Exhibit C Rev 021 SCO 021

You might also like

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 24

EXHIBIT "C", FORM A-1 SCHEDULE OF PRICES: TOTAL SUBCONTRACT PRICE

New contract price New contract price


Pay Item DESCRIPTION
(EGP) (EURO)

Original Award
1.0 Mobilization EGP 123,704.92
2.0 De-Mobilization EGP 123,202.47
3.0 Visual Inspections EGP 4,752,823.31
4.0 Submit Documentation as Per Exhibit D - Code 1 EGP 348,756.03

Changes
4.0 EDG EGP 189,000.00
5.0 Ex-Inspection Work Activty (SCN .002) EGP 1,203,458.50
6.0 Monitors & Fire Hydrants (SCN.002) EGP 18,321.26
7.0 Ex-Inspection Services for Gas Compressor & GTG EGP 171,940.22
8.0 Electrical & Instrumentation Testing and Inspections Services for Flare System EGP 65,653.61
9.0 Certified Vibration Specailsit (SCN.013) EGP 0.00
10.0 Site Management Team (SCN.008) EGP 449,903.41
11.0 Electrical Inspection & Testing (UPS) (SCN.008) EGP 231,178.46
12.0 Electrical Inspection & Testing (Lighting and Small Power) - (SCN.008) EGP 31,872.87
13.0 Electrical Inspection & Testing (Earthing and Bonding) - (SCN.008) EGP 167,905.96
14.0 Electrical Inspection & Testing (Electrical Cables) - (SCN.008) EGP 1,157,378.71
15.0 Electrical Inspection & Testing (PAGA System) - (SCN.008) EGP 134,584.03
16.0 Electrical Inspection & Testing (Fuel Gas Electric Heaters) - (SCN.008) EGP 51,672.36
17.0 Instrument Inspection & Testing (Fan-Out Cables) - (SCN.008) EGP 405,398.63
18.0 Instrument Inspection & Testing (Fire and Gas) - (SCN.008) EGP 187,647.57
19.0 Instrument Inspection & Testing (Transmitters) - (SCN.008) EGP 586,579.75
20.0 Instrument Inspection & Testing (Thermowell) - (SCN.008) EGP 107,400.65
21.0 Instrument Inspection & Testing (Valves) - (SCN.008) EGP 1,393,232.24
22.0 Instrument Inspection & Testing (Critical Manual Valves) - (SCN.008) EGP 1,170,697.88
23.0 Instrument Inspection & Testing (Non Critical Manual Valves) - (SCN.008) EGP 698,456.50
24.0 Support Positions -(SCN.008) EGP 654,144.46
25.0 Transportation, Lifting, Utilities - (SCN.008) EGP 565,000.00
26.0 Equipment EGP 144,000.00
27.0 Engineering Personnel EGP 25,865.40
28.0 Mobilization and Demobilization EGP 28,310.90
29.0 SCN.016 - Ex Inspection EGP 1,271,567.27
30.0 SCN.020- Additional Planner EGP 42,817.74
31.0 SCN.023- Deluge System EGP 63,811.36
32.0 32.0 Mobilization and Dedmobilization EGP 14,097.72
33.0 Testing and Inspection EGP 112,024.60
34.0 Reporting EGP 84,172.76
35.0 Mobilization and Dedmobilization For SKEMA Rep. 17,250.00
36.0 Testing and Inspection 103,500.00
37.0 Mobilization and Dedmobilization For EMC Rep. EGP 5,242.97
38.0 Testing and Inspection Support EGP 39,322.31
39.0 Accomodation, transporation, security for SKEMA Rep EGP 304,000.00
40.0 Mobilization and Dedmobilization EGP 6,306.12
41.0 Engineer Personnel EGP 15,932.78
42.0 Equipment EGP 120,000.00
43.0 Engineering Personnel EGP 25,865.40
44.0 Mobilization and Demobilization EGP 24,000.00
45.0 Equipment EGP 60,000.00
46.0 Engineering Personnel EGP 10,777.25
47.0 Equipment EGP 252,000.00
48.0 Engineering Personnel EGP 45,264.45
49.0 Mobilization and Demobilization EGP 73,722.06
50.0 Manpower EGP 3,814,182.44
51.0 Manpower EGP 501,300.76
52.0 Engineering Personnel EGP 0.00
53.0 Engineering Personnel EGP 642,056.81
54.0 Additional Postions EGP 426,541.49
55.0 Time Extension EGP 1,741,871.65

EXHIBIT “C” – QUANTITIES, PRICING AND DATA G-F Refurbishment - Pumps, Exchangers, Valves, E I
Rev. 014, dated 24 January 2018 Page1 of24
Subcontract No 26008-GRO-HC4-MMT0-00001.
Subcontract Change Order 012
Bechtel Confidential
EXHIBIT "C", FORM A-1 SCHEDULE OF PRICES: TOTAL SUBCONTRACT PRICE

New contract price New contract price


Pay Item DESCRIPTION
(EGP) (EURO)
56.0 Physical Measurment (SCN.033) EGP 111,281.95
57.0 Second Time Extension EGP 1,012,910.16
58.0 Economic Conditions - SCO-009 EGP 4,110,744.76
59.0 Second Time Extension EGP 264,508.70
60.0 EX Training Activities EGP 572,913.44
61.0 E&I Refurbishment Documentation Activities EGP 274,142.40
62.0 GE Support in Refurbishment activities for GTCs EGP 20,489,641.49
63.0 Winding Resistance Test for TR-8023 EGP 8,758.80
64.0 DCC Personnel required for GF (SCN-038) EGP 246,692.96
65.0 E&I Refurbishment Documentation Activities (SCN-035 Rev.1) EGP 128,912.20

CURRRENT SUBCONTRACT TOTAL VALUE EGP 52,105,474.89 EUR 120,750.00

EXHIBIT “C” – QUANTITIES, PRICING AND DATA G-F Refurbishment - Pumps, Exchangers, Valves, E I
Rev. 014, dated 24 January 2018 Page2 of24
Subcontract No 26008-GRO-HC4-MMT0-00001.
Subcontract Change Order 012
Bechtel Confidential
EXHIBIT C

QUANTITIES AND PRICES

SCO NO. 08 EXHIBIT "C", FORM A-1.1 SCHEDULE OF PRICES PHASE 1, 2 and PHASE 4

Phase 1 Pre-Shutdown Phase 2 Shutdown Phase 4 Post Shutdown TOTAL FOR


PHASES 1 to 4

PAY UNIT PRICE EXTENDED EXTENDED Change (Δ) Current EXTENDED


Internal Cost Code DESCRIPTION UOM QTY QTY QTY EGP
ITEM (EGP) PRICE (EGP) PRICE (EGP) QTY QTY PRICE (EGP)

Mobilization - Bider to list all personnel (stating


1.0 discipline) required to mobilise for visual inspections

1.1 8-GRO-00-0000-52.8900 Site Manger ea 1 1 1 0 1


1,558.33 1,558.33 1,558.33 1,558.33 4,674.98
1.2 8-GRO-00-0000-52.8900 Mechanical Senior Engineer Rotating Equipment ea 1 0 1 0 1
1,303.46 1,303.46 0.00 1,303.46 2,606.92
1.3 8-GRO-00-0000-52.8900 Mechanical Engineer Rotating Equipment ea 1 0 1 0 1
1,092.29 1,092.29 0.00 1,092.29 2,184.57
1.4 8-GRO-00-0000-52.8900 Technician Rotating ea 1 0 1 0 1
924.80 924.80 0.00 924.80 1,849.60
1.5 8-GRO-00-0000-52.8900 Helper Rotating ea 0 0 1 0 1
502.45 0.00 0.00 502.45 502.45
1.6 8-GRO-00-0000-52.8900 QC Engineer ea 2 1 2 0 2
2,191.85 4,383.70 2,191.85 4,383.70 10,959.26
1.7 8-GRO-00-0000-52.8900 Mechanical Engineer Static Equipment ea 1 1 2 0 2
1,092.29 1,092.29 1,092.29 2,184.57 4,369.14
1.8 8-GRO-00-0000-52.8900 Forman Static ea 1 1 1 0 1
1,063.16 1,063.16 1,063.16 1,063.16 3,189.47
1.9 8-GRO-00-0000-52.8900 Technician Static ea 0 0 2 0 2
924.80 0.00 0.00 1,849.60 1,849.60
1.10 8-GRO-00-0000-52.8900 Helper Static ea 0 0 2 0 2
502.45 0.00 0.00 1,004.90 1,004.90
1.11 8-GRO-00-0000-52.8900 Grinder ea 0 0 1 0 1
567.99 0.00 0.00 567.99 567.99
1.12 8-GRO-00-0000-52.8900 Inspection tech. ea 0 0 1 0 1
1,631.15 0.00 0.00 1,631.15 1,631.15
1.13 8-GRO-00-0000-52.8900 Instrument Senior Engineer ea 1 1 1 0 1
1,558.33 1,558.33 1,558.33 1,558.33 4,674.98
1.14 8-GRO-00-0000-52.8900 Instrument Engineer Equipment ea 2 10 1 0 1
1,347.15 2,694.30 13,471.52 1,347.15 17,512.97
1.15 8-GRO-00-0000-52.8900 Technician Instrument ea 2 10 1 0 1
1,208.80 2,417.59 12,087.95 1,208.80 15,714.34
1.16 8-GRO-00-0000-52.8900 Helper Instrument ea 1 10 1 0 1
502.45 502.45 5,024.51 502.45 6,029.41
1.17 8-GRO-00-0000-52.8900 EX inspection Engineer ea 2 0 1 0 1
2,570.51 5,141.02 0.00 2,570.51 7,711.53
1.18 8-GRO-00-0000-52.8900 Ex inspector tech. ea 1 0 1 0 1
1,871.45 1,871.45 0.00 1,871.45 3,742.90
1.19 8-GRO-00-0000-52.8900 Electerical Senior Engineer ea 1 0 1 0 1
1,558.33 1,558.33 0.00 1,558.33 3,116.65
1.20 8-GRO-00-0000-52.8900 Electerical Engineer Equipment ea 1 0 1 0 1
1,347.15 1,347.15 0.00 1,347.15 2,694.30
1.21 8-GRO-00-0000-52.8900 Technician Electerical ea 1 0 2 0 2
1,063.16 1,063.16 0.00 2,126.31 3,189.47
1.22 8-GRO-00-0000-52.8900 Helper Electerical ea 1 0 2 0 2
502.45 502.45 0.00 1,004.90 1,507.35
1.23 8-GRO-00-0000-52.8900 Draft MAN ea 1 1 1 0 1
669.93 669.93 669.93 669.93 2,009.80
1.24 8-GRO-00-0000-52.8900 Planner ea 1 1 1 0 1
1,019.47 1,019.47 1,019.47 1,019.47 3,058.40
1.25 8-GRO-00-0000-52.8900 HSE specialest ea 1 2 1 0 1
1,274.33 1,274.33 2,548.67 1,274.33 5,097.33
1.26 8-GRO-00-0000-52.8900 Certified vibration specialest ea 1 0 0 0 0
4,099.71 4,099.71 0.00 0.00 4,099.71
1.27 8-GRO-00-0000-52.8900 Admin ea 1 1 1 0 1
567.99 567.99 567.99 567.99 1,703.96
1.28 8-GRO-00-0000-52.8900 Certified painting inspector ea 1 0 1 0 1
1,696.68 1,696.68 0.00 1,696.68 3,393.37
1.29 8-GRO-00-0000-52.8900 Quality Assurance ea 1 1 1 0 1
1,019.47 1,019.47 1,019.47 1,019.47 3,058.40
SUBTOTAL PAY ITEM 1.0 28 40,421.83 41 43,873.45 34 0 34 39,409.64 123,704.92

