You are on page 1of 4

Energy Fiji Limited

Project Cost Estimate

Scheme No: BA15-18 Quotation Date: 23/02/2022

Customer Name: Bari Scheme Name: Electricity Supply to Koronubu Ba

Remarks:

Code Description Quantity Unit Cost Line Total


I05464 11M CONCRETE POLES 2 1,172.55 2,345.1

I05465 10. 2M CONCRETE POLES 28 1,017 28,476

I03965 HELIUM CONDUCTOR-7/3. 75MM AAAC 6,500 1.51 9,817.34

B-PA-58 GROUND STAY 23 201.75 4,640.15

B-PA-59 FLY STAY 1 1,215.61 1,215.61

I04371 16kVA 1P Pole-M Transformer 1 2,494.33 2,494.33

I02102 5A Expulsion Fuse - Fast 2 12.05 24.11

I02086 5A Expulsion Fuse - Slow 2 10.3 20.59

I02005 80A HRC FUSE 80L09 BRUSH 1 12.83 12.83

B-PA-57A SINGLE POLE RURAL TYPE STD 1 2,228.6 2,228.6

B-PA-18A 1P 11KV T/OFF WITH FUSE/LINK 1 824.91 824.91

B-PA-14A 1P 11KV THROUGH STRAIN 3 480.69 1,442.08

B-PA-13A 1P 11KV TERM DOUBLE XARM 3 257.34 772.02

B-PA-11A 1 PHASE 11KV SINGLE XARM 6 165.78 994.71

B-PA-04A 1 PHASE LV THROUGH STRAIN 3 259.29 777.86

B-PA-03A 1 PHASE LV TERM DOUBLE XARM 11 196.66 2,163.28

B-PA-02A 1 PHASE LV PINS DOUBLE XARM 7 231.6 1,621.18

B-PA-01A 1 PHASE LV PINS SINGLE XARM 18 122.31 2,201.63

I02783 M400 X M16 (16 X 5/8 ) GALV 66 3.33 219.92

I02784 M450 X M16 (18 X 5/8 ) GALV 12 3.83 46.02

I05457 11. 0M PINE POLES 1 902.9 902.9

I05456A 10. 2m Wooden Pine Pole 6 748.36 4,490.15

POLEID Pole ID 37 10 370

RIVERSTONE River Stone 64.73 80 5,178

VEGETATION_HEAVY Vegetation Management Heavy 13.16 380 5,000

EQUIP Equipment Hire 99.5 100 9,950

CART Internal Cartage 45 100 4,500

B-PG-INS Electrical Inspection Team 1 249.29 249.29

B-PG-LIN Lines Construction Team 21 914.79 19,210.59

B-PG-OHC O&M Team (Overhead) 11 741.5 8,156.45

R0001 Engirng dsgn DrawgsGIS 6.79 100 678.86

R0002 Pwrline Rte SVY/WL ACQ 4.71 100 470.65

R0003 Financial administration 2.8 100 280.09


R0004 Tender & Procurement cost 3.95 100 394.49

R0005 Legal & Contracts Costs 1.12 100 112.41

R0006 Construction Mangmt/Suprvsn 36.82 100 3,682.05

R0007 Project Management 1.33 100 133.34

R0010 Inventory Management 2.2 100 220.04

___________

Total Price: $126,317.58

Markup Amount of 0.00% : $0.00

Vat Amount (9.0% :) $11,368.58

Total Value Incl VAT : $137,686.16

Customer Contribution (100%): $137,686.16

End of Quote

You might also like