NO DESCRIPTION ADJUSTMENT BASE RATE(%)

Ⅰ base direct cost (Ⅰ) + (Ⅱ)

(Ⅰ) base project cost 1+2+3+4+5+6+7
1 labour in ration 44.5/23.85 186.583
2 material in ration
3 mechanical in ration
4 main material
5 labour increase 64$-labour in ration(44.5￥) #REF!
6 material increase 2 × rate #NAME?
7 mechanical increase 3 × rate 160.00
(Ⅱ) measure 8+9+10+11+12+13+14+15+16
8 health、safety and environment protect measure cost 1×rate×1.08 10.260
9 temporary measure 1×rate×1.08 7.452
10 night time construction 1×rate×1.08 2.160
11 second-time move 1×rate×1.08 0.756
12 tools and appliance for production 1×rate×1.08 1.836
13 location retest、hand over、fielding cleaning ,etc. 1×rate×1.08 0.324
14 construction during cold & rainy season 1×rate×1.08 4.212
15 large construction machine getting in and out
16 cost occurred in specific situation
16.1 construction in special region (1+3)×rate 0.000
16.2 pollution charges

Ⅱ indirect cost (Ⅰ) +(Ⅱ)

(I) sipulated charges by government 17+18
17 ration test 1×rate 1.200
18 socity guarantee、house public accumulation funds 1×rate 37.000
(II) construction contractor overhead cost 19
19 construction contractor located（distance＞1000km） 1×rate×1.08 81.864

Ⅲ profit 1×rate×1.08 27.000

Ⅳ Income tax of individual in Iraq （1+5）×rate #NAME?

Ⅴ tax in china (Ⅰ+Ⅱ+Ⅲ)×rate 0.000

Ⅵ installation cost Ⅰ+Ⅱ+Ⅲ+Ⅳ

ration increase： labour 1×rate #REF!
material 2 ×rate #NAME?
mechanical 3 ×rate 1.0000
Labour adjusted 1×rate #REF!
Material adjusted 2 ×rate #NAME?
Machine adjusted 3 ×rate 1.6000
Income tax of individual in Iraq 1×rate #REF!
 NO DESCRIPTION ADJUSTMENT BASE RATE(%)
Ⅰ base direct cost (Ⅰ) + (Ⅱ)
(Ⅰ) base project cost 1+2+3+4+5+6+7
1 labour in ration 44.5/23.85 186.583
2 material in ration
3 mechanical in ration
4 main material
5 labour increase 64$-labour in ration(44.5￥) #REF!
6 material increase 2 × rate #NAME?
7 mechanical increase 3 × rate 160.00
(Ⅱ) measure 8+9+10+11+12+13+14+15+16
8 health、safety and environment protect measure cost 1×rate 9.500
9 temporary measure 1×rate 6.900
10 night time construction 1×rate 2.000
11 second-time move 1×rate 0.700
12 tools and appliance for production 1×rate 1.700
13 location retest、hand over、fielding cleaning ,etc. 1×rate 0.300
14 construction during cold & rainy season 1×rate 3.900
15 large construction machine getting in and out

16 cost occurred in specific situation

16.1 construction in special region (1+3)×rate 0.000
16.2 pollution charges

Ⅱ indirect cost (Ⅰ) +(Ⅱ)

(I) sipulated charges by government 17+18
17 ration test 1×rate 1.200
18 socity guarantee、house public accumulation funds 1×rate 37.000
(II) construction contractor overhead cost 19
19 construction contractor located（distance＞1000km） 1×rate 75.800

Ⅲ profit 1×rate 25.000

Ⅳ Income tax of individual in Iraq （1+5）×rate #NAME?

Ⅴ tax in china (Ⅰ+Ⅱ+Ⅲ)×rate 0.000

Ⅵ installation cost Ⅰ+Ⅱ+Ⅲ+Ⅳ

ration increase： labour 1×rate #REF!
material 2 ×rate #NAME?
mechanical 3 ×rate 1.0000
Labour adjusted 1×rate #REF!
Material adjusted 2 ×rate #NAME?
Machine adjusted 3 ×rate 1.6000
Income tax of individual in Iraq 1×rate #REF!
 NO DESCRIPTION ADJUSTMENT BASE RATE(%)
Ⅰ base direct cost (一) + (二)
(Ⅰ) base project cost 1+2+3+4+5+6+7
1 labour in ration 44.5/23.85 186.583
2 material in ration
3 mechanical in ration
4 main material
5 labour increase 64$-labour in ration(44.5￥) #REF!
6 material increase 2 × rate #NAME?
7 mechanical increase 3 × rate 160.00
(Ⅱ) measure 8+9+10+11+12+13+14+15+16
8 health、safety and environment protect measure cost 1×rate×1.08 12.420
9 temporary measure 1×rate×1.08 15.552
10 night time construction 1×rate×1.08 4.104
11 second-time move 1×rate×1.08 1.296
12 tools and appliance for production 1×rate×1.08 3.132
13 location retest、hand over、fielding cleaning ,etc. 1×rate×1.08 1.512
14 construction during cold & rainy season 1×rate×1.08 7.128
15 large construction machine getting in and out

16 cost occurred in specific situation

16.1 construction in special region (1+3)×rate
16.2 pollution charges

Ⅱ indirect cost (Ⅰ) +(Ⅱ)

(I) sipulated charges by government 17+18
17 ration test 1×rate 1.500
18 socity guarantee、house public accumulation funds 1×rate 47.200
(II) construction contractor overhead cost 19
19 construction contractor located（distance＞1000km） 1×rate×1.08 107.784

Ⅲ profit 1×rate×1.08 32.400

Ⅳ Income tax of individual in Iraq （1+5）×rate #NAME?

