Refer Rot

REMARKS 1) The below Prices are Ex-Works and Excludes all duties, Freight, Taxes, Transit Insurance, TPI charges etc. 2) Prices indicated below are non-negotiated prices, as received from Vendors' budgetary offer, e-mail clarifications. Procurement Dept. shall verify above indicated Unit Cost with the latest available Vendor Offers with them. 3) Supervision Charges For Erection & Commissioning Is Not Considered In below Table. (only approximate supervision days indicated based on Rotary experience. This shall be validated by Construction/Commissioning team). 4) First Fill Of Lube Oil Is Excluded In below Prices.

5-Sep-2019 4 6394 INDIAN OIL CORPORATION LIMITED

HS AXGA0 PUMP 01

051-P-411A/B/C

917 m

1400k 1068.2 W / 2P

HS Centrifugal Pump

A

USD

PTA REACTO 3 R FEED PUMPS

NASH, China

Offer no SF-1033834-02 dt 29.Jul.2019 [Complete Package imported from GDN XL 750 China]

5821

kg/hr (wet)

1.68

kg/cm 2a

265 / 231 10P Ex-n

LRVP

A

USD

2,500,000

0%

0%

2,500,000.00

40,000.00

452,721.00

1,500,000.00

-

9,572,721.00

670,090,470.00

[70+2+4] weeks After Acceptance of Order

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

1,017,799

0%

0%

1,017,799.00

Included

455,319.00

1,473,118.00

103,118,260.00

10 to 12 months from the date of order acceptance.

a. TPI charges $75,000 per pump. b FOB charges $35,000 per pump. c. BN 3500 system with Rittal cabinet [not provided by Sundyne]

670,090,470.00

Refer Remark section

a. Cost adder Witness pump test $30,000 per pump included in Column B $365 per hour / 8 hr work b. Cost adder price for Hard shell Noise enclosure [$10,000 per pump - inRefer to "Att#4.05_Sundyne house estimate] included in Column B. Price for same to be confirmed with 15.00 Field Service-Engineering Sundyne. Rate Sheet - 2019" submitted along with offer.

Revised Price

Motor Rating Price adder

Seal Difference

Overall Factor

Other Factors

Material Factor

Capacity Factor

Inflation Factor

Reference price

Motor Rating (kW)

Remark / Reference

Supervision Charges

Approx. No of days for supervision for erection/ commissioning

Cost of Erection & Commissioning (if in Vendor Scope)

Judgement on Optional Price

2 Years spares

Delivery schedule (months from LOI)

-

Total Price in INR [J] = [H @ forex]

-

Total Price [H]=[A+B-G]* QTY + C+ D + E + F

Capital / Insurance Spares [total for all items] [E]

Mandatory Spares [total for all items] [D]

Erection & Commissioning Spares [total for all items] [C]

Cost adder (if any) for 1 item [B]

Unit Price [After Discount & Byuout] (Base Price) for 1 item [A]

% Discount [By Procurement Team] % Buyout [By Procurement Team]

Unit Price [Before Discount & Byuout] (Base Price) for 1 item

Currency

Technical Acceptance

Major open issues

Additional Technical details, if any.

Equipment Type

Mechanical Seal Details

Material

Motor Rating (kW)

Rated BKW (kw)

Unit of Measurement

Rated Head / Pressure

Unit of Measurement

233 m3/h

Inhouse Take Away Cost (Deducted) for 1 Equipment [ G ]

HMP 7000

Rated Flow

Model No

Quotation reference 191700 dt 19 Jul, 2019

Ware House Spare [total for all items] [F]

SUNDYNE, USA

Approved Vendor ?

Name of Bidder

Quantity

Item description

Equip. Tag No.

Requisition No.

Sl. No. (Requisition)

Revision No.

Brief technical Details

Optional Prices [Not included in Total Price]

5) Any cost for any requirement of safety study like HAZOP is not considered in above pricing. Proposal to consider the same, if required. 6) Currency exchange rate considered is mentioned in this sheet. This is to be verified / applied with respect to latest current rates, by Procurement dept. 7) Legends : A : Acceptable , R : Not Acceptable , NQ : Not quoted 8) Licensor Approved vendor list to be considered for below equipments [051-P-411A/B/C , PAC Package, All Agitators.] For balance equipments, ensure that the vendors are listed in Project vendor list to be submitted to IOCL. 9) Requirement of Extended Warranty and AMC for instrumentation is not considered. Same to be confirmed with vendors (for PAC train) and included accordingly. 10) Inflation factor is not considered for INHOUSE Cost Estimation. Procurement to consider the same while costing. [Refer Column BH of excel file]

INR Per KW

Total Price with Power Loading [in INR] [O] = [J + N]

-

Power Loading value :

Power Loading [in INR] [N] [@ loading rate]

Client

Total power loading [M]=[K X L]

Date Revision Proposal No

Difference in BKW for each item [L] (base = min. among acceptable Bidders)

70 INR 80 INR 0.65 INR 90 INR 70 INR

Qty of item for Power Loading [ K ]

Exchange Rate : 1 USD 1 EURO 1 YEN 1 POUND 1 SCF

1400

Continuation for Sundyne c. Cost adder TPI charges $75,000 per pump not included. Project to finalize the cost basis for TPI charges and include accordingly. d. FOB charges [FCA Arvada] $35,000 per pump not included. Procurement to take care of same. e. Optional price for BN 3500 system with Rittal cabinet [not provided by Sundyne] not to be considered. Same is considered by INST team. f. Price for Mandatory spares [Mechanical, Electrical, Instrumentation] not received. In-house estimated cost (60% of pump unit price) is presently considered. Same to be confirmed with Sundyne. g. Revised price details basis revised budget quotation SQ 19700 received on July 18, 2019. h. Vendor Participation in Hazop, 3D model is not considered.. i. Licensor mandatory vendor.

103,118,260.00

20.00

a. Price shall be considered for complete package from CHINA. Offer no SF1033834-02 dt 29.07.2019 b. Prices are Ex-works, China works. b. Letter confirming ONLY CHINA as manufacturing location received. c. Vendor Participation in Hazop, 3D model not considered.

265

a. Priced indicated are as per offer given by Nash [SF-1033834-01 dt 13-Jun2019] is considering bare equipment imported from GDN China and packaging in GDN Pune. Prices are Ex works, pune. Revised pricing basis technical clarification and Mandatory spare price was awaited. In Commercial offer for CHINA received on 29.07.2019 vendor has indicated "Please note that the price difference for supply of equipment from GD-NASH, India shall be lower by 10 to 12% on landed cost against supply from GDNASH, China. . We request you to consider supply for this project from GDNASH, India under “Make in India” initiative". Prices for supply from GDN India to be reconfirmed. The downward revision due to India packaging is not considered in this sheet.

