Energy Fiji Limited

Project Cost Estimate

Scheme No: SR147-21 Quotation Date: 24-Nov-21

Customer Name: EFL Scheme Name: Relocation of SWER Isolating Transformer T4064 at

Remarks:

Code Description Quantity Unit Cost Line Total

I05464 11M CONCRETE POLES 1 1,172.5 1,172.5

B-PA-52D 2 Pole Txf Dressing (EOL) 1 6,847.39 6,847.39

B-PA-13A 1P 11KV TERM DOUBLE XARM 1 257.34 257.34

I05420 2M X 100 X 75 HARDWOOD X-ARMS 2 68.79 137.57

I02783 M400 X M16 (16 X 5/8 ) GALV 17 3.38 57.51

I03103 16MM 50X50X3 GALV. SQUARE WAS 68 .27 18.09

I03950 35MM H/D BARE COPPER WIRE 20 5.82 116.38

I05386 5FT X 5/8 COPPER ELECTRODES 10 14.37 143.71

I02559 185mm COPPER TINNED LINE TAP 10 12.99 129.93

H POLE TB H Pole Transformer Bracket 1 2,000 2,000

I03965 HELIUM CONDUCTOR-7/3. 75MM AAAC 380 1.44 548.17

I05099 Helium ACC Full Tesnsion Crimp 3 11.88 35.63

I04923 11 KV HV STRAIN POLYMER 4 18.81 75.23

I02812 300 X M20 (12X3/4) GALV EYE 4 12.53 50.1

I05009A CTH70Q 70KN CLEVIS THIMBLES 4 11.59 46.35

I05187 Helium Dead End 4 4.05 16.18

I05418 1. 2 M X 100 X 75 H/W CROSSARM 2 46.07 92.14

I02780 M325 X M16 (13 X 5/8 ) GALV 4 2.84 11.35

I04922 11KV HV PIN POLYMER INSULATORS 4 26.15 104.58

I02579 LT 75 PG ALU CLAMPS T07 7/19SS 8 12.62 100.93

I03261 50mm DENSAL JOINTING TAPES 2 24.71 49.43

B-PA-58 GROUND STAY 2 199.81 399.61

I01899 2. 36mm Aluminium Binding Wire 1 10.46 10.46

I04334 Ground Enhancement Material 4 76.96 307.84

I05359 HELIGRIP SGG1200 7/8 STAY 3 12.32 36.95

I05405 Cross Arm Brace HV 7 4.4 30.83

I02750 M100 X M12 (4 X1/2 ) GALV BO 6 .54 3.25

I02760 M260 X M12 (10 X 1/2 ) GALV 5 1.25 6.24

I03102 12MMX50X50X3 GALV. SQUARE WASH 40 .27 10.64

B-PA-14B 3P 11KV THROUGH STRAIN 1 625.93 625.93

B-PG-LIN Lines Construction Team 2 915.7 1,831.4

B-PG-OHC O&M Team (Overhead) 2 741.5 1,482.99

CART Internal Cartage 7 100 700

EQUIP Equipment Hire 14 100 1,400

RIVERSTONE River Stone 6 80 480

POLEID Pole ID 3 10 30

I05458 11m 12kN Harwood Pole 2 1,645.57 3,291.14

I05058 400A 660V FUSE ISOLATING LINK -3 251.05 -753.15

R0001 Engirng dsgn DrawgsGIS 6.91 100 691.07

R0002 Pwrline Rte SVY/WL ACQ 4.87 100 486.68

R0003 Financial administration 1.62 100 161.47

R0006 Construction Mangmt/Suprvsn 10.54 100 1,054.01

R0010 Inventory Management 1.47 100 147.05

___________

Total Price: $24,444.92

Markup Amount of 0.00% : $0.00

Vat Amount (9.0%) : $2,200.04

Total Value Incl VAT : $26,644.97

Customer Contribution (100%): $26,644.97

