RATE AMOUNT

SN DESCRIPTION UNIT QTY

(AED) (AED)
1 PRELIMINARIES
1.1 Mob. / Demobilization of Plant & Machineries nos 1 45,000.00 45,000.00
1.2 Remobilization for the extraction works nos 1 20,000.00 20,000.00
SUBTOTAL (AED) 65,000.00
2 SHEET PILES
2.1 Excavation depth up to -12.50 m from EGL
2.1.1 Driving of sheet piles lm 150 2,690.00 403,500.00
2.1.2 Pre - boring works lm 150 included
2.1.3 Extraction of sheet piles lm 150 750.00 112,500.00
2.1.4 Supply of sheet piles (90 days rental period) nos 200 720.00 144,000.00
2.1.5 Installation of struts & walers ton 179 800.00 143,200.00
2.1.6 Supply of Struts and Walers ton 179 2,500.00 447,500.00
SUBTOTAL (AED) 1,250,700.00
2.2 Rental charges for sheet piles beyond 3 months day/pile 1 8.00 rate only
2.3 Sacrficial Cost for damaged Sheet pile due to ton 1 3,500.00 rate only
any reasons beyond Sub-Contractor control

TOTAL AMOUNT (AED) 1,315,700.00

5% VAT (AED) 65,785.00

GRAND TOTAL AMOUNT (AED) 1,381,485.00

 LENGTH QTY WT
STRUTS 7.384 87 0.097 62.31358 TONS
WALERS 150 6 0.097 87.3 TONS
SUPPORT 8.16 68 0.052 28.85376
178.4673
 LENGTH QTY WT
STRUTS 7.384 9 0.097 6.446232 TONS
WALERS 12 6 0.097 6.984 TONS
SUPPORT 8.16 6 0.052 2.54592
15.97615