AXGA0 LRVP 02

051-K-870

NASH, India LP VENT LIQUID RING 1 PUMP PACKAG E

Flowserve

SF-1033834-01 dt 24-09-2018 [Bare equipment imported from China , XL 750 Packaging in GDN, Pune]

5821

kg/hr (wet)

1.68

kg/cm 2a

265 / 231 10P Ex-n

LRVP

R

INR

66,249,644

0%

0%

Included

Awaited

-

-

-

-

-

12 months from the date of document/s approval

-

-

-

-

20.00

b. GDN China is supplying similar equipment to IOCL Panipat project wherein complete packaging is from CHINA. Packaging from GDN India is subject to IOCL approval. Hence price for same is presently not considered.

265

c. Vendor Participation in Hazop, 3D model not considered.

42 000 14617

PK-10054-Y-4B-Ex2

5821

kg/hr (wet)

1.68

kg/cm 2a

185

250

LRVP

R

EURO

2,100,000

0%

0%

-

NASH, China

66,249,644.00

Offer no SF-1033834-02 dt 29.07.2019 [Complete Package imported from GDN XL 750 China]

5430

kg/hr (wet)

1.68

kg/cm 2a

200 / 171 12P Ex-n

LRVP

A

USD

1,046,879

2,100,000.00

25,000.00 Included

Awaited

-

-

-

-

0%

0%

1,046,879.00

Included

455,319.00

-

-

-

-

-

-

-

1,502,198.00

105,153,860.00

16 months after full technical and commercial clarifications

10 to 12 months from the date of order acceptance.

-

-

-

-

-

-

-

-

-

-

-

50,000.00

105,153,860.00

20.00

20.00

a. INCOTERMS 2010: FOB Hamburg (Germany) b. Cost adder for Noise enclosure vacuum pump c. Only basic price offer received. Technical offer and scope of supply not received. d. Mandatory spare prices awaited. e. Vendor Participation in Hazop, 3D model not considered.

a. Price shall be considered for complete package from CHINA. Offer no SF1033834-02 dt 29.07.2019 b. Prices are Ex-works, China works. b. Letter confirming ONLY CHINA as manufacturing location received. c. Vendor Participation in Hazop, 3D model not considered.

250

200

a. Priced indicated are as per offer given by Nash [SF-1033834-02 dt 13-Jun2019] is considering bare equipment imported from GDN China and packaging in GDN Pune. Prices are Ex works, pune. Revised pricing basis technical clarification and Mandatory spare price was awaited. In Commercial offer for CHINA received on 29.07.2019 vendor has indicated "Please note that the price difference for supply of equipment from GD-NASH, India shall be lower by 10 to 12% on landed cost against supply from GDNASH, China. . We request you to consider supply for this project from GDNASH, India under “Make in India” initiative". Prices for supply from GDN India to be reconfirmed. The downward revision due to India packaging is not considered in this sheet.

LRVP

AXGA0 02

051-K-871

NASH, India DRYER VENT LIQUID RING 1 PUMP PACKAG E

Flowserve

SF-1033834-01 dt 24-09-2018 [Bare equipment imported from China , XL 750 Packaging in GDN, Pune]

5430

kg/hr (wet)

1.68

kg/cm 2a

200 / 171 12P Ex-n

LRVP

R

INR

64,205,102

0%

0%

KSB

API 610

AXGA0 03

051-P-205A/B

MOTHER LIQUOR REACTO 2 Inhouse R FEED PUMPS

42 000 14617

PK-10054-Y-4B-Ex2

AXGA0 03

051-P-232A/B

Inhouse

2ND DEHYDR ATION 2 TOWER BOTTOM PUMPS

Inhouse

Flowserve

KSB

AXGA0 03

051-P-258A/B

DEHYDR Inhouse ATION TOWER 2 REFLUX PUMPS Inhouse

Inhouse

RPHb 150-350/II

Prj. 6249, tag 14-GA02-A/B, S-6, 11,76, 200kW, (INR 4884796) 6HD X 15A Factor for BOH2, Duplex material, plan Flowserve 32 applicable. Year 2009

Prj. 6275, tag GA – 1102 C, A-8, 32,53B, 275kW, (INR 3725476) Factor for Duplex material, plan 32 applicable. Year 2010

Inhouse

API 610

SQ No. 02000890120 DT 25.07.2019

Inhouse

KSB

API 610

1908453479 / CBE190410 DT 19.06.20196HPX15-SL

Prj. 6275, tag GA – 1101 A/B, S-5, 21,62, 300kW, (INR 3139701) Factor for Duplex material, plan 32 applicable. Year 2010

Flowserve

5430

kg/hr (wet)

1.68

kg/cm 2a

175

250

LRVP

R

EURO

2,100,000

0%

0%

API 610

AXGA0 03

051-P-260A/B

HIGH PRESSU 2 RE SEAL Inhouse PUMPS

Inhouse

Flowserve

KSB

API 610

AXGA0 03

051-P-265A/B

DEHYDR ATION TOWER FINAL 2 CONDEN SER REFLUX PUMPS

Awaited

-

-

-

-

-

12 months from the date of document/s approval

-

-

-

-

20.00

b. GDN China is supplying similar equipment to IOCL Panipat project wherein complete packaging is from CHINA. Packaging from GDN India is subject to IOCL approval. Hence price for same is presently not considered.

200

ZE 150-5450 Sulzer

ZE 150-5450 Sulzer

RPH 250-501S

1908453479 / CBE190410 DT 19.06.20198HPX12A

RPH 200-670S

Prj. 6270, tag 023-P-029, S-5, 11,53B, 132kW, (INR 1386000 * 0.7 for mandatory spares) RPH S8 200-280 Factor for Duplex steel, plan 23,61 KSB applicable. Year 2009 Prj. 6270, tag 023-P-029, S-6, 11,53B, 132kW, (INR 1563146 * 0.7 for mandatory spares) 8HPX21B Factor for Duplex steel, plan 23,61 Flowserve applicable. Year 2009 Prj. 6270, tag 070-P-1002A/B, S-8, 1152, 190kW, (INR 2522713 * 0.7 for mandatory spares) Factor for Duplex steel, plan 23,61 applicable. Year 2009

200 m

275 / 235.94 2p D1 Ex n

32,61

32,61

A

R

INR

INR

13,704,228

16,075,000

-

0%

0%

0%

0%

13,704,228.00

16,075,000.00

-

Included

-

5,481,691.20

-

6,430,000.00

-

-

-

-

-

-

-

-

-

-

32,890,147.20

-

32,890,147.20

16 months after full technical and commercial clarifications

12-16 Months EX-WORKS, COIMBATORE

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

32,890,147.20

50,000.00

20.00

3.00

a. INCOTERMS 2010: FOB Hamburg (Germany) b. Cost adder for Noise enclosure vacuum pump c. Only basic price offer received. Technical offer and scope of supply not received. d. Mandatory spare prices awaited. e. Vendor Participation in Hazop, 3D model not considered.

a. Price as received on 31-07-2019. b. Mandatory spares prices not provided. Same is estimated as 40% of unit price.

250

315

13,704,228

a. Price as received on 01-08-2019. Prices indicated are Ex works Pimpri Basis. b. Mandatory spares prices not provided. Same is estimated as 40% of unit price. c. Commissioning spares is not considered by KSB. Considering Only gaskets and o-rings as part of commissioning spares, no cost adder is included for same. d. Pump is operating at 110% of BEP flow.

