Valuation of Change / Variation Project: Dubai International Airport Expansion Project (Phase ll) AX324 - Nominated Subcontract for MEP & SAS Systems for Terminal 3, Concourse 2 & Car Park Employer: DCA Engineer: Dar-ADPi JV Variation Order No: Drawings Used: Change / Var. Reference: EI 0340, TR # 106 Tender Information: Revision: Other Information: Date: 11-Mar-2010 Description of Change / Variation Additional Works: AX 324 REVISED DRAWINGS, TRANSMITTAL NO. 106 Valuation Item Ref. Description SUMMARY - LV Panels ELECTRICAL ENGINEERING INSTALLATIONS Report Ref No. BE1/001/- LV Panels, CO2 2,656,610.00 POMI BQ Ref. Ref. Qty. Unit Rate Omission Addition Remarks Sheet No. 1 V.O. Summary

-

2,656,610.00 SUB TOTAL TOTAL AMOUNT

2,656,610.00 2,656,610.00

Contractor

Consultant QS

Engineer

Employer

Date

Date

Date

Date

EI-340 LV Panel Summary

Page 1 of 14

02/01/2012

VARIATION COST PROPOSAL CONTRACT: Engineers Instruction: Original Drawing: Revised Drawing: MEP Works EI 340 Ref: AX 324 REVIE 12W Date: Mar-08 STATU Issued: S Issued: Report Ref No.: Prepared By Reviewed By: BE1/001/E. Radhai

Questions & Notes: * * No applicable BOQ rate for this section. AX324-3-0-E-6012 rev 8 & 9 AX324-3-0-E-6010 rev 5 & 7AX324-3-0-E-6223 rev 3 & 4 AX324-3-0-E-6006 rev 6 & 7 AX324-3-0-E-6004 rev 3 & 5AX324-3-0-E-6224 rev 3 & 4 AX324-3-0-E-6225 rev 3 & 4 Variants: Ref Description Unit Quantity BQ Ref BQ Rate Electrical Engineering Installations Low Voltage Distribution System Equipment and Control Gear Electrical Panel as per specifications and drawings 1 Abortive works for the Modification of existing MDBs Ref:(Removed materials stored to reuse for modification) TR3-MDB-801 FED FROM TRX-801 & 802 TR3-MDB-805 FED FROM TRX-809 & 810 TR3-MDB-806 FED FROM TRX-813 & 810 2 Modification of Existing MDB Panel (Additional Material used) TR3-MDB-801 FED FROM TRX-801 & 802 TR3-MDB-805 FED FROM TRX-809 & 810 TR3-MDB-806 FED FROM TRX-813 & 810 3

Cost

item

1

SR-TCP-2772 12,801.00

12,801.00

item

1

SR-TCP-2773

###

###

Modification of MDB (Status C1, Panel not Manufactured) TR3-MDB-803 FED FROM TRX-805 & 806 item 1 SR-TCP-2774 40,520.00 40,520.00

4

Modification of EMC TR3-EMC-8103 TR3-EMC-8104 TR3-EMC-8302 TR3-EMC-8304 TR3-EMC-8305 TR3-EMC-8504 TR3-EMC-8505 TR3-EMC-8601 FED FED FED FED FED FED FED FED

(Status C1, Panel not Manufactured) TR3-MDB-801 TR3-MDB-801 TR3-MDB-803 TR3-MDB-803 TR3-MDB-803 TR3-MDB-805 TR3-MDB-805 TR3-MDB-806

FROM FROM FROM FROM FROM FROM FROM FROM

item

1

SR-TCP-2775

###

###

5

Modification of EMC

(Status C1, Panel not Manufactured)

TR3-EMC-8602 FED FROM TR3-MDB-806 TR3-EMC-8607 FED FROM TR3-MDB-806

item

1

SR-TCP-2776 57,088.00

57,088.00

6

Sundries & Incidental works @ 2.27%

Item

1

As attached

###

Total Amount Carried to Summary

###

Page 2 of 14

Project : Contract AX324 EI REF: EI 0340 Description: Summary of Panel Modifications SUMMARY Value of Material Status of Manufactur No of Removed Added e Ways Total Invoiced Amount Remarks

