33-2018 - Vol-4 & Vol-10 Boq - Add-5

Tender No.
33-2018 - Contract 231-6 GRAND SUMMARY
Development of Roads, Infrastructure and Streetscape at

Title:
Khalifa City South East Sector 25, 26, 35 & 36
Item Description Amount (Dhs)
COLLECTION
AED
1 Mobilization INCLUDED
2 Site Office - for GTGC-EPD Staff 200,000 OPTIONAL
3 Site Storage 200,000 OPTIONAL
4 Site Accomadation (if any) 400,000 OPTIONAL
5 Volume-4 - Street Lighting Network 4,820,344.00
6 Volume-10 - Electrical Distribution Network 21,914,750.00
TOTAL - ( AED ) 26,735,094.00
Value Added Tax (VAT 5%) 1,336,755.00
GRAND SUMMARY - ( AED ) 28,071,849.00
PAGE NO. 1 OF 31
CONTRACT NO. 231-6
DEVELOPMENT OF ROADS, INFRASTRUCTURE AND STREETSCAPE AT KHALIFA CITY SOUTH EAST SECTORS 25, 26, 35 AND 36 (CONTRACT 231-6)
MUNICIPALITY OF ABU DHABI - U.A.E.
BILL OF QUANTITIES - VOLUME 4
Applicable
Item Description Specification Unit Quantity Rate in Words Rate in Figures Amount
Clauses or
Sections AED AED
SECTION XVI - LIGHTING
AND ELECTRICAL
DISTRIBUTION WORKS
Foundations for and Install Lighting SS/XVI-6 &

16.09 No. 5 4,400 22,000.00
Control Cabinet. PS/XV1_16.03
SS/XVI-10 &
16.35 Supply Lighting Control Cabinets . No. 5 16,800 84,000.00
PS/XV1_16.03
16.38 Pull Box Type IV SS/XVI-12 No. 162 1,650 267,300.00
16.47 PVC Conduit, 100 Mm Diameter SS/XVI-12 L.M. 2,939 28 82,292.00
PVC Duct, 100mm Diameter, Concrete

16.51 SS/XVI-12 L.M. 549 BY ROAD
Encased (Concrete Measured Separately).
PVC Duct, 150mm, Diameter, Concrete

16.53 SS/XVI-12 L.M. 200 BY ROAD
Split PVC Duct, 150mm Diameter,

16.57 Concrete Encased (Concrete Measured SS/XVI-12 L.M. 100 BY ROAD
Separately).
Class K140 Concrete for Conduit and

16.60 SS/XVI-12 C.M. 87 BY ROAD
Duct Encasement.
CARRIED FORWARD 455,592.00

CONTRACT NO. 231-6
Applicable
Clauses or
Sections AED AED
PAGE XVI-1
CONTRACT NO. 231-6
Applicable
Clauses or
Sections AED AED
BROUGHT FORWARD: 455,592.00
SECTION XVI - LIGHTING AND

ELECTRICAL DISTRIBUTION
WORKS (Cont'd)
Supply Cable Covering Tile, 500mm x

16.65 SS/XVI-12 No. 15,912 5 79,560.00
250mm x 50mm.
Remove and Salvage Existing 14m Light

16.67 SS/XVI-13 No. 160 2,850 456,000.00
Poles
Remove and Salvage Existing Lighting

16.68 SS/XVI-13 No. 5 1,850 9,250.00
Control Cabinet
Re installation of Removed and Salvaged

16.68a PS No. 5 2,660 13,300.00
Existing Lighting Control Cabinet
Supply 2.5mm2, Two Core and Earth,

16.69 SS/XVI-14 L.M. 4,216 12 50,592.00
PVC Cable
Supply Low Voltage, 10mm2 4-Core,

16.73 SS/XVI-14 L.M. 8,774 25 219,350.00
XLPE Cable
CARRIED FORWARD 1,283,644.00

CONTRACT NO. 231-6
Applicable
Clauses or
Sections AED AED
PAGE XVI-2
CONTRACT NO. 231-6
Applicable
Clauses or
Sections AED AED
SECTION XVI - LIGHTING BROUGHT FORWARD: 1,283,644.00
AND ELECTRICAL
DISTRIBUTION WORKS
(Cont'd)
Trench and Backfill for Installation and

16.101 SS/XVI-14 C.M. 2,808 33 92,664.00
Salvage of Cables.
SS/XVI-14 &
16.104 Install Low Voltage Cable 4 Core 10mm² L.M. 8,774 15 131,610.00
PS/XVI-16.03
Install Electrical Cables 2.5mm2 Two SS/XVI-7 &

16.104c L.M. 4,216 10 42,160.00
Core and Earth PVC Insulated PS/XVI-16.02
Install Cable Covering Tile, 500mm x

16.122 200mm x 50mm Size or 500mm x SS/XVI-14 No. 15,912 2 31,824.00
250mmx 50mm Size.
Remove and Salvage Existing Low

16.125 Voltage Cable, 4 Core, 10mm2 ,16mm2 , SS/XVI-14 L.M. 6,088 66 401,808.00
25mm2 or 50mm2
Supply Foundation for 10m High Light