De-Mobilization - Bider to list all personnel (stating


discipline) required to De-mobilise for visual inspections
2.0

2.1 8-GRO-00-0000-52.8900 Site Manger ea 1 1 1 0 1


1,558.33 1,558.33 1,558.33 1,558.33 4,674.98
2.2 8-GRO-00-0000-52.8900 Mechanical Senior Engineer Rotating Equipment ea 1 0 1 0 1
1,303.46 1,303.46 0.00 1,303.46 2,606.92
2.3 8-GRO-00-0000-52.8900 Mechanical Engineer Rotating Equipment ea 1 0 1 0 1
1,092.29 1,092.29 0.00 1,092.29 2,184.57
2.4 8-GRO-00-0000-52.8900 Technician Rotating ea 1 0 1 0 1
924.80 924.80 0.00 924.80 1,849.60
2.5 8-GRO-00-0000-52.8900 Helper Rotating ea 0 0 1 0 1
0.00 0.00 0.00 0.00 0.00
2.6 8-GRO-00-0000-52.8900 QC Engineer ea 2 1 2 0 2
2,191.85 4,383.70 2,191.85 4,383.70 10,959.26
2.7 8-GRO-00-0000-52.8900 Mechanical Engineer Static Equipment ea 1 1 2 0 2
1,092.29 1,092.29 1,092.29 2,184.57 4,369.14
2.8 8-GRO-00-0000-52.8900 Forman Static ea 1 1 1 0 1
1,063.16 1,063.16 1,063.16 1,063.16 3,189.47
2.9 8-GRO-00-0000-52.8900 Technician Static ea 0 0 2 0 2
924.80 0.00 0.00 1,849.60 1,849.60
2.10 8-GRO-00-0000-52.8900 Helper Static ea 0 0 2 0 2
502.45 0.00 0.00 1,004.90 1,004.90
2.11 8-GRO-00-0000-52.8900 Grinder ea 0 0 1 0 1
567.99 0.00 0.00 567.99 567.99
2.12 8-GRO-00-0000-52.8900 Inspection tech. ea 0 0 1 0 1
1,631.15 0.00 0.00 1,631.15 1,631.15
2.13 8-GRO-00-0000-52.8900 Instrument Senior Engineer ea 1 1 1 0 1
1,558.33 1,558.33 1,558.33 1,558.33 4,674.98
2.14 8-GRO-00-0000-52.8900 Instrument Engineer Equipment ea 2 10 1 0 1
1,347.15 2,694.30 13,471.52 1,347.15 17,512.97
2.15 8-GRO-00-0000-52.8900 Technician Instrument ea 2 10 1 0 1
1,208.80 2,417.59 12,087.95 1,208.80 15,714.34
2.16 8-GRO-00-0000-52.8900 Helper Instrument ea 1 10 1 0 1
502.45 502.45 5,024.51 502.45 6,029.41
2.17 8-GRO-00-0000-52.8900 EX inspection Engineer ea 2 0 1 0 1
2,570.51 5,141.02 0.00 2,570.51 7,711.53
2.18 8-GRO-00-0000-52.8900 Ex inspector tech. ea 1 0 1 0 1
1,871.45 1,871.45 0.00 1,871.45 3,742.90
2.19 8-GRO-00-0000-52.8900 Electerical Senior Engineer ea 1 0 1 0 1
1,558.33 1,558.33 0.00 1,558.33 3,116.65
2.20 8-GRO-00-0000-52.8900 Electerical Engineer Equipment ea 1 0 1 0 1
1,347.15 1,347.15 0.00 1,347.15 2,694.30
2.21 8-GRO-00-0000-52.8900 Technician Electerical ea 1 0 2 0 2
1,063.16 1,063.16 0.00 2,126.31 3,189.47
2.22 8-GRO-00-0000-52.8900 Helper Electerical ea 1 0 2 0 2
502.45 502.45 0.00 1,004.90 1,507.35
2.23 8-GRO-00-0000-52.8900 Draft MAN ea 1 1 1 0 1
669.93 669.93 669.93 669.93 2,009.80
2.24 8-GRO-00-0000-52.8900 Planner ea 1 1 1 0 1
1,019.47 1,019.47 1,019.47 1,019.47 3,058.40
2.25 8-GRO-00-0000-52.8900 HSE specialest ea 1 2 1 0 1
1,274.33 1,274.33 2,548.67 1,274.33 5,097.33
2.26 8-GRO-00-0000-52.8900 Certified vibration specialest ea 1 0 0 0 0
4,099.71 4,099.71 0.00 0.00 4,099.71
2.27 8-GRO-00-0000-52.8900 Admin ea 1 1 1 0 1
567.99 567.99 567.99 567.99 1,703.96
2.28 8-GRO-00-0000-52.8900 Certified painting inspector ea 1 0 1 0 1
1,696.68 1,696.68 0.00 1,696.68 3,393.37
2.29 8-GRO-00-0000-52.8900 Quality Assurance ea 1 1 1 0 1
1,019.47 1,019.47 1,019.47 1,019.47 3,058.40
SUBTOTAL PAY ITEM 2.0 28 40,421.83 41 43,873.45 34 0 34 38,907.19 123,202.47

EXHIBIT “C” – QUANTITIES, PRICING AND DATA


Rev. 012, dated 15 NOvember 2017 G-F Refurbishment - Pumps, Exchangers, Valves, E I
Subcontract Change Order 012 Page 3 of 24 Subcontract No 26008-GRO-HC4-MMT0-00001.
Bechtel Confidential
EXHIBIT C

QUANTITIES AND PRICES


Phase 1 Pre-Shutdown Phase 2 Shutdown Phase 4 Post Shutdown TOTAL FOR
PHASES 1 to 4

PAY UNIT PRICE EXTENDED EXTENDED Change (Δ) Current EXTENDED


Internal Cost Code DESCRIPTION UOM QTY QTY QTY EGP
ITEM (EGP) PRICE (EGP) PRICE (EGP) QTY QTY PRICE (EGP)

Visual Inspections - Bidder to list personnel (stating


3.0 discipline) required to carry out visual inspections at
Giza Fayoum Site.
3.1 8-GRO-00-0000-52.8900 Site Manger day 90 1 60 0 60
1,558.33 140,249.39 1,558.33 93,499.60 235,307.32
3.2 8-GRO-00-0000-52.8900 Mechanical Senior Engineer Rotating Equipment day 10 0 10 0 10
1,303.46 13,034.60 0.00 13,034.60 26,069.20
3.3 8-GRO-00-0000-52.8900 Mechanical Engineer Rotating Equipment day 50 0 35 0 35
1,092.29 54,614.25 0.00 38,229.98 92,844.23
3.4 8-GRO-00-0000-52.8900 Technician Rotating day 50 0 35 0 35
924.80 46,240.06 0.00 32,368.05 78,608.11
3.5 8-GRO-00-0000-52.8900 Helper Rotating day 0 0 35 0 35
502.45 0.00 0.00 17,585.79 17,585.79
3.6 8-GRO-00-0000-52.8900 QC Engineer day 180 1 120 0 120
2,191.85 394,533.34 2,191.85 263,022.23 659,747.42
3.7 8-GRO-00-0000-52.8900 Mechanical Engineer Static Equipment day 90 1 120 0 120
1,092.29 98,305.65 1,092.29 131,074.20 230,472.14
3.8 8-GRO-00-0000-52.8900 Forman Static day 90 1 60 0 60
1,063.16 95,684.17 1,063.16 63,789.44 160,536.77
3.9 8-GRO-00-0000-52.8900 Technician Static day 0 0 120 0 120
924.80 0.00 0.00 110,976.16 110,976.16
3.10 8-GRO-00-0000-52.8900 Helper Static day 0 0 120 0 120
502.45 0.00 0.00 60,294.13 60,294.13
3.11 8-GRO-00-0000-52.8900 Grinder day 0 0 60 0 60
567.99 0.00 0.00 34,079.29 34,079.29
3.12 8-GRO-00-0000-52.8900 Inspection tech. day 0 0 30 0 30
1,631.15 0.00 0.00 48,934.37 48,934.37
3.13 8-GRO-00-0000-52.8900 Instrument Senior Engineer day 30 1 30 0 30
1,558.33 46,749.80 1,558.33 46,749.80 95,057.92
3.14 8-GRO-00-0000-52.8900 Instrument Engineer Equipment day 180 10 60 0 60
1,347.15 242,487.27 13,471.52 80,829.09 336,787.88
3.15 8-GRO-00-0000-52.8900 Technician Instrument day 180 10 30 0 30
1,208.80 217,583.17 12,087.95 36,263.86 265,934.99
3.16 8-GRO-00-0000-52.8900 Helper Instrument day 90 10 30 0 30
502.45 45,220.60 5,024.51 15,073.53 65,318.64
3.17 8-GRO-00-0000-52.8900 EX inspection Engineer day 180 0 10 0 10
2,570.51 462,691.93 0.00 25,705.11 488,397.03
3.18 8-GRO-00-0000-52.8900 Ex inspector tech. day 90 0 10 0 10
1,871.45 168,430.35 0.00 18,714.48 187,144.83
3.19 8-GRO-00-0000-52.8900 Electerical Senior Engineer day 10 0 10 0 10
1,558.33 15,583.27 0.00 15,583.27 31,166.53
3.20 8-GRO-00-0000-52.8900 Electerical Engineer Equipment day 90 0 60 0 60
1,347.15 121,243.64 0.00 80,829.09 202,072.72
3.21 8-GRO-00-0000-52.8900 Technician Electerical day 30 0 100 0 100
1,063.16 31,894.72 0.00 106,315.74 138,210.46
3.22 8-GRO-00-0000-52.8900 Helper Electerical day 30 0 100 0 100
502.45 15,073.53 0.00 50,245.11 65,318.64
3.23 8-GRO-00-0000-52.8900 Draft MAN day 90 1 60 0 60
669.93 60,294.13 669.93 40,196.09 101,160.15
3.24 8-GRO-00-0000-52.8900 Planner day 90 1 60 0 60
1,019.47 91,751.94 1,019.47 61,167.96 153,939.37
3.25 8-GRO-00-0000-52.8900 HSE specialest day 90 2 120 0 120
1,274.33 114,689.93 2,548.67 152,919.90 270,158.49
3.26 8-GRO-00-0000-52.8900 Certified vibration specialest day 25 0 0 0 0
4,099.71 102,492.74 0.00 0.00 102,492.74
3.27 8-GRO-00-0000-52.8900 Admin day 90 1 60 0 60
567.99 51,118.94 567.99 34,079.29 85,766.22
3.28 8-GRO-00-0000-52.8900 Certified painting inspector day 90 0 60 0 60
1,696.68 152,701.44 0.00 101,800.96 254,502.41
3.29 8-GRO-00-0000-52.8900 Quality Assurance day 90 1 60 0 60
1,019.47 91,751.94 1,019.47 61,167.96 153,939.37
SUBTOTAL PAY ITEM 3.0 2,035 2,874,420.80 41 43,873.45 1,665 0 1,665 1,834,529.07 4,752,823.31