-

16,075,000

a. Mandatory spares prices is estimated as 40% of unit price. 355 m3/h

192.4 m

181

200 S-6

11,76

NQ

INR

6,824,719

0%

0%

6,824,719.24

2,729,887.70

-

369 m3/h

204 m

229.96

300 S-5

21,62

NQ

INR

6,319,814

0%

0%

312.2 m3/h

668 m3/h

254 m

68 m

668 m3/h

68 m

681.6 m3/h

74.6 m

242.6

275 A-8

185 / 144.56 4p D1 Ex n

32,53 B

32,61

200 / 145.87 4p D1 Ex n

32,61

106.33

11,53B

NQ

A

INR

INR

6,059,685

6,443,968

A

INR

6,450,000

NQ

INR

3,533,180

0%

0%

0%

0%

-

6,319,813.52

2,527,925.41

6,059,685.18

6,443,968.00

0%

0%

6,450,000.00

0%

0%

3,533,180.00

-

-

-

-

-

-

-

-

-

-

-

-

-

200

4,884,796

1.00

0.90

2.20

0.60

1.19

300

3,139,701

1.00

0.90

2.20

1.00

1.98

275

3,725,476

1.00

1.02

1.60

1.00

1.64

150,000.00

862,500.00

6,824,719

-

-

-

-

-

-

-

112,500.00

6,319,814

2,423,874.07

-

Included

-

2,577,587.20

-

2,580,000.00

-

-

-

-

-

-

-

-

15,465,523.20

15,480,000.00

-

15,465,523.20

-

12-16 Months EX-WORKS, COIMBATORE

15,480,000.00

-

-

-

-

-

-

-

-

-

15,465,523.20

15,480,000.00

-

-

-

-

-

-

-

-

-

-

-

-

3.00

3.00

a. Price as received on 31-07-2019. b. Mandatory spares prices not provided. Same is estimated as 40% of unit price.

(350,000.00)

300,000.00

6,059,685

185

6,443,968

a. Price as received on 01-08-2019. Prices indicated are Ex works Pimpri Basis. b. Mandatory spares prices not provided. Same is estimated as 40% of unit price. c. Commissioning spares is not considered by KSB. Considering Only gaskets and o-rings as part of commissioning spares, no cost adder is included for same.

6,450,000

a. Mandatory spares prices is estimated as 40% of unit price. 125 S-5

1,413,272.00

125

964,600

1.00

1.00

2.20

1.50

3.30

(100,000.00)

450,000.00

3,533,180

200

1,712,584

1.00

1.00

2.20

1.00

2.21

(100,000.00)

(112,500.00)

3,566,500

a. Mandatory spares prices is estimated as 40% of unit price. 666 m3/h

492 m3/h

492 m3/h

100 m

177.46

105 m

225 / 166.01 2p D1 Ex n

200 S-6

105 m

230 / 201.2 4p D1 Ex n

11,52

23,61

23,61

NQ

A

A

INR

INR

INR

3,566,500

6,032,875

10,335,900

0%

0%

0%

0%

0%

0%

3,566,499.83

6,032,875.00

10,335,900.00

1,426,599.93

-

Included

-

2,413,150.00

-

-

-

-

-

4,134,360.00

14,478,900.00

24,806,160.00

-

14,478,900.00

-

12-16 Months EX-WORKS, COIMBATORE

24,806,160.00

-

-

-

-

-

-

-

-

-

14,478,900.00

3.00

a. Price as received on 31-07-2019. b. Mandatory spares prices not provided. Same is estimated as 40% of unit price.

225

6,032,875

a. Price as received on 01-08-2019. Prices indicated are Ex works Pimpri Basis. b. Mandatory spares prices not provided. Same is estimated as 40% of unit price. c. Commissioning spares is not considered by KSB. Considering Only gaskets and o-rings as part of commissioning spares, no cost adder is included for same.

24,806,160.00

10,335,900

a. Mandatory spares prices is estimated as 40% of unit price. 621 m3/h

86.72 m

118.53

132 S-5

11,53B

NQ

INR

2,389,917

0%

0%

2,389,917.10

955,966.84

-

-

-

-

-

-

132

970,200

1.00

0.84

2.20

1.00

1.85

(100,000)

697,500

2,389,917

132

1,094,202

1.00

0.84

2.20

1.00

1.85

(100,000)

697,500

2,619,008

190

1,765,899

1.00

0.78

2.20

1.00

1.73

(100,000.00)

262,500.00

3,210,260

a. Mandatory spares prices is estimated as 40% of unit price. 621 m3/h

86.72 m

118.15

132 S-6

11,53B

NQ

INR

2,619,008

0%

0%

8HPX23A Flowserve

680 m3/h

110 m

114.7

190 S-8

11,52

NQ

INR

3,210,260

0%

0%

2,619,007.66

1,047,603.06

22.4 m3/h

880 m

225 / 186 2p A-8 Ex n

11,61

A

INR

17,118,387

3,210,259.60

-

1,284,103.84

-

0%

0%

-

-

-

-

-

-

17,118,387.00

-

-

Included

6,847,354.80

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

41,084,128.80

-

-

-

-

41,084,128.80 -

12-16 Months EX-WORKS, COIMBATORE

-

-

-

41,084,128.80 -

-

-

-

-

-

-

3.00

a. Price as received on 31-07-2019. b. Mandatory spares prices not provided. Same is estimated as 40% of unit price.

225

17,118,387

a. Mandatory spares prices is estimated as 40% of unit price. GSG 80-260/7 Sulzer

Prj. 6341, tag 110-J, A-8, 11,61, 90kW, (INR 2840234) GSG 50-220 (L)/7STG Factor for no of stage, motor rating, 32 Sulzer applicable. Year 2016

1908453479 / CBE190410 DT 19.06.20192HPX15B

SQ No. 02000890120 DT 25.07.2019

Awaited

a. Mandatory spares prices is estimated as 40% of unit price.

1908453479 / CBE190410 DT 19.06.201920WXBB/8

Prj. 4677, tag 214-G02-AB, S-5, 23, 250kW, (INR 8222653) Factor for MATERIAL applicable. Year 2009

25,000.00 Included

a. Mandatory spares prices is estimated as 40% of unit price.

Prj. 6270, tag 023-P-030, S-5, 11,53B, 125kW, (INR 1378000*0.7 for reduction of mandatory spares) RPH S8 200-280 Factor for Duplex steel, plan 32 KSB applicable. Year6270, 2009tag 023-P-019A/B, S-6, Prj. 11,52, 200kW, (INR 2446549*0.7 for reduction of mandatory spares) 8HPX23A Factor for Duplex steel, plan 32 Flowserve applicable. Year 2009

SQ No. 02000890120 DT 25.07.2019

320 m3/h

200 m

2,100,000.00

a. Mandatory spares prices is estimated as 40% of unit price.

1908453479 / CBE190410 DT 19.06.201910HPX21B

SQ No. 02000890120 DT 25.07.2019

320 m3/h

315 / 233 2p D1 Ex n

-

Flowserve

Included

c. Vendor Participation in Hazop, 3D model not considered.