Ⅴ tax in china (Ⅰ+Ⅱ+Ⅲ)×rate 0.000

Ⅵ installation cost Ⅰ+Ⅱ+Ⅲ+Ⅳ

ration increase： labour 1×rate #REF!
material 2 ×rate #NAME?
mechanical 3 ×rate 1.0000
Labour adjusted 1×rate #REF!
Material adjusted 2 ×rate #NAME?
Machine adjusted 3 ×rate 1.6000
Income tax of individual in Iraq 1×rate #REF!
ATTACHMENT

INSTALLATION RATION ADJUSTMENT（long distant pipe earthwork by man）

no sr. description base rate(%)

1 Ⅰ direct engineering cost (Ⅰ) + (Ⅱ) + (Ⅲ)
2 (Ⅰ) base direct engineering cost 1+2+3+4+5+6+7
3 1 labour 25.33/20.27 124.96
4 2 material 100.00
5 3 mechanical 100.00
6 4 main material #NAME?
7 5 labour increase 1×rate #REF!
8 6 material increase 2×rate #NAME?
9 7 mechanical increase 3 × rate 160.00
10 (Ⅱ) other direct engineering cost 1 × rate 6.00
11 (Ⅲ) site cost 1 × rate 17.00
12 Ⅱ indirect cost 1 × rate 19.00
13 Ⅲ construction in special region (1+3) × rate
14 Ⅳ proposed profit 1 × rate 30.00
15 Ⅴ ration test cost (Ⅰ+Ⅱ+Ⅲ+Ⅳ)×rate
16 Ⅵ IUTS in Iraq (1+5) × rate 15.00
17 Ⅶ tax in china (Ⅰ+Ⅱ+Ⅲ+Ⅳ)×rate 0.00
17 Ⅷ direct cost Ⅰ+Ⅱ+Ⅲ+Ⅳ+Ⅴ+Ⅵ
18 ration adjusted： labour 1 × rate #REF!
19 material 2 × rate #NAME?
21 mechanical 3 × rate 1.0000
22 ration increase： labour 1 × rate #REF!
23 material 2 × rate #NAME?
24 mechanical 3 × rate 1.6000
25 ration increase of IUTS in Iraq 1 × rate #REF!
ATTACHMENT

INSTALLATION RATION ADJUSTMENT（long distant pipe earthwork by man）

no sr. description base rate(%)

1 Ⅰ direct engineering cost (Ⅰ) + (Ⅱ) + (Ⅲ)
2 (Ⅰ) base direct engineering cost 1+2+3+4+5+6+7
3 1 labour 25.33/20.27 124.96
4 2 material 100.00
5 3 mechanical 100.00
6 4 main material #NAME?
7 5 labour increase 1×rate #REF!
8 6 material increase 2×rate #NAME?
9 7 mechanical increase 3 × rate 160.00
10 (Ⅱ) other direct engineering cost 1 × rate 2.60
11 (Ⅲ) site cost 1 × rate 7.60
12 Ⅱ indirect cost 1 × rate 8.20
13 Ⅲ construction in special region (1+3) × rate
14 Ⅳ proposed profit 1 × rate 30.00
15 Ⅴ ration test cost (Ⅰ+Ⅱ+Ⅲ+Ⅳ)×rate
16 Ⅵ IUTS in Iraq (1+5) × rate 15.00
17 Ⅶ tax in china (Ⅰ+Ⅱ+Ⅲ+Ⅳ)×rate 0.00
17 Ⅷ direct cost Ⅰ+Ⅱ+Ⅲ+Ⅳ+Ⅴ+Ⅵ
18 ration adjusted： labour 1 × rate #REF!
19 material 2 × rate #NAME?
21 mechanical 3 × rate 1.0000
22 ration increase： labour 1 × rate #REF!
23 material 2 × rate #NAME?
24 mechanical 3 × rate 1.6000
25 ration increase of IUTS in Iraq 1 × rate #REF!
 机械台班MOC提供

MOC提供
PRODUCT U/I DAILY RATE
1 50 Ton Cranes EA $ 500.00
###
2 20 Ton Crane EA $ 300.00
3 Excavator EA $ 250.00
4 20 Ton Dump Truck 自动倾卸卡车 EA
5 Flat Bed Semi Truck 平板拖车 EA $ 348.00
6 12k Telehandler Forklift EA $ 200.00
7 Bulldozers 推土机 kW？135 EA $ 400.00
8 Front End Loader EA $ 400.00
9 Backhoe 挖掘机 EA $ 400.00
Skidsteer (Bobcat) with GP bucket, 4-
in-1 bucket, auger with bits, pavement
breaker, sweeper, ditcher, forks, and
10 grapple EA
11 Grader压路机 EA $ 300.00
12 Walk-behind trencher EA $ 350.00
13 Roller (Heavy) 滚压机 EA $ 250.00
14 air compressor 250（20m3/min) EA $ 200.00
15 Forklift 5ton 铲车 EA $ 250.00

PRODUCT U/I DAILY RATE

1 50 Ton Cranes EA $ 500.00
2 Excavator EA $ 250.00
3 20 Ton Dump Truck EA $ -
4 Flat Bed Semi Truck EA $ 348.00
5 12k Telehandler Forklift EA $ 200.00
6 Bulldozers EA $ 400.00
7 Front End Loader EA $ 400.00
8 Backhoe EA $ 400.00
Skidsteer (Bobcat) with GP bucket, 4-
in-1 bucket, auger with bits, pavement
breaker, sweeper, ditcher, forks, and
9 grapple EA $ -
10 Grader EA $ 300.00
11 Walk-behind trencher EA $ 350.00
12 Roller (Heavy) EA $ 250.00
13 20 Ton Crane EA $275
14 water tank 20T $180
15 water tank 15T $150
 PROVISION OF ENGINEERING, PROCUREMENT,
CONSTRUCTION AND COMPLETION (EPCC) FOR
EXPANSION OF OFFSITE 1(GA-1,GA-4) & OFFSITE 2
(WP-B)FOR PETRONAS CARIGALI IRAQ HOLDING B.V.
GARRAF OPERATIONS.

