,3!
!#,2"6
10,"92
!,%",%9
!,#2",#9"!,$9!,3$7
6,21!,!#"
!,#2",#9"
3,9#",919
$,$%%,!%$
2,##,3!
"26,230
!#2,"#9
1,11,#91
"26,230
6!1,96!
%,90,!"
",212,1#21,2!,6!9
30,9!
3"0,9!"
"0,%77,%%
1,0",919
!,#2",#9"
",011,#"
10,"92
#,11",#
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 66/152
3"0,9!"
09,!3
,,73,$$"
,,73,$$"
,,73,$$"
11,111,13,662
$90,"9,3$9",0"7,$0
7!",%$,7$
,,73,$$"
,!9,70,3!
AMOUNT
300,90",""2
300,000,000
200,000,000
100,000,000
2#,000,000
2#,000,000
#00,000,000
220,000,000
200,000,000
10,000,000
10,000,000
2,329,193
10#,#!1,"99
200,"1",132
1#,000,0001!0,000,000
100,000,000
20,000,000
#,000,000
6#,000,000
1#,000,000
20,000,000
202,#2,291
302,610,222
2"",1",#26
#2,06,2#
0,000,000
1#,000,000
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 67/152
136,000,000
206,##3,06#
2#0,6#1,
2#2,362,9#1
109,0#,02#
313,122,9
"!,9#,000
136,"22,269
12!,39,6#1
200,000,000
30,!3,6!6
20,000,000
32",210,9"
16!,#3,636
23#,30!,"06
200,32,106
30,000,000
!0,6"9,301
1,!3","##
2,3",##"
"0,000,000
"#,193,213
20,000,00020,000,000
20,000,000
20,000,000
30,000,000
"#,193,213
30,000,000
3#,000,000
"#,193,213
20,000,000
#0,000,000
100,000,000
"0,000,000
"#,193,213
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 68/152
"#,000,000
30,000,000
"0,000,000
3#,193,213
20,000,000
"0,193,213
20,000,000
2",3"!,"2
2",3"!,"2
10,000,000
6,0#,2!!
21,6"6,!11
1#,01",3"
"0,000,000
100,000,000
#0,000,000
22,9#","01
19,!0,91#
3!,699,"!2
33,92,#29
60,000,000
39,6#",2603#,136,09032,!96,1612,6!3,2!39,10,22326,#1,691
100,000,000
3#,6",#"336,"6#,!"93",919,!""3!,96,#6#0,000,000
60,9",!2
"01#,000,000
211,61",#29
126,362,01
20,000,000
121,6",19
200,211,01
121,39",9!
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 69/152
!#,!"6,!3!
190,#9,110
1,200,000,000
AMOUNT
",%"3,77,0,0%$,399,$93
970,!!,$$
970,!!,$$
90,1!!,616
!$,",077
!$,",077
3","!","31
#1,26,6"6
"07,",93%
"07,",93%
%$,7,9!%
!,399,00
"!,01!,2!#,979,$%
6,999,#0
2,239,920
1,399,9#0
2,099,92#
!39,90
1,399,9#0
9,939,$%
##9,9!0
699,9#
29,990
1,399,9#02,99,900
1,399,9#0
2,99,900
"",$0%,07%
#,#99,!00
1,399,9#0
10,0#,#00
1,399,9#0
2,099,92#
1,399,9#0
$,799,00
16,99,"00
!,999,"%0
11,999,#00
6,999,#0
3,73,03%
6,"3,2!#
",199,!#0
1,399,9#0
1,399,9#0
3,999,%00
6,999,#0
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 70/152
6,999,#0
3,999,%00
2,99,900
11,199,600
"%,7%9,0!0
2,99,900
6,999,#0#,#99,!00
699,9#
6,999,#0
699,9#
29,990
29,990
1,399,9#0
,"$0,0%,$
797,3,"9
797,3,"9
100,000,000
#0,900,000
26,160,00022,6!0,000
"1,392,000
##6,002,"29
"0!,"$0,7"%
"0!,"$0,7"%
20!,260,2#
"07,!",$"
"07,!",$"
20,"!2,162
7,""!,00
7,""!,00
"3,"!,1003,#0,000
,0%$,399,$93
"07,",93%
,"$3,$,$"!
