Energy Fiji Limited

Project Cost Estimate

Scheme No: SG 15-17A Quotation Date: 11/03/2020

Customer Name: DOE Scheme Name: Supply to Navatusila Area Navosa District Stage 1

Remarks:

Code Description Quantity Unit Cost Line Total

I05465 10. 2M CONCRETE POLES 252 1,016.99 256,281.42

I05464 11M CONCRETE POLES 25 1,173 29,325.09

I05451 15. 5M H/WOOD AUST POLES 5 3,314.36 16,571.8

B-PA-01A 1 PHASE LV PINS SINGLE XARM 20 110.67 2,213.36

B-PA-02A 1 PHASE LV PINS DOUBLE XARM 8 217.01 1,736.1

B-PA-03A 1 PHASE LV TERM DOUBLE XARM 34 194.47 6,611.93

B-PA-04A 1 PHASE LV THROUGH STRAIN 17 247.46 4,206.89

B-PA-11A 1 PHASE 11KV SINGLE XARM 34 177.97 6,050.83

B-PA-12A 1P 11KV PINS DOUBLE XARM 16 353.55 5,656.83

B-PA-13A 1P 11KV TERM DOUBLE XARM 13 264.75 3,441.7

B-PA-14A 1P 11KV THROUGH STRAIN 25 491.8 12,294.99

B-PA-18A 1P 11KV T/OFF WITH FUSE/LINK 4 833.51 3,334.04

B-PA-11B 3P 11KV PINS SINGLE XARM 48 224.95 10,797.59

B-PA-12B 3P 11KV PINS DOUBLE XARM 55 447.52 24,613.57

B-PA-13B 3P 11KV TERM DOUBLE XARM 15 314.31 4,714.68

B-PA-14B 3P 11KV THROUGH STRAIN 46 650.26 29,912.14

B-PA-18B 3P 11KV T/OFF WITH FUSE LINK 1 2,574.24 2,574.24

B-PA-19 11KV AIR BREAK SWITCH (ABS) 2 12,267.31 24,534.62

B-PA-HV-EARTHING Hv Earthing 2 241.91 483.83

B-PA-58 GROUND STAY 184 216.47 39,830.48

B-PA-59 FLY STAY 14 1,238.5 17,338.93

B-PA-33GS 33KV LINE GROUND STAY 4 1,467.01 5,868.03

I02825 9 X 5/8 GALV POLE STEPS 70 4.16 290.96

I05470A 280 mm Aluminium Pole Caps 5 17.96 89.8

I05424B 3. 5M X 150MM X 100MM H/WOOD XA 4 277.48 1,109.94

I02784A M16x550 (22 x 5/8) BOLT & NUT 24 4.89 117.28

I02783 M400 X M16 (16 X 5/8 ) GALV 292 3.49 1,018.19

I02784 M450 X M16 (18 X 5/8 ) GALV 40 3.97 158.87

I03965 HELIUM CONDUCTOR-7/3. 75MM AAAC 48,500 1.36 65,979.89

I04361 5kVA Pole-M Transformer 1 1,906.7 1,906.7

I04371 16kVA 1P Pole-M Transformer 3 2,299.16 6,897.47

I04372 30kVA 1P Pole-M Transformer 1 3,102.85 3,102.85

I02100 2A HT EXPULSION FUSE FAST 8 10.38 83

I02085 2A HT EXPULSION FUSE SLOW 4 9.45 37.81

I02102 5A HT EXPULSION FUSE FAST TAPL 2 11.8 23.59

I02086 5A HT EXPULSION FUSE SLOW 4 12.29 49.15

I02088 15A HT EXPULSION FUSE SLOW 3 10.91 32.73

I01965 32 AMPS HRC FUSE TYPE 32KO9/ L 1 6.59 6.59

I02003 80A HRC FUSE 80L14 BRUSH 3 7.2 21.6

I02046 160A HRC FUSE M14 BRUSH 1 4.61 4.61

B-PA-57A SINGLE POLE RURAL TYPE STD 5 2,293.94 11,469.7

B-PGC-LIN LINES CAMP DAY 161 822.33 132,395.13

B-PGC-OHC O&M OVERHEAD CAMP DAY 83 543.78 45,133.74

B-PGC-INS ELECT/INS CAMP DAY 17 195.12 3,317.04

VEGETATION_LIGHT Vegetation Management Light 160 180 28,800

VEGETATION_HEAVY Vegetation Management Heavy 315 380 119,700

RIVERSTONE River Stone 110 80 8,800

POLEID Pole ID 282 10 2,820

EQUIP Equipment Hire 310 100 31,000

ROCKBREAKER Rock Breaker 140 200 28,000

CROPCH Crop Compensation Heavy Veg 3 5,000 15,000

R0001 Engirng dsgn DrawgsGIS 30 100 3,000

R0002 Pwrline Rte SVY/WL ACQ 38 100 3,800

R0003 Financial administration 1.25 100 125

R0004 Tender & Procurement cost 5 100 500

R0005 Legal & Contracts Costs 2.5 100 250

R0006 Construction Mangmt/Suprvsn 120 100 12,000

R0010 Inventory Management 5 100 500

I02579 LT 75 PG ALU CLAMPS T07 7/19SS 140 12.35 1,728.95

CART Internal Cartage 500 100 50,000

___________

Total Price: $1,087,663.68

Markup Amount of 0.00% : $0.00

Vat Amount (9.0% :) $97,889.73

Total Value Incl VAT : $1,185,553.42

Customer Contribution (100%): $1,185,553.42

End of Quote