Documentation.
4.0

8-GRO-00-0000-52.8900 SUBCONTRACTOR to prepare and submit all


documentation as detailed in Exhibit D Scope of Work
4.1 Section 8 titled "Deliverables"and obtain complete NTE
CONTRACTOR review to Code 1.
136,469.07 75,817.89 136,469.07 0.00 136,469.07 136,469.07 348,756.03
SUBTOTAL PAY ITEM 4.0
136,469.07 75,817.89 136,469.07 348,756.03

TOTAL ESTIMATED PRICE PER PHASE


3,091,733.52 207,438.23 2,049,314.97 5,348,486.72

EXHIBIT “C” – QUANTITIES, PRICING AND DATA


Rev. 012, dated 15 NOvember 2017 G-F Refurbishment - Pumps, Exchangers, Valves, E I
Subcontract Change Order 012 Page 4 of 24 Subcontract No 26008-GRO-HC4-MMT0-00001.
Bechtel Confidential
EXHIBIT "C", FORM A-1.2 SCHEDULE OF PRICES: CHANGES
Revised
UNIT PRICE UNIT PRICE Contract Total Value Total Contract Value
Pay Item DESCRIPTION UOM Changes Contract Original Value Changes
(EGP) (EURO) Quantity (EGP) (EURO)
Quantity

4.0 EDG SCN 001

4.0 Mech. Engineer Mob Ea 13,500.00 1 1 13,500.00 0.00 13,500.00 -

4.1 Electrical Engineer Mob Ea 13,500.00 1 1 13,500.00 0.00 13,500.00 -

4.2 Mechanical Engineer day 13,500.00 5 5 67,500.00 0.00 67,500.00 -

4.3 Electrical Engineer day 13,500.00 5 5 67,500.00 0.00 67,500.00 -

4.4 Mech. Engineer De-mob Ea 13,500.00 1 1 13,500.00 0.00 13,500.00 -

4.5 Electrical Engineer De-mob Ea 13,500.00 1 1 13,500.00 0.00 13,500.00 -

4.6 Preservation Plan Ea 30,000.00 0.00 0.00 0.00 -

Subtotal Pay Item 4.0 189,000.00

SCN 002 - Ex-Inspection and Fire Hydrants

5.0 Ex-Inspection Work Activty (SCN .002)

5.1 EX inspection Engineer day 2,570.51 - 233 232.8 598,414.89 0.00 598,414.89 -

5.2 Technician Instrument day 1,208.80 - 191 191.0 230,879.92 0.00 230,879.92 -

5.3 Technician Electerical day 1,063.16 - 196 196.0 208,378.85 0.00 208,378.85 -

5.4 Draft Man day 669.93 - 190.1 190.1 127,354.61 0.00 127,354.61 -

Subtotal Pay Item 5.0 0 1,165,028.27

6.0 Monitors & Fire Hydrants (SCN.002)

6.1 Mechanical Engineer Static Equipment day 1,092.29 - 5 5.00 5,461.43 0.00 5,461.43 -

6.2 Technician Static day 924.80 - 8 8 7,398.41 0.00 7,398.41 -

Subtotal Pay Item 6.0 0 12,859.84

TOTAL Pay Items 5.0 & 6.0 - Ex-Inspection and Fire Hydrants 5.0 & 6.0 (SCN 002) 0
SCN 011 - Ex-Inspection Services for Gas Compressor & GTG 0

7.0 Ex-Inspection Services for Gas Compressor & GTG

7.1 EX inspection Engineer day 2,570.51 - 0 0.00 0.00 0.00 0.00 -

7.2 Technician Instrument day 1,208.80 - 0 0.00 0.00 0.00 0.00 -

7.3 Technician Electerical day 1,063.16 - 0 0.00 0.00 0.00 0.00 -

7.4 Draft Man day 669.93 - 0 0.00 0.00 0.00 0.00 -

Subtotal Pay Item 7.0 0 0.00

8.0 Electrical & Instrumentation Testing and Inspections Services for Flare System SCN 012

8.1 EX inspection Engineer day 2,570.51 - 0 0 0.00 0.00 0.00 -

8.2 Instrument Engineer Equipment day 1,347.15 - 0 0 0.00 0.00 0.00 -

8.3 Electerical Engineer Equipment day 1,347.15 - 0 0 0.00 0.00 0.00 -

8.4 Technician Instrument day 1,208.80 - 0 0 0.00 0.00 0.00 -

8.5 Technician Electerical day 1,063.16 - 0 0 0.00 0.00 0.00 -

8.6 Draft Man day 669.93 0 0 0.00 0.00 0.00 -

Subtotal Pay Item 8.0 0 0.00

9.0 Certified Vibration Specailsit (SCN.013)

EXHIBIT “C” – QUANTITIES, PRICING AND DATA


Rev. 021, dated 02 May 2019 Page5 of24 G-F Refurbishment - Pumps, Exchangers, Valves, E I
Subcontract Change Order 021 Subcontract No 26008-GRO-HC4-MMT0-00001.
Bechtel Confidential
EXHIBIT "C", FORM A-1.2 SCHEDULE OF PRICES: CHANGES
Revised
UNIT PRICE UNIT PRICE Contract Total Value Total Contract Value
Pay Item DESCRIPTION UOM Changes Contract Original Value Changes
(EGP) (EURO) Quantity (EGP) (EURO)
Quantity

9.1 Certified Vibration Specailsit day 4,099.71 - 0 0 0.00 0.00 0.00 -

Subtotal Pay Item 9.0 0.00

TOTAL Pay Items 8.0 & 9.0 - Flare Ex-inspection Activty (SCN 012 & SCN 013) 0.00
SCN.008 - Testing & Inspection - (Phase6)

10.0 Site Management Team (SCN.008)

10.1 Site Manger day 1,558.33 - 57 56.8 88,513.14 0.00 88,513.14 -

10.2 Planner day 1,019.47 - 57 57 58,109.79 0.00 58,109.79 -

10.3 Admin day 567.99 - 56 55.8 31,693.84 0.00 31,693.84 -

10.4 Quality Assurance day 1,019.47 - 51 50.8 51,789.08 0.00 51,789.08 -

Subtotal Pay Item 10.0 230,105.85

11.0 Electrical Inspection & Testing (UPS) (SCN.008)

11.1 Electerical Senior Engineer day 1,558.33 - 11 11 17,141.63 0.00 17,141.63 -

11.2 Electerical Engineer Equipment day 1,347.15 - 93 92.63 124,787.31 0.00 124,787.31 -

11.3 Technician Electerical day 1,063.16 - 32 32 34,021.12 0.00 34,021.12 -

11.4 Instrument Engineer Equipment "Permit Coordinator" day 1,347.15 - 12 12 16,165.80 0.00 16,165.80 -

11.5 Draft Man day 669.93 - 0 0 0.00 0.00 0.00 -

Subtotal Pay Item 11.0 192,115.86

12.0 Electrical Inspection & Testing (Lighting and Small Power) - (SCN.008)

12.1 Electerical Senior Engineer day 1,558.33 - 0 0 0.00 0.00 0.00 -

12.2 Electerical Engineer Equipment day 1,347.15 - 0 0 0.00 0.00 0.00 -

12.3 Technician Electerical day 1,063.16 - 0 0 0.00 0.00 0.00 -

12.4 Instrument Engineer Equipment "Permit Coordinator" day 1,347.15 - 0 0 0.00 0.00 0.00 -

12.5 Draft Man day 669.93 - 0 0 0.00 0.00 0.00 -

Subtotal Pay Item 12.0 0.00

13.0 Electrical Inspection & Testing (Earthing and Bonding) - (SCN.008)

13.1 Electerical Senior Engineer day 1,558.33 - 0 0 0.00 0.00 0.00 -

13.2 Electerical Engineer Equipment day 1,347.15 - 40 40 53,886.00 0.00 53,886.00 -

13.3 Technician Electerical day 1,063.16 - 0 0 0.00 0.00 0.00 -

13.4 Instrument Engineer Equipment "Permit Coordinator" day 1,347.15 - 24 24 32,331.60 0.00 32,331.60 -

13.5 Draft Man day 669.93 - 0 0 0.00 0.00 0.00 -

Subtotal Pay Item 13.0 86,217.60

14.0 Electrical Inspection & Testing (Electrical Cables) - (SCN.008)

14.1 Electerical Senior Engineer day 1558.33 - 19.0 19 29,608.27 0.00 29,608.27 -

14.2 Electerical Engineer Equipment day 1,347.15 - 110.8 110.83 149,300.55 0.00 149,300.55 -

14.3 Technician Electerical day 1063.16 - 262.0 262 278,547.92 0.00 278,547.92 -

14.4 Instrument Engineer Equipment "Permit Coordinator" day 1347.15 - 10.0 10 13,471.50 0.00 13,471.50 -

14.5 Draft Man day 669.93 - 31.0 31 20,767.83 0.00 20,767.83 -

EXHIBIT “C” – QUANTITIES, PRICING AND DATA


Rev. 021, dated 02 May 2019 Page6 of24 G-F Refurbishment - Pumps, Exchangers, Valves, E I
Subcontract Change Order 021 Subcontract No 26008-GRO-HC4-MMT0-00001.
Bechtel Confidential
EXHIBIT "C", FORM A-1.2 SCHEDULE OF PRICES: CHANGES
Revised
UNIT PRICE UNIT PRICE Contract Total Value Total Contract Value
Pay Item DESCRIPTION UOM Changes Contract Original Value Changes
(EGP) (EURO) Quantity (EGP) (EURO)
Quantity