TENDER NO :PCIHBV/2013/DD/217
CLIENT : PETRONAS CARIGALI IRAQ HOLDING B.V.
DESCRIPTION OF GENERAL CONDITION AND PRELIMINARIES

Item DESCRIPTION U
n
i
1 Upon receipt and issuance of Performance Bond t
Insurance to be procured and maintained by CONTRACTOR
as per CONTRACT:
a) Workmen’s Compensation and Employee liability
b) Motor Vehicle Liability Insurance
c) All Risk Physical Damage for CONTRACTOR’s hired/used CONSTRUCTION
EQUIPMENT
d) All Risk Cargo Insurance
2 e) Comprehensive General Liability
f) Protection and Indemnity Insurance and/or Marine Liability Insurance
g) Protection and Indemnity Insurance and/or Marine Liability Insurance(if any)
h) Hull and Machinery Insurance(if any)

Engineering office for CONTRACTOR and PCIHBV

3

Surveys and Setting out

4

5 Site facilities for PCIHBV,Project Management Team Mobilization

Completed Site Office for CONTRACTOR
6

7 Completed Project Signboard and Signage

Planning, Control and Reporting requirement
8

Mobilisation and demobilization of contractor’s personnel, plant and equipment

11 Security Management Services and other security related items

12 Project Management and Supervision costs.(Included in Description on Project Management)

TOTAL GENERAL CONDITIONS AND PRELIMINARIES

This total price to be carried forward to SUMMARY OF BID PRICE table

PROPOSAL NO : PRP-CTP-13090-Z REV-0 Page 7 of 16

COMPANY DOCMENT NUMBER PAGE 1 OF 2

PROVISION OF ENGINEERING, PROCUREMENT, CONSTRUCTION

AND COMMISSIONING (EPCC) OF OFFSITE FACILITIES SUBSTATION
AND 33KV OVERHEAD TRANSMISSION LINE (PHASE – 1) FOR
PETRONAS CARIGALI IRAQ HOLDING B.V. ‘S GARRAF OPERATIONS

PCIHBV/2014/P&E/772

Material Take-off for XX

CHINA PETROLEUM ENGINEERING CO., LTD.

PREPARE CHECKED REVIEWED APPROVE

PCIHBV COMMENT
DESCRIPTI D BY BY BY D BY
REV DATE
ON NAME & NAME & NAME & NAME &
Approved / Released
SIGN SIGN SIGN SIGN
Approved with Comment
Resubmit for Approval
Resubmit for Review
NAME SIGNATURE TITLE DATE
 CPE ATQ
Total
NO. DESCRIPTIONS SPECIFICATION contingency Unit Price contingency Unit Price REMARK
Unit Qty. Total ($) Unit Qty. Total ($) (CPE+ATQ)
Design Procurement ($/Unit) Construction ($/Unit)
1 Towers with Foundations
1.1 Towers

1.2 Foundations

2 Insulators, Insulator Strings & Fittings

3 Conductors, OPGW, OHGW Fittings

4 Switches & Surge Arrestors

5 Tower Grounding

6 Underground Cables

7 Offsite Substation
7.1 Electrical
7.1.1 Power Transformer
33/34.5kV, 80/100MVA, 3PHASE, 50Hz, KNAN/KNAF,
Dyn11, Z=18% GF-GEN-E-MR-9003 Set 2
SOLIDLY EARTHED

7.1.2 Distribution Transformer

33kV/420V, 300kVA, 3PHASE, 50Hz, KNAN, Dyn11,
Z=4%, GF-GEN-E-MR-9003 Set 2
SOLIDLY EARTHED

7.1.3 Bus Duct

HIGH VOLTAGE BUSDUCT IP 54(MINIMUM), 33kV,
GF-GEN-E-MR-9002 m 41
2000AMP, 50HZ, 3PH, 4W, 25kA, 1 SEC, @ 55 ℃.

7.1.4 HV Switchgear
M.V. SWITCHGEAR IP 42, 33 kV, 2000 Amp, 3 PHASE,
3WIRE, 50HZ, 25 kA, 1 SEC, @ 42 ℃.
GF-GEN-E-MR-9002 Set 1
COMPARTMENTED METAL ENCLOSED GAS
INSULATED TYPE

7.1.5 LV Switchgear

L.V. SWG & MOTOR CONTROL CENTER IP 41, 0.4kV,

GF-GEN-E-MR-9002 Set 1
500 AMP, 50HZ, 3PH, 4W, 50kA, 1 SEC, @ 42 ℃.