SS/XVI-5 &
16.141 Pole (including Reinforcement, water No. 19 1,950 37,050.00
PS/XVI-16.02
Proofing etc as specificaed)

CONTRACT NO. 231-6
Applicable
Clauses or
Sections AED AED
PAGE XVI-3
CONTRACT NO. 231-6
Applicable
Clauses or
Sections AED AED
AND ELECTRICAL
DISTRIBUTION WORKS
(Cont'd)

SS/XVI-5 &
16.141a Pole (including Reinforcement, Water No. 143 2,450 350,350.00
PS/XVI_16.02
proofing etc as specified).
Install Foundation for 10m High Light SS/XVI-5 &

16.142 No. 19 500 9,500.00
Pole. PS/XVI_16.02
Install Foundation for 14m High Light SS/XVI-5 &

16.142a No. 143 500 71,500.00
Pole. PS/XVI_16.02
SS/XVI-7 &
16.143 Supply 10m High Light Pole. No. 19 2,250 42,750.00
PS/XVI_16.02
SS/XVI-7 &
16.143a Supply 14m High Light Pole. No. 143 3,550 507,650.00
PS/XVI_16.02
SS/XVI-7 &
16.144 Install 10m High Light Pole. No. 19 1,100 20,900.00
PS/XVI_16.02
SS/XVI-7 &
16.144a Install 14m High Light Pole. No. 143 1,200 171,600.00
PS/XVI_16.02

CONTRACT NO. 231-6
Applicable
Clauses or
Sections AED AED
PAGE XVI-4
CONTRACT NO. 231-6
Applicable
Clauses or
Sections AED AED
AND ELECTRICAL
DISTRIBUTION WORKS
(Cont'd)
Supply Pole Offset Arms for 10m High SS/XVI-7 &

16.145 No. 19 660 12,540.00
Light Pole,including all fittings. PS/XVI_16.02
Supply Pole Offset Arms for 14m High SS/XVI-7 &

16.145a No. 249 880 219,120.00
Install Pole Offset Arms for 10m High SS/XVI-7 &

16.146 No. 19 120 2,280.00
Install Pole Offset Arms for 14m High SS/XVI-7 &

16.146a No. 249 150 37,350.00
Supply……. Watt, Type 1 LED SS/XVI-7 &

16.147 No. 83 2,800 232,400.00
Luminaire PS/XVI_16.05

16.147a No. 166 2,600 431,600.00

16.147b No. 19 2,200 41,800.00
PAGE XVI-5
CONTRACT NO. 231-6
Applicable
Clauses or
Sections AED AED
AND ELECTRICAL
DISTRIBUTION WORKS
(Cont'd)
SS/XVI-7 &
16.148 Install….. Watt, Type 1 LED Luminaire. No. 83 450 37,350.00
PS/XVI_16.05
SS/XVI-7 &
16.148a Install….. Watt, Type 2 LED Luminaire. No. 166 450 74,700.00
PS/XVI_16.05
SS/XVI-7 &
16.148b Install….. Watt, Type 3 LED Luminaire. No. 19 450 8,550.00
PS/XVI_16.05
SS/XVI-7 &
16.149 Supply Flag holder. No. 162 100 16,200.00
PS/XVI_16.02
SS/XVI-7 &
16.150 Install Flag holder. No. 162 66 10,692.00
PS/XVI_16.02
Supply 410 x 410 x 30mm Base Plate, SS/XVI-7 &

16.151 No. 162 440 71,280.00
with Neoprene Seal (including covers). PS/XVI_16.02
Install 410 x 410 x 30mm Base Plate, SS/XVI-7 &

16.152 No. 162 115 18,630.00
with Neoprene Seal (including covers). PS/XVI_16.02

CONTRACT NO. 231-6
Applicable
Clauses or
Sections AED AED
PAGE XVI-6
CONTRACT NO. 231-6
Applicable
Clauses or
Sections AED AED
AND ELECTRICAL
DISTRIBUTION WORKS
(Cont'd)
Supply 31.80mm Anchor Bolts with 3

Heavy Hex Nuts and Hardened Washers
SS/XVI-7 &
16.153 per bolts (ASTM-A675, Garde 90 Fy- No. 649 225 146,025.00
PS/XVI_16_.02
3867Kg/cm2 (55,000psi) & Anchor
Plates.
Install 31.80mm Anchor Bolts with 3

SS/XVI-7 &
16.154 per bolts (ASTM-A675, Garde 90 Fy- No. 649 77 49,973.00
PS/XVI_16.02
Plates.
Supply 10/16mm2 4c XLPE armoured SS/XVI-7,

16.155 cable from Pull Box to Electrical Cut out SS/XVI-14 & L.M 568 33 18,744.00
connections PS/XVI_16.02
Install 10/16mm2 4c XLPE armoured SS/XVI-7,