TERMINAL# 3 & Car ParkModification of Existing TCP-MDB Panel ref: SR/TCP/2772 TR3-MDB-801 FED FROM TRX-801 & 802 C3 ### TR3-MDB-805 FED FROM TRX-809 & 810 C3 ### TR3-MDB-806 FED FROM TRX-813 & 810 C3 ### Modification of MDB (Panels not Manufactured) TR3-MDB-803 FED FROM TRX-805 & 806 C1 Modification of EMC (Panels not Manufactured) TR3-EMC-8103 TR3-EMC-8104 TR3-EMC-8302 TR3-EMC-8304 TR3-EMC-8305 TR3-EMC-8504 TR3-EMC-8505 TR3-EMC-8601 FED FED FED FED FED FED FED FED FROM FROM FROM FROM FROM FROM FROM FROM TR3-MDB-801 TR3-MDB-801 TR3-MDB-803 TR3-MDB-803 TR3-MDB-803 TR3-MDB-805 TR3-MDB-805 TR3-MDB-806C1 C1 C1 C1 C1 C1 C1 C1 C1 C1

SR/TCP/2773 207,384.01 Siemens Invoiced Amount. No saving on 190,389.91 removed material given by Siemens as the 221,416.23 Panel was already delivered.

SR/TCP/2774 31,767.31 Siemens Invoiced Amount, Included saving on remo

TR3-EMC-8602 FED FROM TR3-MDB-806 TR3-EMC-8607 FED FROM TR3-MDB-806

SR/TCP/2775 299,481.28 299,481.28 19,742.95 53,420.72 Siemens Invoiced Amount, Included saving on remo 33,051.95 286,013.28 286,013.28 53,595.72 SR/TCP/2776 31,517.95 Siemens Invoiced Amount, Included saving on remo 13,238.95

NOTES:1) C1 : Panel Manufacturing not started as per Siemens schedule. 2) C3 : Panel Manufactured & Delivered as per Siemens schedule. 3) For Panel Modification done by siemens at the Factory, Installation costs corresponding to the invoiced amount only considered. 4) For Modified Panels which were already delivered, labour for removing the existing breaker & related components also considered. The redundant starte 5) Any changes in PFC were excluded in Siemens Claim & so not included in this cost proposal. EI-340 Panel Modification

Project : Contract AX324 EI REF: EI 0340 Description: Summary of Invoices Item No. 1 2 3 4 5 6 7 8 9 10 11 12 13 14 Panel No TR3-EMC-8103 TR3-EMC-8104 TR3-EMC-8302 TR3-EMC-8304 TR3-EMC-8305 TR3-EMC-8504 TR3-EMC-8505 TR3-EMC-8601 TR3-EMC-8602 TR3-EMC-8607 TR3-MDB-801 TR3-MDB-803 TR3-MDB-805 TR3-MDB-806 Location TR3 TR3 TR3 TR3 TR3 TR3 TR3 TR3 TR3 TR3 TR3 TR3 TR3 TR3 Type EMC EMC EMC EMC EMC EMC EMC EMC EMC EMC MDB MDB MDB MDB VCA.09.0002 EI 340 PC 37, 39 299,481.28 299,481.28 19,742.95 53,420.72 33,051.95 286,013.28 286,013.28 53,595.72 31,517.95 13,238.95 207,384.01 31,767.31 190,389.91 221,416.23

2,026,514.82

DUBAI INTERNATIONAL AIRPORT EXPANSION (PHASE II) AX324 NOMINATED SUBCONTRACT FOR MEP & SAS SYSTEMS FOR TERMINAL 3, CONCOURSE 2 & CAR PARKSTAR RATE SUBMISSION SR/TCP/2375Item Nr Item Description Unit Labour Plant Materials Basic Cost OH/P Unit Rate Remarks

Break down of Existing BOQ item as a Basis (if any) BOQ Page Supply and installation of MDB panel 3/2/92 C Ref.; TR3-MDB-005 1 1 35,704.00 4.1% 0.00 0.0% 682,719.00 78.4% 718,423.00 82.5% 152,393.00 17.5% 870,815.00 100.0% THR-HMRT L100095