7.1.6 AC UPS
DUAL REDUNDANT 11KVA, 230V, 50HZ @ 42℃, AC
UPS 3 PHASE CONFIGURATION (3/3PHASE) WITH
BALANCED SINGLE PHASE OUTPUT, 50 HZ, IP 32,
GF-GEN-E-MR-9001 Set 1
TAGGED UPS-OFS-E-01 AND 8 HOUR AUTONOMY,
WITH DUAL NI-CD BATTERY SETS (EACH 50%)
TAGGED BT-OFS-F-01/02

7.1.7 OLTC Panel

Indoor type, 230V, 1PHASE, 50Hz, for 33/34.5kV Power
GF-GEN-E-MR-9003 Set 2
transformer (By TR vendor)

7.1.8 PMS/IMCS

REDUNDANT ICUs,EWS MONITOR, HUB, FOPP, PC

BASEDGATE WAY SWITCHESCOMPLETE WITH
SERIAL LINK TO MODBUS TCP/IP ,INTERFACE
GF-GEN-E-MR-9002 sys. 1
DEVICES, DATA CONCENTRATOR PANEL,CABLES
AND ALL NECESSARY ACCESSORIES RELATED TO
IMCS SYSTEM.

7.1.9 Lighting & Power Distribution Boards

Indoor type Distribution Board, IP41, 50A, 10kA Set 2

7.1.10 Electrical Bulks

7.1.10.1 Power & Control Cable
a 18/30(36)kV GRADE MV SINGLE POWER CABLE
Stranded copper conductor, XLPE insulated, PVC
sheath, AWA, black flame retardant LSHF outer sheath
1CX400 mm² m 42570 38700 42570
( as per IEC 60332-part 3 -22 category A)
CU/XLPE/PVC/PB/PVC/AWA/ LSHF
b 18/30(36)kV GRADE MV MULTI CORE POWER CABLE

Stranded copper conductor, XLPE insulated, PVC

sheath, GSWA, black flame retardant LSHF outer
3CX95 mm² m 143 130 143
sheath ( as per IEC 60332-part 3 -22 category A)
CU/XLPE/PVC/PB/PVC/GSWA/ LSHF

c 0.6/1(1.2)kV Grade LV MULTICORE POWER & 0 0

CONTROL CABLE
Stranded copper conductor, 0.6/ 1KV, XLPE insulated,
PVC sheath, GSWA, ( as per IEC 60332-part 3 -22
2CX2.5 mm² m 264 240 264
category A)
CU/XLPE/PVC/PB/PVC/GSWA/ LSHF
3CX2.5 mm² m 209 190 209
4CX2.5 mm² m 88 80 88
5CX2.5 mm² m 286 260 286
7CX2.5 mm² m 22 20 22
19CX2.5 mm² m 264 240 264
3CX4 mm² m 110 100 110
4CX4 mm² m 44 40 44
4CX6 mm² m 440 400 440
4CX10 mm² m 22 20 22
4CX16 mm² m 66 60 66
4CX240 mm² m 121 110 121
2CX10 mm² m 33 30 33
0 0
7.1.10.2 FIBER OPTIC CABLE ADQH (ZN) H (SR) G62.5L/125
m 2365 2150 2365
4X8 FIBERS
7.1.10.3 33kV POWER CABLE TERMINATION KITS 0 0
 CPE ATQ
Total
NO. DESCRIPTIONS SPECIFICATION contingency Unit Price contingency Unit Price REMARK
Unit Qty. Total ($) Unit Qty. Total ($) (CPE+ATQ)
Design Procurement ($/Unit) Construction ($/Unit)

Indoor type medium voltage stress relieving

heat shrinkable cable termination kits
contains cable breakout, core insulation
sleeves, stress control tubing, insulating
Set 40 36 40
boots, solderless earth connection and
armorearthing suitable for 33kV Grade cable
1Cx400mm², CU/XLPE/AWA/PVC/Flame
Retardant.

Outdoor type medium voltage stress relieving

heat shrinkable cable termination kits
contains cable breakout, core insulation
sleeves, stress control tubing, insulating
Set 2 2 2
boots, solderless earth connection and
armorearthing suitable for 33kV Grade cable
3C x 95mm², CU/XLPE/SWA/PVC/Flame
Retardant.

Indoor type medium voltage stress relieving

heat shrinkable cable termination kits
contains cable breakout, core insulation
sleeves, stress control tubing, insulating
Set 2 2 2
boots, solderless earth connection and
armorearthing suitable for 33kV Grade cable
3C x 95mm², CU/XLPE/SWA/PVC/Flame
Retardant.

7.1.10.4 LV CABLE LUGS 0

Pin type high conductivity crimping cable lugs,
a CONTROL CABLE LUGS PIN TYPE PRE INSULATED tin plated, vinyl insulated suitable for 0
conductor size as following:
2.5 mm² Set 264 240 264
Annealed Tin plated, single hole, straight
b palm type, high conductivity copper, un-
LV POWER CABLE LUGS 0 0
insulated, compression type LUG suitable for
conductor size as following:
4 mm² Set 44 40 44
6 mm² Set 66 60 66
10 mm² Set 18 16 18
16 mm² Set 18 16 18
240 mm² Set 18 16 18
Annealed Tin plated, single hole, straight
c palm type, high conductivity copper, un-
MV POWER CABLE LUGS 0 0
insulated, compression type LUG suitable for
conductor size as following:
95 mm² Set 13 12 13
400 mm² Set 40 36 40
0 0