-

Flowserve

64,205,102.00

RPH 50-450

77.7 m3/h

575 m

192.45

250 S-5

23,61

NQ

YEN

11,772,178

0%

0%

11,772,178.17

4,708,871.27

250

8,222,653

1.00

1.00

1.35

1.10

1.49

90

2,840,234

1.00

0.90

1.00

4.31

3.90

(150,000.00)

(288,461.54)

11,772,178

1,012,500.00

12,078,709

a. Mandatory spares prices is estimated as 40% of unit price. 24.8 m3/h

65.8 m3/h

65.8 m3/h

423.7 m

63.21

90 A-8

179 m

90 / 69.2 2p Ex n

179 m

90 / 70.87 2p Ex n

A-8

A-8

11,61

11,61

11,61

NQ

A

A

INR

INR

INR

12,078,709

1,955,397

3,170,500

-

0%

0%

0%

0%

0%

0%

12,078,709.19

1,955,397.00

3,170,500.00

-

4,831,483.68

-

-

Included

782,158.80

-

1,268,200.00

-

-

-

-

-

-

-

4,692,952.80

7,609,200.00

-

-

4,692,952.80

7,609,200.00

-

-

12-16 Months EX-WORKS, COIMBATORE

-

-

-

-

-

-

-

-

-

-

-

-

4,692,952.80

7,609,200.00

-

3.00

a. Price as received on 31-07-2019. b. Mandatory spares prices not provided. Same is estimated as 40% of unit price. a. Price as received on 01-08-2019. Prices indicated are Ex works Pimpri Basis. b. Mandatory spares prices not provided. Same is estimated as 40% of unit price. c. Commissioning spares is not considered by KSB. Considering Only gaskets and o-rings as part of commissioning spares, no cost adder is included for same.

90

-

1,955,397

3,170,500

REMARKS 1) The below Prices are Ex-Works and Excludes all duties, Freight, Taxes, Transit Insurance, TPI charges etc. 2) Prices indicated below are non-negotiated prices, as received from Vendors' budgetary offer, e-mail clarifications. Procurement Dept. shall verify above indicated Unit Cost with the latest available Vendor Offers with them. 3) Supervision Charges For Erection & Commissioning Is Not Considered In below Table. (only approximate supervision days indicated based on Rotary experience. This shall be validated by Construction/Commissioning team). 4) First Fill Of Lube Oil Is Excluded In below Prices.

5-Sep-2019 4 6394 INDIAN OIL CORPORATION LIMITED

Inhouse

Prj. 6270, tag 070-P-1013A/B, S-8, 11,52, 55kW, (INR 1114537 * 0.7 for mandatory spares) Factor for 304L, 11 61 applicable. Year 2009 Prj. 6270, tag 023-P-036A/b, S-6, 11,52, 75kW, (INR 1038510 * 0.7 for mandatory spares) Factor for 304L, 11 61 applicable. Year 2009

Flowserve

API 610

AXGA0 03

051-P-270A/B

103.68 m3/h

149.5 m

35.73

55 S-8

11,52

NQ

INR

1,065,737

0%

0%

3HPX15B Flowserve

Flowserve

API 610

AXGA0 03

051-P-277A/B

1908453479 / CBE190410 DT 19.06.20193WXB-10A/9

2ND PASS RO KSB HIGH PRESSU 2 RE EFFLUE NT PUMPS

Inhouse

Prj. 6280, tag 214-G-02, S-5, 23,65, 230kW, (INR 5539718) Factor for, no of stages, motor rating, 316L, 11 61 applicable. Year 2010

API 610

AXGA0 03

051-P-239A/B

KSB DHT CONDEN SATE 2 FLASH DRUM PUMPS

Inhouse

113 m3/h

158 m

54.54

75 S-6

11,52

NQ

INR

843,892

0%

0%

77 m3/h

670 m

250 / 212 2p A-8 Ex n

11,61

A

INR

17,222,000

GSG80-260/7 Sulzer

1908453479 / CBE190410 DT 19.06.20191.5HPX13A-H

SQ No. 02000890120 DT 25.07.2019

RPH 40-361

Prj. 6249, tag 18-GA08-A/B, S-6, 23 76 , 18.5kW, (INR 4055037) Factor for 304L, 11 61 applicable. Year 2009

1.5HP XM12 A Flowserve

77.7 m3/h

15.3 m3/h

575.4 m

110 m

24.6 m3/h

110 m

9.6 m3/h

135 m

177.86

230 S-5

20 30 / 2p A-8

22.25 30 / 2p A-8

23,65

11,61

NQ

A

INR

INR

7,261,244

15,635,000

11,61

A

INR

2,016,254

Flowserve

API 610

AXGA0 03

051-P-274A/B

0%

0%

18.5 S-6

23,76

NQ

INR

7,701,291

17,222,000.00

1908453479 / CBE190410 DT 19.06.20194HPX14A

SQ No. 02000890120 DT 25.07.2019

RPH 100-360A

Prj. 6341, tag 113-J,JA, S-6, 11 76 , 110kW, (INR 1238487 for mandatory spares) Factor for A-8, 11 61 applicable. Year 2016

RPH 100-450 KSB

0%

0%

0%

0%

-

Included

6,888,800.00

7,261,244.35

15,635,000.00

0%

0%

2,016,254.00

0%

0%

7,701,290.73

200 m3/h

200 m3/h

134 m

134 m

132 / 97 2p A-8 Ex n

11,61

A

INR

2,390,888

132 / 96.01 2p A-8 Ex n

11,61

R

INR

3,906,300

81.47

11,76

NQ

INR

1,964,580

Flowserve

KSB

API 610

AXGA0 03

051-P-330A/B

TA FILTER FEED PUMPS

0%

0%

2,390,888.00

0%

0%

3,906,300.00

174.81

179.04

110 S-6

0%

0%

1,964,579.54

AXGA0 03

051-P-410A/B

72.2 m3/h

715 m

280 / 215 2p A-8 Ex n

11,61

A

INR

GSG80-260/7 Sulzer

1908453479 / CBE190410 DT 19.06.20196HPX21SL

RPH 200-670S

77.7 m3/h

336 m3/h

336 m3/h

575.4 m

177.86

230 S-5

92 m

185 / 149 4p D1 Ex n

92 m

225 / 168.87 4p D1 Ex n

23,65

32,61

32,61

NQ

A

A

INR

INR

INR

2 Prj. 6275, tag GA – 1101 A/B, S-5, 21,62, 300kW, (INR 3139701) Factor for Duplex material, plan 32 applicable. Year 2010

Inhouse

Prj. 6270, tag 070-P-1003A/B, S-8, 11,52, 330kW, (INR 90,93,500*0.7 for reduction of mandatory spares) Factor for Duplex material, plan 32 applicable. Year 2009