Subtotal Pay Item 14.0 491,696.07

15.0 Electrical Inspection & Testing (PAGA System) - (SCN.008)

15.1 Electerical Senior Engineer day 1558.33 - 0 0 0.00 0.00 0.00 -

15.3 Electerical Engineer Equipment day 1,347.15 - 10 10 13,471.50 0.00 13,471.50 -

15.4 Technician Electerical day 1063.16 - 50 50 53,158.00 0.00 53,158.00 -

15.5 Instrument Engineer Equipment "Permit Coordinator" day 1347.15 - 0 0 0.00 0.00 0.00 -

15.6 Draft Man day 669.93 - 11 10.5 7,034.26 0.00 7,034.26 -

Subtotal Pay Item 15.0 73,663.77

16.0 Electrical Inspection & Testing (Fuel Gas Electric Heaters) - (SCN.008)

16.1 Electerical Senior Engineer day 1558.33 - 0 0 0.00 0.00 0.00 -

16.2 Electerical Engineer Equipment day 1,347.15 - 9 9 12,124.35 0.00 12,124.35 -

16.3 Technician Electerical day 1063.16 - 6 6 6,378.96 0.00 6,378.96 -

16.4 Instrument Engineer Equipment "Permit Coordinator" day 1347.15 - 5 5 6,735.75 0.00 6,735.75 -

16.5 Draft Man day 669.93 - 9 9 6,029.37 0.00 6,029.37 -

Subtotal Pay Item 16.0 31,268.43

17.0 Instrument Inspection & Testing (Fan-Out Cables) - (SCN.008)

17.1 Instrument Senior Engineer day 1,558.33 - 36 36 56,099.88 0.00 56,099.88 -

17.2 Instrument Engineer Equipment day 1,347.15 - 0 0 0.00 0.00 0.00 -

17.3 Technician Instrument day 1,208.80 - 0 0 0.00 0.00 0.00 -

17.4 Instrument Engineer Equipment "Permit Coordinator" day 1347.15 - 10 10 13,471.50 0.00 13,471.50 -

17.5 Draft Man day 669.93 - 35 35 23,447.55 0.00 23,447.55 -

Subtotal Pay Item 17.0 93,018.93

18.0 Instrument Inspection & Testing (Fire and Gas) - (SCN.008)

18.1 Instrument Senior Engineer day 1,558.33 - 7 7 10,908.31 0.00 10,908.31 -

18.2 Instrument Engineer Equipment day 1,347.15 - 4 4 5,388.60 0.00 5,388.60 -

18.3 Technician Instrument day 1,208.80 - 0 0 0.00 0.00 0.00 -

18.4 Certified painting inspector day 1,696.68 - 0 0 0.00 0.00 0.00 -

18.5 Instrument Engineer Equipment "Permit Coordinator" day 1347.15 - 0 0 0.00 0.00 0.00 -

18.6 Draft Man day 669.93 - 20 20 13,398.60 0.00 13,398.60 -

Subtotal Pay Item 18.0 29,695.51

19.0 Instrument Inspection & Testing (Transmitters) - (SCN.008)

19.1 Instrument Senior Engineer day 1,558.33 - 0 0 0.00 0.00 0.00 -

19.2 Instrument Engineer Equipment day 1,347.15 - 64 64 86,217.60 0.00 86,217.60 -

19.3 Technician Instrument day 1,208.80 - 130 130 157,144.00 0.00 157,144.00 -

19.4 Certified painting inspector day 1,696.68 - 0 0 0.00 0.00 0.00 -

19.5 Instrument Engineer Equipment "Permit Coordinator" day 1347.15 - 0 0 0.00 0.00 0.00 -

19.6 Draft Man day 669.93 - 0 0 0.00 0.00 0.00 -

EXHIBIT “C” – QUANTITIES, PRICING AND DATA


Rev. 021, dated 02 May 2019 Page7 of24 G-F Refurbishment - Pumps, Exchangers, Valves, E I
Subcontract Change Order 021 Subcontract No 26008-GRO-HC4-MMT0-00001.
Bechtel Confidential
EXHIBIT "C", FORM A-1.2 SCHEDULE OF PRICES: CHANGES
Revised
UNIT PRICE UNIT PRICE Contract Total Value Total Contract Value
Pay Item DESCRIPTION UOM Changes Contract Original Value Changes
(EGP) (EURO) Quantity (EGP) (EURO)
Quantity

Subtotal Pay Item 19.0 243,361.60

20.0 Instrument Inspection & Testing (Thermowell) - (SCN.008)

20.1 QC Engineer day 2,191.85 - 0 0 0.00 0.00 0.00 -

20.2 Inspection tech. day 1,631.15 - 0 0 0.00 0.00 0.00 -

Subtotal Pay Item 20.0 0.00

21.0 Instrument Inspection & Testing (Valves) - (SCN.008)

21.1 Instrument Senior Engineer day 1,558.33 - 24 24 37,399.92 0.00 37,399.92 -

21.2 Instrument Engineer Equipment day 1,347.15 - 91 91.1 122,725.37 0.00 122,725.37 -

21.3 Valve Technician day 5,500.00 - 15 15 82,500.00 0.00 82,500.00 -

21.4 Technician Instrument day 1,208.80 - 90 90 108,792.00 0.00 108,792.00 -

21.5 Certified painting inspector day 1,696.68 - 0 0 0.00 0.00 0.00 -

21.6 Instrument Engineer Equipment "Permit Coordinator" day 1347.15 - 0 0 0.00 0.00 0.00 -

21.7 Draft Man day 669.93 - 10 10 6,699.30 0.00 6,699.30 -

Subtotal Pay Item 21.0 358,116.59

22.0 Instrument Inspection & Testing (Critical Manual Valves) - (SCN.008)

22.1 Mechanical Engineer Static Equipment day 1,092.29 - 132 132 144,182.28 0.00 144,182.28 -

22.2 Valve Technician day 5,500.00 - 78 78 429,000.00 0.00 429,000.00 -

22.3 Technician Static day 924.80 - 159 159 147,043.20 0.00 147,043.20 -

22.4 Certified painting inspector day 1,696.68 - 0 0 0.00 0.00 0.00 -

22.5 Draft Man day 669.93 - 8 8 5,359.44 0.00 5,359.44 -

Subtotal Pay Item 22.0 725,584.92

23.0 Instrument Inspection & Testing (Non Critical Manual Valves) - (SCN.008)

23.1 Mechanical Engineer Static Equipment day 1,092.29 - 69.20 69.2 75,586.47 0.00 75,586.47 -

23.2 Technician Static day 924.80 - 283.44 283.44 262,125.31 0.00 262,125.31 -

23.3 Certified painting inspector day 1,696.68 - 0.00 0 0.00 0.00 0.00 -

23.4 Instrument Engineer Equipment "Permit Coordinator" day 1,347.15 - 10.00 10 13,471.50 0.00 13,471.50 -

23.5 Draft Man day 669.93 - 0.00 0 0.00 0.00 0.00 -

Subtotal Pay Item 23.0 351,183.28

24.0 Support Positions -(SCN.008)

24.1 HSE specialest day 1,274.33 - 138.2 138.2 176,112.41 0.00 176,112.41 -

24.2 Technician Static day 924.80 - 0.0 0 0.00 0.00 0.00 -

24.3 Technician Instrument day 1,208.80 - 64.8 64.8 78,330.24 0.00 78,330.24 -

Subtotal Pay Item 24.0 254,442.65

25.0 Transportation, Lifting, Utilities - (SCN.008)

25.1 Transportation, Lifting, Utilities day 5,000.00 - 56 56 280,000.00 0.00 280,000.00 -

Subtotal Pay Item 25.0 280,000.00

Total Testing & Inspection - (Phase6) - SCN (008) 3,440,471.05

EXHIBIT “C” – QUANTITIES, PRICING AND DATA


Rev. 021, dated 02 May 2019 Page8 of24 G-F Refurbishment - Pumps, Exchangers, Valves, E I
Subcontract Change Order 021 Subcontract No 26008-GRO-HC4-MMT0-00001.
Bechtel Confidential
EXHIBIT "C", FORM A-1.2 SCHEDULE OF PRICES: CHANGES
Revised
UNIT PRICE UNIT PRICE Contract Total Value Total Contract Value
Pay Item DESCRIPTION UOM Changes Contract Original Value Changes
(EGP) (EURO) Quantity (EGP) (EURO)
Quantity

SCN.014 - Air Cooler Tubes

26.0 Equipment

26.1 Jet Wet pump day 12,000.00 - 12 12 144,000.00 0.00 144,000.00 -

Subtototal Pay Item 26.0 144,000.00

27.0 Engineering Personnel

27.1 Mechanical Engineer Static Equipment day 1,092.29 - 12 12 13,107.48 0.00 13,107.48 -

27.2 Forman Static day 1,063.16 - 12 12 12,757.92 0.00 12,757.92 -

Subtototal Pay Item 27.0 25,865.40

28.0 Mobilization and Demobilization

28.1 Mobilization day 14,155.45 - 0 0 0.00 0.00 0.00 -

28.2 Demobilization day 14,155.45 - 0 0 0.00 0.00 0.00 -

Subtototal Pay Item 28.0 0.00

Total Air Cooler Tubes SCN (014) 169,865.40


SCN.016 - Ex Inspection

29.0 SCN.016 - Ex Inspection

29.1 EX-Inspection Engineer day 2,570.51 - 89.0 89 228,775.39 0.00 228,775.39 -

29.2 EX-Coordinator day 1,558.33 - 57.3 57.3 89,292.31 0.00 89,292.31 -

29.3 EX Administrator day 2,570.51 - 107.5 107.5 276,329.83 0.00 276,329.83 -

29.4 Technician Instrument day 1,208.80 - 50.0 50 60,440.00 0.00 60,440.00 -

Subtototal Pay Item 29.0 654,837.52

Total - Ex Inspection SCN (016)


30.0 SCN.020- Additional Planner

30.1 Planner day 1,019.47 - 24 24 24,467.28 0.00 24,467.28 -

30.2 Mobilization day 1,019.47 - 0 0 0.00 0.00 0.00 -

30.3 Demobilization day 1,019.47 - 0 0 0.00 0.00 0.00 -

Subtototal Pay Item 30.0 24,467.28

Total - Additional Planner SCN (020)


SCN.023- Deluge System

31.0 SCN.023- Deluge System

31.2 Mechanical Engineer Static Equipment day 1,092.29 - 17 17 18,568.93 0.00 18,568.93 -

31.2 Technician Static day 924.80 - 0 0 0.00 0.00 0.00 -

31.3 Instrument Engineer Equipment day 1,347.15 - 0 0 0.00 0.00 0.00 -

31.4 Technician Instrument day 1,208.80 - 0 0 0.00 0.00 0.00 -

31.5 QC Engineer day 2,191.85 - 0 0 0.00 0.00 0.00 -

31.6 Draft Man day 669.93 - 6 6 4,019.58 0.00 4,019.58 -

Subtototal Pay Item 33.0 22,588.51

Total - Deluge System SCN.023

EXHIBIT “C” – QUANTITIES, PRICING AND DATA


Rev. 021, dated 02 May 2019 Page9 of24 G-F Refurbishment - Pumps, Exchangers, Valves, E I
Subcontract Change Order 021 Subcontract No 26008-GRO-HC4-MMT0-00001.
Bechtel Confidential
EXHIBIT "C", FORM A-1.2 SCHEDULE OF PRICES: CHANGES
Revised
UNIT PRICE UNIT PRICE Contract Total Value Total Contract Value
Pay Item DESCRIPTION UOM Changes Contract Original Value Changes
(EGP) (EURO) Quantity (EGP) (EURO)
Quantity