,"$0,0%,$
",%"3,77,0
AMOUNT
200,"",600
1#0,60!,0!9
3,#0,000
100,000,00060,"00,000
20",919,"0
22,6!0,000
12,!29,0#0
26,160,000
#0,900,000
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 71/152
3,6"9,0#0
2,000,000
20!,260,2#
!2,"32,162
2,910,00036,"0,000
"1,392,000
AMOUNT
",07,!!%,
7$!,$",$9
$!3,"9,"3
$!3,"9,"3
6!3,219,2"3
!%,0",0$
!%,0",0$
3",160,962
#1,2"1,"""33,0!,"0
33,0!,"0
"$,73",30
9,1"#,30#
1,#!,12#
%,!$3,%!7
3,#1,"2#
2,"62,19!
9,2!6,002
316,#69
2!1,39"
!,3","$$
3,!69,16!
#62,!!
1"0,69
1,!62,0#2
!3,1"!
1"0,69
911,16
3$,0%,%$
9,2,#1
6,!#6,910
10,166,22"
",220,910
#,!!3,9"9$,33,3$%
6,331,36#
3,30$,3!0
3,306,3!0
,0$%,09"
3,220,910
!"",1!2
0,90,0!
6,6!3,10!
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 72/152
",220,910
%,$"!,!
0",0!6
",92",39#
%,%7,09
2,"62,19!
2,"62,19!!,""1,!20
2,1!0,!0"
,73,%%,%$
39,$3",%00
39,$3",%00
!1,3"0,000
3!,!00,000
1!,"2,#00
211,020,000
%$9,797,$0
%$9,797,$0
12",##,000
""#,0"2,60""7",000
"7",000
22,000
"%3,%3,$0
"%3,%3,$0
2#3,"#3,"60
7$!,$",$9
33,0!,"0
99,!%",9!3
,73,%%,%$
",77$,3$,!3
AMOUNT
3!,!00,000
31,1"0,000
9,#"0,000
100,3"0,000
",91,000
21,021,000
16,31#,000
10",6!1,"60
12",##,000
!,3"0,000
1#0,000,000
20,02,60"
!1,3"0,000
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 73/152
1!,"2,#00
36,"6#,000
22,000
AMOUNT
,33!,0"3,"0
%7,,3939,$!,"37
39,$!,"37
139,6!1,23
7,$0,%
7,$0,%
6,9!",062
10,"6,092
",%$,30
",%$,30
,3,$%
1,!!!,3"3
2,"23,122
,%7,0!7
9!,91
"29,!
2,"39,6"9
#12,#!2
210,1#2
,0,$$!
#6#,330
#6,6#1
"0,1#"
0,!66
26",36!
113,3013,%!$,"0
96",!9!
3#1,#3
"39,"!
"1,32"
1,223,6"6
1!!,!3"
!7,"7%
!1,2#
!,$09,!9$
2,!3#,#36
12,!62,0!2
2,912,29",$",!9"
1,2"!,#2!
!1,3#9
1,133,006
3,%0,0!
1,01,06!
2,91
2,"02,033
3,%%,!0%
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 74/152
#10,26#
#2!,3
1,093,3#9
"9,639
66,66!
110,"!!
#6,6#1,3!,3$%,%00
3,99,000
3,99,000
20,000,000
1",9"9,000
9,!%$,000
9,!%$,000
19,!#6,000
,0!3,%$0,%00
,0!3,%$0,%00
1,0!3,#60,#00
%7,,39
%0,%73,$7!
"07,7%,0$9
,3!,3$%,%00
",""7,3%,0$9
AMOUNT
9,"1",000
#,#3#,000
902,3#6,#00
33,1#0,000
6,630,000
32,1#,000
100,!2#,000
2,3"0,000
6,0!",000
16,000,000
3,!#6,000
20,000,000
AMOUNT
30,39!,!,03
30,39!,!,03
30,39!,!,03
30,39!,!,03
30,39!,""!,031
0
0
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 75/152
0
30,39!,!,03
30,39!,!,03
AMOUNT
12,366,2""
!,3!1,669
100,30,62#
6,!9",6#0
206,!39,"93
206,!39,"93
206,!39,"93
213,6!,9!#
!,!92,99#
#",39#,230
13,!9,300
121,!!,13132,99",6!