Proposed New Item Modification of existing panel Ref.; as listed The Condition of Contract Clause under which the Rate is valued Clause 10,561.00 0.00 0.00 10,561.00 2,240.00

12,801.00

52

1

Material Modification of existing panel Ref.; Modification done at Site

TR3-MDB-801 FED FROM TRX-801 & 802 TR3-MDB-805 FED FROM TRX-809 & 810 TR3-MDB-806 FED FROM TRX-813 & 810

(78,730.00) (49,350.00) (73,861.00)

All the removed material shall be handed over to client

Labour Labour charges for installation of all the above Modified panels 10,561.00

The Contractor's Star rate for above modification works as listed (Signed On Behalf Of The Following Parties)

10,561.00

0.00

0.00

10,561.00

2,240.00

12,801.00

Quantity AgreedContractor Date Consultant QS Date Engineer Date Client Date

Rate AgreedContractor Consultant QS Engineer Client

Date

Date

Date

Date

SR-TCP-2772

DUBAI INTERNATIONAL AIRPORT EXPANSION (PHASE II) AX324 NOMINATED SUBCONTRACT FOR MEP & SAS SYSTEMS FOR TERMINAL 3, CONCOURSE 2 & CAR PARKSTAR RATE SUBMISSION SR/TCP/2375Item Nr Item Description Unit Labour Plant Materials Basic Cost OH/P Unit Rate Remarks

Break down of Existing BOQ item as a Basis (if any) BOQ Page Supply and installation of MDB panel 3/2/92 C Ref.; TR3-MDB-005 1 1 35,704.00 4.1% 0.00 0.0% 682,719.00 78.4% 718,423.00 82.5% 152,393.00 17.5% 870,815.00 100.0% THR-HMRT L100095

Proposed New Item Modification of existing panel Ref.; as listed The Condition of Contract Clause under which the Rate is valued Clause 32,382.00 0.00 619,190.00 651,572.00 138,212.00

789,784.00

52

1

Material Modification of existing panel Ref.; Modification done at Site

TR3-MDB-801 FED FROM TRX-801 & 802 TR3-MDB-805 FED FROM TRX-809 & 810 TR3-MDB-806 FED FROM TRX-813 & 810

207,384.01 190,389.91 221,416.23

Labour Labour charges for installation of all the above Modified panels 32,382.00

The Contractor's Star rate for above modification works as listed (Signed On Behalf Of The Following Parties)

32,382.00

0.00

619,190.00

651,572.00

138,212.00

789,784.00

Quantity AgreedContractor Date Consultant QS Date Engineer Date Client Date

Rate AgreedContractor Consultant QS Engineer Client

Date

Date

Date

Date

SR-TCP-2773

DUBAI INTERNATIONAL AIRPORT EXPANSION (PHASE II) AX324 NOMINATED SUBCONTRACT FOR MEP & SAS SYSTEMS FOR TERMINAL 3, CONCOURSE 2 & CAR PARKSTAR RATE SUBMISSION SR/TCP/2375Item Nr Item Description Unit Labour Plant Materials Basic Cost OH/P Unit Rate Remarks

Break down of Existing BOQ item as a Basis (if any) BOQ Page Supply and installation of MDB panel 3/2/92 C Ref.; TR3-MDB-005 1 1 35,704.00 4.1% 0.00 0.0% 682,719.00 78.4% 718,423.00 82.5% 152,393.00 17.5% 870,815.00 100.0% THR-HMRT L100095

Proposed New Item Modification of existing panel Ref.; as listed The Condition of Contract Clause under which the Rate is valued Clause 1,662.00 0.00 31,767.00 33,429.00 7,091.00

40,520.00

52

1

Material Modification of existing panel Ref.; Modification done at Siemens Factory before manufacturing

TR3-MDB-803 FED FROM TRX-805 & 806

31,767.31

Labour Labour charges for installation of all the above Modified panels 1,662.00

The Contractor's Star rate for above modification works as listed (Signed On Behalf Of The Following Parties)