SCN.010- LV Switch Gear-EMC SCOPE

32.0 32.0 Mobilization and Dedmobilization

32.1 Electrical Engineer day 1,347.15 - 4 4 5,388.60 0.00 5,388.60 -

32.2 Electrical Technician day 1,063.15 - 4 4 4,252.60 0.00 4,252.60 -

32.3 Electrical Helper day 502.45 - 0 0 0.00 0.00 0.00 -

32.4 Senior Electrical Engineer day 1,558.33 - 2 2 3,116.66 0.00 3,116.66 -

32.5 DCC day 669.93 - 2 2 1,339.86 0.00 1,339.86 -

Subtototal Pay Item 32.0 14,097.72

33.0 Testing and Inspection

33.1 Electrical Engineer day 1,347.15 - 80 80 107,772.00 0.00 107,772.00 -

33.2 Electrical Technician day 1,063.15 - 4 4 4,252.60 0.00 4,252.60 -

33.3 Electrical Helper day 502.45 - 0 0 0.00 0.00 0.00 -

Subtototal Pay Item 33.0 112,024.60

34.0 Reporting

34.1 Electrical Engineer day 1,347.15 - 44 44 59,274.60 0.00 59,274.60 -

34.2 Senior Electrical Engineer day 1,558.33 - 4.80 4.8 7,479.98 0.00 7,479.98 -

34.3 DCC day 669.93 - 26 26 17,418.18 0.00 17,418.18 -

Subtototal Pay Item 34.0 84,172.76

Sub Total - LV Switch Gear - SCN (010) 210,295.08


SCN.030- LV Switch Gear-SKEMA SCOPE

35.0 Mobilization and Dedmobilization For SKEMA Rep.

35.1 Electrical Engineer day - 3,450.00 2 2 - 6,900.00

35.2 Mechanical Engineer day - 3,450.00 2 2 - 6,900.00

35.3 Flight Ticket lot - 1,725.00 2 2 - 3,450.00

Subtototal Pay Item 35.0 17,250.00

36.0 Testing and Inspection

36.1 Electrical Engineer day - 3,450.00 15 15 - 51,750.00

36.2 Mechanical Engineer day - 3,450.00 15 15 - 51,750.00

Subtototal Pay Item 36.0 103,500.00

Total SUB Switch Gear Activity (SKEMA Rep) - SCN.030 (EURO) 120,750.00
37.0 Mobilization and Dedmobilization For EMC Rep.

37.1 Senior Electrical Engineer day 1,558.33 - 2 2 3,116.66 0.00 3,116.66 -

37.2 Electrical Technician day 1,063.16 - 0 0.00 0.00 0.00 0.00 -

Subtototal Pay Item 37.0 3,116.66

38.0 Testing and Inspection Support

38.1 Senior Electrical Engineer day 1,558.33 - 15 15 23,374.95 0.00 23,374.95 -

38.2 Electrical Technician day 1,063.16 - 0 0 0.00 0.00 0.00 -

EXHIBIT “C” – QUANTITIES, PRICING AND DATA


Rev. 021, dated 02 May 2019 Page10 of24 G-F Refurbishment - Pumps, Exchangers, Valves, E I
Subcontract Change Order 021 Subcontract No 26008-GRO-HC4-MMT0-00001.
Bechtel Confidential
EXHIBIT "C", FORM A-1.2 SCHEDULE OF PRICES: CHANGES
Revised
UNIT PRICE UNIT PRICE Contract Total Value Total Contract Value
Pay Item DESCRIPTION UOM Changes Contract Original Value Changes
(EGP) (EURO) Quantity (EGP) (EURO)
Quantity

Subtototal Pay Item 38.0 23,374.95

39.0 Accommodation, transportaion, security for SKEMA Rep

39.1 Accommodation, transportation, security and visas day 8000 - 38 38 304,000.00 0.00 304,000.00 -

Subtototal Pay Item 39.0 304,000.00

SUB Switch Gear Activity (EMC Rep) - SCN.030 (EGP) 330,491.61


SCN.015- Annual Service Maintenance

40.0 Mobilization and Dedmobilization

40.1 Senior Rotating Engineer day 1,303.46 - 2 2 2,606.92 0.00 2,606.92 -

40.2 Senior Electrical Engineer day 1,303.46 - 0 0 0.00 0.00 0.00 -

40.3 Technician Static day 924.80 - 4 4 3,699.20 0.00 3,699.20 -

Subtototal Pay Item40.0 6,306.12

41.0 Engineer Personnel

41.1 Senior Rotating Engineer day 1,303.46 - 3 3 3,910.38 0.00 3,910.38 -

41.2 Senior Electrical Engineer day 1,303.46 - 0 0 0.00 0.00 0.00 -

41.3 Technician Static day 924.80 - 13 13 12,022.40 0.00 12,022.40 -

Subtototal Pay Item41.0 15,932.78

Total Annual Service Activity - SCN.015 22,238.90


SCN.018- Cleaning Services for Heat Exchanger Tubes

42.0 Equipment

42.1 Jet Wet pump day 12,000.00 - 10 10 120,000.00 0.00 120,000.00 -

Subtototal Pay Item 42.0 120,000.00

43.0 Engineering Personnel

43.1 Mechanical Engineer Static Equipment day 1,092.29 - 0 0 0.00 0.00 0.00 -

43.2 Forman Static day 1,063.16 - 0 0 0.00 0.00 0.00 -

Subtototal Pay Item 43.0 0.00

44.0 Mobilization and Demobilization

44.1 Mobilization day 12,000.00 - 1 1 12,000.00 0.00 12,000.00 -

44.2 Demobilization day 12,000.00 - 1 1 12,000.00 0.00 12,000.00 -

Subtototal Pay Item 44.0 24,000.00

Total Heat Exchanger Cleaning Activity - SCN.018 144,000.00


SCN.014- Additional Days for Air Cooler Cleaning

45.0 Equipment

45.1 Jet Wet pump day 12,000.00 - 5 5 60,000.00 0.00 60,000.00 -

Subtototal Pay Item 45.0 60,000.00

46.0 Engineering Personnel

46.1 Mechanical Engineer Static Equipment day 1,092.29 - 0 0 0.00 0.00 0.00 -

46.2 Forman Static day 1,063.16 - 0 0 0.00 0.00 0.00 -

EXHIBIT “C” – QUANTITIES, PRICING AND DATA


Rev. 021, dated 02 May 2019 Page11 of24 G-F Refurbishment - Pumps, Exchangers, Valves, E I
Subcontract Change Order 021 Subcontract No 26008-GRO-HC4-MMT0-00001.
Bechtel Confidential
EXHIBIT "C", FORM A-1.2 SCHEDULE OF PRICES: CHANGES
Revised
UNIT PRICE UNIT PRICE Contract Total Value Total Contract Value
Pay Item DESCRIPTION UOM Changes Contract Original Value Changes
(EGP) (EURO) Quantity (EGP) (EURO)
Quantity

Subtototal Pay Item 46.0 0.00

Total Additional days for air cooler cleaning activity - SCN.014 60,000.00
SCN.018- Additional Days for Heat Exchanger Cleaning

47.0 Equipment

47.1 Jet Wet pump day 12,000.00 - 21 21 252,000.00 0.00 252,000.00 -

Subtototal Pay Item 47.0 252,000.00

48.0 Engineering Personnel

48.1 Mechanical Engineer Static Equipment day 1,092.29 - 0 0 0.00 0.00 0.00 -

48.2 Forman Static day 1,063.16 - 0 0 0.00 0.00 0.00 -

Subtototal Pay Item 48.0 0.00

Total additional days for heat exchanger cleaning activity - SCN.018 252,000.00
SCN.022- As Built Cables

49.0 Mobilization and Demobilization

49.1 Instrument Engineer day 1,347.15 - 0 0 0.00 0.00 0.00 -

49.2 Electrical Engineer day 1,347.15 - 0 0 0.00 0.00 0.00 -

49.3 Instrument Technician day 1,208.80 - 0 0 0.00 0.00 0.00 -

49.4 Electrical Technician day 1,063.16 - 0 0 0.00 0.00 0.00 -

49.5 DCC day 669.93 - 0 0 0.00 0.00 0.00 -

Subtototal Pay Item 49.0 0.00

50.0 Manpower

50.1 Instrument Engineer day 1,347.15 - 562 562 757,098.30 0.00 757,098.30 -

50.2 Electrical Engineer day 1,347.15 - 543 542.8 731,233.02 0.00 731,233.02 -

50.3 Instrument Technician day 1,208.80 - 824 823.8 995,809.44 0.00 995,809.44 -

50.4 Electrical Technician day 1,063.16 - 855 855.26 909,278.50 0.00 909,278.50 -

50.5 DCC day 669.93 - 38 38 25,457.34 0.00 25,457.34 -

Subtototal Pay Item 50.0 3,418,876.60

Total As Built Cables - SCN.022 3,418,876.60


SCN.029- Lightening System Protection

51.0 Manpower

51.1 Electrical Senior Engineer day 1,558.33 - 20 20 31,166.53 0.00 31,166.53 -

51.2 Electrical Engineer day 1,347.15 - 156 156 210,155.40 0.00 210,155.40 -

51.3 Electrical Technician day 1,063.16 - 225 225 239,211.00 0.00 239,211.00 -

51.4 DCC day 669.93 - 31 31 20,767.83 0.00 20,767.83 -

Subtototal Pay Item 51.0 501,300.76

AC/DC UPS

52.0 Engineering Personnel

52.1 Senior Electrical Engineer day 1558.33 - 0 0 0.00 0.00 0.00 -

EXHIBIT “C” – QUANTITIES, PRICING AND DATA


Rev. 021, dated 02 May 2019 Page12 of24 G-F Refurbishment - Pumps, Exchangers, Valves, E I
Subcontract Change Order 021 Subcontract No 26008-GRO-HC4-MMT0-00001.
Bechtel Confidential
EXHIBIT "C", FORM A-1.2 SCHEDULE OF PRICES: CHANGES
Revised
UNIT PRICE UNIT PRICE Contract Total Value Total Contract Value
Pay Item DESCRIPTION UOM Changes Contract Original Value Changes
(EGP) (EURO) Quantity (EGP) (EURO)
Quantity