130,092,"0!
1!0,"01,1#2
1#2,366,2""
2,61,#0#
103,"19,"6
2,901,"6#,1"1
2,000,000
2#0,000,000
1",0!,212,2!,2"1
100,9#","1
2,"36,0
1#,1#",1"
1#0,000,000
!00,000,000
30,000,000
9",3",0!6
3,200,000,000
1,33!,69
2,"00,000,000
0,#2,91
1,#0,0#,1"3
3#,36!,392
1#0,000,000
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 76/152
290,!39,"93
3#0,000,000
190,9"",!"3
1,##0,000,000
10,000,000
1,100,000,000
300,000,000
300,000,000
1,2"3,!"",1!"
1#0,000,000
20,000,000
1,106,"1","0"
#00,000,000
600,03,911
",!!0,000,000
121,!9,01
10",21,1"6
16,999,61
22!,#!,#99
2"0,"1,#9"
110,29!,6"1
200,000,000
12","9,!"!
3#,0#0,9#!
26,3"1,9#
#0,000,000
1,!63,662,"3!
133,#!#,3!3,!3,"32
AMOUNT
77",$73,7
77",$73,7
7%,000,000
7%,000,000
#,000,000
""%,000,000
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 77/152
""%,000,000
22#,000,000
7",$73,7
7",$73,7
1"6,2#0,000
326,"23,11
00
0
77",$73,7
77",$73,7
AMOUNT
#,000,000
16,2#0,000
130,000,000
#,000,000
12!,##6,#!!
21,""3,"12
326,"23,11
AMOUNT
",9,"%9,93
!$7,!!7,93%
77,%%,9"
77,%%,9"
1,"##,9"2
9$,3,993
9$,3,993
3!,#2,9
#,!#9,196
"%,%9,!3
"%,%9,!3
"3,9",09
23,192,019
,$,%"
1,!2,2#0
02,!!
3#1,39"
1,26#,019
,%%,%"
,02,!!#210,!3
2,10!,36#
2,10!,36#
0,90,3"
3,#13,9"2
02,!!
2,10!,36#
2,10!,36#
1,0#",1!3
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 78/152
02,!!
7,%$9,7
1,#69,11
9,3$,"9
2,!11,1#"
1,"0#,#
",919,#19!,33,$99
1,"0#,#
12,6#0,192
",0,930
,%9$,00
1,#6,91
9,!39,039
"0,7,!0
2,"20,61!
02,!!
1,"0#,#
"2,16!
9,00,23!"#6,!12
#2,091
",919,#19
,%00,777,7
30,!%",9%
30,!%",9%
"30,!#2,91#
99",$%,"0
99",$%,"0
!,232,1#
20#,"22,06#
77,"70,0977,"70,09
#!,"2!,612
1!,!"1,"0
!$7,!!7,93%
"%,%9,!3
993,!",7$9
,%00,777,7
",9,"%9,93
AMOUNT
3"",9!,991
12#,10#,10#
"",!91,960
1",992,!"1
19,0"1,#6"
19,0"",1!"
29,163,2!9
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 79/152
3#,"2#,000
#",212,#0
6","!",21#
101,200,00012,000,000
2#,000,000
29,000,000
1!,!"1,"0
,31,#9#
20,069,"#3
AMOUNT
%$$,0",9
7,%7,!"7
397,70,"9
397,70,"9
39,"0,291
9,77,%3$
9,77,%3$
19,!!,01#
29,!30,#21
"%,!39,7
"%,!39,7
3,399,!"