16.156 cable from Pull Box to Electrical Cut out SS/XVI-14 & L.M 568 22 12,496.00
connections PS/XVI_16.02
PAGE XVI-7
CONTRACT NO. 231-6
Applicable
Clauses or
Sections AED AED
AND ELECTRICAL
DISTRIBUTION WORKS
(Cont'd)
Supply Electrical 1 - Way Cut out with

SS/XVI-7 &
16.157 Fuse Units and Metal Enclosure cover No. 56 188 10,528.00
PS/XVI_16.02
fuse rating based on Lamp and Ballasts

SS/XVI-7 &
16.157a Fuse Units and Metal Enclosure cover No. 106 212 22,472.00
PS/XVI_16.02
Install Electrical 1 - Way Cut out with

SS/XVI-7 &
16.158 Fuse Units and Metal Enclosure cover No. 56 70 3,920.00
PS/XVI_16.02

SS/XVI-7 &
16.158a Fuse Units and Metal Enclosure cover No. 106 70 7,420.00
PS/XVI_16.02
Supply 60mm dia. PVC conduit for 10m SS/XVI-7,

16.159 pole from Pull Box to the Electrical Cut SS/XVI-12 & L.M 243 18 4,374.00
out. PS/XVI_16.02

CONTRACT NO. 231-6
Applicable
Clauses or
Sections AED AED
PAGE XVI-8
CONTRACT NO. 231-6
Applicable
Clauses or
Sections AED AED
AND ELECTRICAL
DISTRIBUTION WORKS
(Cont'd)
Install 60mm dia. PVC conduit for 10m SS/XVI-7,

16.161A pole from Pull Box to the Electrical Cut SS/XVI-12 & L.M 243 10 2,430.00
out (excavation measured seperately). PS/XVI_16.02
SS/XVI-7,
SS/XVI10,
16.162 Supply Cable Glands. No. 370 90 33,300.00
SS/XVI14 &
PS/XVI_16.02
SS/XVI-7,
SS/XVI10,
16.163 Install Cable Glands. No. 370 40 14,800.00
SS/XVI14 &
PS/XVI_16.02
SS/XVI-7,
16.164 Supply Earth Lug. SS/XVI-14 & No. 370 188 69,560.00
PS/XVI_16.02
SS/XVI-7,
16.165 Install Earth Lug. SS/XVI-14 & No. 370 40 14,800.00
PS/XVI_16.02
16.170 Electrical Power Supply Package Works Volume 10 LS 1 21,914,750
CARRIED FORWARD TO SUMMARY 4,820,344.00
PAGE XVI-9
CONTRACT NO. 231-6
Plant Material % Labour Overheads Profit Total

Item Description Unit
% Permanent Temporary % % % %
Foundations for and Install Lighting
16.09 No. 2 76 0 10 4 8 100
Control Cabinet.
16.35 Supply Lighting Control Cabinet . No. 1 86 0 1 4 8 100
16.38 Pull Box Type IV . No. 2 80 0 6 4 8 100
16.47 PVC Conduit, 100 mm Diameter L.M. 2 84 0 2 4 8 100
PVC Duct, 100mm Diameter, Concrete

16.51 L.M. 4 8 12
PVC Duct, 150mm, Diameter, Concrete

16.53 L.M. 4 8 12
Split PVC Duct, 150mm Diameter,

16.57 Concrete Encased (Concrete Measured L.M. 4 8 12
Separately).
Class K140 Concrete for Conduit and
16.60 C.M. 4 8 12
Duct Encasement.
Supply Cable Covering Tile, 500mm x
16.65 No. 1 85 0 2 4 8 100
250mm x 50mm.
Remove and Salvage Existing 14m Light
16.67 No. 25 0 0 63 4 8 100
Poles
Remove and Salvage Existing Lighting
16.68 No. 20 0 0 68 4 8 100
Control Cabinet
Re installation of Removed and Salvaged

16.68a No. 8 60 0 20 4 8 100
Existing Lighting Control Cabinet
Supply 2.5mm2, Two Core and Earth,

16.69 L.M. 1 86 0 1 4 8 100
PVC Cable
Supply Low Voltage, 10mm2 4-Core,
16.73 L.M. 1 86 0 1 4 8 100
XLPE Cable
CONTRACT NO. 231-6

Trench and Backfill for Installation and
16.101 C.M. 25 0 0 63 4 8 100
Salvage of Cables.
16.104 Install Low Voltage Cable 4 Core 10mm² L.M. 2 0 0 86 4 8 100
Install Electrical Cables 2.5mm2 Two

16.104c L.M. 2 0 0 86 4 8 100
Core and Earth PVC Insulated
Install Cable Covering Tile, 500mm x
16.122 200mm x 50mm Size or 500mm x No. 15 0 0 73 4 8 100
250mmx 50mm Size.
Remove and Salvage Existing Low
16.125 Voltage Cable, 4 Core, 10mm2 ,16mm2 , L.M. 5 0 0 83 4 8 100
25mm2 or 50mm2
16.141 Pole (including Reinforcement, water No. 3 82 0 3 4 8 100
Proofing etc as specificaed)
16.141a Pole (including Reinforcement, Water No. 3 82 0 3 4 8 100
proofing etc as specified).
Install Foundation for 10m High Light
16.142 No. 28 0 0 60 4 8 100
Pole.
Install Foundation for 14m High Light
16.142a No. 28 0 0 60 4 8 100
Pole.
16.143 Supply 10m High Light Pole. No. 1 86 0 1 4 8 100
16.143a Supply 14m High Light Pole. No. 1 86 0 1 4 8 100
16.144 Install 10m High Light Pole. No. 28 0 0 60 4 8 100
16.144a Install 14m High Light Pole. No. 28 0 0 60 4 8 100