Flowserve

1908453479 / CBE190410 DT 19.06.20198HPX21-SL

SQ No. 02000890120 DT 25.07.2019

17,767,000

0%

0%

ZE 150-5450 Sulzer

8,019,169

14,139,224

10,220,000

0%

0%

0%

0%

0%

0%

-

Included

-

6,254,000.00

-

API 610

AXGA0 03

AXGA0 03

051-P-475A/B

CHTR 5/3 KSB

RPH 250-630

Prj. 6270, tag 023-P-030, S-5, 11,53B, 125kW, (INR 1378000*0.7 for reduction RPH S8 200-280 of mandatory spares) KSB Factor for 316L, plan 32 applicable. Year 2009

Inhouse

Prj. 6270, tag 023-P-019A/B, S-6, 11,52, 200kW, (INR 2446549*0.7 for reduction of mandatory spares) Factor for 316L, plan 32 applicable. Year 2009

Flowserve

1908453479 / CBE190410 DT 19.06.20198HPX21-SL

051-P-490A/B

PRESSU RE FILTER 2 Inhouse FEED PUMPS

8HPX23A Flowserve

RPH 200-501

Inhouse

Flowserve

1908453479 / CBE190410 DT 19.06.20194HPX11-SL

051-P-520A/B

ZE 150-5450 Sulzer

CHTR 5/3 KSB

SQ No. 02000890120 DT 25.07.2019

RPH A8 100-280

Inhouse

Prj. 6276, tag GA33437A/B, S-6, 53B, 55kW, (INR 1079226) Factor for 304L material, plan 32 applicable. Year 2010

ZF-100-2250 Sulzer

369 m3/h

204 m

229.96

300 S-5

21,62

NQ

INR

5,227,112

0%

0%

310 m3/h

384 m

703 m3/h

99 m

703 m3/h

99 m

211.77

330 S-8

11,52

Inhouse

Prj. 6341, tag U-GA3501A,B / UGA4501A,B, A-8, 11,62, 37kW, (INR 528408) Factor for 304L material, plan 32 , Ex motor applicable. Year 2016

API 610

AXGA0 03

051-P-620

Revised Price

Motor Rating Price adder

Seal Difference

Overall Factor

Other Factors

Material Factor

Capacity Factor

Inflation Factor

Reference price

Remark / Reference

Supervision Charges

Approx. No of days for supervision for erection/ commissioning

Cost of Erection & Commissioning (if in Vendor Scope)

Judgement on Optional Price

2 Years spares

Delivery schedule (months from LOI)

Total Price in INR [J] = [H @ forex]

Total Price [H]=[A+B-G]* QTY + C+ D + E + F

Inhouse Take Away Cost (Deducted) for 1 Equipment [ G ]

Motor Rating (kW)

1.00

1.35

1.00

1.35

(250,000.00)

262,500.00

1,065,737

-

806,501.60

Included

-

956,355.20

-

-

-

-

-

-

-

-

-

-

-

-

41,332,800.00

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

37,524,000.00

4,839,009.60

-

-

-

75

726,957

1.00

1.00

1.35

1.00

1.35

(250,000.00)

112,500.00

843,892

-

-

-

1,562,520.00

41,332,800.00

37,524,000.00

12-16 Months EX-WORKS, COIMBATORE

12-16 Months EX-WORKS, COIMBATORE

4,839,009.60

-

-

-

-

-

-

41,332,800.00

37,524,000.00

4,839,009.60

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

5,738,131.20

5,738,131.20

12-16 Months EX-WORKS, COIMBATORE

5,738,131.20

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

10.00

a. Price as received on 31-07-2019. b. Mandatory spares prices not provided. Same is estimated as 40% of unit price. c. Price includes VFD in Flowserve scope.

a. Mandatory spares prices is estimated as 40% of unit price. b. Price for VFD is not included. Same to be checked with ELE team and included in price.

10.00

10.00

a. Price as received on 31-07-2019. b. Mandatory spares prices not provided. Same is estimated as 40% of unit price. c. Price includes VFD in Flowserve scope.

3.00

230

17,222,000

5,539,718

1.00

0.99

1.35

1.00

1.34

(300,000.00)

150,000.00

30

a. Price as received on 31-07-2019. b. Mandatory spares prices not provided. Same is estimated as 40% of unit price.

7,261,244

15,635,000

a. Price as received on 01-08-2019. Prices indicated are Ex works Pimpri Basis. b. Mandatory spares prices not provided. Same is estimated as 40% of unit price. c. Commissioning spares is not considered by KSB. Considering Only gaskets and o-rings as part of commissioning spares, no cost adder is included for same. d. Price for VFD is not included. Same to be checked with ELE team and included in price.

a. Mandatory spares prices is estimated as 40% of unit price. b. Price for VFD is not included. Same to be checked with ELE team and included in price.

3.00

250

2,016,254

18.5

4,055,037

1.00

1.42

1.35

1.00

1.91

(150,000.00)

86,250.00

132

7,701,291

2,390,888

a. Price as received on 01-08-2019. Prices indicated are Ex works Pimpri Basis. b. Mandatory spares prices not provided. Same is estimated as 40% of unit price. c. Commissioning spares is not considered by KSB. Considering Only gaskets and o-rings as part of commissioning spares, no cost adder is included for same. d. NPSH margin not available.

3,906,300

785,831.82

-

-

Included

7,106,800.00

-

-

-

14,139,224.00

10,220,000.00

3,207,667.67

-

Included

-

5,655,689.60

-

4,088,000.00

-

-

-

-

-

-

-

42,640,800.00

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

33,934,137.60

24,528,000.00

42,640,800.00

33,934,137.60

12-16 Months EX-WORKS, COIMBATORE

12-16 Months EX-WORKS, COIMBATORE

24,528,000.00

-

-

-

42,640,800.00

33,934,137.60

-

-

-

-

-

-

-

-

24,528,000.00

-

-

-

-

-

-

-

110

10.00

a. Price as received on 31-07-2019. b. Mandatory spares prices not provided. Same is estimated as 40% of unit price. c. Price includes VFD in Flowserve scope.

a. Mandatory spares prices is estimated as 40% of unit price. b. Price for VFD is not included. Same to be checked with ELE team and included in price.

3.00

a. Price as received on 31-07-2019. b. Mandatory spares prices not provided. Same is estimated as 40% of unit price.

3.00

a. Price as received on 01-08-2019. Prices indicated are Ex works Pimpri Basis. b. Mandatory spares prices not provided. Same is estimated as 40% of unit price. c. Commissioning spares is not considered by KSB. Considering Only gaskets and o-rings as part of commissioning spares, no cost adder is included for same.

1,238,487

1.00

1.11

1.35

1.00

1.49

(50,000.00)

165,000.00

280

230

1,964,580

17,767,000

5,539,718

1.00

0.93

1.35

1.10

1.38

-

375,000.00

185

8,019,169

14,139,224

10,220,000

5,227,112.41

2,090,844.96

300

3,139,701

1.00

0.91

2.20

1.00

2.00

(200,000.00)

(862,500.00)

5,227,112

A-8 315 / Nitroni 263 4p 32,61 c Ex n Shaft

390 / 275.64 4p A-8 Ex n

32,61

6,401,759

0%

0%

6,401,759.10

A

INR

14,053,268

0%

0%

14,053,268.00

A

INR

11,770,500

0%

0%

11,770,500.00

2,560,703.64

-

Included

-

5,621,307.20

-

4,708,200.00

-

-

-

-

-

-

-

-

33,727,843.20

28,249,200.00

-

33,727,843.20

12-16 Months EX-WORKS, COIMBATORE

28,249,200.00

-

-

-

-

-

-

-

330

6,365,450

1.00

1.08

2.20

0.50

1.19

(100,000.00)

(1,087,500.00)

6,401,759

33,727,843.20

-

-

-

-

-

-

-

-

28,249,200.00

-

-

-

-

-

-

-

3.00

3.00

a. Price as received on 31-07-2019. b. Mandatory spares prices not provided. Same is estimated as 40% of unit price.