52.2 Electrical Engineer day 1347.15 - 0 0 0.00 0.00 0.00 -

52.3 Electrical Technician day 1063.15 - 0 0 0.00 0.00 0.00 -

Subtototal Pay Item 52.0 0.00

SCN.026- Additional Critical Valves

53.0 Engineering Personnel

53.1 Mechanical Engineer Static Equipment day 1,092.29 - 29 28.5 31,130.27 0.00 31,130.27 -

53.2 Technician Static day 924.80 - 98 98 90,630.40 0.00 90,630.40 -

53.3 Valve Technician day 5,500.00 - 91 91.4 502,700.00 0.00 502,700.00 -

53.4 DCC day 669.93 - 0 0 0.00 0.00 0.00 -

Subtototal Pay Item 53.0 624,460.67

54.0 Additional Postions

54.1 Mechanical Engineer RotatingEquipment day 1303.46 - 44 43.9 57,221.89 0.00 57,221.89 -

54.2 Forman day 1063.16 - 57 56.8 60,387.49 0.00 60,387.49 -

54.3 Mech. Helper day 502.45 - 92 92.2 46,325.89 0.00 46,325.89 -

54.4 W/S Manager day 1558.33 - 31 30.6 47,684.90 0.00 47,684.90 -

54.5 Field Superintendent day 1558.33 - 38 38.3 59,684.04 0.00 59,684.04 -

54.6 GF Superintendent day 1558.33 - 39 38.8 60,463.20 0.00 60,463.20 -

Subtototal Pay Item 54.0 331,767.41

55.0 Time Extension

55.1 From 1 April to 30 june

55.1.1 Site Manger day 1,558.33 - 27 27.4 42,698.24 0.00 42,698.24 -

55.1.2 Planner day 1,019.47 - 29 29 29,564.63 0.00 29,564.63 -

55.1.3 Admin day 567.99 - 27 27.1 15,392.53 0.00 15,392.53 -

55.1.4 Quality Assurance day 1,019.47 - 50 50.4 51,381.29 0.00 51,381.29 -

55.1.5 Sr. Electrical Engineer day 1,558.33 - 49 49.4 76,981.50 0.00 76,981.50 -

55.1.6 Sr. Instrument Engineer day 1,558.33 - 34 34.2 53,294.89 0.00 53,294.89 -

55.1.7 Field Superintendent day 1,558.33 - 27 27 42,074.91 0.00 42,074.91 -

55.1.8 GF Superintendent day 1,558.33 - 17 17.2 26,803.28 0.00 26,803.28 -

55.1.9 Mechanical Engineer RotatingEquipment day 1,303.46 - 49 49 63,869.54 0.00 63,869.54 -

55.1.10 Instrument Engineer day 1,347.15 - 49 49 66,010.35 0.00 66,010.35 -

55.1.11 Electrical Engineer day 1,347.15 - 49 49 66,010.35 0.00 66,010.35 -

55.1.12 DCC day 669.93 - 108 107.9 72,285.45 0.00 72,285.45 -

55.1.13 Mechanical Engineer Static Equipment day 1,092.29 - 112 112.2 122,554.94 0.00 122,554.94 -

55.1.14 HSE specialest day 1,274.33 - 59 59 75,185.47 0.00 75,185.47 -

55.1.15 Electrical Engineer day 1,347.15 - 113 113.3 152,632.10 0.00 152,632.10 -

55.1.16 Instrument Engineer day 1,347.15 - 144 144 193,989.60 0.00 193,989.60 -

55.1.17 Material Controller day 1,208.80 - 5 5 6,044.00 0.00 6,044.00 -

EXHIBIT “C” – QUANTITIES, PRICING AND DATA


Rev. 021, dated 02 May 2019 Page13 of24 G-F Refurbishment - Pumps, Exchangers, Valves, E I
Subcontract Change Order 021 Subcontract No 26008-GRO-HC4-MMT0-00001.
Bechtel Confidential
EXHIBIT "C", FORM A-1.2 SCHEDULE OF PRICES: CHANGES
Revised
UNIT PRICE UNIT PRICE Contract Total Value Total Contract Value
Pay Item DESCRIPTION UOM Changes Contract Original Value Changes
(EGP) (EURO) Quantity (EGP) (EURO)
Quantity

55.1.18 Forman Static day 1,063.16 - 2 2 2,126.31 0.00 2,126.31 -

55.1.19 Mechanical Technician day 924.80 - 26 26 24,044.80 0.00 24,044.80 -

55.1.20 Instrument Technician day 1,208.80 - 100 100 120,879.54 0.00 120,879.54 -

55.1.21 Test Bench Technician day 5,500.00 - 12 12 66,000.00 0.00 66,000.00 -

55.1.22 Electrical Technician day 1,063.16 - 112 112 119,073.63 0.00 119,073.63 -

Subtototal Pay Item 55.1 1,488,897.34

Total Additional Critical Valves - SCN.026 2,445,125.41


56.0 SCN.033- Physical Measurment

56.1.1 Instrument Engineer day 1,347.15 - 8 8 10,777.20 0.00 10,777.20 -

56.1.2 Instrument Technician day 1,208.80 - 10 10 12,087.95 0.00 12,087.95 -

56.1.3 Mechanical Engineer Static Equipment day 1,092.29 - 9 9 9,830.61 0.00 9,830.61 -

56.1.4 Mechanical Technician day 924.80 - 16 16 14,796.80 0.00 14,796.80 -

56.1.5 DCC day 669.93 - 0 0 0.00 0.00 0.00 -

56.1.6 HSE specialest day 1,274.33 - 5 5 6,371.65 0.00 6,371.65 -

Subtototal Pay Item 56.1 53,864.21

57.0 Second Time Extension

57.1 July-17

57.1.1 Site Manager day 1,558.33 - 13 13 20,258.25 0.00 20,258.25 -

57.1.2 Field Superintendent day 1,558.33 - 9 9 14,024.94 0.00 14,024.94 -

57.1.3 Senior Instrument Engineer day 1,558.33 - 19 19 29,608.21 0.00 29,608.21 -

57.1.4 Senior Electrical Engineer day 1,558.33 - 22 22 34,283.19 0.00 34,283.19 -

57.1.5 Electrical Engineer day 1,347.15 - 15 15 20,207.25 0.00 20,207.25 -

57.1.6 Mechanical Static Engineer day 1,092.29 - 19 19 20,753.42 0.00 20,753.42 -

57.1.7 EX Coordinator day 1,558.32 - 23 23 35,841.36 0.00 35,841.36 -

57.1.8 EX Inspector day 2,570.51 - 83 83 213,352.33 0.00 213,352.33 -

57.1.9 Instrument Technician day 1,208.79 - 62 62 74,944.98 0.00 74,944.98 -

57.1.10 Planner day 1,019.46 - 12 12 12,233.52 0.00 12,233.52 -

57.1.11 HSE day 1,274.33 - 22 22 28,035.26 0.00 28,035.26 -

57.1.12 Draft Man day 669.93 - 61 61 40,865.73 0.00 40,865.73 -

57.1.13 Admin day 567.98 - 17 17 9,655.66 0.00 9,655.66 -

Subtototal Pay Item 57.1 554,064.08

57.2 August-17

57.2.1 Site Manager day 1,558.33 - 22 22 34,283.19 0.00 34,283.19 -

57.2.2 Field Superintendent day 1,558.33 - 18 18 28,049.88 0.00 28,049.88 -

57.2.3 Senior Instrument Engineer day 1,558.33 - 22 22 34,283.19 0.00 34,283.19 -

57.2.4 Senior Electrical Engineer day 1,558.33 - 22 22 34,283.19 0.00 34,283.19 -

57.2.5 Electrical Engineer day 1,347.15 - 24 24 32,331.60 0.00 32,331.60 -

EXHIBIT “C” – QUANTITIES, PRICING AND DATA


Rev. 021, dated 02 May 2019 Page14 of24 G-F Refurbishment - Pumps, Exchangers, Valves, E I
Subcontract Change Order 021 Subcontract No 26008-GRO-HC4-MMT0-00001.
Bechtel Confidential
EXHIBIT "C", FORM A-1.2 SCHEDULE OF PRICES: CHANGES
Revised
UNIT PRICE UNIT PRICE Contract Total Value Total Contract Value
Pay Item DESCRIPTION UOM Changes Contract Original Value Changes
(EGP) (EURO) Quantity (EGP) (EURO)
Quantity

57.2.6 Mechanical Static Engineer day 1,092.29 - 23 23 25,122.56 0.00 25,122.56 -

57.2.7 EX Coordinator day 1,558.32 - 4 4 6,233.28 0.00 6,233.28 -

57.2.8 EX Inspector day 2,570.51 - 25 25 64,262.75 0.00 64,262.75 -

57.2.9 Instrument Technician day 1,208.79 - 0 0 0.00 0.00 0.00 -

57.2.10 Planner day 1,019.46 - 23 23 23,447.58 0.00 23,447.58 -

57.2.11 HSE day 1,274.33 - 26 26 33,132.58 0.00 33,132.58 -

57.2.12 Draft Man day 669.93 - 77 77 51,584.61 0.00 51,584.61 -

57.2.13 Admin day 567.98 - 25 25 14,199.50 0.00 14,199.50 -

Subtototal Pay Item 57.2 381,213.89

Total Second Time Extension 935,277.97


58.0 Economic Conditions - SCO-009
Monthly Lumpsum increase from November 2016
58 LOT 4,110,744.76 - 1.00 1 4,097,278.76 -13,466.00 4,083,812.76
until September 2017
Subtototal Pay Item 58 4,083,812.76

59.0 Second Time Extension

59.1 September-17

59.1.1 Site Manager day 1,885.58 - 17 17 32,054.78 0.00 32,054.78 -

59.1.2 Field Superintendent day 1,885.58 - 15 15 28,283.63 0.00 28,283.63 -

59.1.3 Senior Instrument Engineer day 1,885.58 - 120.30 120 226,834.87 0.00 226,834.87 -

59.1.4 Senior Electrical Engineer day 1,885.58 - 74.80 75 141,041.38 0.00 141,041.38 -

59.1.5 Electrical Engineer day 1,630.05 - 13 13 21,190.67 0.00 21,190.67 -

59.1.6 Mechanical Static Engineer day 1,321.66 - 14 14 18,503.31 0.00 18,503.31 -

59.1.7 Planning Engineer day 1,233.55 - 17 17 20,970.29 0.00 20,970.29 -

59.1.8 Draft Man day 810.62 - 20 20 16,212.31 0.00 16,212.31 -

59.1.9 Admin day 687.26 - 5 5 3,436.28 0.00 3,436.28 -

Subtototal Pay Item 59.1 508,527.52

60.0 EX Training Activities (SCN-034) SCO 010 SCN043

60.1 Ex-Inspection Engineer day 3,113.66 - 207.5 207.50 646,084.45 0.00 646,084.45 -

60.2 Ex-Inspection Engineer Mobilization day 3,113.66 - 1 1.00 3,113.66 0.00 3,113.66 -

60.3 Ex-Inspection Engineer De-mobilization day 3,113.66 - 0.7 0.70 2,179.56 0.00 2,179.56 -

Subtototal Pay Item 60 651,377.67

61.0 E&I Refurbishment Documentation Activities (SCN-035) SCO 010

61.1 Instrument Engineer day 1,631.80 - 46 46 75,062.80 0.00 75,062.80 -

61.2 Electrical Engineer day 1,631.80 - 69.6 69.60 113,573.28 0.00 113,573.28 -

61.3 Instrument Engineer Mobilization day 1,631.80 - 1 1 1,631.80 0.00 1,631.80 -

61.4 Electrical Engineer Mobilization day 1,631.80 - 1 1 1,631.80 0.00 1,631.80 -

61.5 Instrument Engineer De-mobilization day 1,631.80 - 1 1 1,631.80 0.00 1,631.80 -

EXHIBIT “C” – QUANTITIES, PRICING AND DATA


Rev. 021, dated 02 May 2019 Page15 of24 G-F Refurbishment - Pumps, Exchangers, Valves, E I
Subcontract Change Order 021 Subcontract No 26008-GRO-HC4-MMT0-00001.
Bechtel Confidential
EXHIBIT "C", FORM A-1.2 SCHEDULE OF PRICES: CHANGES
Revised
UNIT PRICE UNIT PRICE Contract Total Value Total Contract Value
Pay Item DESCRIPTION UOM Changes Contract Original Value Changes
(EGP) (EURO) Quantity (EGP) (EURO)
Quantity