CONTRACT NO. 231-6

Supply Pole Offset Arms for 10m High
16.145 No. 2 85 0 1 4 8 100
Light Pole,including all fittings.
Supply Pole Offset Arms for 14m High
16.145a No. 2 85 0 1 4 8 100
Install Pole Offset Arms for 10m High
16.146 No. 28 0 0 60 4 8 100
Install Pole Offset Arms for 14m High
16.146a No. 28 0 0 60 4 8 100
Supply……. Watt, Type 1 LED
16.147 No. 1 86 0 1 4 8 100
Luminaire
16.147a No. 1 86 0 1 4 8 100
Luminaire
16.147b No. 1 86 0 1 4 8 100
Luminaire
16.148 Install….. Watt, Type 1 LED Luminaire. No. 28 0 0 60 4 8 100
16.148a Install….. Watt, Type 2 LED Luminaire. No. 28 0 0 60 4 8 100
16.148b Install….. Watt, Type 3 LED Luminaire. No. 28 0 0 60 4 8 100
16.149 Supply Flag holder. No. 1 86 0 1 4 8 100
16.150 Install Flag holder. No. 28 0 0 60 4 8 100
Supply 410 x 410 x 30mm Base Plate,

16.151 No. 1 86 0 1 4 8 100
with Neoprene Seal (including covers).
Install 410 x 410 x 30mm Base Plate,

16.152 No. 5 0 0 83 4 8 100
with Neoprene Seal (including covers).
CONTRACT NO. 231-6

Supply 31.80mm Anchor Bolts with 3

16.153 per bolts (ASTM-A675, Garde 90 Fy- No. 1 86 0 1 4 8 100
Plates.
Install 31.80mm Anchor Bolts with 3

16.154 per bolts (ASTM-A675, Garde 90 Fy- No. 10 0 0 78 4 8 100
Plates.
Supply 10/16mm2 4c XLPE armoured

16.155 cable from Pull Box to Electrical Cut out L.M 1 86 0 1 4 8 100
connections
Install 10/16mm2 4c XLPE armoured
16.156 cable from Pull Box to Electrical Cut out L.M 5 0 0 83 4 8 100
connections

16.157 Fuse Units and Metal Enclosure cover No. 1 86 0 1 4 8 100

16.157a Fuse Units and Metal Enclosure cover No. 1 86 0 1 4 8 100

16.158 Fuse Units and Metal Enclosure cover No. 5 0 0 83 4 8 100
CONTRACT NO. 231-6


16.158a Fuse Units and Metal Enclosure cover No. 5 0 0 83 4 8 100
Supply 60mm dia. PVC conduit for 10m

16.159 pole from Pull Box to the Electrical Cut L.M 2 85 0 1 4 8 100
out.
Install 60mm dia. PVC conduit for 10m

16.161A pole from Pull Box to the Electrical Cut L.M 2 0 0 86 4 8 100
out (excavation measured seperately).
16.162 Supply Cable Glands. No. 1 86 0 1 4 8 100
16.163 Install Cable Glands. No. 0 0 0 88 4 8 100
16.164 Supply Earth Lug. No. 1 86 0 1 4 8 100
16.165 Install Earth Lug. No. 0 0 0 88 4 8 100
16.170 Electrical Power Supply package Works Item 0
INTERNAL ROADS AND INFRASTRUCTURE IN KHALIFA CITY (C231/6)
SUMMARY OF PRICES - POWER DISTRIBUTION WORKS
ITEM C + F Foreign (AED) C + F Local (AED) ERECTION (AED)

DESCRIPTION TOTAL (AED)
NO. TOTAL TOTAL TOTAL
1 TOTAL SCHEDULE - A - 11,605,095.00 1,863,525.00 13,468,620.00
2 TOTAL SCHEDULE - B 650,500.00 2,063,550.00 3,728,200.00 6,442,250.00
3 TOTAL SCHEDULE - C - - 2,003,880.00 2,003,880.00
Grand Total 650,500.00 13,668,645.00 7,595,605.00 21,914,750.00
Volume - 10C Page 22 of 31

SCHEDULE - A SUPPLY AND INSTALLATION OF CABLES AND ALLIED WORKS

C + F Foreign (AED) C + F Local (AED) ERECTION (AED)
NO DESCRIPTION Unit Quantity TOTAL (AED)
UNIT TOTAL UNIT TOTAL UNIT TOTAL
Removal and reinstatement of road asphalt as per