3,399,!2"
$,%9,$$%
2,19,!#9
2,039,!9"1,699,912
3,70,%$
3,399,!2"
3"0,3
0,%39,%%
2,19,!#9
2,039,!9"
2,19,!#9
1,3#9,930
1,699,912
,$99,9"
1,699,912
93,0%,700
,999,7$0
,999,7$0
33,#00,000
#,!29,920
#,669,!"0
",307,"0
",307,"0
"2,30,2"0
%,79!,700
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 80/152
%,79!,700
#,9!,00
7,%7,!"7
"%,!39,7
73,"97,"
93,0%,700
%$$,0",9
AMOUNT
#,9!,00
23,##,2"0
1!,#0,000
33,#00,000
2,0#3,9#3
3,#,96
#,669,!"0
AMOUNT
"3,39,%!,73
,3!,7,%"$
,"30,3%3,3%$
,"30,3%3,3%$
1,230,3#3,3#6
%3,79,70
%3,79,70
61,#1,66!
92,26,#02
$,99,$!,07%
$,99,$!,07%
","0$,37
10,603,1!#
10,603,1!#","0!,99$
91,9#9
""1,99
16,20
""1,99
16,20
0,$03,!%
!,!3#,9!!
"",1!0
!!,360
"",1!0
26#,0!0
""1,99!!3,#9!
$,939,99,9%
!!3,#9!
""1,99
!!3,#9!
!!3,#9!
!!3,#9!
""1,99
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 81/152
$,93%,%7$,9"3
1!0,000,000
1!0,000,000
1!0,000,000
1!0,000,000
13#,000,00013#,000,000
1!0,000,000
13#,000,000
13#,000,000
90,000,000
13#,000,000
1!0,000,000
13#,000,000
1!0,000,000
13#,000,000
90,000,000
1!0,000,000
13#,000,00013#,000,000
1!0,000,000
13#,000,000
1!0,000,000
90,000,000
1!0,000,000
90,000,000
13#,000,000
90,000,000
90,000,000
13#,000,000
1!0,000,00013#,000,000
90,000,000
90,000,000
90,000,000
90,000,000
1!0,000,000
90,000,000
90,000,000
90,000,000
90,000,000
"#,000,000
90,000,0001!0,000,000
90,000,000
90,000,000
90,000,000
"#,000,000
90,000,000
90,000,000
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 82/152
90,000,000
90,000,000
1!0,000,000
90,000,000
90,000,000
90,000,00090,000,000
90,000,000
"#,000,000
90,000,000
90,000,000
90,000,000
90,000,000
90,000,000
90,000,000
90,000,000
121,69",12
!1,129,!0!
!1,129,!0!
"0,#6",90"
"0,#6",90"
90,129,!0!
13#,000,000
202,!2",#19
22#,000,000
202,!2",#19
!1,129,!0!
"0,#6",90"
"0,#6",90"
",0#6,"90
!1,129,!0!
"0,#6",90"
"0,#6",90"
"0,#6",90"
10!,000,000
16,22#,962
2",33!,9"2
!1,129,!0!
13#,000,000
121,69",12
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 83/152
!1,129,!0!
20,2!2,"#2
!1,129,!0!
!1,129,!0!
!1,129,!0!
90,000,000
2",33!,9"2
"0,#6",90"
60,!",3#6
!1,129,!0!
!1,129,!0!
!1,129,!0!
!1,129,!0!
"0,#6",90"
!1,129,!0!
!1,129,!0!
"0,#6",90"
90,000,000
2,000,000
"0,#6",90"
20,2!2,"#2
20,2!2,"#2
!1,129,!0!
2,000,000
"0,#6",90"
1!0,000,000
"0,#6",90"
!1,129,!0!
1!0,000,000
121,69",12
"0,#6",90"
!1,129,!0!
!1,129,!0!
!1,129,!0!
90,000,000
1"!,129,!0!
16,22#,962
!1,129,!0!
2",33!,9"2
"0,#6",90"
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 84/152
!1,129,!0!
!1,129,!0!
!1,129,!0!
"0,#6",90"
20,2!2,"#2
!1,129,!0!
16,22#,962
"0,#6",90"
!,112,9!1
!1,129,!0!
"0,#6",90"
!1,129,!0!
"0,#6",90"
!1,129,!0!
"#,000,000
!1,129,!0!
"0,#6",90"
90,129,!0!
