Energy Fiji Limited

Project Cost Estimate

Scheme No: G20-21 Quotation Date: 16/07/2021

Customer Name: EFL Scheme Name: Supply to Proposed New Development for Bimal Singh

Remarks:

Code Description Quantity Unit Cost Line Total

I04408 300kVA Pad-M Transformer 1 71,759.98 71,759.98

I04428 Term. Kit for Tyree PM-95mm2 1 1,055.13 1,055.13

B-PA-HV-EARTHING Hv Earthing 1 250.3 250.3

B-PA-LV-EARTHING LV-EARTHING 1 334.16 334.16

I05464 11M CONCRETE POLES 1 1,172.37 1,172.37

I05465 10. 2M CONCRETE POLES 2 1,016.76 2,033.52

I04672F 95-240MM 3C OUTDOOR TERM Kit 1 693.28 693.28

I04253 95 MM 3 CORE XLPE COMPACTED HD 45 42.05 1,892.35

I03965 HELIUM CONDUCTOR-7/3. 75MM AAAC 1,900 1.36 2,581

I05487 150mm x 5mm HD Cable Cover 30 4.74 142.32

I07130 300MM UNDERGROUND HEP TAPE 1 61.46 61.46

B-PA-58 GROUND STAY 1 203.14 203.14

I04678 END CAPS TO SUIT 70 TO 95MM CA 2 13.62 27.25

I02066 500A NH3 DIN FUSE 3 40.68 122.05

I04608 25A Stricker Pin Fuses 3 202.38 607.15

B-PA-01A 1 PHASE LV PINS SINGLE XARM 2 118.88 237.75

B-PA-11B 3P 11KV PINS SINGLE XARM 4 207.33 829.33

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

B-PA-12B 3P 11KV PINS DOUBLE XARM 3 412.31 1,236.92

B-PA-12A 1P 11KV PINS DOUBLE XARM -2 330.61 -661.22

B-PA-13B 3P 11KV TERM DOUBLE XARM 1 305.11 305.11

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

B-PA-14B 3P 11KV THROUGH STRAIN 3 627.89 1,883.68

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

B-PA-18B 3P 11KV T/OFF WITH FUSE LINK 1 2,491.92 2,491.92

B-PA-16 3P 11KV CABLE/TERM WITH LINK 1 2,633.81 2,633.81

I02784 M450 X M16 (18 X 5/8 ) GALV 5 3.93 19.64

I05420 2M X 100 X 75 HARDWOOD X-ARMS 1 69.43 69.43

I03206 Elect. Insulating Tape Black 3 1.72 5.16

I03207 Elect. Insulating Tape Red 3 1.7 5.09

I03208 Elect. Insulating Tape Green 3 1.7 5.11

I03209 Elect. Insulating Tape Yellow 3 1.7 5.09

I03210 Elect. Insulating Tape Blue 3 1.7 5.09

I03230 SCOTCH 22 HEAVY DUTY ELECTRICA 3 70.92 212.75

I03266 SCOTCH 23 RUBBER SPLICING TAPE 3 67.89 203.67

I03685 HACKSAW BLADES 4 1.79 7.17

I02485 95MM H15318 BI-METAL CRIMP LUG 12 6.03 72.31

I03089 M10 BRASS WASHERS 18 .44 7.93

I03028A 1 1/4 X3/8 BRASS BOLTS & NU 9 3.17 28.54

I02326 35MM H1368 CU CRIMP LUG 5 .9 4.5

I03417 WASTE COTTON RAGS 2 1.86 3.72

I03402A EFL Stickers 4 5.96 23.83

I03597 Master Padlock Code1 5 153.62 768.09

I05494 DANGER SIGN (3 LANGUAGES) 4 8.53 34.13

POLEID Pole ID 2 10 20

RIVERSTONE River Stone 2.5 80 200

EQUIP Equipment Hire 41 100 4,100

CART Internal Cartage 9.8 100 980

B-PG-LIN Lines Construction Team 5 914.78 4,573.9

B-PG-OHC O&M Team (Overhead) 5 741.5 3,707.5

B-PG-UGC O & M Team 2 536.22 1,072.44

B-PG CJC Cable Jointer Team 3 649.92 1,949.76

R0001 Engirng dsgn DrawgsGIS 8.64 100 864.4

R0002 Pwrline Rte SVY/WL ACQ 4.3 100 429.6

R0003 Financial administration 1.2 100 119.8

R0006 Construction Mangmt/Suprvsn 23.94 100 2,393.8

R0010 Inventory Management 1.8 100 180.2

___________

Total Price: $112,890.85

Markup Amount of 0.00% : $0.00

Vat Amount (9.0% :) $10,160.18

Total Value Incl VAT : $123,051.03

Customer Contribution (100%): $123,051.03

End of Quote