Municipality/Department of Transport (DoT) Specification
1 m² 10 - - - BY ROAD
(including all latest fees payable to Municipality or Testing
Agency for compaction test etc)
Removal and reinstatement of inter locking Tiles including

base, mortar, sub soil as per Municipality/DoT requirement,
2 including supply of identical tiles or replace damage ones m² 10 - - - BY ROAD
(including all latest fees payable to Municipality or Testing
Agency for compaction test etc)
3 Concrete cutting (RCC or cement) up to 40cm thick m² 10 - - - BY ROAD
Removal and reinstatement of kerbstone Tiles including base,

mortar, sub soil as per Municipality/DoT requirement, including
4 supply of identical tiles or replace damage ones (including all m² 10 - - - BY ROAD
latest fees payable to Municipality or Testing Agency for
compaction test etc)
Excavate Trench of appropriate width and depth as per

EMPLOYER Specification in ground of any nature including
green area, Road crossing, in any formation for single or
5 m³ 8,705 - - 33.00 287,265.00 287,265.00
multiple HV/LV cable laying in the same trench or for the
jointing pit backfill the same and reinstate, including fees for
parking areas (MAWAQIF) if applicable
Excavate Trench in ground of any nature to expose / recover,

6 m³ 436 - - 66.00 28,776.00 28,776.00
rerouting of existing cable, backfill the same and reinstate
Construction of Road/Plot crossing Ducts with PVC pipe

7 including supply and installation of pipe with concrete
encasement and reinstatement
7.1 Four way 200mm dia duct crossing m 415 - - - BY ROAD
7.2 Eight way 200mm dia duct crossing m 110 - - - BY ROAD
7.3 Twelve way 200mm dia duct crossing m 20 - - - BY ROAD
7.4 Two way 200mm dia duct crossing m 25 - - - BY ROAD
7.5 Six way 200mm dia duct crossing m 25 - - - BY ROAD
Extension on existing Ducts with surround including

8 excavation, backfilling, disposal and other items to
complete
8.1 Two way 150mm dia duct crossing m 50 - - - BY ROAD


Split Ducts with concrete surround 1way x 200mm dia uPVC on

9 exisitng cable including excavation, backfilling disposal and m 100 - - - BY ROAD
other items to complete


Provide non-distructive road/Oil pipelines/Gas

pipeline/Water pipeline crossing ducts by directional
drilling (NDRC) including supply of HDPE pipes as per
Municipality/Public works/Oil Company regulations and
10
Specification (including all latest fees payable to
Municipality or Testing Agency for compaction test etc)
and meeting all regulations as imposed by relevant
authorities
10.1 Four way 200mm dia pipe m 25 - - - BY ROAD
Cable supply and installation (laying in trenches/cable

ducts / cable trays / clamps / fastened to wall/floors/cieling
11
etc including supply, installation & testing and
commissioning) as follows
11.1 11kV 3 Core 300mm2 Armoured, XLPE, Copper Cable m 58 - 431.00 24,998.00 25.00 1,450.00 26,448.00
11.2 11kV 3 Core 240mm2 Armoured, XLPE, Copper Cable m 610 - 345.00 210,450.00 25.00 15,250.00 225,700.00
11kV 3 Core 120mm2 Armoured, XLPE, Copper Cable (b/w

11.3 m 345 - 210.00 72,450.00 25.00 8,625.00 81,075.00
QRM & Trs)
LV 1-Core 630mm2 Armoured, XLPE, Copper, single core
11.4 m 2,530 - 230.00 581,900.00 20.00 50,600.00 632,500.00
cable in substation
11.5 LV 4 Core 240mm2 Armoured, XLPE, Copper Cable m 25,460 - 330.00 8,401,800.00 20.00 509,200.00 8,911,000.00
11.6 LV 4 Core 120mm2 Armoured, XLPE, Copper Cable m 2,240 - 168.00 376,320.00 20.00 44,800.00 421,120.00
11.7 LV 4 Core 70mm2 Armoured, XLPE, Copper Cable m 3,300 - 105.00 346,500.00 20.00 66,000.00 412,500.00
11.8 32F, Fiber Optic Cable along with 11KV 3C x 240 mm2 m 793 - 28.00 22,204.00 20.00 15,860.00 38,064.00
12 Supply and installation of Straight Joints
Straight joints for 11kV 3 Core 240mm2 Armoured, XLPE,

12.1 No 21 - 980.00 20,580.00 770.00 16,170.00 36,750.00
Copper Cable
Straight joints for 4 Core 240mm2 Armoured, XLPE, Copper
12.2 No 58 - 780.00 45,240.00 660.00 38,280.00 83,520.00
Cable
12.3 No 23 - 730.00 16,790.00 660.00 15,180.00 31,970.00
Cable
12.4 No 2 - 695.00 1,390.00 660.00 1,320.00 2,710.00
Cable
12.5 Joint for 32F, Fiber Optic Cable Set 21 - 3,200.00 67,200.00 3,300.00 69,300.00 136,500.00


