Energy Fiji Limited

Project Cost Estimate

Scheme No: G09-23 Quotation Date: 12/04/2023

Customer Name: RPA Group Pte Ltd Scheme Name: Electricity supply to RPA Seaqaqa site

Remarks:

Code Description Quantity Unit Cost Line Total

I05464L 11m Concrete Poles 1 1,499.86 1,499.86

B-13B-RC-POLE-TEE-OF
3P 11KV TERM DOUBLE XARM 1 473.75 473.75

B-13B-RC-POLE 3P 11KV TERM DOUBLE XARM 1 296.42 296.42

B-58A-DS-GS-RC-PO DIST GS FOR RC POLE 1 205.5 205.5

B-PA-33GS 33KV LINE GROUND STAY 1 640.1 640.1

I04374 50kVA 3P Pole-M Transformer 1 7,243.63 7,243.63

B-51D-1POLE-TXF-DRES
1 POLE 3P TXF DRESSING EOL 1 4,061.76 4,061.76

I02005 80A HRC FUSE 80L09 BRUSH 3 12.83 38.48

I02102 5A Expulsion Fuse - Fast 3 12.67 38

I03965 HELIUM CONDUCTOR-7/3. 75MM AAAC 100 1.7 170.25

POLEID Pole ID 1 20.18 20.18

EQUIP Equipment Hire 14.64 100 1,464

CART Internal Cartage 48.6 100 4,860

RIVERSTONE River Stone 2.48 80 198

B-PG-LIN Lines Construction Team 4 914.79 3,659.16

B-PG-OHC O&M Team (Overhead) 2 741.5 1,482.99

R0001 Engirng dsgn DrawgsGIS 14.86 100 1,485.45

R0002 Pwrline Rte SVY/WL ACQ 21.84 100 2,184.4

R0003 Financial administration 3.63 100 363.36

R0005 Legal & Contracts Costs 1.48 100 147.62

R0006 Construction Mangmt/Suprvsn 10.27 100 1,027.3

R0010 Inventory Management 1.95 100 194.83

B-PA-03B 3 PHASE LV TERM DOUBLE XARM 1 213.47 213.47

B-PG-SUB Substation Team 1 462.9 462.9

 ___________

Total Price: $32,431.40

Markup Amount of 0.00% : $0.00

Vat Amount (9.0% :) $2,918.83

Total Value Incl VAT : $35,350.23

Customer Contribution (100%): $35,350.23

End of Quote