Component listing

Code Description Quantity Unit Cost Line Total

I05464

I05464 11M CONCRETE POLES 1 1,172.5 1,172.5

B-PA-52D

I02780 M325 X M16 (13 X 5/8 ) GALV 14 2.84 39.76

I04013 35 MM IC CU PVC BLACK CABL 10 6.61 66.1

I04032 16 MM I C PVC GREEN CABLE 1 3.09 3.09

I04989 11KV L/H PINS TO SUIT INS TYPE 3 14.39 43.17

I02320 16MM H1445 CU CRIMP LUG 10 .5 5

I05405 775 X 32 X 5MM X M16 HOLE HV / 5 4.4 22

I02750 M100 X M12 (4 X1/2 ) GALV BO 5 .54 2.7

I03950 35MM H/D BARE COPPER WIRE 23 5.82 133.86

I03102 12MMX50X50X3 GALV. SQUARE WASH 8 .27 2.16

I04034 35MM 1C CU PVC GREEN EARTH CAB 8.5 6.61 56.19

I03103 16MM 50X50X3 GALV. SQUARE WAS 35 .27 9.45

I05386 4FT X 5/8 COPPER ELECTRODES 10 14.37 143.7

I02557 35 MM TINNED COPPER SPLIT BOL 8 2.72 21.76

I02559 HD18 COPPER TINNED LINE TAP 10 12.99 129.9

I05009A CTH70Q 70KN CLEVIS THIMBLES 3 11.59 34.77

Component listing

Code Description Quantity Unit Cost Line Total

I04923 11 KV HV STRAIN POLYMER IN 3 18.81 56.43

I04922 11KV HV PIN TYPE POLYMER INSUL 3 26.15 78.45

I01899 2.36mm Aluminium Binding Wire .09 10.46 .94

I05424B 3.5M X 150MM X 100MM H/WOOD XA 2 321.47 642.94

I04427 COMBINATION DROPOUT AND L/A 3 462.52 1,387.56

I02777 M270XM16 (10 1/2 X5/8 ) GALV 10 2.9 29

I05058 400A 660V FUSE ISOLATING LINK 3 251.05 753.15

I05420 2M X 100 X 75 HARDW OOD CROSS 6 68.79 412.74

I02810B 6 X 5/8 GALV EYE BOLT & NU 3 11.18 33.54

I02760 M260 X M12 (10 X 1/2 ) GALV 3 1.25 3.75

I03333 3/4 STEEL BAND STRAPS H3022- 18 2.17 39.06

I04215 16MM 1C CU 11KV POLYTHENE PVC 27 19.55 527.85

I02556 16 MM TINNED COPPER SPLIT BOL 8 1.71 13.68

I02541 NO 3 H1803 CU BOLTED CABLE LUG 3 17.66 52.98

I02771 M150XM16 (6 X5/8 ) GALV BOLT 9 1.69 15.21

I02578 AC 58 -1 SERVICE TAPS ALU 11 4.31 47.41

I06256 3/4 GALV WATER PIPE GR C SCR 6 6.11 36.66

I06256A 185mm x Dia-19 Spacer Pipe 2 1.62 3.24

I06256B 250mm x Dia-19 Spacer Pipe 2 2.07 4.14

I03208 3/4 SCOTCH BRAND GREEN TAPE 1 1.7 1.7

I03261 50mm DENSAL JOINTING TAPES 1 24.71 24.71

I03340 3/4 BAND BUCKLES H3010-100 12 .64 7.68

I04140 185 MM 4 CORE COPPER U/G PVC 5 196.71 983.55

I02785 M500 X M16 (20 X 5/8 ) GALV 3 4.71 14.13

I02786 2 X 3/4 GALV BOLTS & NUTS 4 .24 .96

I02792 350 X M20 (14X3/4) GALV BOLTS 8 4.99 39.92

I03029 10MMX35 BRASS BOL T/NUT 7 3.36 23.52

I03089 M10 BRASS WASHERS 14 .44 6.16

I03104 20MM 50X50X3 GALV. SQUARE WAS 16 .27 4.32

I03206 SCOTCH 33 PREMIUM TAPE BLACK 1 1.7 1.7

I03207 SCOTCH 35 PRENIUM TAPE RED 1 1.7 1.7