Supply and installation of LDPE Cable Covering tiles for 11kV
13 m 668 - 10.00 6,680.00 2.00 1,336.00 8,016.00
Cables
Supply and installation of LDPE Cable Covering tiles for LV
14 m 31,000 - 10.00 310,000.00 2.00 62,000.00 372,000.00
Cables
Supply and lay warning tape (30cm width, 150microns thick) for
15 m 31,668 - 1.00 31,668.00 1.00 31,668.00 63,336.00
Cables in Trench
Supply and installation of 11kV cable route markers of
16 No 12 - 215.00 2,580.00 55.00 660.00 3,240.00
appropriate type
Supply and installation of 11kV cable joint markers of
17 No 21 - 215.00 4,515.00 55.00 1,155.00 5,670.00
appropriate type
18 Supply and Installation of Terminations
Termination of 11kV, 3 Core 300mm2, Armoured, XLPE Cable

18.1 in Substation, Ring main Unit (TRM or QRM)/Package Unit No 20 - 2,200.00 44,000.00 1,200.00 24,000.00 68,000.00
Transformer/Switchgear
Termination of 11kV, 3 Core 240mm2, Armoured, XLPE copper

18.2 No 20 - 2,100.00 42,000.00 1,200.00 24,000.00 66,000.00
cable
Termination of 11kV, 3 Core 120mm2, Armoured, XLPE Cable

18.3 No 40 - 1,400.00 56,000.00 800.00 32,000.00 88,000.00
in Substation (to QRM or Trs)
Termination of set of LV 1-Core 11x630mm2 Armoured, XLPE,

18.4 1000/600V single core cable on transformer or LV distribution Set 40 - 4,200.00 168,000.00 1,200.00 48,000.00 216,000.00
board in Substation (1 set=11 terminations 3x3ph+2xN)
Termination of LV, 4 Core 240mm2, Armoured, XLPE Copper

18.5 No 250 - 740.00 185,000.00 660.00 165,000.00 350,000.00
Cable at Substation, Feeder Pillar & Service Turret
Termination of LV, 4 Core 120mm2, Armoured, XLPE Cable at

18.6 No 23 - 700.00 16,100.00 660.00 15,180.00 31,280.00
Substation, Feeder Pillar & Service Turret
Termination of LV, 4 Core 70mm2, Armoured, XLPE Cable at

18.7 No 15 - 650.00 9,750.00 550.00 8,250.00 18,000.00
Substation, Feeder Pillar & Service Turret
32 F, Fibre optic Termination at each 11/0.4 KV Distribution

18.8 Set 20 - 22,500.00 450,000.00 4,500.00 90,000.00 540,000.00
S/S
Supply, installation testing and commissioning of 110mm duct

19 in trench for 32F, Fiber Optic cable along with 11KV 3Cx m 610 - 18.00 10,980.00 10.00 6,100.00 17,080.00
240mm2


Sealing of cable entry ducts of Substation with fire resistant

20 sealant from inside Substation and water resistant sealant from per duct 120 - - 1,250.00 150,000.00 150,000.00
outside the Substation as per the specification (per duct) '
Pull box 1000x1000x1500mm for 32F, Fiber Optic cable along

21 Set 16 - 5,000.00 80,000.00 1,250.00 20,000.00 100,000.00
with 11KV 3Cx240mm2
Bentonite slurry mixture in existing/new cable duct of 200mm

22 m 25 - - 444.00 11,100.00 11,100.00
ID for single cable installation (only for MV cables)
Site survey to identify the existing FOC cable and connection

15 Item 1 - - 5,000.00 5,000.00 5,000.00
point
TOTAL SCHEDULE A - 11,605,095.00 1,863,525.00 13,468,620.00

Notes:
Contrator shall supply materials quantity according to the approved shop drawings. Contractor to order materials only after approval of shop drawings and items not required in shop drawings shall not be
1
supplied. Contractor would be eligible to claim only for supply and installation portion of actual installed quantity.
The final route survey, collection of information about the exisitng services cables, pipes, ducts etc. and tracing of cable route including incident charges and obtaining No Objection Certificates from
2
concerned authorities are integral part of the scope of work.
The price for installation shall include all activities with regard to installation erection and site test up to commissioning of the listed items/equipment. The weightage for progress certification for installation,
3
Testing and Commissioning shall be mutually agreed upon between Owner, Engineer and the successful bidder for progress certification purpose