1,662.00

0.00

31,767.00

33,429.00

7,091.00

40,520.00

Quantity AgreedContractor Date Consultant QS Date Engineer Date Client Date

Rate AgreedContractor Consultant QS Engineer Client

Date

Date

Date

Date

SR-TCP-2774

DUBAI INTERNATIONAL AIRPORT EXPANSION (PHASE II) AX324 NOMINATED SUBCONTRACT FOR MEP & SAS SYSTEMS FOR TERMINAL 3, CONCOURSE 2 & CAR PARKSTAR RATE SUBMISSION SR/TCP/2375Item Nr Item Description Unit Labour Plant Materials Basic Cost OH/P Unit Rate Remarks

Break down of Existing BOQ item as a Basis (if any) BOQ Page Supply and installation of MDB panel 3/2/87-A Ref.; TR3-EMC-0304 1 1 9,316.00 4.1% 0.00 0.0% 178,138.00 78.4% 187,454.00 82.5% 39,763.00 17.5% 227,216.00 100.0% THR-HMRT L100095

Proposed New Item Modification of existing panel Ref.; as listed The Condition of Contract Clause under which the Rate is valued Clause 69,596.00 0.00 1,330,800.00 1,400,396.00 297,054.00

1,697,450.00

52

1

Material Modification of existing panel Ref.; Modification done at Siemens Factory before manufacturing

TR3-EMC-8103 TR3-EMC-8104 TR3-EMC-8302 TR3-EMC-8304 TR3-EMC-8305 TR3-EMC-8504 TR3-EMC-8505 TR3-EMC-8601

FED FED FED FED FED FED FED FED

FROM FROM FROM FROM FROM FROM FROM FROM

TR3-MDB-801 TR3-MDB-801 TR3-MDB-803 TR3-MDB-803 TR3-MDB-803 TR3-MDB-805 TR3-MDB-805 TR3-MDB-806

299,481.28 299,481.28 19,742.95 53,420.72 33,051.95 286,013.28 286,013.28 53,595.72

Labour Labour charges for installation of all the above Modified panels 69,596.00

The Contractor's Star rate for above modification works as listed (Signed On Behalf Of The Following Parties)

69,596.00

0.00

1,330,800.00

1,400,396.00

297,054.00

1,697,450.00

Quantity AgreedContractor Date Consultant QS Date Engineer Date Client Date

Rate AgreedContractor Consultant QS Engineer Client

Date

Date

Date

Date

SR-TCP-2775

DUBAI INTERNATIONAL AIRPORT EXPANSION (PHASE II) AX324 NOMINATED SUBCONTRACT FOR MEP & SAS SYSTEMS FOR TERMINAL 3, CONCOURSE 2 & CAR PARKSTAR RATE SUBMISSION SR/TCP/2375Item Nr Item Description Unit Labour Plant Materials Basic Cost OH/P Unit Rate Remarks

Break down of Existing BOQ item as a Basis (if any) BOQ Page Supply and installation of MDB panel 3/2/87-A Ref.; TR3-EMC-0304 1 1 9,316.00 4.1% 0.00 0.0% 178,138.00 78.4% 187,454.00 82.5% 39,763.00 17.5% 227,216.00 100.0% THR-HMRT L100095 57,088.00

Proposed New Item Modification of existing panel Ref.; as listed The Condition of Contract Clause under which the Rate is valued Clause 2,341.00 0.00 44,757.00 47,098.00 9,990.00

52

1

Material Modification of existing panel Ref.; Modification done at Siemens Factory before manufacturing

TR3-EMC-8602 FED FROM TR3-MDB-806 TR3-EMC-8607 FED FROM TR3-MDB-806

31,517.95 13,238.95

Labour Labour charges for installation of all the above Modified panels 2,341.00

The Contractor's Star rate for above modification works as listed (Signed On Behalf Of The Following Parties)