61.6 Electrical Engineer De-mobilization day 1,631.80 - 1 1 1,631.80 0.00 1,631.80 -

Subtototal Pay Item 61 195,163.28

62.1 Refurbishment activities for GTCs X-2721A (SCN-032)

62.1.1 Turbine Team Leader day 5,355.11 - 0 0 0.00 0.00 0.00

62.1.2 Permits Coordinator day 3,019.52 - 199.525 199.53 602,469.73 0.00 602,469.73

62.1.3 NDT day 4,674.40 - 0 0 0.00 0.00 0.00

62.1.4 E&I Fitter day 4,674.40 - 1577.79 1,577.79 7,375,209.89 0.00 7,375,209.89

62.1.5 Mechanical Fitter day 4,235.74 - 992.60 993 4,204,395.52 0.00 4,204,395.52

62.1.6 Tool Keeper day 3,019.52 - 154.00 154 465,006.08 0.00 465,006.08

62.1.7 Material Movement day 3,019.52 - 22.00 22 66,429.44 0.00 66,429.44

62.1.8 Tools Container day 18,513.38 - 281.80 281.80 5,217,070.48 0.00 5,217,070.48

62.1.9 Consumables day 66,163.52 - 2 2 132,327.04 0.00 132,327.04

62.1.10 HSE Specialest day 1,543.60 - 247.825 248 382,542.67 0.00 382,542.67

Subtototal Pay Item 62.1 18,445,450.86

62.2 Refurbishment activities for GTCs X-2721B

62.2.1 Turbine Team Leader day 5,355.11 - 0 0 0.00 0.00 0.00 -

62.2.2 Permits Coordinator day 3,019.52 - 0 0 0.00 0.00 0.00

62.2.3 NDT day 4,674.40 - 0 0 0.00 0.00 0.00

62.2.4 E&I Fitter day 4,674.40 - 224.5 224.5 1,049,402.80 0.00 1,049,402.80

62.2.5 Mechanical Fitter day 4,235.74 - 206.03 206 872,668.33 0.00 872,668.33 -

62.2.6 Tool Keeper day 3,019.52 - 95.83 95.83 289,345.50 0.00 289,345.50 -

62.2.7 Material Movement day 3,019.52 - 0 0 0.00 0.00 0.00 -

62.2.8 Tools Container day 18,513.38 - 0 0 0.00 0.00 0.00 -

62.2.9 Consumables day 66,163.52 - 1 1 66,163.52 0.00 66,163.52 -

Subtototal Pay Item 62.2 2,277,580.16

GE Support Activities - SCO-011 20,723,031.01


63.0 Winding Resistance Test for TR-8023 (SCN-037) SCO-012

63.1 Electrical Engineer day 1,631.80 - 3 3 4,895.40 0.00 4,895.40 -

63.2 Electrical Technician day 1287.8 - 3 3 3,863.40 0.00 3,863.40 -

Subtototal Pay Item 63.0 8,758.80

64.0 DCC Personnel required for GF (SCN-038)

64.1 DCC Personnel day 811.49 194.90 194.9 158,159.40 0.00 158,159.40 -

64.1 DCC Personnel Mobilization day 811.49 2.00 2 1,622.98 0.00 1,622.98

64.1 DCC Personnel De-mobilization day 811.49 1.00 1 811.49 0.00 811.49

Subtototal Pay Item 64.0 160,593.87

65.0 E&I Refurbishment Documentation Activities (SCN-035 Rev.1)

65.1 Instrument Engineer day 1,631.80 0 0 0.00 0.00 0.00 -

EXHIBIT “C” – QUANTITIES, PRICING AND DATA


Rev. 021, dated 02 May 2019 Page16 of24 G-F Refurbishment - Pumps, Exchangers, Valves, E I
Subcontract Change Order 021 Subcontract No 26008-GRO-HC4-MMT0-00001.
Bechtel Confidential
EXHIBIT "C", FORM A-1.2 SCHEDULE OF PRICES: CHANGES
Revised
UNIT PRICE UNIT PRICE Contract Total Value Total Contract Value
Pay Item DESCRIPTION UOM Changes Contract Original Value Changes
(EGP) (EURO) Quantity (EGP) (EURO)
Quantity

65.2 Electrical Engineer day 1,631.80 73 73 119,121.40 0.00 119,121.40 -

65.3 Instrument Engineer Mobilization day 1,631.80 0 0 0.00 0.00 0.00 -

65.4 Electrical Engineer Mobilization day 1,631.80 1 1 1,631.80 0.00 1,631.80 -

65.5 Instrument Engineer De-mobilization day 1,631.80 0 0 0.00 0.00 0.00 -

65.6 Electrical Engineer De-mobilization day 1,631.80 1 1 1,631.80 0.00 1,631.80 -

Subtototal Pay Item 65 122,385.00

Total Value SCO-014


66.0 Dry-Ice Machine (SCN041)

66.1 Dry-Ice Cleaning Machine Mobilization pcs 5,000.00 1 1 5,000.00 0.00 5,000.00 -

66.2 Dry-Ice Cleaning Machine with 100 kg from dry ice pcs 11,000.00 8 8 88,000.00 0.00 88,000.00 -

66.3 Extra dry ice 50Kg pcs 5,000.00 1 1 5,000.00 0.00 5,000.00 -

66.4 Dry-Ice Cleaning Machine De-Mobilization pcs 5,000.00 1 1 5,000.00 0.00 5,000.00 -

Subtototal Pay Item 66 103,000.00

67.0 E&I Engineers CONTRACTOR's support (SCN043)


Electrical Engineer (Three Engineers) (Four
67.1 day 1,631.80 657.4 657.4 1,072,745.32 0.00 1,072,745.32 -
engineers)
67.2 Electrical Engineer Night Shift day 2,039.75 78.625 78.63 160,375.34 0.00 160,375.34 -

Subtototal Pay Item 67 1,233,120.66

68.0 Visual Inspection Visit (Clean Agent)

68.1 Visual Inspection Visit (Clean Agent) LS 104,880.00 1 1 104,880.00 0.00 104,880.00 -

Subtototal Pay Item 68 104,880.00

69 Machining for four (4) shims (SCN 52) LS 16,000.00 1.00 1.00 16,000.00 0.00 16,000.00
Subtototal Pay Item 69 16,000.00
70 ABB’s support in Giza Fayoum (GF) for the existing transformers refurbishment. SCN 54
ABB Electrical engineers (3 engineers)
70.1 day 73,872.00 5 5 369,360.00 0.00 369,360.00
Sunday - thursdays
ABB Electrical engineers (3 engineers)
70.2 day 99,144.00 4 4 396,576.00 0.00 396,576.00
Friday - Saturdays - holidays

70.3 Mob/demob (3 engineers) hour 6,480.00 5 5 32,400.00 0.00 32,400.00

70.4 Accomodation and Transportation (3 engineers) day 16,500.00 9 9 148,500.00 0.00 148,500.00

Subtototal Pay Item 70 946,836

71 Senior Instrument Engineer (SCN 56) day 1,885.58 54.4 54.40 102,575.29 0.00 102,575.29

Subtototal Pay Item 71 102,575.29

72 E&I Technicians (EX scope) (SCN 57)

72.1 EX Technicians (40 Technicians) day 1,464.21 2880 2,880 4,216,924.80 0.00 4,216,924.80

72.2 HSE specialist (2 persons) day 1,543.60 144 144 222,278.40 0.00 222,278.40

72.3 Administrator day 687.26 72 72 49,482.72 0.00 49,482.72

72.4 Tool keeper day 687.26 72 72 49,482.72 0.00 49,482.72

EXHIBIT “C” – QUANTITIES, PRICING AND DATA


Rev. 021, dated 02 May 2019 Page17 of24 G-F Refurbishment - Pumps, Exchangers, Valves, E I
Subcontract Change Order 021 Subcontract No 26008-GRO-HC4-MMT0-00001.
Bechtel Confidential
EXHIBIT "C", FORM A-1.2 SCHEDULE OF PRICES: CHANGES
Revised
UNIT PRICE UNIT PRICE Contract Total Value Total Contract Value
Pay Item DESCRIPTION UOM Changes Contract Original Value Changes
(EGP) (EURO) Quantity (EGP) (EURO)
Quantity

Subtototal Pay Item 72 4,538,168.64

Adjustment from Construction 216,960.86 -216,960.86 0.00


GE Support Activities - Commissioning
73 5,079,961.57 5,079,961.57
(12 hours per day - 7 days a week)
73.1 E&I Fitter (3 persons) day 3,505.80 576 576 2,019,340.80 0.00 2,019,340.80

73.2 Mechanical Fitter (2 persons) day 3,176.81 384 384 1,219,893.12 0.00 1,219,893.12

73.3 Tool Keeper day 2,264.64 192 192 434,810.88 0.00 434,810.88

73.4 Tool container day 18,513.38 192 192 3,554,568.96 0.00 3,554,568.96

Subtototal Pay Item 73 7,228,613.76


E&I Fitters - Commissioning
74 0.00
(12 hours per day - 7 days a week)
74.1 E&I Fitter (16 persons) day 3,505.80 480 480 1,682,784.00 0.00 1,682,784.00

Subtototal Pay Item 74 1,682,784.00

75 ABB’s Pre-Commissioning and Commissioning the transformer SCN62


ABB Electrical engineers (2 engineers)
75.1 day 61,560.00 10 10 615,600.00 0.00 615,600.00
Sunday - thursdays
ABB Electrical engineers (2 engineers)
75.2 day 82,620.00 2 2 165,240.00 0.00 165,240.00
Friday - Saturdays - holidays

75.3 Mob/demob (2 engineers) hour 4,320.00 5 5 21,600.00 0.00 21,600.00

75.4 Accomodation and Transportation (2 engineers) day 11,000.00 12 12 132,000.00 0.00 132,000.00

Subtototal Pay Item 75 934,440.00

76 Glanding and Termination works RAVEN


76.1 EX Engineer day 4,850.00 166 166 0.00 805,100.00 805,100.00
76.2 QA/QC engineer (Team supervisor) day 3,950.00 67 67 0.00 264,650.00 264,650.00
76.3 QA/QC engineers day 3,950.00 134 134 0.00 529,300.00 529,300.00
76.4 E&I Fitters - EX trained day 3,505.80 737 737 0.00 2,583,774.60 2,583,774.60
76.5 Helpers day 1,350.00 737 737 0.00 994,950.00 994,950.00
76.6 Administartor day 687.26 67 67 0.00 46,046.42 46,046.42
Subtototal Pay Item 76 5,223,821.02

1.00

TOTAL VALUE OF SUBCONTRACT CHANGES 62,707,046.12 4,993,394.16 EGP 67,700,440.28 € 120,750.00

ORIGINAL TOTAL ESTIMATED SUBCONTRACT PRICE EGP 5,348,486.72

CURRENT TOTAL ESTIMATED SUBCONTRACT PRICE FOR EGYPTIAN POUNDS EGP 73,048,927.01

EXHIBIT “C” – QUANTITIES, PRICING AND DATA


Rev. 021, dated 02 May 2019 Page18 of24 G-F Refurbishment - Pumps, Exchangers, Valves, E I
Subcontract Change Order 021 Subcontract No 26008-GRO-HC4-MMT0-00001.
Bechtel Confidential
Cumulative
SCA Description SCA Value EGP Subcontract Value
EGP

1 Award 5,348,486.72 5,348,486.72

2 Emergency Diesel Generators (G-8401/8402) 219,000.00 5,567,486.72

Ex-inspection services for Compressor & GTG.