SCHEDULE - B SUPPLY AND ERECTION OF DISTRIBUTION EQUIPMENT

Provide pre-cast building as per Drawings and Technical

specifications enclosed In the Tender Specifications for
11/0.433 Kv Ring main substations of the following Type.
Lumpsum price indicated shall cover charges for soil
investigation, design, fees for permits from concerned
authorities and costs for all building works including supply
and installation of small power, lighting as detailed in the
drawings and Technical specifications:
1.1 11kV Ring Main Substation - Type 1 (Shallow Foundation) No 1 - - 428,000.00 428,000.00 428,000.00
1.2 11kV Ring Main Substation - Type 2 (Raft Foundation) No 1 - - 440,000.00 440,000.00 440,000.00
1.3 11kV Ring Main Substation - Type 3 (Pile Foundation) No 2 - - 510,000.00 1,020,000.00 1,020,000.00
Supply & Installation of RCC precast foundation for Feeder pillar
2 No 1 - - 1,750.00 1,750.00 1,750.00
type A
Supply & Installation of RCC precast foundation for Feeder pillar
3 No 25 - - 1,750.00 43,750.00 43,750.00
type B
Supply & Installation of RCC precast foundation for 11/0.415kV
4 No 1 - - 6,600.00 6,600.00 6,600.00
1500/1000/500kVA Package Unit Substation
Supply and installation of complete substation earthing system
5 Lot 4 - - 28,000.00 112,000.00 112,000.00
complying with specification requirement
Supply, Installation, Testing and commissioning of ORM (2F+2T),
Fully automated RMU with self powered protection, Earthing
6 system, DMS interface cubicle and all required accessories for No 4 - 98,200.00 392,800.00 8,800.00 35,200.00 428,000.00
Manual/Electrical remote operation and for DMS integration as per
specification requirement.
Supply and installation of Transformer 1500kVA, 11/0.415kV

7 including all earthing materials required for the transformer and No 8 - 88,500.00 708,000.00 4,500.00 36,000.00 744,000.00
connect with external earthing system
Supply and installation of 11/0.415kV 1500kVA Package Unit

8 No 1 248,000.00 248,000.00 12,200.00 12,200.00 260,200.00
Substation including earthing system as per Specification
Supply and installation of LV Distribution Board complete with all

accessories (for 2x1500kVA Tr) comprising of two incomer isolators,
one bus sectionalizer isolator, 18nos. Outgoing strip fuse ways and
9 provision for connecting the emergency DG set to either of the two No 4 - 94,500.00 378,000.00 7,500.00 30,000.00 408,000.00
bus section including supply and erection of all earthing materials
required to erect the panels connect with external earthing system
in substation (As per Tender Drawing & ADDC Specification)


Remote Terminal Unit (RTU) with required number of Digital/Analog

input facility and 24V DC supply system to feed the RTU including
10 No 4 77,000.00 308,000.00 - 23,000.00 92,000.00 400,000.00
all required cabling and accessories as per the specification (P2P
tests to be included in Erection Price)
11 GPRS Modem No 4 12,500.00 50,000.00 - 7,500.00 30,000.00 80,000.00
External Antenna set for GPRS modem including cables and

12 No 4 12,500.00 50,000.00 - 7,500.00 30,000.00 80,000.00
accessories to RTU
Supply and installation of sub-distribution feeder pillar (Type "A")

13 including supply of complete earthing system for each LV sub- No 1 - 9,850.00 9,850.00 2,200.00 2,200.00 12,050.00
distribution feeder pillar and Aluminium & GRP encloousres
Supply and installation of sub-distribution feeder pillar (Type "B")

14 including supply of complete earthing system for each LV sub- No 25 - 11,500.00 287,500.00 2,200.00 55,000.00 342,500.00
distribution feeder pillar and Aluminium & GRP encloousres
Supply and Install 25Kg trolley type dry power fire extinguisher
15 No 4 - 850.00 3,400.00 500.00 2,000.00 5,400.00
inside the substation
16 Supply and Installation energy meter inside the substation No 4 - 4,000.00 16,000.00 1,000.00 4,000.00 20,000.00
Supply and Install 24V DC supply system to feed the 11kV RMU
17 and RTU for electrical operation and all required cabling and No 4 45,000.00 180,000.00 - 10,000.00 40,000.00 220,000.00
accessories as per the specification.
DMS Integration of RTU, RMU, Transformer and all distribution

18 No 4 - - 310,000.00 1,240,000.00 1,240,000.00
equipment in the substations as required by ADDC specifications.
Suuply, Installation, testing and commissioning of 'Moxa din rall

19 No 4 12,500.00 50,000.00 - 7,500.00 30,000.00 80,000.00
mount switch' in all substations.
Supply, installation testing and commissioning of 2 numbers of
20 'Moxa layer 2 switch' fixed in a floor mounted cabinet with AD / DC No 1 12,500.00 12,500.00 - 7,500.00 7,500.00 20,000.00
supply in primary substation.
Relocation of existing services under proposed Distribution
21 Substation plots as per Service Provider's requirements and No 1 - - 25,000.00 25,000.00 25,000.00
standards
Pull box 1000x1000x1500mm for 32F, Fiber Optic cable along with
22 Set 4 - 5,000.00 20,000.00 1,250.00 5,000.00 25,000.00
11KV 3Cx240mm2
TOTAL SCHEDULE - B 650,500.00 2,063,550.00 3,728,200.00 6,442,250.00

Notes:
Contractor shall supply materials quantity according to the approved shop drawings. Contractor to order materials only after approval of shop drawings and items not required in shop drawings shall not be
1
supplied. Contractor would be eligible to claim only for supply and installation portion of actual installed quantity


The final route survey, collection of information about the existing services (cables, pipes, ducts, etc) and tracing of the cable route including incident charges, and obtaining No Objection Certificates from
2
The price for installation shall include all activities with regard to installation/erection and site testing upto commissioning of the listed items/equipment. The weightage for progress certification for installation,
3
4 Contractor would be eligible to claim for the substation civil works as per the type of foundation finally decided and approved based on soil investigation results