2,341.00

0.00

44,757.00

47,098.00

9,990.00

57,088.00

Quantity AgreedContractor Date Consultant QS Date Engineer Date Client Date

Rate AgreedContractor Consultant QS Engineer Client

Date

Date

Date

Date

SR-TCP-2776

MDB

TERMINAL

EI 340 MDB INCOMER BEFORE AFTER AT/AF AT/AF MDB OUTGOING Remarks O/G FEEDER REF: BEFORE AT/AF REMARKS AT/AF REVISED REMARKS

DRAWING REF:

Rev

PANEL REF:

AX324-3-0-E-6012

8&9

TR3-MDB-806 4000AT/4000AF change No

TR3-EMC-8601 TR3-EMC-8602 TR3-EMC-8607

800AT/800AF 500AT/630AF 800AT/800AF 800AT/800AF 800AT/800AF 800AT/800AF 800AT/800AF 800AT/800AF 630AT/630AF 630AT/630AF 500AT/630AF 200AT/250AF

1600AT/1600AF 1000AT/1000AF 1250AT/1250AF ot shown in SLD,considered since EMC incomer changed n 1000AT/1000AF 1600AT/1600AF 1000AT/1000AF ot shown in SLD,considered since EMC incomer changed n 2000AT/2000AF 2000AT/2000AF 2500AT/2500AF 2500AT/2500AF HIFTED FROM LEFT SIDE OF MDB TO RIGHT SIDE S NO CHANGE SHIFTED FROM RIGHT SIDE OF MDB TO LEFT SIDE NO CHANGE SHIFTED FROM RIGHT SIDE OF MDB TO LEFT SIDE

AX324-3-0-E-6006

6&7

TR3-MDB-803 3200AT/3200AF change No

TR3-EMC-8302 TR3-EMC-8304 TR3-EMC-8305

AX324-3-0-E-6010 AX324-3-0-E-6004

5&7 3&5

TR3-MDB-805 4000AT/4000AF change No TR3-MDB-801 3200AT/3200AF change No

TR3-EMC-8504 TR3-EMC-8505 TR3-EMC-8103 TR3-EMC-8104 TR3-EMC-8105 TR3-EMC-8106

EMC S.NO DRAWING REF: Rev

EI 340 PANEL REF: REMARKS EMC INCOMER BEFORE REVISED AT/AF AT/AF O/G FEEDER REF: EMC OUTGOING BEFORE REMARKS AT/AF REVISED REMARKS

AT/AF

1 AX324-3-0-E-6225 3 & 4 2 3 4 5 6 AX324-3-0-E-6224 3 & 4 7 8 9 10 11 AX324-3-0-E-6223 3 & 4 12

TR3-EMC-8505 TR3-EMC-8602 TR3-EMC-8601 TR3-EMC-8504 TR3-EMC-8305 TR3-EMC-8302 TR3-EMC-8607 TR3-EMC-8304 TR3-EMC-8103 TR3-EMC-8104

800AT/800AF 2000AT/2000AF T3-L1-FF-2-2 1000AT/1000AF1000AT/1000AF T3-L2-FF-2-2 800AT/800AF 1600AT/1600AF T3-L2-FF-2-1 T3-L1-FF-4-2 800AT/800AF 2000AT/2000AF T3-L1-FF-2-1 800AT/800AF 1000AT/1000AF T3-L2-FF-1-2 500AT/630AF 1000AT/1000AF T3-L1-FF-3-2 500AT/630AF 1250AT/1250AF T3-L1-FF-4-1 800AT/800AF 1600AT/1600AF T3-L2-FF-1-1 T3-L1-FF-3-1 630AT/630AF 2500AT/2500AF T3-L1-FF-1-1 630AT/630AF 2500AT/2500AF T3-L1-FF-1-2

SOFT ST 200KW 250AT/400AF SOFT ST 90KW 250AT/400AF SOFT ST 90KW 250AT/400AF SOFT ST 90KW SOFT ST 200KW 250AT/400AF SOFT ST 90KW 160AT/250AF SOST ST 75KW 250AT/400AF SOFT ST 90KW 160AT/250AF SOST ST 75KW 160AT/250AF SOST ST 75KW SOFT ST 200KW SOFT ST 200KW