3 Contingency 10% of Ex Inspection Services 254,787.86 5,805,080.56

Testing & inspection Flare System


Ex-inspection and inspection & testing of monitors
4 1,634,903.06 7,439,983.62
and fire hydrants.
5 Certified Vibration Specialist. 16,398.84 7,456,382.46
Revised Exhibit D’s SOW
6 8,426,664.32 15,033,046.78
*Estimate for non- Ex JB and Pumps
7 Air Cooler Tubes Cleaning 198,176.30 15,231,223.08

8 Low Switchgear inspections 171,772.15 15,402,995.23

9 EDG Spare Parts 150,000.00 15,552,995.23

10 Ex inspection and Additional Planning Engineer 1,391,917.00 16,944,912.23

Deluge System Test and Cleaning Activities


11 - 17,240,724.27
(295,812.04 EGP)

LV Switchgear (SCN 010), EDG Annual


Maintenance (SCN 015), Short Term Preservation
12 17,597,995.33
(SCN 019) and Time extension
( 357,271.06 EGP)

13 Additional Critical valves 85,889.08 17,897,995.33

Lighting Protection System, Additional days for Heat


14 Exchanger Cleaning SCN 18 & UPS Inspection and 532,985.86 18,430,981.19
Testing
15 As Built Cables 2,410,050.36 20,841,031.55
16 SKEMA Site Visit 348,565.29 21,189,596.84
Earthing Inspection Method & Lighting Protection
17 251,131.79 21,440,728.63
System
18 Time Extension and Additional funds 3,434,365.44 24,875,094.07
19 Physical Measurement 155,794.79 25,030,888.86
20 Second Time Extension 1,012,910.16 26,043,799.02
21 First Part of Economic Conditions 4,110,745.00 30,154,544.02
22 Time Extension for Reporting 264,508.70 30,419,052.72
EX Trainer (SCN 034) and E&I Refurbishment
23 847,056.24 31,238,853.32
Documentation (SCN 035)
Support of Refurbishment activities for GTCs X-
24 20,270,450.29 51,509,303.61
2721A and X-2721B at Giza-Fayoum
25 Winding Resistance Test for TR-8023 8,758.80 51,518,062.41
DCC Personnel SCN 038 and E&I Documentation
26 504,692.96 52,022,755.37
SCN 35 Rev.1
27 HSE Specialist for GE Support 219,191.20 52,105,475.00
28 Dry Ice Cleaning Machine 48,000.00 52,153,475.00
29 E&I Engineers to Support CONTRACTOR 590,000.00 52,871,048.19
30 Extend EX training 93,409.80 52,964,457.99
31 Miscellaneous items 760,150.12 53,628,197.01
32 Extending duration GE support -shims-ABB 3,241,218.30 56,869,415.43
33 Increase the value of ABB Works 412,032.00 57,281,447.31
Increase the budget for ABB works - One Senior
34 113,134.80 57,310,486.37
Instrumentation Engineer
35 EX-Technicians 4,538,168.64 61,848,655.01
36 Additional E&I personnel 391,632.80 62,239,987.81
GE Support Team Construction
37 GE Support Team Commissioning 8,389,501.08 70,629,523.67
E&I Technicians Commissioning
Cumulative
Over Commitment Contract
SCA Description
Value EGP Commitment
Value EGP
- 5,348,486.72 1 Award

- 5,567,486.72 2 Emergency Diesel Generators (G-8401/8402)

Ex-inspection services for Compressor & GTG.


17,194.02 5,822,274.58 3 Contingency 10% of Ex Inspection Services
Testing & inspection Flare System
Ex-inspection and inspection & testing of monitors
17,194.02 7,457,177.64 4
and fire hydrants.
17,194.02 7,473,576.48 5 Certified Vibration Specialist.
Revised Exhibit D’s SOW
867,194.02 15,900,240.80 6
*Estimate for non- Ex JB and Pumps
867,194.02 16,098,417.10 7 Air Cooler Tubes Cleaning

867,194.02 16,270,189.25 8 Low Switchgear inspections

867,194.02 16,420,189.25 9 EDG Spare Parts

867,194.02 17,812,106.25 10 Ex inspection and Additional Planning Engineer

571,381.98 17,812,106.25 11 Deluge System Test and Cleaning Activities

LV Switchgear (SCN 010), EDG Annual


214,110.92 17,812,106.25 12 Maintenance (SCN 015), Short Term Preservation
(SCN 019) and Time extension

- 17,897,995.33 13 Additional Critical valves

Lighting Protection System, Additional days for Heat


- 18,430,981.19 14 Exchanger Cleaning SCN 18 & UPS Inspection and
Testing
- 20,841,031.55 15 As Built Cables
- 21,189,596.84 16 SKEMA Site Visit
Earthing Inspection Method & Lighting Protection
- 21,440,728.63 17
System
- 24,875,094.07 18 Time Extension and Additional funds
- 25,030,888.86 19 Physical Measurement
- 26,043,799.02 20 Second Time Extension
- 30,154,544.02 21 First Part of Economic Conditions
- 30,419,052.72 22 Time Extension for Reporting
EX Trainer (SCN 034) and E&I Refurbishment
27,255.64 31,266,108.96 23
Documentation (SCN 035)
Support of Refurbishment activities for GTCs X-
27,255.64 51,536,559.25 24
2721A and X-2721B at Giza-Fayoum
27,255.64 51,545,318.05 25 Winding Resistance Test for TR-8023
DCC Personnel SCN 038 and E&I Documentation
27,255.64 52,050,011.01 26
SCN 35 Rev.1
163,727.21 52,269,202.21 27 HSE Specialist for GE Support
163,727.21 52,317,202.21 28 Dry Ice Cleaning Machine
36,154.02 52,907,202.21 29 E&I Engineers to Support CONTRACTOR
36,154.02 53,000,612.01 30 Extend EX training
132,565.12 53,760,762.13 31 Miscellaneous items
132,565.00 57,001,980.43 32 Extending duration GE support -shims-ABB
132,565.12 57,414,012.43 33 Increase the value of ABB Works
Increase the budget for ABB works - One Senior
216,660.86 57,527,147.23 34
Instrumentation Engineer
216,660.86 62,065,315.87 35 EX-Technicians
216,660.86 62,456,648.67 36 Additional E&I personnel
GE Support Team Construction
216,660.86 70,846,184.53 37 GE Support Team Commissioning
E&I Technicians Commissioning
Cumulative
Cumulative Over
Contract
SCA Value EGP Subcontract Commitmen
Commitment
Value EGP t Value EGP
Value EGP
5,348,486.72 5,348,486.72 0 5,348,486.72

219,000.00 5,567,486.72 0 5,567,486.72

171,940.23 5,739,426.95 0 5,739,426.95

17,194.02 5,739,426.95 17,194.02 5,756,620.97


65,653.61 5,805,080.56 17,194.02 5,822,274.58

1,634,903.06 7,439,983.62 17,194.02 7,457,177.64

16,398.84 7,456,382.46 17,194.02 7,473,576.48


7,576,664.32 15,033,046.78 17,194.02 15,050,240.80
850,000.00 15,033,046.78 867,194.02 15,900,235.69
198,176.30 15,231,122.30 867,194.02 16,098,417.10

171,772.15 15,402,995.23 867,194.02 16,270,189.25

150,000.00 15,552,995.23 867,194.02 16,420,189.25

1,391,917.00 16,944,912.23 867,194.02


17,812,106.25

0 17,240,724.27 571,381.98
17,812,106.25

0 17,747,995.33 214,110.92 17,812,106.25

85,889.08 17,897,995.33 0 17,897,995.33

532,985.86 18,430,981.19 0 18,430,981.19

2,410,050.36 20,841,031.55 0 20,841,031.55


348,565.29 21,189,596.84 0 21,189,596.84

251,131.79 21,440,728.63 0 21,440,728,63

3,434,365.44 24,875,094.07 0 24,875,094.07


155,794.79 25,030,888.86 0 25,030,888.86
1,012,910.16 26,043,799.02 0 26,043,799.02
4,110,745 30,154,543.78 0 30,154,543.78
264,508.70 30,419,052.72 0 30,419,052.72

847,056.24 31,238,853.32 27,255.64 31,266,108.96 0.00

20,270,450.29 51,509,303.61 27,255.64 51,536,559.25 0.00


8,758.80 51,518,062.41 27,255.64 51,545,318.05 0.00
504,692.96 52,022,755.37 27,255.64 52,050,011.01 0.00
219,191.20 52,105,475.00 163,727.21 52,269,202.21 0.00
48,000.00 52,153,475.00 163,727.21 52,317,202.21 0.00
590,000.00 52,871,048.19 36,154.02 52,907,202.21 0.00
93,409.80 52,964,457.99 36,154.02 53,000,612.01 0.00
760,150.12 53,628,197.01 132,565.00 53,760,762.13 0.00
3,241,218.30 56,869,415.43 132,565.00 57,001,980.43 0.00
412,032.00 57,281,447.31 132,565.00 57,414,012.43 0.00
113,134.80 57,310,486.37 216,660.86 57,527,147.23 0.00
4,538,168.64 61,848,655.01 216,660.86 62,065,315.87 0.00
391,632.80 62,239,987.81 216,660.86 62,456,648.67 0.00

8,389,501.08 70,629,523.67 216,660.86 70,846,184.53 0.00

You might also like