900mm Wide, 200mm Height Cable Tray with

cover shall be Heavy duty , hot dip galvanized
steel after fabrication to 85 microns zinc
coating Ladder cable tray shall be straight
7.1.10.5 CABLE TRAY run, 2mm thick with accessories like fastners, 0 0
hold down clamps, copper jumper and
installation hardwares (Expansion connector,
cover clip, cover clamp connector, HDG bolt
& serrated washer)

Straight 900mm Wide, 200mm Height m 825 750 825

"T" Section 900mm Wide, 200mm Height Set 7 6 7

90 Degree Inside Elbow 900mm Wide, 200mm

Height
Set 9 8 9

90 Degree Outside Elbow 900mm Wide, 200mm

Height
Set 9 8 9

90 Degree Horizontal Elbow 900mm Wide,

200mm Height
Set 11 10 11

0 0
7.1.10.6 EARTHING 0 0
a INSPECTION PIT CONCRETE COVER WITH
EARTH PIT ALL ACCESSORIES (450 X 450 X 400mm)
Set 44 40 44
50mm Dia. 3000mm LONG COPPER ROD Set 44 40 44
EARTH ROD CONNECTOR FOR 185mm² TO
50mm DIA ROD
Set 4 4 4
EARTH ROD CONNECTOR FOR 70mm² TO
50mm DIA ROD
Set 40 36 40
DRIVING HEAD Set 44 40 44
DRIVING TIP Set 44 40 44
0 0
b INSPECTION PIT CONCRETE COVER WITH
LIGHTNING EARTH PIT ALL ACCESSORIES (450 X 450 X 400mm)
Set 7 6 7
50mm Dia. 3000mm LONG COPPER ROD Set 7 6 7
EARTH ROD CONNECTOR FOR 185mm² TO
50mm DIA ROD
Set 7 6 7
DRIVING HEAD Set 7 6 7
LIGHTNING ROD ( AIR TERMINAL, COPPER
W/NICKEL TIP 20mm,LENGTH-2M) WITH Set 7 6 7
CONNECTOR, TEST LINK
25x3 COPPER TAPE WITH STRIP CLIP Set 88 80 88
0 0
c GREEN/ YELLOW STRANDED, COPPER PVC
1Cx185mm² m 165 150 165
INSULATED TYPE EARTH CABLE
1Cx70mm² m 660 600 660
1Cx25mm² m 330 300 330
0 0
d EXOTHERMIC CAD WELD CONNECTION 1Cx185mm² TO 1Cx70mm² Set 4 4 4
1Cx70mm² TO 1Cx70mm² Set 17 15 17
1Cx70mm² TO 1Cx25mm² Set 55 50 55
0 0
e 500mm(L) x 50mm(W) x 10mm(D) COPPER BAR
EARTH BAR (10 Nos. 12 Dia HOLE)
Set 11 10 11
BUSBAR INSULATOR (FOR ITEM 4.1) Set 22 20 22
INSULATOR MOUNTING BOLT M10 x 100mm
LONG (FOR ITEM 4.1)
Set 22 20 22
M10 x 25mm LONG BOLT & WITH WASHER
(FOR ITEM 4.1)
Set 66 60 66
0 0
7.1.10.7 OUTDOOR LIGHTING FIXTURES 0 0
 CPE ATQ
Total
NO. DESCRIPTIONS SPECIFICATION contingency Unit Price contingency Unit Price REMARK
Unit Qty. Total ($) Unit Qty. Total ($) (CPE+ATQ)
Design Procurement ($/Unit) Construction ($/Unit)

230V, 50Hz, 1 phase, 3 wire (L+N+G)

1X70W HPS LIGHTING FIXTURES HPS TYPE,
STAINLESS STEEL SS 316L, IP 65, POLE MOUNTING. - Stainless Steel SS316L seperate Junction
complete with:-
- Electronic high power factor ballast.
- Power factor correction capacitors (0.9 p.f).
- Electronic igniter.
- Reflector of anodised aluminium.
- 1xM20 Brass Nickel Plated cable gland.
- 1xM2 Brass Nickel Plated plug.
- 3M height, hot dip galvanized schedule 40,
with pipe end cap suitable for bracket pot
complete with all required installation
accessories such as anchor bolts, nuts,
washers…etc.
Set 15 14 15
box IP65 Complete with 2xM20 and 2xM25
threaded entries and 6 terminal strips
((2L+2N+2G) jumpered 2 by 2) suitable to
receive lighting cable of 3Cx6 mm2 and
outgoing cable up to 3Cx4 mm2
- 2xM20 and 2xM25 Brass Nickel Plated
cable glands
- 1xM20 and 1xM25 Brass Nickel Plated Plug
- 1 External and 4 internal SS316L earth stud.
- All required installation fixation accessories
shall be Stainless Steel 316L accessories
such as bolts, nuts, washers …etc.

230V, 50Hz, 1phase, 3 wire (L+N+G),

complete with:
- Electronic high power factor ballast.
- Power factor correction capacitors (0.9 p.f).
- Electronic igniter.
- Reflector of anodised aluminium.
- 1xM20 Brass Nickel Plated cable gland,
IP65.
- 1xM2 Brass Nickel Plated plug, IP65.
- 8M height, hot dip galvanized pipe schedule
80, with pipe end cap suitable for bracket pot
complete with all required installation
accessories such as anchor bolts, nuts,
washers…etc
1X250W STREET LIGHT FIXTURES HPS TYPE,
- Stainless Steel SS316L seperate Junction Set 18 16 18
STAINLESS STEEL SS 316L, IP65, POLE MOUNTING
box, IP65 Complete with 2xM20 and 2xM25
threaded entries and 10 terminal strips
((2L1+2L2+2L3+2N+2G) jumpered 2 by 2)
suitable to receive lighting cable of 4Cx16
mm2 and outgoing cable up to 3Cx4 mm2
-3MCB for lighting fixture protection
-2xM20 and 2xM25 Brass Nickel Plated cable
glands, IP65.
- 1xM20 and 1xM25 Brass Nickel Plated Plug,
IP65.
- 1 External and 4 internal SS316L earth stud.
- All required installation fixation accessories
shall be Stainless Steel 316L accessories
such as bolts, nuts, washers …etc.