"6,903,!"6
202,!2",#19
202,!2",#19
"6,903,!"6!,112,9!1
!,112,9!1
#6,90,!6#
!1,129,!0!
!1,129,!0!
10,!2",#19
!1,129,!0!
!1,129,!0!
"0,#6",90"
"0,#6",90"
"0,#6",90"
20,2!2,"#2
20,2!2,"#2
"0,#6",90"
"0,#6",90"
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 85/152
"0,#6",90"
20,2!2,"#2
20,2!2,"#2
1!,000,000
"0#,6"9,03!
36,000,00020,2!2,"#2
9,000,000
1!,000,000
20,2!2,"#2
1!,000,000
1!,000,000
1!,000,000
1!,000,000
23#,000,000
13#,000,00090,000,000
90,000,000
90,000,000
121,#00,000
90,000,000
90,000,000
31,#00,000
1!,000,000
1!,000,000
22,#00,000
2,000,000"#,000,000
36,000,000
2,000,000
"#,000,000
22,#00,000
31,#00,000
22,#00,000
36,000,000
9,000,000
2,000,000
22,#00,000
1!,000,00022,#00,000
7,0$!,790
,06!,90
",370,3!3
,9#2,3!9
","1,99"
!,!3%,9!!
","1,99"
","1,99"
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 86/152
%,7!,3"
!!3,#9!
",#9",13
3,7$
"3,"6
"0,,3"
1,6,19!!,!3#,9!!
1,6,19!
2,6#0,96
!!,360
","1,99"
!!3,#9!
%,0$0,%3,33
70,999,!%
70,999,!%
10,999,!#1
",3"7,70,0!
",3"7,70,0!
1,33,31",02216,#6,003,#20
9#3,!##,996
",%$",373,"$%
",%$",373,"$%
1,2!!,02!,61#
#0,!!,016
03,##6,633
,3!,7,%"$
$,99,$!,07%
!,37!,$%,$0
%,0$0,%3,33
"3,39,%!,73
AMOUNT
1#0,000,000
2,300,02#
900,000,000
#",3!!,#0
1,!##,#0
!1,96,000
6#,000,000
3,39#,2#0#2,16!,090
16,"!!,000
3",!"9,633
1,323,#0
1#0,000,000
3"0,#00,000
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 87/152
123,000,000
121,##0,000
"00,000,000
1#0,000,000
"90,000,000
330,000,000
200,000,000
200,000,000
12#,000,000
1#0,000,000
200,000,000
139,2#0,000
2#0,000,000
30,#!0,000
12#,000,000
12#,000,000
20#,000,000
12#,000,000
20#,6!0,000
20,600,000
12#,000,000
3#0,000,000
1#0,000,000
100,136,690
300,000,000
300,000,000
13#,"00,000
200,000,000
30,#00,000
130,#20,000
3#,9!0,000
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 88/152
"!,000,000
"0,390,000
"0,000,000
!1,0,000
0,!!0,000
1#9,660,000
103,!#,000101,2#0,000
12!,"##,93"
20",!60,000
20",200,000
203,90!,##0
302,200,000
12#,000,000
2#0,000,000
1#1,#00,000
12",900,000
1#,000,000
193,!!1,111
10#,000,000
203,"22,000
12#,6#,!2#
#3,990,000
13#,!29,62"
1!0,000,000
90,000,000
1#0,000,000
120,000,000
200,000,000
"00,000,000
63,000,000
103,000,000
100,000,000
12,#0#,06
126,20,000
112,992,000
100,000,000
200,000,000
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 89/152
1#0,6#0,000
100,!00,000
1!,000,000
1!#,#0,000
1!#,#00,000
1!#,!!0,000
21#,960,000
200,000,000
161,90,000
1#0,9!0,"10
90,000,000
11,300,0006",000
6,2#!,00
2,3!0,000
",!06,#00
","0,900
3,399,000
2,#9",#00
3,#2#,00
1#3,993,0!!
12,09,290
10,000,000
10,000,000
200,000,000
200,000,000
1#0,000,000
200,!00,000
200,22",3#!