800AT/800AF 800AT/800AF 800AT/800AF 630AT/630AF 160AT/250AF 800AT/800AF 630AT/630AF 630AT/630AF

SOFT SOFT SOFT SOFT SOFT SOFT SOFT SOFT SOFT SOFT SOFT SOFT

ST ST ST ST ST ST ST ST ST ST ST ST

415KW 179KW 179KW 179KW 415KW 152KW 152KW 179KW 152KW 152KW 440KW 468KW

Project : Contract AX324 Description : Unit rate breakdown for MDB with 3200A Incomer0.00 Mains Distribution Boards TR3-MDB-801OUTGOING OUTGOING OUTGOING FEEDER WITH ACB MCCB'S Total 200 630A 500A

DESCRIPTION

Qty

Unit Rate

Total Amount (AED)

-1Structure with sidewall, top cover, bottom plate, empty cover, door 1.00 excepted, breaker door, including fixing materials 1.09 Outgoing feeder with ACB 630A 2.00 Horizontal busbar including segregation wall and fixing materials 2.13 Outgoing feeder with ACB 630A (busbar 3200A) 3.00 Vertical busbar icluding segregation wall, cover and fixing materials 3.09 4.00 4.09 4.18 Outgoing feeder with ACB 630A Main breaker including socket, chassis, fixing and wiring material Outgoing feeder with ACB 630A (65ka) Outgoing MCCB module 200A (70ka)

-2

-1

1

1

(3)

1,498.00 0.00

(4,494.00)

1

1

(3)

1,578.00 0.00

(4,734.00)

1 1 1

1 1

(3) (3) (1)

1,844.00 0.00 11,956.00 2,008.00 0.00

(5,532.00) (35,868.00) (2,008.00)

Compartment for main breaker and secondary equipment including 5.00 fixing, materials, cable gland box for MCCB module and connection for vertical busbar - MCCB 5.09 Outgoing feeder with ACB 630A 5.18 Outgoing MCCB module 200A Front door for breaker with hinges and locker including fixing 6.00 materials 6.09 Outgoing feeder with ACB 630A 6.18 Outgoing MCCB module 200A 7.00 Base frame 7.09 Outgoing feeder with ACB 630A 8.00 Accessory for main breaker including fixing and wiring material 8.01 Door sealing for ACB 8.03 Current transformer for ACB, size I 9.00 Electrical component including fixing and wiring material 9.06 Current transformer 3200A / 5A 9.16 Circuit breaker for secondary protection 3 pole / 1.1 to 1.6A 9.23 Miniture circuit breaker for secondary protection 1 pole / 1A 9.24 Miniture circuit breaker for secondary protection 1 pole / 3A 9.25 Miniture circuit breaker for secondary protection 1 pole / 6A 9.31 Indicator light 9.33 Selector switch CB ON / OFF Incription plates 9.37 Auxiliary relay, 3 change over contacts, 115v 9.39 Auxiliary relay, 1 change over contacts, 24v 9.41 Auxiliary relay, 2 change over contacts, 24v 9.42 Auxiliary relay, 2 change over contacts, 115v 9.46 Anti-condensation heater 150w 9.47 Humidistat for anti-condensation heater 9.59 PLC bus connector 10.00 Terminal and interconnection wiring including fixing material 10.03 Terminal for control-wiring 10.04 Loop-wiring (cubicle / cubicle) 10.06 Interconnection wiring 2m 11.00 Label including fixing material 11.04 Feeder label including space Total Per item Total for Panel 1 1 1 (3) (1)

1,158.00 1,028.00 0.00

(3,474.00) (1,028.00)

1 1 1 1 1 1 1 1 1 1 3 4 1 5 1 2 1 1 1 1 41 13 1 17,165 (7,165)

1

(3) (1) (3) (3) (3) (1) (3) (3) (3) (1) (15) (3) (15) (4) (6) (5) (5) (3) (3) (3) (362) (70) (4) (4)

1 1 1

1 1 1 4 1 5 1 2 1 1 1 1 107 19 1 123,855 (23,855)

1 2 5

107 19 1 123,855 (47,710)