315

14,053,268

a. Price as received on 01-08-2019. Prices indicated are Ex works Pimpri Basis. b. Mandatory spares prices not provided. Same is estimated as 40% of unit price. c. Commissioning spares is not considered by KSB. Considering Only gaskets and o-rings as part of commissioning spares, no cost adder is included for same.

11,770,500

a. Mandatory spares prices is estimated as 40% of unit price. 681.6 m3/h

74.6 m

106.33

125 S-5

11,53B

NQ

INR

2,668,095

0%

0%

2,668,095.11

1,067,238.05

125

964,600

1.00

1.03

1.35

1.00

1.39

(100,000.00)

1,425,000.00

2,668,095

666 m3/h

100 m

392 m3/h

62 m

392 m3/h

62 m

177.46

200 S-6

11,52

NQ

INR

3,202,933

0%

0%

3,202,932.63

132 / 107 4p A-8 Ex n

32,61

A

INR

9,765,936

0%

0%

9,765,936.00

132 / 95.32 4p A-8 Ex n

32,61

A

INR

5,116,900

0%

0%

5,116,900.00

1,281,173.05

-

Included

-

3,906,374.40

-

2,046,760.00

-

-

-

-

-

-

-

-

23,438,246.40

12,280,560.00

-

23,438,246.40

12-16 Months EX-WORKS, COIMBATORE

12,280,560.00

-

-

-

-

-

-

-

200

1,712,584

1.00

1.06

1.35

1.00

1.43

(100,000.00)

862,500.00

3,202,933

23,438,246.40

-

-

-

-

-

-

-

-

12,280,560.00

-

-

-

-

-

-

-

3.00

a. Price as received on 31-07-2019. b. Mandatory spares prices not provided. Same is estimated as 40% of unit price.

3.00

a. Price as received on 01-08-2019. Prices indicated are Ex works Pimpri Basis. b. Mandatory spares prices not provided. Same is estimated as 40% of unit price. c. Commissioning spares is not considered by KSB. Considering Only gaskets and o-rings as part of commissioning spares, no cost adder is included for same.

132

9,765,936

5,116,900

392.5 m3/h

87 m

89.09

132 S-6

11,53B

NQ

INR

1,158,662

0%

0%

1,158,661.68

463,464.67

132

933,531

1.00

1.00

1.35

1.00

1.35

(100,000.00)

-

1,158,662

369 m3/h

204 m

229.96

300 S-5

21,62

NQ

INR

3,142,791

0%

0%

3,142,790.70

1,257,116.28

-

-

-

-

-

-

300

3,139,701

1.00

1.06

1.35

1.00

1.43

(100,000.00)

(1,260,000.00)

3,142,791

310 m3/h

384 m

191 m3/h

65 m

191 m3/h

65 m

181.6 m3/h

67.3 m

211.77

330 S-8

55 / 46.2 2p Ex n

55 / 42 2p Ex n

A-8

A-8

11,52

NQ

INR

3,188,611

0%

0%

3,188,611.17

32,61

A

INR

6,530,892

0%

0%

6,530,892.00

32,61

R

INR

2,988,900

NQ

INR

1,432,370

0%

0%

2,988,900.00

0%

0%

1,432,370.18

1,275,444.47

-

Included

-

2,612,356.80

-

1,195,560.00

-

-

-

-

-

-

-

-

15,674,140.80

-

15,674,140.80

12-16 Months EX-WORKS, COIMBATORE

-

-

-

-

-

-

-

330

6,365,450

1.00

1.19

1.35

0.50

0.80

(450,000.00)

(1,485,000.00)

3,188,611

15,674,140.80

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

3.00

3.00

a. Price as received on 31-07-2019. b. Mandatory spares prices not provided. Same is estimated as 40% of unit price.

55

6,530,892

a. Price as received on 01-08-2019. Prices indicated are Ex works Pimpri Basis. b. Mandatory spares prices not provided. Same is estimated as 40% of unit price. c. Commissioning spares is not considered by KSB. Considering Only gaskets and o-rings as part of commissioning spares, no cost adder is included for same. c. NPSH margin not available

2,988,900

42.51

55 S-6

53B

572,948.07

55

1,079,226

1.00

1.05

1.35

1.00

1.42

(100,000.00)

37

528,408

1.00

1.23

1.00

1.10

1.35

150,000.00

-

1,432,370

a. Mandatory spares prices is estimated as 40% of unit price. RPH 100-230 KSB

1908453479 / CBE190410 DT 19.06.20196HPX15-SL

SQ No. 02000890120 DT 25.07.2019

RPH A8-200-670S (Cost sheet model)

SQ No. 02000890120 DT 25.07.2019

RPH A8 150-360A (Performance Curve model)

Inhouse

Inhouse

Prj. 6235, tag 2111-P-6-AB, A-8, 21,52, 110kW, (INR 3962408) 6HP X 12A Factor for 304L material, plan 32 Flowserve applicable. Year 2008

1908453479 / CBE190410 DT 19.06.20193HPX9-SL

SQ No. 02000890120 DT 25.07.2019

1.00

a. Mandatory spares prices is estimated as 40% of unit price.

Prj. 4695, tag 89-G5 A/B, --, --, 260kW, 200*150UCW40M (INR 8615004) KEPL Year 2010

KSB

-

-

8,019,169.17

INR

145 m3/h

268 m3/h

268 m3/h

268 m3/h

61 m

31.77

37 A-8

11,62

NQ

INR

999,679

0%

0%

RPH A8 80-230

363.4 m3/h

999,679.12

399,871.65

-

-

-

-

-

-

145 m

160 / 133 2p A-8 Ex n

145 m

136 325 / 188.6 4p A-8 4 Ex n

32,61

A

INR

9,448,000

0%

0%

9,448,000.00

-

-

3,779,200.00

-

-

-

22,675,200.00

22,675,200.00

-

-

-

22,675,200.00

145 m

180 / 137 2p A-8 Ex n

32,61

A

INR

4,966,100

0%

0%

4,966,100.00

-

-

1,986,440.00

-

-

-

11,918,640.00

11,918,640.00

11,918,640.00

32,61

R

INR

8,432,166

0%

0%

-

OFFSPEC PTA 1 SLURRY PUMP

17,767,000.00

NQ

-

Flowserve

780,176

a. Mandatory spares prices is estimated as 40% of unit price.