I05187 Helium Dead End 3 4.05 12.15

I02794 400 X M20 (16X3/4) GALV BOLTS 8 5.86 46.88

I02752 M130XM12 (5 X1/2 ) GALV BOLT 15 .7 10.5

I02542 NO 4 H1804 CU BOLTED CABLE LUG 2 15.24 30.48

I02544 NO 6 H1806 CU BOLTED CABLE LUG 8 27.04 216.32

I06241 100mm PVC Orange Pipe U/G 1 49.93 49.93

I04770 Zinga Liquid Galvanising (5kg) 1 488.62 488.62

I04771 Zingasolv (1 Ltr Can) 1 30.45 30.45

I04032 16 MM I C PVC GREEN CABLE 1 3.03 3.03

B-PA-13A

I05420 2M X 100 X 75 HARDW OOD CROSS 2 68.79 137.58

I02783 M400 X M16 (16 X 5/8 ) GALV 3 3.38 10.14

Component listing

Code Description Quantity Unit Cost Line Total

I05405 775 X 32 X 5MM X M16 HOLE HV / 2 4.4 8.8

I02760 M260 X M12 (10 X 1/2 ) GALV 1 1.25 1.25

I02750 M100 X M12 (4 X1/2 ) GALV BO 2 .54 1.08

I03103 16MM 50X50X3 GALV. SQUARE WAS 12 .27 3.24

I03102 12MMX50X50X3 GALV. SQUARE WASH 3 .27 .81

I02810B 6 X 5/8 GALV EYE BOLT & NU 2 11.18 22.36

I04923 11 KV HV STRAIN POLYMER IN 2 18.81 37.62

I05009A CTH70Q 70KN CLEVIS THIMBLES 2 11.59 23.18

I05187 Helium Dead End 2 4.05 8.1

I06256A 185mm x Dia-19 Spacer Pipe 2 1.62 3.24

I05420

I05420 2M X 100 X 75 HARDWOOD X-ARMS 2 68.79 137.57

I02783

I02783 M400 X M16 (16 X 5/8 ) GALV 17 3.38 57.51

I03103

I03103 16MM 50X50X3 GALV. SQUARE WAS 68 .27 18.09

I03950

I03950 35MM H/D BARE COPPER WIRE 20 5.82 116.38

I05386

I05386 5FT X 5/8 COPPER ELECTRODES 10 14.37 143.71

I02559

I02559 185mm COPPER TINNED LINE TAP 10 12.99 129.93

H POLE TB

H POLE TB H Pole Transformer Bracket 1 2,000 2,000

I03965

I03965 HELIUM CONDUCTOR-7/3.75MM AAAC 380 1.44 548.17

I05099

I05099 Helium ACC Full Tesnsion Crimp 3 11.88 35.63

I04923

I04923 11 KV HV STRAIN POLYMER 4 18.81 75.23

Component listing

Code Description Quantity Unit Cost Line Total

I02812

I02812 300 X M20 (12X3/4) GALV EYE 4 12.53 50.1

I05009A

I05009A CTH70Q 70KN CLEVIS THIMBLES 4 11.59 46.35

I05187

I05187 Helium Dead End 4 4.05 16.18

I05418

I05418 1.2 M X 100 X 75 H/W CROSSARM 2 46.07 92.14

I02780

I02780 M325 X M16 (13 X 5/8 ) GALV 4 2.84 11.35

I04922

I04922 11KV HV PIN POLYMER INSULATORS 4 26.15 104.58

I02579

I02579 LT 75 PG ALU CLAMPS T07 7/19SS 8 12.62 100.93

I03261

I03261 50mm DENSAL JOINTING TAPES 2 24.71 49.43

B-PA-58

I02812 300 X M20 (12X3/4) GALV EYE B 2 12.53 25.06

I04946 11KV STAY INSULATOR NZ1823 2 5.53 11.06

I05359 HELIGRIP SGG1200 7/8 STAY 8 12.32 98.56

I05324 7/8 SWG STAY WIRE 24 4.59 110.16

I05331 6FT X 3/4 GALV STAY ROD C/W 2 76.4 152.8