0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0

0 0
0 0
0 0

0 0

0 0
0 0
0 0
0 0
0 0
0 0
0 0

7.2 Civil
7.2.1 Concrete

7.2.2 Steel

7.2.3 Others (Pls specify)

8 Soil
8.1 Sub-Base

8.2 Type C

9 Miscellaneous Works
9.1 Construction Access Road to Transmission Line Routes &
Tower Platform

9.2 Others (Pls Specify)

……
 CPE ATQ
Total
NO. DESCRIPTIONS SPECIFICATION contingency Unit Price contingency Unit Price REMARK
Unit Qty. Total ($) Unit Qty. Total ($) (CPE+ATQ)
Design Procurement ($/Unit) Construction ($/Unit)

Note: 以上未包含的专业或分项，均放入9.2 Others项，例如9.2.1 HVAC，9.2.2 Firefighting，……。

 CPE ATQ
Total
NO. DESCRIPTIONS SPECIFICATION contingency Unit Price contingency Unit Price REMARK
Unit Qty. Total ($) Unit Qty. Total ($) (CPE+ATQ)
Design Procurement ($/Unit) Construction ($/Unit)
1 Towers with Foundations
1.1 Towers

1.2 Foundations

2 Insulators, Insulator Strings & Fittings

3 Conductors, OPGW, OHGW Fittings

4 Switches & Surge Arrestors

5 Tower Grounding

6 Underground Cables

7 Offsite Substation
7.1 Electrical
7.1.1 E-house
Including as following:

7.1.1.1 HV Switchgear
M.V. SWITCHGEAR IP 42, 33 kV, 2000 Amp, 3 PHASE,
3WIRE, 50HZ, 25 kA, 1 SEC, @ 42 ℃.
GF-GEN-E-MR-9002 Set 1 1 1
COMPARTMENTED METAL ENCLOSED GAS
INSULATED TYPE

7.1.1.2 LV Switchgear

L.V. SWG & MOTOR CONTROL CENTER IP 41, 0.4kV,

GF-GEN-E-MR-9002 Set 1 1 1
500 AMP, 50HZ, 3PH, 4W, 50kA, 1 SEC, @ 42 ℃.

7.1.1.3 Bus Duct

HIGH VOLTAGE BUSDUCT IP 54(MINIMUM), 33kV,
GF-GEN-E-MR-9002 m 41 41 41
2000AMP, 50HZ, 3PH, 4W, 25kA, 1 SEC, @ 55 ℃.

7.1.1.6 AC UPS
DUAL REDUNDANT 11KVA, 230V, 50HZ @ 42℃, AC
UPS 3 PHASE CONFIGURATION (3/3PHASE) WITH
BALANCED SINGLE PHASE OUTPUT, 50 HZ, IP 32,
GF-GEN-E-MR-9001 Set 1 1 1
TAGGED UPS-OFS-E-01 AND 8 HOUR AUTONOMY,
WITH DUAL NI-CD BATTERY SETS (EACH 50%)
TAGGED BT-OFS-F-01/02

7.1.1.5 PMS/IMCS
REDUNDANT ICUs,EWS MONITOR, HUB, FOPP, PC
BASEDGATE WAY SWITCHESCOMPLETE WITH
SERIAL LINK TO MODBUS TCP/IP ,INTERFACE
GF-GEN-E-MR-9002 sys. 1 1 1
DEVICES, DATA CONCENTRATOR PANEL,CABLES
AND ALL NECESSARY ACCESSORIES RELATED TO
IMCS SYSTEM.

7.1.1.6 STEEL PREFABRICATED SUBSTATION BUILDING

Prefabricated buildings Substation, including Light
fitings, HVAC, Fire extinguishers, Staircases, ladders
GFDP-COM-52-ELE-SP-GE-015
and Platforms as required for building, etc complete. As
Specification for Transportable Packaged Set 1 1 1
per specifications.
Substation Rev 0

7.1.2 Lighting & Power Distribution Boards

Indoor type Distribution Board, IP41, 50A, 10kA Set 2 2 2

7.1.3 Power Transformer

33/34.5kV, 80/100MVA, 3PHASE, 50Hz, KNAN/KNAF,
Dyn11, Z=18% GF-GEN-E-MR-9003 Set 2 2 2
SOLIDLY EARTHED

7.1.4 OLTC Panel

Indoor type, 230V, 1PHASE, 50Hz, for 33/34.5kV Power
GF-GEN-E-MR-9003 Set 2 2 2
transformer (By TR vendor)

