Unit C

Sr. No Item Description Unit Qty Local

CIF Miri Port Transport

MYR %

3.1.1.4 33kV Cables and Ancillaries 0 0

33kV XLPE single phase cables between the 33kV side of
3.1.1.4.1 60 MVA 275/33 kV power transformers and the 33/11 kV Set(s) 4 2,486,400
Substation.
Engg 33kV XLPE single phase cable 1C X 630sqmm cu m 9600 259
33kV XLPE single phase cables between the 33kV side of
60 MVA 275/33 kV power transformers and the 33kV
3.1.1.4.2 Shunt Reactor incomer bays at (500)/275/(132)kV Set(s) 2 259,000
building.
Engg 33kV XLPE single phase cable 1C X 630sqmm cu m 1000 259
33kV XLPE three phase cables between the 15MVAr
3.1.1.4.3 shunt reactor Cable Box and the 33kV Switchgear bays at Set(s) 3 35,921
(500)/275/(132) kV building

Complete set of 33kV XLPE cable 3C X 240sqmm cu with

Engg SVL, sheath bonding cable, single point bonding as per m 85 423
specification for the route length of 30 mtr

3.1.1.13 Auxiliary Power & Control Cables (incl. cable supports) 0

3.1.1.13.1 Auxiliary Power & Control Cables (incl. cable supports) Lot 1 883,997
Engg 275kV side control cable
Engg 2C x 2.5mm2 m 120 7
Engg 2C x 4mm2 m 4420 7
Engg 2C x 6mm2 m 10670 9
Engg 2C x 10mm2 m 270 15
Engg 4C x 6mm2 m 18190 14
Engg 4C x 4mm2 m 580 11
Engg 7C x 2.5mm2 m 9710 11
Engg 12C x 6mm2 m 870 34
Engg 12C x 2.5mm2 m 1140 18
Engg 19C x 2.5mm2 m 1330 26
Engg 27C x 2.5mm2 m 4380 35
Engg 37C x 2.5mm2 m 2770 46
Engg 2P x 0.9dia. m 420 7
Engg 12P x 0.9dia. m 860 18
Complete set of multicore control cables and Other Considered in
3.1.1.13.2 Associated Cables as needed for the completion of Lot 1 Item No.
control, protection and monitoring scheme between 3.1.1.13.1
500/275/132kV building and 33kV building.

3.1.1.13.3 Complete set of low voltage AC and DC power cables as Lot 1 175,154
needed for the (500)/275/(132)kV substation.
Engg 275kV auxiliary power cable
Engg 1X240 Sq.mm m 220 91
 Engg 4X95 Sq.mm m 520 141
Engg 2X95 Sq.mm m 90 88
Engg 2X35 Sq.mm m 550 32
Engg 2X16 Sq.mm m 2670 17
Engg 2X6 Sq.mm m 430 9
Engg 2X10 Sq.mm m 620 13
Complete set of Ac and DC power cable as needed from
3.1.1.13.4 48V DC distribution board to communication equipment Lot 1 1,735,941
(by other) and RTU panels (by other).
Engg 2X35 m 100 32
Engg 2X6 m 400 9
Engg 450 mm wide trey with flang height 150mm m 3400 450
Engg 100 mm wide tray with flang height 50mm m 300 250
Engg 100mm dia PVC Pipe m 2100 59

Complete set of communication cables from

3.1.1.13.5 Communication Converter to multiplexer (by other) via Lot 1 180,000
BELDEN type 8102 double shielded twisted pair cables.

Engg BELDEN Type 8102 Double Shielded twisted pair Cable m 1000 150
Engg Flexible conduit m 300 100
Complete set of communication cables from disturbance
3.1.1.13.6 recorder to communication equipment (by other) via CAT Lot 1 180,000
5 Network cable.
Engg CAT 5 Network Cable m 1000 150
Engg Flexible conduit m 300 100
Considered in
3.1.1.13.7 Complete set of fibre optic cable from relay panels to Lot 1 Item No.
communication converter panel. 3.1.1.13.6
Considered in
3.1.1.13.8 Complete set of OFUC cable from (500)/275/(132)kV Lot 1 Item No.
Control Building to 33/11kV Substation. 3.1.1.13.5

3.1.2.2 Auxiliary Power & Control Cables (incl. cable supports) 0 0

Considered in
3.1.2.2.1 Auxiliary Power & Control Cables (incl. cable supports) Lot 1 Item No.
3.1.1.13.5
3A.6 Power Cables 0 0
Considered in
2 circuits of 2x1C 630mm2 XLPE Cu cable/phase from Lump Sum 3
3A.6.1 1
275/33kV Transformer to 33kV Switchgear procurement,
item 3.1.1.4
3A.8 Multicores and Other Associated Cables 0 0

Complete set of new control, protection and indication

multicore cables, screen cable and auxiliary power cables
for all equipment supplied for 33kV substation, SCADA
Plant Interface Cubicle and between 275/33kV and 33kV
3A.8.1 substation (i.e. Protection, Inter-Tripping, Interlocking, Lump Sum 1 726,692
Annunciation, CT, VT, TMLS, energy meter, disturbance
recorder for 132/33kV Transformer Incomer). All cable
terminations must be finished with insulated crimp type
of cable lugs.

