Energy Fiji Limited

Project Cost Estimate

Scheme No: NA02-20 Quotation Date: 14/07/2021

Customer Name: VINAL CHAND Scheme Name: ELECTRICITY SUPPLY TO VINAL CHAND & 8 OTHERS AT LE

Remarks:

Code Description Quantity Unit Cost Line Total

I05465 10. 2M CONCRETE POLES 9 1,016.95 9,152.51

I05464 11M CONCRETE POLES 1 1,172.38 1,172.38

I03965 HELIUM CONDUCTOR-7/3. 75MM AAAC 1,600 1.36 2,173.47

B-PA-01A 1 PHASE LV PINS SINGLE XARM 1 118.88 118.88

B-PA-02A 1 PHASE LV PINS DOUBLE XARM 1 217.11 217.11

B-PA-03A 1 PHASE LV TERM DOUBLE XARM 6 189.49 1,136.94

B-PA-04A 1 PHASE LV THROUGH STRAIN 2 235.42 470.84

B-PA-11A 1 PHASE 11KV SINGLE XARM 2 166.48 332.97

B-PA-13A 1P 11KV TERM DOUBLE XARM 4 259.14 1,036.58

B-PA-14A 1P 11KV THROUGH STRAIN 2 482.44 964.88

B-PA-58 GROUND STAY 9 203.14 1,828.26

I04371 16kVA 1P Pole-M Transformer 1 2,406.74 2,406.74

B-PA-57A SINGLE POLE RURAL TYPE STD 1 2,202.21 2,202.21

I02102 5A HT EXPULSION FUSE FAST TAPL 2 9.75 19.5

I02005 80A HRC FUSE 80L09 BRUSH 1 12.83 12.83

I02784 M450 X M16 (18 X 5/8 ) GALV 15 3.93 58.91

I02783 M400 X M16 (16 X 5/8 ) GALV 30 3.49 104.59

I02579 LT 75 PG ALU CLAMPS T07 7/19SS 12 12.62 151.39

B-PG-LIN Lines Construction Team 9 914.78 8,233.02

B-PG-OHC O&M Team (Overhead) 4 741.5 2,966

B-PG-INS Electrical Inspection Team 3 276.89 830.68

RIVERSTONE River Stone 8.31 80 665.04

ROCKBREAKER Rock Breaker 14 200 2,800

EQUIP Equipment Hire 16 100 1,600

CART Internal Cartage 14.4 100 1,440

VEGETATION_LIGHT Vegetation Management Light 7 180 1,260

POLEID Pole ID 10 10 100

R0001 Engirng dsgn DrawgsGIS 8.02 100 801.9

R0002 Pwrline Rte SVY/WL ACQ 5.15 100 514.9

R0003 Financial administration 1.9 100 189.8

R0006 Construction Mangmt/Suprvsn 29.84 100 2,983.8

R0010 Inventory Management 1.38 100 138.3

 ___________

Total Price: $48,084.44

Markup Amount of 0.00% : $0.00

Vat Amount (9.0% :) $4,327.60

Total Value Incl VAT : $52,412.03

Customer Contribution (100%): $52,412.03

End of Quote