7.1.5 Distribution Transformer

33kV/420V, 300kVA, 3PHASE, 50Hz, KNAN, Dyn11,
Z=4%, GF-GEN-E-MR-9003 Set 2 2 2
SOLIDLY EARTHED

7.1.6 Electrical Bulks

7.1.6.1 Power & Control Cable
a 18/30(36)kV GRADE MV SINGLE POWER CABLE
Stranded copper conductor, XLPE insulated, PVC
sheath, AWA, black flame retardant LSHF outer sheath
1CX400 mm² m 42570 38700 42570
( as per IEC 60332-part 3 -22 category A)
CU/XLPE/PVC/PB/PVC/AWA/ LSHF

b 18/30(36)kV GRADE MV MULTI CORE POWER CABLE

Stranded copper conductor, XLPE insulated, PVC

sheath, GSWA, black flame retardant LSHF outer
3CX95 mm² m 143 130 143
sheath ( as per IEC 60332-part 3 -22 category A)
CU/XLPE/PVC/PB/PVC/GSWA/ LSHF

c 0.6/1(1.2)kV Grade LV MULTICORE POWER &

0 0
CONTROL CABLE
Stranded copper conductor, 0.6/ 1KV, XLPE insulated,
PVC sheath, GSWA, ( as per IEC 60332-part 3 -22
2CX2.5 mm² m 264 240 264
category A)
CU/XLPE/PVC/PB/PVC/GSWA/ LSHF
3CX2.5 mm² m 209 190 209
4CX2.5 mm² m 88 80 88
5CX2.5 mm² m 286 260 286
7CX2.5 mm² m 22 20 22
19CX2.5 mm² m 264 240 264
 CPE ATQ
Total
NO. DESCRIPTIONS SPECIFICATION contingency Unit Price contingency Unit Price REMARK
Unit Qty. Total ($) Unit Qty. Total ($) (CPE+ATQ)
Design Procurement ($/Unit) Construction ($/Unit)
3CX4 mm² m 110 100 110
4CX4 mm² m 44 40 44
4CX6 mm² m 440 400 440
4CX10 mm² m 22 20 22
4CX16 mm² m 66 60 66
4CX240 mm² m 121 110 121
2CX10 mm² m 33 30 33
0 0
7.1.6.2 FIBER OPTIC CABLE ADQH (ZN) H (SR) G62.5L/125
m 2365 2150 2365
4X8 FIBERS
7.1.6.3 33kV POWER CABLE TERMINATION KITS 0 0
Indoor type medium voltage stress relieving
heat shrinkable cable termination kits
contains cable breakout, core insulation
sleeves, stress control tubing, insulating
Set 40 36 40
boots, solderless earth connection and
armorearthing suitable for 33kV Grade cable
1Cx400sqmm
CU/XLPE/AWA/PVC/Flame Retardant.

Outdoor type medium voltage stress relieving

heat shrinkable cable termination kits
contains cable breakout, core insulation
sleeves, stress control tubing, insulating
Set 2 2 2
boots, solderless earth connection and
armorearthing suitable for 33kV Grade cable
3C x 95sqmm
CU/XLPE/AWA/PVC/Flame Retardant.

Indoor type medium voltage stress relieving

heat shrinkable cable termination kits
contains cable breakout, core insulation
sleeves, stress control tubing, insulating
Set 2 2 2
boots, solderless earth connection and
armorearthing suitable for 33kV Grade cable
3C x 95sqmm
CU/XLPE/AWA/PVC/Flame Retardant.

7.1.6.4 LV CABLE LUGS 0

Pin type high conductivity crimping cable lugs,
a CONTROL CABLE LUGS PIN TYPE PRE INSULATED tin plated, vinyl insulated suitable for 0
conductor size as following:
2.5 mm² Set 264 240 264
Annealed Tin plated, single hole, straight
b palm type, high conductivity copper, un-
LV POWER CABLE LUGS 0 0
insulated, compression type LUG suitable for
conductor size as following:
4 mm² Set 44 40 44
6 mm² Set 66 60 66
10 mm² Set 18 16 18
16 mm² Set 18 16 18
240 mm² Set 18 16 18
Annealed Tin plated, single hole, straight
c palm type, high conductivity copper, un-
MV POWER CABLE LUGS 0 0
insulated, compression type LUG suitable for
conductor size as following:
95 mm² Set 13 12 13
400 mm² Set 40 36 40
0 0

900mm Wide, 200mm Height Cable Tray with

cover shall be Heavy duty , hot dip galvanized
steel after fabrication to 85 microns zinc
coating Ladder cable tray shall be straight
7.1.6.5 CABLE TRAY run, 2mm thick with accessories like fastners, 0 0
hold down clamps, copper jumper and
installation hardwares (Expansion connector,
cover clip, cover clamp connector, HDG bolt
& serrated washer)