KSB

PTA MOTHER LIQUOR 2 KSB DRUM PUMPS

55

a. Mandatory spares prices is estimated as 40% of unit price.

Prj. 6270, tag 070-P-1003A/B, S-8, 11,52, 330kW, (INR 90,93,500*0.7 for reduction of mandatory spares) Factor for 316L material, plan 32 applicable. Year 2009

KSB

AXGA0 03

-

a. Mandatory spares prices is estimated as 40% of unit price. 8HPX21A Flowserve

Inhouse

PTA VENT KO DRUM 2 CIRCULA TION PUMPS

-

a. Mandatory spares prices is estimated as 40% of unit price.

Prj. 6275, tag GA – 1101 A/B, S-5, 21,62, 300kW, (INR 3139701) Factor for 316L material, plan 32 applicable. Year 2010

Flowserve

API 610

Prj. 6270, tag 023-P-032A/B/C, S-6, 11,53B, 132kW, (INR 133616 * 0.7 mandatory spare) Factor for 316L material, plan 32 applicable. Year 2009

-

3,080,516.29

-

-

API 610

-

a. Mandatory spares prices is estimated as 40% of unit price.

Inhouse

SQ No. 02000890120 DT 25.07.2019

-

-

-

KSB

-

a. Mandatory spares prices is estimated as 40% of unit price.

Inhouse

PTA FEED BOOSTE 2 R PUMPS

-

-

-

KSB

API 610

-

a. Mandatory spares prices is estimated as 40% of unit price.

1908453479 / CBE190410 DT 19.06.20193WXB-10A/9

SQ No. 02000890120 DT 25.07.2019

-

2,904,497.74

-

-

Prj. 6280, tag 214-G-02, S-5, 23 65 , 230kW, (INR 5539718) Factor for A-7, 11 61 applicable. Year 2010

Ware House Spare [total for all items] [F]

-

-

Inhouse

-

337,556.78

-

-

13.5

843,891.95

-

2ND PASS RO HIGH 2 PRESSU RE FEED PUMPS

Capital / Insurance Spares [total for all items] [E]

426,294.99

-

Flowserve

Mandatory Spares [total for all items] [D]

Erection & Commissioning Spares [total for all items] [C]

1,065,737.47

a. Mandatory spares prices is estimated as 40% of unit price.

-

Inhouse

Cost adder (if any) for 1 item [B]

a. Mandatory spares prices is estimated as 40% of unit price. 3HPX15B Flowserve

-

1ST PASS RO HIGH 2 PRESSU RE FEED PUMPS

Unit Price [After Discount & Byuout] (Base Price) for 1 item [A]

% Discount [By Procurement Team] % Buyout [By Procurement Team]

Unit Price [Before Discount & Byuout] (Base Price) for 1 item

Currency

Technical Acceptance

Major open issues

Additional Technical details, if any.

Equipment Type

Mechanical Seal Details

Material

Motor Rating (kW)

Rated BKW (kw)

Unit of Measurement

Rated Head / Pressure

Unit of Measurement

Rated Flow

Model No

Quotation reference

Approved Vendor ?

Name of Bidder

DEHYDR ATION TOWER FINAL 2 CONDEN SER REFLUX Inhouse PUMPS

Quantity

051-P-265A/B

Item description

AXGA0 03

Equip. Tag No.

API 610

Requisition No.

Sl. No. (Requisition)

Revision No.

Brief technical Details

Optional Prices [Not included in Total Price]

5) Any cost for any requirement of safety study like HAZOP is not considered in above pricing. Proposal to consider the same, if required. 6) Currency exchange rate considered is mentioned in this sheet. This is to be verified / applied with respect to latest current rates, by Procurement dept. 7) Legends : A : Acceptable , R : Not Acceptable , NQ : Not quoted 8) Licensor Approved vendor list to be considered for below equipments [051-P-411A/B/C , PAC Package, All Agitators.] For balance equipments, ensure that the vendors are listed in Project vendor list to be submitted to IOCL. 9) Requirement of Extended Warranty and AMC for instrumentation is not considered. Same to be confirmed with vendors (for PAC train) and included accordingly. 10) Inflation factor is not considered for INHOUSE Cost Estimation. Procurement to consider the same while costing. [Refer Column BH of excel file]

INR Per KW

Total Price with Power Loading [in INR] [O] = [J + N]

-

Power Loading value :

Power Loading [in INR] [N] [@ loading rate]

Client

Total power loading [M]=[K X L]

Date Revision Proposal No

Difference in BKW for each item [L] (base = min. among acceptable Bidders)

70 INR 80 INR 0.65 INR 90 INR 70 INR

Qty of item for Power Loading [ K ]

Exchange Rate : 1 USD 1 EURO 1 YEN 1 POUND 1 SCF

145.7 m

214.9

260

NQ

INR

4,555,954

8,432,166.00

-

Included

3,372,866.40

-

-

-

0%

0%

4,555,953.87

1,822,381.55

-

-

12-16 Months EX-WORKS, COIMBATORE

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

3.00

3.00

a. Price as received on 31-07-2019. b. Mandatory spares prices not provided. Same is estimated as 40% of unit price. c. NPSH margin not available. Flowserve has informed that Offered model is the best selection available.

135,000.00

160

999,679

8,432,166

a. Price as received on 01-08-2019. Prices indicated are Ex works Pimpri Basis. b. Mandatory spares prices not provided. Same is estimated as 40% of unit price. c. Commissioning spares is not considered by KSB. Considering Only gaskets and o-rings as part of commissioning spares, no cost adder is included for a. Price as received on 01-08-2019. Prices indicated are Ex works Pimpri same. Basis. b. Mandatory spares prices not provided. Same is estimated as 40% of unit price. c. Commissioning spares is not considered by KSB. Considering Only gaskets and o-rings as part of commissioning spares, no cost adder is included for same. a. Mandatory spares prices is estimated as 40% of unit price.

9,448,000

4,966,100

260

8,615,004

1.00

0.80

1.00

1.00

0.80

(350,000.00)

(1,950,000.00)

4,555,954

110

3,962,408

1.00

1.08

1.00

1.00

1.08

(350,000.00)

375,000.00

4,299,937

a. Mandatory spares prices is estimated as 40% of unit price. 242.2 m3/h

75.2 m3/h

75.2 m3/h

108.4 m

86.9

110 A-8

50 m

30 / 18.3 2p Ex n

50 m

22 / 17.82 2p Ex n

A-8

A-8

21,52

32,61

32,61

NQ

A

A

INR

INR

INR

4,299,937

9,111,927

2,088,000

-

0%

0%

0%

0%

0%

0%

4,299,936.65

9,111,927.00

2,088,000.00

-

1,719,974.66

-

-

Included

3,644,770.80

-

835,200.00

-

-

-

-

-

-

-

12,756,697.80

2,923,200.00

-

-

12,756,697.80

2,923,200.00

-

-

12-16 Months EX-WORKS, COIMBATORE

-

-

-

-

-

-

-

-

-

-

-

-

12,756,697.80

2,923,200.00

-

3.00

a. Price as received on 31-07-2019. b. Mandatory spares prices not provided. Same is estimated as 40% of unit price.