218.00 96.00 0.00 339.00 0.00 160.00 302.00 0.00 1,391.00 134.00 109.00 109.00 109.00 63.00 106.00 6.00 151.00 89.00 116.00 123.00 327.00 382.00 206.00 0.00 16.00 50.00 19.00 0.00 21.00

(654.00) (96.00) (1,017.00) (480.00) (906.00) (1,391.00) (402.00) (327.00) (327.00) (109.00) (945.00) (318.00) (90.00) (604.00) (534.00) (580.00) (615.00) (981.00) (1,146.00) (618.00) (5,792.00) (3,500.00) (76.00) (84.00)(78,730)

TR3-MDB-801

Project : Contract AX324 Description : Unit rate breakdown for MDB with 4000A Incomer0.00 Mains Distribution Boards TR3-MDB-805OUTGOING OUTGOING FEEDER WITH ACB Total 800A Unit Rate

DESCRIPTION

Qty

Total Amount (AED)

-21.00 1.08 2.00 2.08 3.00 3.08 4.00 4.08 Structure with sidewall, top cover, bottom plate, empty cover, door excepted, breaker door, including fixing materials Outgoing feeder with ACB 800A Horizontal busbar including segregation wall and fixing materials Outgoing feeder with ACB 800A (busbar 4000A) Vertical busbar icluding segregation wall, cover and fixing materials Outgoing feeder with ACB 800A Main breaker including socket, chassis, fixing and wiring material Outgoing feeder with ACB 800A (65ka)

1 1

(2) (2)

1,498.00 0.00 2,236.00 0.00

(2,996.00) (4,472.00)

1 1

(2) (2)

1,844.00 0.00 11,974.00 0.00

(3,688.00) (23,948.00)

Compartment for main breaker and secondary equipment 5.00 including fixing, materials, cable gland box for MCCB module and connection for vertical busbar - MCCB 5.08 Outgoing feeder with ACB 800A Front door for breaker with hinges and locker including fixing 6.00 materials 6.08 Outgoing feeder with ACB 800A 7.00 Base frame 7.08 Outgoing feeder with ACB 800A 8.00 Accessory for main breaker including fixing and wiring material 8.01 Door sealing for ACB 8.03 Current transformer for ACB, size I 9.00 Electrical component including fixing and wiring material 9.16 Circuit breaker for secondary protection 3 pole / 1.1 to 1.6A 9.23 Miniture circuit breaker for secondary protection 1 pole / 1A 9.24 Miniture circuit breaker for secondary protection 1 pole / 3A 9.31 Indicator light 9.33 Selector switch CB ON / OFF Incription plates 9.37 Auxiliary relay, 3 change over contacts, 115v 9.39 Auxiliary relay, 1 change over contacts, 24v 9.41 Auxiliary relay, 2 change over contacts, 24v 9.46 Anti-condensation heater 150w 9.47 Humidistat for anti-condensation heater 9.59 PLC bus connector 10.00 Terminal and interconnection wiring including fixing material 10.03 Terminal for control-wiring 10.04 Loop-wiring (cubicle / cubicle) 10.06 Interconnection wiring 2m 11.00 Label including fixing material 11.04 Feeder label including space Total Per item Total for Panel 1 (2)

1,158.00 0.00

(2,316.00)

1 1 1 1 1 1 1 4 1 5 1 2 1 1 1 1 116 19 1 124,675 (49,350)

(2) (2) (2) (2) (2) (2) (2) (8) (2) (10) (2) (4) (2) (2) (2) (2) (232) (38) (2) (2)

218.00 0.00 339.00 0.00 160.00 302.00 0.00 134.00 109.00 109.00 63.00 106.00 6.00 151.00 89.00 116.00 327.00 382.00 206.00 0.00 16.00 50.00 19.00 0.00 21.00

(436.00) (678.00) (320.00) (604.00) (268.00) (218.00) (218.00) (504.00) (212.00) (60.00) (302.00) (356.00) (232.00) (654.00) (764.00) (412.00) (3,712.00) (1,900.00) (38.00) (42.00) (49,350)

TR3-MDB-805

Project : Contract AX324 Description : Unit rate breakdown for MDB with 4000A Incomer0.00 Mains Distribution Boards TR3-MDB-806OUTGOING OUTGOING FEEDER WITH ACB Total 800A 500A