SCHEDULE - C DISMANTLING AND RECOVERY OF ELECTRICAL EQUIPMENTS

Recovery of Package substation (11kV/0.415kV). Including

transformer, switchgear, LV panel etc complete, Recovery shall
1 include disconnecting cables. Dismantling and delivery to No 5 - - 22,200.00 111,000.00 111,000.00
ADDC store with demolition and clearing of civil foundations
and/or any other associated civil structures
Recovery of 11kV cable of any size and return back to ADDC

2 m 205 - - 110.00 22,550.00 22,550.00
store properly packed or transfer for use in an other location
Recovery of exisitng LV cable of any size and return back to

3 ADDC store properly packed or transfer for use in an other m 24,290 - - 77.00 1,870,330.00 1,870,330.00
location
TOTAL SCHEDULE - C - - 2,003,880.00 2,003,880.00

Notes:
Contrator shall supply materials quantity according to the approved shop drawings. Contractor to order materials only after approval of shop drawings and items not required in shop drawings shall not be
1
supplied. Contractor would be eligible to claim only for supply and installation portion of actual installed quantity
The final route survey, collection of information about the exisitng services cables, pipes, ducts etc. and tracing of cable route including incident charges and obtaining No Objection Certificates from
2
The price for installation shall include all activities with regard to installation erection and site test up to commissioning of the listed items/equipment. The weightage for progress certification for installation,
3

33-2018 - Vol-4 & Vol-10 Boq - Add-5

Uploaded by

Copyright:

Available Formats

You might also like

33-2018 - Vol-4 & Vol-10 Boq - Add-5

Uploaded by

Document Information

Original Description:

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

33-2018 - Vol-4 & Vol-10 Boq - Add-5

Uploaded by

Copyright:

Available Formats

Tender No.

33-2018 - Contract 231-6 GRAND SUMMARY

Development of Roads, Infrastructure and Streetscape at

Item Description Amount (Dhs)

2 Site Office - for GTGC-EPD Staff 200,000 OPTIONAL

3 Site Storage 200,000 OPTIONAL

4 Site Accomadation (if any) 400,000 OPTIONAL

5 Volume-4 - Street Lighting Network 4,820,344.00

6 Volume-10 - Electrical Distribution Network 21,914,750.00

TOTAL - ( AED ) 26,735,094.00

Value Added Tax (VAT 5%) 1,336,755.00

GRAND SUMMARY - ( AED ) 28,071,849.00

Foundations for and Install Lighting SS/XVI-6 &

16.38 Pull Box Type IV SS/XVI-12 No. 162 1,650 267,300.00

16.47 PVC Conduit, 100 Mm Diameter SS/XVI-12 L.M. 2,939 28 82,292.00

PVC Duct, 100mm Diameter, Concrete

PVC Duct, 150mm, Diameter, Concrete

Split PVC Duct, 150mm Diameter,

Class K140 Concrete for Conduit and

CARRIED FORWARD 455,592.00

SECTION XVI - LIGHTING AND

Supply Cable Covering Tile, 500mm x

Remove and Salvage Existing 14m Light

Remove and Salvage Existing Lighting

Re installation of Removed and Salvaged

Supply 2.5mm2, Two Core and Earth,

Supply Low Voltage, 10mm2 4-Core,

CARRIED FORWARD 1,283,644.00

Trench and Backfill for Installation and

Install Electrical Cables 2.5mm2 Two SS/XVI-7 &

Install Cable Covering Tile, 500mm x

Remove and Salvage Existing Low

Supply Foundation for 10m High Light

CARRIED FORWARD 2,020,760.00

Supply Foundation for 14m High Light

Install Foundation for 10m High Light SS/XVI-5 &

Install Foundation for 14m High Light SS/XVI-5 &

CARRIED FORWARD 3,195,010.00

Supply Pole Offset Arms for 10m High SS/XVI-7 &

Supply Pole Offset Arms for 14m High SS/XVI-7 &

Install Pole Offset Arms for 10m High SS/XVI-7 &

Install Pole Offset Arms for 14m High SS/XVI-7 &

Supply……. Watt, Type 1 LED SS/XVI-7 &

Supply……. Watt, Type 2 LED SS/XVI-7 &

Supply……. Watt, Type 3 LED SS/XVI-7 &

CARRIED FORWARD 4,172,100.00

Supply 410 x 410 x 30mm Base Plate, SS/XVI-7 &

Install 410 x 410 x 30mm Base Plate, SS/XVI-7 &

CARRIED FORWARD 4,409,502.00

Supply 31.80mm Anchor Bolts with 3

Install 31.80mm Anchor Bolts with 3

Supply 10/16mm2 4c XLPE armoured SS/XVI-7,

Install 10/16mm2 4c XLPE armoured SS/XVI-7,

CARRIED FORWARD 4,636,740.00

Supply Electrical 1 - Way Cut out with

Supply Electrical 2 - Way Cut out with

Install Electrical 1 - Way Cut out with