03/11/2020

PROJECT:R1048/3
ARAR ARAR Al Mosjajed Al Mosjajed Prime Electrical
IMPROVEMENTS OF Centaur Trading
(Tender Quote, dtd. 24.08.17) (SATWA PO) (Option-1 Ducab) (Option-2 Brugg) (Quote given by ANCG)
EXPO 2020 ROADS NETWORK

ITEM ITEM DESCRIPTION UNIT Qty RATE AMOUNT Remarks RATE AMOUNT Remarks RATE AMOUNT Remarks RATE AMOUNT Remarks RATE AMOUNT Remarks RATE AMOUNT Remarks
UAE. Dhs. UAE. Dhs. UAE. Dhs. UAE. Dhs. UAE. Dhs. UAE. Dhs.
DEWA approved Main contractor DEWA approved Main contractor DEWA approved Main contractor DEWA approved Main contractor DEWA approved Main contractor Not DEWA approved Main contractor for
0 132 kV CABLE DIVERSION WORKS
for 132kV Works for 132kV Works for 132kV Works for 132kV Works for 132kV Works 132kV Works
0
0 Preliminairies
0
A NOC Co-ordination 1 Included 10,855 10,855 Included Included Included
0
Preparation and submission of Trial pit drawing /
B 1 Included 21,710 21,710 Included Included Included
shop drawing / as built drawing
0
C DEWA Co-ordination & Supervision 1 Included 27,138 27,138 Included Included Included
0
0 Removal of Existing Cable
0
Carefully disconnect and remove existing 2x3 way
A 132 kV power cable + 2x pilot/FO cable including m 578 400 231,200 251 145,078 332 191,775 819 473,382 819 473,382 264 152,563
trough and deliver to RTA stores.
0
0 Power Cables
0

Supply and lay (according to DEWA

requirement and specification) power cable (by
DEWA approved contractor) in cable troughs
0 (measured separately) including all protection
and support works, providing surrounds, route
markers, warning tapes etc. as directed by the
Engineer.

0 Through Proposed Cable Trough

0
2 x 3way 132 kV power cables + 2 way pilot/FO
A m 500 5,647 2,823,500 5,470 2,735,165 5,879 2,939,490 6,479 3,239,500 7,292 3,646,000 5,139 2,569,356
cables
0
0 Cable joint for diversion of existing cables
0
B 132 kV power cable jointing/ termination m 12 68,000 816,000 46,541 558,492 83,553 1,002,636 57,081 684,972 44,639 535,668 67,032 804,380
0
C Pilot/FO cable jointing/ termination m 4 10,500 42,000 8,049 32,196 12,849 51,397 5,736 22,944 5,736 22,944 11,176 44,705
0
Prime rate
Total Summary Dhs. 3,912,700 Dhs. 3,530,634 Dhs. 4,185,298 Dhs. 4,420,798 Dhs. 4,677,994 Dhs. 3,571,004 appilcable
only if they
Discounted Price 3,753,200 4,000,000 4,199,758 4,444,094 take both 132
& 11kV
Discount % 4% 4% 5% 5% package

3916_Expo 2020 Road Network_Contract 3 132kv Works Comparision Page:1/6

Sl.No Description Qty Unit Rate Total amount
Supply of Material
Ducab
1 2 x 3way 132 kV power cables 500 2,702 1,350,891
2 Ducab Supervision charge for cable laying 60 3,675 220,500

3,143
3,543

Riyadh
1 2 x 3way 132 kV power cables 500 2,617 1,308,271
2 Ducab Supervision charge for cable laying 60 3,675 220,500

3,058
3,458
Unit Rate Total amount Remarks
Total Amount
Installation of Material

400 200,000 1,550,891

220,500 Total mtrs - 3,000 mtr. Considered 50mtr/day

400

400 200,000 1,508,271

220,500 Total mtrs - 3,000 mtr. Considered 50mtr/day

400
PROJECT:R1048/3
ARAR ARAR Prime Electrical
IMPROVEMENTS OF
(Tender Quote, dtd. 24.08.17) (SATWA PO) (Quote given by ANCG)
EXPO 2020 ROADS NETWORK

