Professional Documents
Culture Documents
Exhibit C Rev 021 SCO 021
Exhibit C Rev 021 SCO 021
Exhibit C Rev 021 SCO 021
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
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
SCO NO. 08 EXHIBIT "C", FORM A-1.1 SCHEDULE OF PRICES PHASE 1, 2 and PHASE 4
Documentation.
4.0
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 -
6.1 Mechanical Engineer Static Equipment day 1,092.29 - 5 5.00 5,461.43 0.00 5,461.43 -
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
8.0 Electrical & Instrumentation Testing and Inspections Services for Flare System SCN 012
TOTAL Pay Items 8.0 & 9.0 - Flare Ex-inspection Activty (SCN 012 & SCN 013) 0.00
SCN.008 - Testing & Inspection - (Phase6)
11.2 Electerical Engineer Equipment day 1,347.15 - 93 92.63 124,787.31 0.00 124,787.31 -
11.4 Instrument Engineer Equipment "Permit Coordinator" day 1,347.15 - 12 12 16,165.80 0.00 16,165.80 -
12.0 Electrical Inspection & Testing (Lighting and Small Power) - (SCN.008)
12.4 Instrument Engineer Equipment "Permit Coordinator" day 1,347.15 - 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 -
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 -
15.5 Instrument Engineer Equipment "Permit Coordinator" day 1347.15 - 0 0 0.00 0.00 0.00 -
16.0 Electrical Inspection & Testing (Fuel Gas Electric Heaters) - (SCN.008)
16.4 Instrument Engineer Equipment "Permit Coordinator" day 1347.15 - 5 5 6,735.75 0.00 6,735.75 -
17.4 Instrument Engineer Equipment "Permit Coordinator" day 1347.15 - 10 10 13,471.50 0.00 13,471.50 -
18.5 Instrument Engineer Equipment "Permit Coordinator" day 1347.15 - 0 0 0.00 0.00 0.00 -
19.3 Technician Instrument day 1,208.80 - 130 130 157,144.00 0.00 157,144.00 -
19.5 Instrument Engineer Equipment "Permit Coordinator" day 1347.15 - 0 0 0.00 0.00 0.00 -
21.2 Instrument Engineer Equipment day 1,347.15 - 91 91.1 122,725.37 0.00 122,725.37 -
21.6 Instrument Engineer Equipment "Permit Coordinator" day 1347.15 - 0 0 0.00 0.00 0.00 -
22.1 Mechanical Engineer Static Equipment day 1,092.29 - 132 132 144,182.28 0.00 144,182.28 -
22.3 Technician Static day 924.80 - 159 159 147,043.20 0.00 147,043.20 -
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 -
24.1 HSE specialest day 1,274.33 - 138.2 138.2 176,112.41 0.00 176,112.41 -
24.3 Technician Instrument day 1,208.80 - 64.8 64.8 78,330.24 0.00 78,330.24 -
26.0 Equipment
27.1 Mechanical Engineer Static Equipment day 1,092.29 - 12 12 13,107.48 0.00 13,107.48 -
31.2 Mechanical Engineer Static Equipment day 1,092.29 - 17 17 18,568.93 0.00 18,568.93 -
34.0 Reporting
34.2 Senior Electrical Engineer day 1,558.33 - 4.80 4.8 7,479.98 0.00 7,479.98 -
Total SUB Switch Gear Activity (SKEMA Rep) - SCN.030 (EURO) 120,750.00
37.0 Mobilization and Dedmobilization For EMC Rep.
39.1 Accommodation, transportation, security and visas day 8000 - 38 38 304,000.00 0.00 304,000.00 -
42.0 Equipment
43.1 Mechanical Engineer Static Equipment day 1,092.29 - 0 0 0.00 0.00 0.00 -
45.0 Equipment
46.1 Mechanical Engineer Static Equipment day 1,092.29 - 0 0 0.00 0.00 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
48.1 Mechanical Engineer Static Equipment day 1,092.29 - 0 0 0.00 0.00 0.00 -
Total additional days for heat exchanger cleaning activity - SCN.018 252,000.00
SCN.022- As Built Cables
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 -
51.0 Manpower
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 -
AC/DC UPS
53.1 Mechanical Engineer Static Equipment day 1,092.29 - 29 28.5 31,130.27 0.00 31,130.27 -
54.1 Mechanical Engineer RotatingEquipment day 1303.46 - 44 43.9 57,221.89 0.00 57,221.89 -
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 -
55.1.13 Mechanical Engineer Static Equipment day 1,092.29 - 112 112.2 122,554.94 0.00 122,554.94 -
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 -
55.1.20 Instrument Technician day 1,208.80 - 100 100 120,879.54 0.00 120,879.54 -
55.1.22 Electrical Technician day 1,063.16 - 112 112 119,073.63 0.00 119,073.63 -
56.1.3 Mechanical Engineer Static Equipment day 1,092.29 - 9 9 9,830.61 0.00 9,830.61 -
57.1 July-17
57.2 August-17
59.1 September-17
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 -
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 -
61.2 Electrical Engineer day 1,631.80 - 69.6 69.60 113,573.28 0.00 113,573.28 -
62.1.2 Permits Coordinator day 3,019.52 - 199.525 199.53 602,469.73 0.00 602,469.73
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
62.1.8 Tools Container day 18,513.38 - 281.80 281.80 5,217,070.48 0.00 5,217,070.48
62.1.10 HSE Specialest day 1,543.60 - 247.825 248 382,542.67 0.00 382,542.67
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 -
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
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 -
68.1 Visual Inspection Visit (Clean Agent) LS 104,880.00 1 1 104,880.00 0.00 104,880.00 -
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
70.4 Accomodation and Transportation (3 engineers) day 16,500.00 9 9 148,500.00 0.00 148,500.00
71 Senior Instrument Engineer (SCN 56) day 1,885.58 54.4 54.40 102,575.29 0.00 102,575.29
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
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
75.4 Accomodation and Transportation (2 engineers) day 11,000.00 12 12 132,000.00 0.00 132,000.00
1.00
CURRENT TOTAL ESTIMATED SUBCONTRACT PRICE FOR EGYPTIAN POUNDS EGP 73,048,927.01
0 17,240,724.27 571,381.98
17,812,106.25