1,39,63,6#0
"12,#9!,000
21#,#26,000
1#0,"00,#03
1#0,"00,#03
200,000,000
100,000,000
136,000,000
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 90/152
13,##1,#"6
"02,""!,"#0
2"0,000,000
1,!#6,000
"#,000,000
13#,!"6,0001!0,000,000
"",100,000
2,!23,030
#9,990,#69
2!,2#6,6#0
,060,#00
22,36",100
#2,12,6
2,0!3,#00
13,#00,000
30,#6#,#1
6",620,000
#3,"#0,000
AMOUNT
90,7%7,$%9
$$,$%!,!!9
!,,"3
!,,"3
1"!,1"1,23"
!,%7,$%%
!,%7,$%%
,"0,062
11,110,#939,09!,770
9,09!,770
",039,!7!
69,9#9
1,3#9,919
!%,9%
13#,992
339,9!0
339,9!0
73%,"7
39#,292
339,9!0",7,!%3
1,3#9,919
203,9!!
203,9!!
339,9!0
339,9!0
,"9,9"3
1,291,923
%3,9$7
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 91/152
339,9!0
203,9!!
"03,9!!
203,9!!
,09,939
339,9!0
339,9!0339,9!0
3%,000,000
"3!,!%,79
"3!,!%,79
23!,!#1,91
7$,!,"09
7$,!,"09
6,1"!,209
$$,$%!,!!9
9,09!,770
7%,7%7,$%9
3%,000,000
90,7%7,$%9
AMOUNT
120,06",##0
2#,261,060
#0,!!,1"9
!!,!,2"1
30,000,000
AMOUNT
"7,!,%$9
$0,7!9,3%
%,99,30%,99,30
#","99,30"
$,"90,0
$,"90,0
2,202,#93
",0!,""!
,0%%,""
,0%%,""
!,"3",$0
1,019,939
,212,60
,!7!,!%
!1#,9#2"21,##
6"1,32"
3,93,7$
2,039,!!
1,903,!!6
"00,000,000
!3,9"0,000
!3,9"0,000
",#00,000
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 92/152
21,01#,000
1,2#,000
"0,6!0,000
%,$%0,7%0
%,$%0,7%0
"#,6#0,#0
70,"9,"%070,"9,"%0
0,"29,2#0
$0,7!9,3%
,0%%,""
7,!,%$9
"00,000,000
"7,!,%$9
AMOUNT
22,000,000
1,2#,000
"0,6!0,000
13,"#9,2#0
"#,6#0,#0
21,01#,000
21,20,000
",#00,000
13,2#0,000
AMOUNT
00,000,000
00,000,000
3!,%0,%
3!,%0,%
20,000,000
12,000,000
6,#10,11#
%7,$77,!!%
%7,$77,!!%
#,6,!!#3,!",000
3,!",000
3,!12,000
0
0
0
00,000,000
00,000,000
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 93/152
AMOUNT
3,!12,000
",62,61#
1,!!2,#00
12,000,000
#,6,!!#
20,000,000
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 136/152
1,789,212,559
894,606,279
894,606,279
894,606,279
894,606,279
975,934,123813,278,436
894,606,279
894,606,279
894,606,279
813,278,436
894,606,279
894,606,279
1,301,245,497
894,606,279
813,278,436
813,278,436
813,278,436
813,278,4361,789,212,559
894,606,279
894,606,279
894,606,279
813,278,436
813,278,436
813,278,436
975,934,123
813,278,436
813,278,436
975,934,123
813,278,436
813,278,436894,606,279
813,278,436
894,606,279
813,278,436
1,138,589,810
70,000,000
125,000,000
80,000,000
100,000,000
100,000,000
11,868,538
30,000,000
30,000,000
30,000,000
15,000,000
15,000,000
15,000,000
15,000,000
40,000,000
32,608,696
18,000,000
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 137/152
100,000,000
300,000,000
100,000,000
36,000,000
50,000,000
30,000,000
20,000,00020,000,000
20,000,000
20,000,000
10,000,000
45,000,000
47,000,000
65,000,000
30,000,000
10,000,000
55,000,000
60,000,000
66,120,000
122,500,000100,000,000
100,000,000
20,000,000
20,000,000
20,000,000
20,000,000
20,000,000
50,000,000
10,000,000
20,000,000
50,000,000
50,000,000
46,350,00054,731,490
96,705,600
42,781,148
44,120,877
65,645,097
116,800,688
202,439,744
257,604,420
159,170,937
511,469,395
144,000,000
35,000,000
156,700,000
16,400,000
130,000,000
80,000,000
120,000,000
120,000,000
20,000,000