ITEM ITEM DESCRIPTION UNIT Qty RATE AMOUNT Remarks RATE AMOUNT Remarks RATE AMOUNT Remarks
UAE. Dhs. UAE. Dhs. UAE. Dhs.
0 132 kV CABLE DIVERSION WORKS
0
0 Preliminairies
0
A NOC Co-ordination 1 - Included 10,855 10,855 185,427 185,427
0
Preparation and submission of Trial pit drawing /
B 1 - Included 21,710 21,710 - Included above
shop drawing / as built drawing
0
C DEWA Co-ordination & Supervision 1 - Included 27,138 27,138 - Included above
0
0 Removal of Existing Cable
0
Carefully disconnect and remove existing 2x3 way
A 132 kV power cable + 2x pilot/FO cable including m 578 400 231,200 251 145,078 1,126 650,828
trough and deliver to RTA stores.
0
0 Power Cables
0

Supply and lay (according to DEWA

requirement and specification) power cable (by
DEWA approved contractor) in cable troughs
0 (measured separately) including all protection
and support works, providing surrounds, route
markers, warning tapes etc. as directed by the
Engineer.

0 Through Proposed Cable Trough

0
2 x 3way 132 kV power cables + 2 way pilot/FO LME not
A m 500 5,647 2,823,500 5,470 2,735,165 4,989 2,494,500
cables mentioned
0
0 Cable joint for diversion of existing cables
0
B 132 kV power cable jointing/ termination m 12 68,000 816,000 46,541 558,492 67,031 804,372
0
C Pilot/FO cable jointing/ termination m 4 10,500 42,000 8,049 32,196 11,176 44,704
0

Total Summary Dhs. 3,912,700 Dhs. 3,530,634 Dhs. 4,179,831

Discounted Price
Discount % 10%
Discount % compared to Prime Quote 7%
132kv Works Comparision Page:4/6
 132 KV Cable
F.P = U.P + V.F ( Final LME - Quoted LME ) Quoted LME Final LME
US $ / T US $ / T CU 6,500 6,750
F.P = Final Unit Price. AED / T AED / T 23,953 24,874
U.P = Offered Unit Price. US $ / T US $ / T pb 2,300 2,300
V.F = Cu variation factor. AED / T AED / T 8,476 8,476 USD: 3.685
V.F = Pb variation factor. Tender Quote
Quoted V.F V.F LME Diff CULME Diff Pb Quoted Final Final Final LME Diff
S.No U.R / km Cu Pb AED AED U.R / m U.R / Km U.R / m Estimated

11KV Cable

1 1Cx630mm2 443,000 29.188 33.665 250.00 - 443.00 450.30 450.30 460.04 460.04

Total (m)

Cable ( Cu Variation ) Page : 5 of 6

TRANS GULF
Ducab HV - CU Received Date: 09.01.2013
 132 KV Cable
F.P = U.P + V.F ( Final LME - Quoted LME ) Quoted LME Final LME
US $ / T US $ / T CU 6,500 6,750
F.P = Final Unit Price. AED / T AED / T 23,953 24,874
U.P = Offered Unit Price. US $ / T US $ / T pb 2,300 2,300
V.F = Cu variation factor. AED / T AED / T 8,476 8,476 USD: 3.685
V.F = Pb variation factor. Tender Quote
Quoted V.F V.F LME Diff CULME Diff Pb Quoted Final Final Final LME Diff
S.No U.R / km Cu Pb AED AED U.R / m U.R / Km U.R / m Estimated

11KV Cable

1 1Cx630mm2 434,142 7.793 8.050 250.00 - 434.14 436.09 436.09 450.84 450.84

Total (m)

Cable ( Cu Variation ) Page : 6 of 6

TRANS GULF
Riyadh HV - CU Received Date: 09.01.2013