Engg 33kV side LT power cables

Engg 4CX95SQMM m 100 141
Engg 4CX25SQMM m 100 50
Engg 4X10SQMM m 470 22
 Engg 4CX6SQMM m 1000 14
Engg 1CX70SQ.MM m 170 17
Engg 33kV side LT control cables
Engg 27CX2.5Sq.mm m 7735 35
Engg 19CX2.5Sq.mm m 4295 26
Engg 12CX2.5Sq.mm m 9342 18
Engg 4CX4 Sq.mm m 2287 11
Engg 2CX6 Sq.mm m 165 9
Engg 2CX4 Sq.mm m 2884 7
Engg 2Px0.9dia m 12751 7
6-1-6 Re. Cables, Conductor and Insulator 0 0
6.1.6.1 Spare comprising of the following: 0 0
6.1.6.2 Conductor of each size (500m each) No. 1 50,000
6.1.6.4 Cable of each size (500m each) No. 1 50,000

Total Supply -
Difference (%)
Make
Country of Origin
Currency of Quoted Price
OFFERED INCOTERMS
FAT Witnessing Charges
Inplant Training Charges
Onsite Training Charges
Supervision Charges
Terms and Conditions

Price Basis CIF Miri Port Basis

Valditity LME Price Basis

Delivery 10-12 weeks from the drawings approval

Remark (if any)

 COMPARISION SHEET FOR STRUCTURES

Southern Cable
Offer Rev no. QT/SCSB/KECILMI/13102017/001 dtd. 13.10.2017
Unit Cost Unit C
Unit
Marine & Discounted Total Discounted
Cost Local
FOB Local DDP Site Disc Cost CIF MIRI PORT Transport
Transport

MYR % MYR % MYR MYR MYR %

2,486,400 2,486,400 2,486,400 9,945,600 3,504,000

365

259,000 259,000 259,000 518,000 365,000

365

35,921 35,921 35,921 107,763 13,562

160

883,997 883,997 883,997 883,997 863,624

6
6
8
14
13
11
11
42
18
26
36
46
5
10

- - -

175,154 175,154 175,154 175,154 315,188

92
 394
110
34
18
8
14

1,735,941 1,735,941 1,735,941 1,735,941 1,735,862

34
8
450
250
59

180,000 180,000 180,000 180,000 180,000

150
100

180,000 180,000 180,000 180,000 180,000

150
100

726,692 726,692 726,692 726,692 721,594

250
47
22
 13
31

36
26
18
11
8
6
5

50,000 50,000 50,000 50,000 50,000

50,000 50,000 50,000 50,000 50,000
14,553,147
14,553,147
100%
Southern Cable
MALAYSIA
MYR
CIF Miri Port

s CIF MIRI PORT

Price Variation Formula-18.11.2017

m the drawings approval

Payment LC
 With Duty Drawback
Universal Cable Vendor Considered
Offer Rev no. ____ dtd. ___(Mail dtd. 13.10.2017)
Unit Cost
Unit
Marine & Discounted Total Discounted Unit Quoted
FOB Local DDP Site Disc Cost Cost Cost
Transport

MYR % MYR % MYR MYR MYR

3,504,000 3,504,000 3,504,000 14,016,000 2,486,400

365,000 365,000 365,000 730,000 259,000

13,562 13,562 13,562 40,685 35,921

863,624 863,624 863,624 863,624 883,997

- - - - -

315,188 315,188 315,188 315,188 175,154

1,735,862 1,735,862 1,735,862 1,735,862 1,735,941

180,000 180,000 180,000 180,000 180,000

180,000 180,000 180,000 180,000 180,000

- - - - -

- - - - -

- - - - -

- - - - -

721,594 721,594 721,594 721,594 726,692

 50,000 50,000 50,000 50,000 50,000
50,000 50,000 50,000 50,000 50,000
18,882,953 14,553,147
18,882,953
130%
Universal Cable -
MALAYSIA
MYR
CIF MIRI PORT

ormula-18.11.2017
With Duty Drawback 0%
Vendor Considered

LME Copper 6900 USD/Kg.

Unit Discounted Cost with Duty
Cost Drawback LME Copper 7590 USD/Kg.

Unit Rate
Copper Wight
MYR MYR Kg. / Mtr. Southern
Cable

2,486,400 2,486,400

6.3055902778 263

259,000 259,000

6.3055902778 263

35,921 35,921

883,997 883,997

0.04215 7
0.068689759 7
0.1037295801 9
0.1737407407 16
0.2074601429 14
0.1373700732 11
0.1597198764 11
0.6460229885 34
0.2738103415 19
0.4335395556 27
0.6160792406 35
0.8442599278 46
0.0278571429 7
0.1670700169 18

- -

175,154 175,154

8.6181016949 97
 3.3587258065 144
1.753 89
0.6458307692 32
0.28143820 17
0.1037349398 9
0.1737419355 13

1,735,941 1,735,941

0.6458307692 32
0.1037349398 9

180,000 180,000

180,000 180,000

- -

- -

- -

- -

726,692 726,692

3.3587258065 144
0.8923 51
0.3474893617 22
 0.20746 14

0.6160792406 35
0.4335395556 27
0.2738103415 19
0.1373700732 11
0.1037349398 9
0.068689759 7
0.0278571429 7

50,000 50,000
50,000 50,000
14,553,147 14,553,147
14,553,147
100%
- Southern Cable
MALAYSIA
MYR