120,000,000
120,000,000
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 139/152
500,000,000
3,000,000,000
18,236,816,518
1,751,575,536
1,751,575,536
1,751,575,536
1,751,575,5361,751,575,536
1,663,996,759
623,998,785
2,059,195,989
2,601,089,671
3,468,119,561
2,000,000,000
173,965,000
41,435,000
951,500,000
1,000,000,000
1,663,996,759
1,226,102,8752,167,574,725
2,994,168,747
613,051,438
5,635,149,451
1,488,839,205
1,488,839,205
525,472,661
525,472,661
1,050,945,321
1,050,945,321
2,601,089,671
1,734,059,780
2,601,089,671437,893,884
2,875,787,768
1,313,681,652
1,313,681,652
525,472,661
1,138,524,098
1,488,839,205
700,630,214
1,138,524,098
437,893,884
350,315,107
1,401,260,429
700,630,214
599,038,833
468,119,561
3,000,000,000
700,630,214
1,050,945,321
262,736,330
262,736,330
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 140/152
218,946,942
1,734,059,780
700,630,214
5,468,119,561
875,787,768
1,138,524,098
1,138,524,0981,313,681,652
700,630,214
437,893,884
665,598,704
24,959,951
218,946,942
500,000,000
437,893,884
415,999,190
499,199,028
218,946,942
332,799,352
207,999,595875,787,768
437,893,884
437,893,884
499,199,028
875,787,768
218,946,942
131,368,165
131,368,165
525,472,661
673,918,687
218,946,942
350,315,107
2,167,574,725278,288,009
700,630,214
569,262,049
350,315,107
350,315,107
875,787,768
262,736,330
262,736,330
648,082,948
525,472,661
350,315,107
437,893,884
788,208,991
315,283,596
1,000,000,000
332,799,352
1,313,681,652
205,810,125
16,639,968
262,736,330
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 141/152
415,999,190
437,893,884
437,893,884
35,031,511
43,789,388
372,209,801
306,525,719218,946,942
131,368,165
175,157,554
175,157,554
43,789,388
87,578,777
525,472,661
262,736,330
70,719,862
262,736,330
175,803,866
218,946,942
175,157,554131,368,165
175,157,554
175,157,554
464,167,517
262,736,330
218,946,942
525,472,661
54,079,895
61,305,144
43,789,388
394,104,496
1,445,049,817
175,157,554262,736,330
43,789,388
218,946,942
175,157,554
1,300,000,000
10,000,000
15,000,000
20,000,000
20,000,000
30,000,000
20,000,000
20,000,000
30,000,000
50,000,000
20,000,000
11,000,000
40,000,000
20,000,000
15,000,000
6,000,000
15,000,000
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 144/152
20,000,000
30,000,000
25,000,000
10,000,000
10,000,000
25,000,000
25,000,00015,000,000
15,000,000
30,000,000
15,000,000
10,000,000
20,000,000
30,000,000
10,000,000
20,000,000
20,000,000
15,000,000
20,000,000
10,000,00010,000,000
10,000,000
20,000,000
15,000,000
15,000,000
20,000,000
20,000,000
40,000,000
20,000,000
50,000,000
40,000,000
25,000,000
200,000,000100,000,000
90,000,000
20,000,000
80,000,000
14,000,000
30,000,000
20,000,000
20,000,000
15,000,000
15,000,000
15,000,000
15,000,000
15,000,000
40,000,000
100,000,000
200,000,000
90,000,000
20,000,000
40,000,000
40,000,000
80,000,000
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 145/152
50,000,000
50,000,000
10,000,000
50,000,000
20,000,000
80,000,000
15,000,0003,000,000
10,000,000
20,000,000
40,000,000
100,000,000
50,000,000
100,000,000
90,000,000
100,000,000
10,000,000