I01899

I01899 2.36mm Aluminium Binding Wire 1 10.46 10.46

I04334

I04334 Ground Enhancement Material 4 76.96 307.84

I05359

I05359 HELIGRIP SGG1200 7/8 STAY 3 12.32 36.95

Component listing

Code Description Quantity Unit Cost Line Total

I05405

I05405 Cross Arm Brace HV 7 4.4 30.83

I02750

I02750 M100 X M12 (4 X1/2 ) GALV BO 6 .54 3.25

I02760

I02760 M260 X M12 (10 X 1/2 ) GALV 5 1.25 6.24

I03102

I03102 12MMX50X50X3 GALV. SQUARE WASH 40 .27 10.64

B-PA-14B

I05420 2M X 100 X 75 HARDW OOD CROSS 2 68.79 137.58

I05405 775 X 32 X 5MM X M16 HOLE HV / 2 4.4 8.8

I02783 M400 X M16 (16 X 5/8 ) GALV 3 3.38 10.14

I01899 2.36mm Aluminium Binding Wire .09 10.46 .94

I02760 M260 X M12 (10 X 1/2 ) GALV 1 1.25 1.25

I02750 M100 X M12 (4 X1/2 ) GALV BO 2 .54 1.08

I02810B 6 X 5/8 GALV EYE BOLT & NU 6 11.18 67.08

I03103 16MM 50X50X3 GALV. SQUARE WAS 16 .27 4.32

I03102 12MMX50X50X3 GALV. SQUARE WASH 3 .27 .81

I04922 11KV HV PIN TYPE POLYMER INSUL 3 26.15 78.45

I04989 11KV L/H PINS TO SUIT INS TYPE 3 14.39 43.17

I02579 LT 75 PG ALU CLAMPS T07 7/19SS 3 12.62 37.86

I04923 11 KV HV STRAIN POLYMER IN 6 18.81 112.86

I05009A CTH70Q 70KN CLEVIS THIMBLES 6 11.59 69.54

I05187 Helium Dead End 6 4.05 24.3

I06256A 185mm x Dia-19 Spacer Pipe 2 1.62 3.24

I03261 50mm DENSAL JOINTING TAPES 1 24.71 24.71

B-PG-LIN

CONS TECH Construction Technician 30 16.07 482.1

DRIVER BORER DRIVER BORER 18 6.62 119.16

TEAM LEADER2 Team Leader 2 18 12.32 221.76

LINE MECHANIC Line Mechanic 90 9.86 887.4

DRIVER HEAVY DRIVER HEAVY 18 6.62 119.16

B-PG-OHC

TEAM LEADER2 Team Leader 2 18 12.32 221.76

LINE MECHANIC Line Mechanic 72 9.86 709.92

Component listing

Code Description Quantity Unit Cost Line Total

DRIVER HEAVY DRIVER HEAVY 18 6.62 119.16

CONS TECH Construction Technician 15 16.07 241.05

DISTRIBUTION TECH DISTRIBUTION TECHNICIAN 15 12.74 191.1

CART

CART Internal Cartage 7 100 700

EQUIP

EQUIP Equipment Hire 14 100 1,400

RIVERSTONE

RIVERSTONE River Stone 6 80 480

POLEID

POLEID Pole ID 3 10 30

I05458

I05458 11m 12kN Harwood Pole 2 1,645.57 3,291.14

I05058

I05058 400A 660V FUSE ISOLATING LINK -3 251.05 -753.15

R0001

R0001 Engirng dsgn DrawgsGIS 6.91 100 691.07

R0002

R0002 Pwrline Rte SVY/WL ACQ 4.87 100 486.68

R0003

R0003 Financial administration 1.62 100 161.47

R0006

R0006 Construction Mangmt/Suprvsn 10.54 100 1,054.01

R0010

R0010 Inventory Management 1.47 100 147.05

 ____________

Total Cost: $24,444.74