DESCRIPTION

Qty

Unit Rate

Total Amount (AED)

-21.00 1.08 1.09 2.00 2.08 2.09 3.00 3.08 3.09 4.00 4.08 4.09 Structure with sidewall, top cover, bottom plate, empty cover, door excepted, breaker door, including fixing materials Outgoing feeder with ACB 800A Outgoing feeder with ACB 630A Horizontal busbar including segregation wall and fixing materials Outgoing feeder with ACB 800A (busbar 4000A) Outgoing feeder with ACB 630A (busbar 4000A) Vertical busbar icluding segregation wall, cover and fixing materials Outgoing feeder with ACB 800A Outgoing feeder with ACB 630A Main breaker including socket, chassis, fixing and wiring material Outgoing feeder with ACB 800A (65ka) Outgoing feeder with ACB 630A (65ka)

-1

1 1 1 1

(2) (1) (2) (1)

1,498.00 1,498.00 0.00 2,236.00 2,234.00 0.00

(2,996.00) (1,498.00) (4,472.00) (2,234.00)

1 1 1 1

(2) (1) (2) (1)

1,844.00 1,844.00 0.00 11,974.00 11,956.00 0.00

(3,688.00) (1,844.00) (23,948.00) (11,956.00)

Compartment for main breaker and secondary equipment 5.00 including fixing, materials, cable gland box for MCCB module and connection for vertical busbar - MCCB 5.08 Outgoing feeder with ACB 800A 5.09 Outgoing feeder with ACB 630A Front door for breaker with hinges and locker including fixing 6.00 materials 6.08 Outgoing feeder with ACB 800A 6.09 Outgoing feeder with ACB 630A 7.00 Base frame 7.08 Outgoing feeder with ACB 800A 7.09 Outgoing feeder with ACB 630A 8.00 Accessory for main breaker including fixing and wiring material 8.01 Door sealing for ACB 8.03 Current transformer for ACB, size I 9.00 Electrical component including fixing and wiring material 9.16 Circuit breaker for secondary protection 3 pole / 1.1 to 1.6A 9.23 Miniture circuit breaker for secondary protection 1 pole / 1A 9.24 Miniture circuit breaker for secondary protection 1 pole / 3A 9.31 Indicator light 9.33 Selector switch CB ON / OFF Incription plates 9.37 Auxiliary relay, 3 change over contacts, 115v 9.39 Auxiliary relay, 1 change over contacts, 24v 9.41 Auxiliary relay, 2 change over contacts, 24v 9.46 Anti-condensation heater 150w 9.47 Humidistat for anti-condensation heater 9.59 PLC bus connector 10.00 Terminal and interconnection wiring including fixing material 10.03 Terminal for control-wiring 10.04 Loop-wiring (cubicle / cubicle) 10.06 Interconnection wiring 2m 11.00 Label including fixing material 11.04 Feeder label including space Total Per item Total for Panel 1 1 (2) (1)

1,158.00 1,158.00 0.00

(2,316.00) (1,158.00)

1 1 1 1 1 1 1 1 1 4 1 5 1 2 1 1 1 1 116 19 1 124,675 (49,350)

(2) (1) (2) (1) (3) (3) (3) (3) (3) (12) (3) (15) (3) (6) (3) (3) (3) (3) (339) (57) (3) (3)

1 1 1 1 1 4 1 5 1 2 1 1 1 1 107 19 1 124,511 (24,511)

218.00 218.00 0.00 339.00 339.00 0.00 160.00 302.00 0.00 134.00 109.00 109.00 63.00 106.00 6.00 151.00 89.00 116.00 327.00 382.00 206.00 0.00 16.00 50.00 19.00 0.00 21.00

(436.00) (218.00) (678.00) (339.00) (480.00) (906.00) (402.00) (327.00) (327.00) (756.00) (318.00) (90.00) (453.00) (534.00) (348.00) (981.00) (1,146.00) (618.00) (5,424.00) (2,850.00) (57.00) (63.00) (73,861)

TR3-MDB-806