LSJ Cable Installation Bid Tabulation Item No. Item Pirelli Remarks 1 Marine Survey/Report $ 49,896 2 Cable Transfer $ 35,640 3 Mobilation/Demobilization $ 35,640 4 Marine Installation $ 203,148 5 LSJ Cable Protectors $ 47,100 6 St. Thomas Cable Protectors $ 11,775 7 LSJ TrenchingNault $ 35,000 See note 1 and 2 8 LSJ Landside Cable Installation $ 13,600 9 St. Thomas Trenching $ 15,000 See note 1 and 2 10 St. Thomas Landside Installation $ 11,600 11 Cable Testing $ 17,820 12 As-laid Drawings $ 14,256 Subtotal of Cable Installation Bid: $ 490,475 Additional Owner Expense: $ 840,500 See Note 3 and 4. Total Cable Material and Installation Costs: $ 1,330,975 Notes: 1. Based on budget values provided by local subcontractors. 2. Items in Italics completed by Pirelli include reduction in cost based on a combination of Cable installer and Owners Contractor efforts. 3. Cost for spare cable splice kit ($138,900) has been omitted from the itemized list total as purchase of this item may be delayed or omitted altogether as standby generator capability will be provided in the event the cable is damaged. 4. Cost for Items 2, 3, and 4 from the attached addl installation cost table possibly to be omitted pending disposition of spare cable. Cost of Item 12 - spare cable reel, may also possibly be omitted as this will become WAPA's responisiblity. The exclusion of these four items from owner's costs could reduce the additional installation costs to $777,500, which would be a reduction of $63,000, and would reduce the Total Cable Material and Installation Costs to $1,267,975. EFTA01125854