Na34 18

You might also like

Download as pdf or txt
Download as pdf or txt
You are on page 1of 7

Energy Fiji Limited

Project Cost Estimate

Scheme No: NA34-18 Quotation Date: 01-Feb-22

Customer Name: DOE Scheme Name: ELECTRICITY SUPPLY TO FEROZ AT QASIGARI, NADI,

Remarks:

Code Description Quantity Unit Cost Line Total


I05464 11M CONCRETE POLES 2 1,172.53 2,345.05

I05465 10. 2M CONCRETE POLES 48 1,017 48,816

I03965 HELIUM CONDUCTOR-7/3. 75MM AAAC 7,500 1.45 10,911.23

B-PA-12A 1P 11KV PINS DOUBLE XARM 7 328.95 2,302.65

B-PA-13A 1P 11KV TERM DOUBLE XARM 4 257.34 1,029.36

B-PA-14A 1P 11KV THROUGH STRAIN 7 480.69 3,364.86

B-PA-11A 1 PHASE 11KV SINGLE XARM 31 165.78 5,139.32

B-PA-03A 1 PHASE LV TERM DOUBLE XARM 4 196.66 786.65

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

B-PA-58 GROUND STAY 16 195.75 3,131.93

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

I04371 16kVA 1P Pole-M Transformer 1 2,480.25 2,480.25

I02102 5A Expulsion Fuse - Fast 2 9.75 19.5

I02003 80A HRC FUSE 80L14 BRUSH 1 7.2 7.2

B-PG-LIN Lines Construction Team 34 915.7 31,133.8

B-PG-OHC O&M Team (Overhead) 17 741.5 12,605.42

B-PG-INS Electrical Inspection Team 1 249.29 249.29

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

I02783 M400 X M16 (16 X 5/8 ) GALV 6 3.34 20.04

B-PA-59 FLY STAY 2 1,215.61 2,431.21

I02086 5A Expulsion Fuse - Slow 2 9.81 19.62

CART Internal Cartage 55 100 5,500

EQUIP Equipment Hire 120 100 12,000

POLEID Pole ID 50 10 500

VEGETATION_HEAVY Vegetation Management Heavy 85 380 32,300

ROCKBREAKER Rock Breaker 25 200 5,000

R0001 Engirng dsgn DrawgsGIS 10.42 100 1,041.84

R0002 Pwrline Rte SVY/WL ACQ 7.96 100 796.2

R0003 Financial administration 1.83 100 183.3

R0004 Tender & Procurement cost 5.12 100 511.6

R0006 Construction Mangmt/Suprvsn 22.23 100 2,222.68

R0010 Inventory Management 1.99 100 198.63

RIVERSTONE River Stone 29.75 80 2,380


R0005 Legal & Contracts Costs 1.77 100 177.12

___________

Total Price: $192,704.29

Markup Amount of 0.00% : $0.00

Vat Amount (9.0% :) $17,343.39

Total Value Incl VAT : $210,047.68

Customer Contribution (100%): $210,047.68

End of Quote

You might also like