70,000,000
20,000,000
20,000,00020,000,000
20,000,000
24,000,000
60,000,000
20,000,000
20,000,000
20,000,000
20,000,000
100,000,000
20,000,000
20,000,000
20,000,000
100,000,000175,000,000
20,000,000
20,000,000
10,000,000
10,000,000
10,000,000
10,000,000
20,000,000
20,000,000
20,000,000
20,000,000
50,000,000
30,000,000
20,000,000
20,000,000
40,000,000
30,000,000
20,000,000
30,000,000
15,000,000
15,000,000
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 146/152
10,000,000
20,000,000
250,000,000
20,000,000
20,000,000
250,000,000
250,000,000150,000,000
500,000,000
220,000,000
200,000,000
9,200,000
10,000,000
10,000,000
2,329,193
25,000,000
20,000,000
30,718,672
32,201,751
57,636,40053,114,700
15,000,000
15,000,000
15,000,000
30,000,000
100,000,000
50,000,000
40,000,000
40,000,000
39,300,000
25,000,000
25,000,000
10,000,00030,000,000
25,000,000
25,000,000
40,000,000
5,000,000
13,556,513
37,000,000
50,000,000
15,000,000
2,100,000
35,000,000
120,000,000
25,000,000
20,000,000
28,000,000
100,000,000
10,000,000
52,000,000
12,000,000
55,000,000
100,000,000
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 147/152
45,000,000
20,000,000
30,000,000
30,000,000
55,000,000
30,000,000
11,964,05190,000,000
33,000,000
20,000,000
20,000,000
20,000,000
20,000,000
50,000,000
15,000,000
15,000,000
20,000,000
40,000,000
50,000,000
50,000,00050,000,000
20,000,000
40,000,000
50,000,000
40,000,000
30,000,000
50,000,000
60,000,000
40,000,000
40,000,000
20,000,000
20,000,000
20,000,000130,000,000
140,000,000
20,000,000
20,000,000
60,000,000
50,000,000
50,000,000
130,000,000
60,000,000
40,000,000
30,000,000
30,000,000
30,000,000
30,000,000
30,000,000
150,000,000
50,000,000
50,000,000
50,000,000
20,000,000
20,000,000
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 149/152
10,000,000
15,000,000
15,000,000
10,000,000
2,000,000
40,000,000
20,000,00020,000,000
50,000,000
15,000,000
30,000,000
30,000,000
30,000,000
15,000,000
15,000,000
10,000,000
20,000,000
30,000,000
15,000,000
15,000,00015,000,000
15,000,000
15,000,000
15,000,000
15,000,000
15,000,000
15,000,000
15,000,000
15,000,000
15,000,000
10,000,000
10,000,000
10,000,00040,000,000
15,000,000
15,000,000
45,000,000
25,000,000
45,000,000
15,000,000
42,000,000
30,000,000
10,000,000
40,000,000
10,000,000
10,000,000
10,000,000
10,000,000
10,000,000
40,000,000
15,000,000
15,000,000
10,000,000
15,000,000
8/16/2019 Works Power Housing.xlsx
http://slidepdf.com/reader/full/works-power-housingxlsx 151/152
150,000,000
700,000,000
650,000,000
500,000,000
150,000,000
50,000,000
350,000,000330,000,000
200,000,000
78,000,000
350,000,000
100,000,000
51,000,000
310,000,000
250,000,000
82,856,582
101,243,02990,000,000
200,000,000
350,000,000
300,000,000
350,000,000
150,000,000
150,000,000
250,000,000
300,000,000
300,000,000
500,000,000
700,000,000
350,000,0001,000,000,000
400,000,000
100,000,000
200,000,000
150,000,000
80,000,000
300,000,000
400,000,000
200,000,000
2,000,000,000
29,134,851
100,000,000
150,000,000
300,000,000
300,000,000
600,000,000
200,000,000
1,200,000,000
200,000,000
300,000,000
61,538,837