EFL

Energising Our Nation

 Energy Fiji Limited

Project Cost Estimate

Scheme No: LAB01-19 Quotation Date: 12-Sep-19

Customer Name: Mrs. Subhag Wati Scheme Name: Supply to Dreka Settlement,Dreketi

Remarks:

Code Description Quantity Unit Cost Line Total

I05465L 10. 2m Concrete Poles 12 1,541.56 18,498.72

I05464L 11m Concrete Poles 2 1,697.56 3,395.12

B-PA-58 GROUND STAY 18 216.49 3,896.81

I03965 HELIUM CONDUCTOR-7/3. 75MM AAAC 3,100 1.43 4,421.93

I04361 5KVA 11KV/240V 10 P/MOUNTED TX 1 1,913.08 1,913.08

B-PA-57A SINGLE POLE RURAL TYPE STD 1 2,312.87 2,312.87

I02100 2A HT EXPULSION FUSE FAST 2 9.9 19.81

I02085 2A HT EXPULSION FUSE SLOW 2 9.45 18.91

I01985 32A HRC FUSE 32F06 BRUSH 1 2.42 2.42

B-PA-02A 1 PHASE LV PINS DOUBLE XARM 4 219.43 877.73

B-PA-03A 1 PHASE LV TERM DOUBLE XARM 8 196.43 1,571.42

B-PA-04A 1 PHASE LV THROUGH STRAIN 2 250.16 500.31

B-PA-12A 1P 11KV PINS DOUBLE XARM 6 361.48 2,168.9

B-PA-13A 1P 11KV TERM DOUBLE XARM 2 272.82 545.63

B-PA-14A 1P 11KV THROUGH STRAIN 3 509.99 1,529.98

I02784 M450 X M16 (18 X 5/8 ) GALV 3 4.01 12.02

I02783 M400 X M16 (16 X 5/8 ) GALV 42 3.49 146.46

I02579 LT 75 PG ALU CLAMPS T07 7/19SS 2 12.72 25.43

VEGETATION_HEAVY Vegetation Management Heavy 21 380 7,980

POLEID Pole ID 14 10 140

EQUIP Equipment Hire 41 100 4,100

B-PG-LIN Lines Construction Team 16 720.27 11,524.32

B-PG-OHC O&M Team (Overhead) 8 505.44 4,043.52

B-PG-INS Electrical Inspection Team 3 156.78 470.34

ROCKBREAKER Rock Breaker 7 200 1,400

CART Internal Cartage 94.2 100 9,420

R0001 Engirng dsgn DrawgsGIS 15.75 100 1,575.01

R0002 Pwrline Rte SVY/WL ACQ 21.97 100 2,197.28

R0003 Financial administration 1.2 100 119.84

R0004 Tender & Procurement cost 2.16 100 215.59

R0006 Construction Mangmt/Suprvsn 21.66 100 2,165.66

R0010 Inventory Management 2.14 100 213.5

R0005 Legal & Contracts Costs 2.23 100 222.46

I02780 M325 X M16 (13 X 5/8 ) GALV -42 2.84 -119.24

___________

Total Price: $87,525.83

Markup Amount of 0.00% : $0.00

Vat Amount (9.0% :) $7,877.32

Total Value Incl VAT : $95,403.16

Customer Contribution (100%): $95,403.16

End of Quote