Straight 900mm Wide, 200mm Height m 825 750 825

"T" Section 900mm Wide, 200mm Height Set 7 6 7

90 Degree Inside Elbow 900mm Wide, 200mm
Height
Set 9 8 9
90 Degree Outside Elbow 900mm Wide, 200mm
Height
Set 9 8 9
90 Degree Horizontal Elbow 900mm Wide,
200mm Height
Set 11 10 11
0 0
7.1.6.6 EARTHING 0 0
a INSPECTION PIT CONCRETE COVER WITH
EARTH PIT ALL ACCESSORIES (450 X 450 X 400mm)
Set 44 40 44
50mm Dia. 3000mm LONG COPPER ROD Set 44 40 44
EARTH ROD CONNECTOR FOR 185mm² TO
50mm DIA ROD
Set 4 4 4
EARTH ROD CONNECTOR FOR 70mm² TO
50mm DIA ROD
Set 40 36 40
DRIVING HEAD Set 44 40 44
DRIVING TIP Set 44 40 44
0 0
b INSPECTION PIT CONCRETE COVER WITH
LIGHTNING EARTH PIT ALL ACCESSORIES (450 X 450 X 400mm)
Set 7 6 7
50mm Dia. 3000mm LONG COPPER ROD Set 7 6 7
EARTH ROD CONNECTOR FOR 185mm² TO
50mm DIA ROD
Set 7 6 7
DRIVING HEAD Set 7 6 7
LIGHTNING ROD ( AIR TERMINAL, COPPER
W/NICKEL TIP 20mm,LENGTH-2M) WITH Set 7 6 7
CONNECTOR, TEST LINK
25x3 COPPER TAPE WITH STRIP CLIP Set 88 80 88
0 0
c GREEN/ YELLOW STRANDED, COPPER PVC
1Cx185mm² m 165 150 165
INSULATED TYPE EARTH CABLE
1Cx70mm² m 660 600 660
1Cx25mm² m 330 300 330
0 0
d EXOTHERMIC CAD WELD CONNECTION 1Cx185mm² TO 1Cx70mm² Set 4 4 4
1Cx70mm² TO 1Cx70mm² Set 17 15 17
1Cx70mm² TO 1Cx25mm² Set 55 50 55
0 0
e 500mm(L) x 50mm(W) x 10mm(D) COPPER BAR
EARTH BAR (10 Nos. 12 Dia HOLE)
Set 11 10 11
BUSBAR INSULATOR (FOR ITEM 4.1) Set 22 20 22
 CPE ATQ
Total
NO. DESCRIPTIONS SPECIFICATION contingency Unit Price contingency Unit Price REMARK
Unit Qty. Total ($) Unit Qty. Total ($) (CPE+ATQ)
Design Procurement ($/Unit) Construction ($/Unit)
INSULATOR MOUNTING BOLT M10 x 100mm
LONG (FOR ITEM 4.1)
Set 22 20 22
M10 x 25mm LONG BOLT & WITH WASHER
(FOR ITEM 4.1)
Set 66 60 66
0 0
7.1.6.7 OUTDOOR LIGHTING FIXTURES 0 0

230V, 50Hz, 1 phase, 3 wire (L+N+G)

1X70W HPS LIGHTING FIXTURES HPS TYPE,
STAINLESS STEEL SS 316L, IP 65, POLE MOUNTING. - Stainless Steel SS316L seperate Junction
complete with:-
- Electronic high power factor ballast.
- Power factor correction capacitors (0.9 p.f).
- Electronic igniter.
- Reflector of anodised aluminium.
- 1xM20 Brass Nickel Plated cable gland.
- 1xM2 Brass Nickel Plated plug.
- 3M height, hot dip galvanized schedule 40,
with pipe end cap suitable for bracket pot
complete with all required installation
accessories such as anchor bolts, nuts,
washers…etc.
Set 15 14 15
box IP65 Complete with 2xM20 and 2xM25
threaded entries and 6 terminal strips
((2L+2N+2G) jumpered 2 by 2) suitable to
receive lighting cable of 3Cx6 mm2 and
outgoing cable up to 3Cx4 mm2
- 2xM20 and 2xM25 Brass Nickel Plated
cable glands
- 1xM20 and 1xM25 Brass Nickel Plated Plug
- 1 External and 4 internal SS316L earth stud.
- All required installation fixation accessories
shall be Stainless Steel 316L accessories
such as bolts, nuts, washers …etc.

230V, 50Hz, 1phase, 3 wire (L+N+G),

complete with:
- Electronic high power factor ballast.
- Power factor correction capacitors (0.9 p.f).
- Electronic igniter.
- Reflector of anodised aluminium.
- 1xM20 Brass Nickel Plated cable gland,
IP65.
- 1xM2 Brass Nickel Plated plug, IP65.
- 8M height, hot dip galvanized pipe schedule
80, with pipe end cap suitable for bracket pot
complete with all required installation
accessories such as anchor bolts, nuts,
washers…etc
1X250W STREET LIGHT FIXTURES HPS TYPE,
- Stainless Steel SS316L seperate Junction Set 18 16 18
STAINLESS STEEL SS 316L, IP65, POLE MOUNTING
box, IP65 Complete with 2xM20 and 2xM25
threaded entries and 10 terminal strips
((2L1+2L2+2L3+2N+2G) jumpered 2 by 2)
suitable to receive lighting cable of 4Cx16
mm2 and outgoing cable up to 3Cx4 mm2
-3MCB for lighting fixture protection
-2xM20 and 2xM25 Brass Nickel Plated cable
glands, IP65.
- 1xM20 and 1xM25 Brass Nickel Plated Plug,
IP65.
- 1 External and 4 internal SS316L earth stud.
- All required installation fixation accessories
shall be Stainless Steel 316L accessories
such as bolts, nuts, washers …etc.

0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0

0 0
0 0
0 0

0 0

0 0
0 0
0 0
0 0
0 0
0 0
0 0

7.2 Civil
7.2.1 Concrete

7.2.2 Steel

7.2.3 Others (Pls specify)

8 Soil
8.1 Sub-Base

8.2 Type C

9 Miscellaneous Works
9.1 Construction Access Road to Transmission Line Routes &
Tower Platform
 CPE ATQ
Total
NO. DESCRIPTIONS SPECIFICATION contingency Unit Price contingency Unit Price REMARK
Unit Qty. Total ($) Unit Qty. Total ($) (CPE+ATQ)
Design Procurement ($/Unit) Construction ($/Unit)

9.2 Others (Pls Specify)

……

Note: 以上未包含的专业或分项，均放入9.2 Others项，例如9.2.1 HVAC，9.2.2 Firefighting，……。