Energy Fiji Limited

Project Cost Estimate

Scheme No: TA02-19 Quotation Date: 10/06/2022

Customer Name: Anil Kumar Scheme Name: Electricity Supply at Yalandro, Tavua

Remarks:

Code Description Quantity Unit Cost Line Total

I05465 10. 2M CONCRETE POLES 7 1,017 7,119

I05464 11M CONCRETE POLES 2 1,172.62 2,345.24

B-PA-18A 1P 11KV T/OFF WITH FUSE/LINK 1 781.89 781.89

B-PA-11A 1 PHASE 11KV SINGLE XARM 1 176.76 176.76

B-PA-12A 1P 11KV PINS DOUBLE XARM 1 342.71 342.71

B-PA-13A 1P 11KV TERM DOUBLE XARM 1 323.47 323.47

B-PA-01A 1 PHASE LV PINS SINGLE XARM 2 118.83 237.66

B-PA-03A 1 PHASE LV TERM DOUBLE XARM 4 224.14 896.56

B-PA-04A 1 PHASE LV THROUGH STRAIN 2 300.33 600.65

B-PA-58 GROUND STAY 6 202.84 1,217.06

I03965 HELIUM CONDUCTOR-7/3. 75MM AAAC 1,400 1.89 2,649.68

B-PA-57A SINGLE POLE RURAL TYPE STD 1 2,099.29 2,099.29

I04361 5kVA Pole-M Transformer 1 1,906.48 1,906.48

I01997 30A HRC FUSE 30HO7 BRUSH 1 2.86 2.86

I02085 2A Expulsion Fuse - Slow 2 8.23 16.45

I02100 2A Expulsion Fuse - Fast 2 8.17 16.34

B-PG-LIN Lines Construction Team 8 914.79 7,318.32

B-PG-OHC O&M Team (Overhead) 4 741.5 2,965.98

B-PG-INS Electrical Inspection Team 1 249.29 249.29

B-PA-59 FLY STAY 1 1,004.36 1,004.36

EQUIP Equipment Hire 46 100 4,600

CART Internal Cartage 20 100 2,000

R0001 Engirng dsgn DrawgsGIS 8.39 100 838.87

R0002 Pwrline Rte SVY/WL ACQ 4.97 100 497.43

R0003 Financial administration 2.81 100 280.9

R0006 Construction Mangmt/Suprvsn 19.57 100 1,956.74

R0010 Inventory Management 1.82 100 181.62

VEGETATION_HEAVY Vegetation Management Heavy 4 380 1,520

RIVERSTONE River Stone 16.25 80 1,300

R0004 Tender & Procurement cost 3.87 100 386.58

 ___________

Total Price: $45,832.19

Markup Amount of 0.00% : $0.00

Vat Amount (9.0% :) $4,124.90

Total Value Incl VAT : $49,957.09

Customer Contribution (100%): $49,957.09

End of Quote