3.00

a. Price as received on 01-08-2019. Prices indicated are Ex works Pimpri Basis. b. Mandatory spares prices not provided. Same is estimated as 40% of unit price. c. Commissioning spares is not considered by KSB. Considering Only gaskets and o-rings as part of commissioning spares, no cost adder is included for same.

30

9,111,927

2,088,000

REMARKS 1) The below Prices are Ex-Works and Excludes all duties, Freight, Taxes, Transit Insurance, TPI charges etc. 2) Prices indicated below are non-negotiated prices, as received from Vendors' budgetary offer, e-mail clarifications. Procurement Dept. shall verify above indicated Unit Cost with the latest available Vendor Offers with them. 3) Supervision Charges For Erection & Commissioning Is Not Considered In below Table. (only approximate supervision days indicated based on Rotary experience. This shall be validated by Construction/Commissioning team). 4) First Fill Of Lube Oil Is Excluded In below Prices.

5-Sep-2019 4 6394 INDIAN OIL CORPORATION LIMITED

API 610

API 610

API 610

API 610

AXGA0 03

AXGA0 03

AXGA0 03

AXGA0 03

051-P-710

051-P-750A/B

051-P-840A/B

051-P-905A/B

AXGA0 03

051-P-906A/B

Prj. 6341, tag U-GA3401A,B / UGA4401A,B,A-8, 11,62, 37kW, (INR 3HPX11A 684940) Flowserve Factor for plan 32, Ex motor applicable. Year 2016

Inhouse

Prj. 6341, tag U-GA3110A,B / UGA4110A,B, S-5, 23, 30kW, (INR 514109) Factor for 304L material, plan 32, Ex motor applicable. Year 2016

RPH 80-280 KSB

66 m3/h

70 m

Flowserve

1908453479 / CBE190410 DT 19.06.201910HPX18-SL

620 m3/h

50 m

82 m3/h

77 m

31.63

SQ No. 02000890120 DT 25.07.2019

Inhouse

Prj. 6270, tag 023-P-030, S-5, 11,53B, 125kW, (INR 1378000*0.7 for reduction of mandatory spares) RPH S8 200-280 Factor for Hast Alloy C276, plan 32 KSB applicable. Year 2009

11,62

NQ

INR

888,454

0%

0%

RPH S5 250-401S

Inhouse

Prj. 6270, tag 023-P-019A/B, S-6, 11,52, 200kW, (INR 2446549*0.7 for reduction of mandatory spares) Factor for Hast Alloy C276, plan 32 applicable. Year 2009

Flowserve

1908453479 / CBE190410 DT 19.06.20194HPX14-SL

620 m3/h

50 m

681.6 m3/h

74.6 m

18.51

30 S-5

23

SQ No. 02000890120 DT 25.07.2019

8HPX23A Flowserve

RPH A8 100-450S

185 / Alloy 126 4p 32,61 C-276 Ex n

150 / S-5 115.69 4p 32,61 C-276 Ex n

INR

841,952

0%

0%

841,951.53

A

INR

19,134,031

0%

0%

19,134,031.00

R

INR

4,044,424

NQ

INR

3,859,695

0%

0%

4,044,424.00

Flowserve

1908453479 / CBE190410 DT 19.06.20193HPX8A

125 S-5

11.53B

666 m3/h

100 m

166 m3/h

166 m3/h

177.46

0%

0%

3,859,694.84

11,52

NQ

INR

6,164,691

0%

0%

6,164,690.79

160 m

150 / 114 2p A-8 Ex n

32,61

A

INR

8,004,856

0%

0%

8,004,856.00

160 m

132 / 117.49 2p A-8 Ex n

32,61

A

INR

4,509,600

0%

0%

-

Included

-

7,653,612.40

-

051-P-973A/B

MP STEAM FLASH DRUM PUMPS

RPH A8 50-230

4,509,600.00

-

Included

-

61.3 m3/h

42 m

106.11

132 S-6

15 / 11.1 2p Ex n

61.3 m3/h

42 m

15 / 11.37 2p Ex n

82 m3/h

77 m

31.63

A-8

11,61

NQ

INR

865,562

0%

0%

865,561.61

32,61

A

INR

1,902,756

0%

0%

1,902,756.00

A-8

32,61

R

INR

1,953,200

37 A-8

11,62

NQ

INR

690,732

0%

0%

1,953,200.00

0%

0%

690,731.53

-

Inhouse

Prj. 6341, tag U-GA3401A,B / UGA4401A,B, A-8, 11, 62, 37kW, (INR 3HPX11A 684940) Flowserve Factor for 32 61, Ex n motor applicable. Year 2010

Inhouse

Prj. 4696, tag 86-G-36A/B, S-5, 11, 61, 15kW, (INR 558813) ZF 80-2200 Factor for A-8, 32 61 applicable. Sulzer Year 2010

72 m3/h

42.18 m

15 S-5

11,61

NQ

INR

818,646

0%

0%

818,646.00

Flowserve

1908453479 / CBE190410 DT 19.06.20198HPX15A

697 m3/h

140 m

375 / 335 2p S-6 Ex n

11,61

A

INR

6,801,126

0%

0%

6,801,126.00

-

KSB

SQ No. 02000890120 DT 25.07.2019

RPH S5 250-710S

697 m3/h

140 m

475 / 358.47 4p S-5 Ex n

11,61

A

INR

10,550,000

0%

0%

10,550,000.00

-

Prj. 6275, tag GA – 1006 A/B, C-6, 32,52, 250kW, (INR 3614445) plan 32 applicable. Year 2010

ZF 200-5400 Sulzer

616

146

32,52

NQ

INR

3,231,061

0%

0%

3,231,061.46

-

Inhouse

Inhouse

Prj. 6270, tag 023-P-019A/B, S-6, 11,52, 200kW, (INR 2446549*0.7 for reduction of mandatory spares) plan 32 applicable. Year 2009

1908453479 / CBE190410 DT 19.06.20194HPX25A

SQ No. 02000890120 DT 25.07.2019

RPH S5 100-280

Inhouse

Prj. 6341, tag U-GA3201A,B / UGA4201A,B, S-6, 11,52, 75kW, (INR 1208410) plan 23 applicable. Year 2016

4HPX25A Flowserve

Inhouse

Prj. 6249, tag 31- GA01 AB, S-5, 11,75, 75kW, (INR 1600000) 150 x 100 UCW 32 plan 23 applicable. KEPL Year 2009

KSB

API 610

AXGA0 03

051-P-1050A/B

DEMINE RALIZED WATER SMALL 2 BOOSTE R PUMPS

Inhouse

Prj. 4683, tag 11-P-1103 A/B, S-6, 11,52, 18.5kW, (INR 769975) Factor for SS316, plan 11,61 applicable. Year 2010

Flowserve

KSB

API 610

AXGA0 03

051-P-1054A/B

DEMINE RALIZED WATER LARGE 2 BOOSTE R PUMPS

Prj. 4670, tag 700 P-1012 AB, S-6, 23,52, 200kW, (INR 5040000) Factor for SS316, plan 11,61 , BB2 pump applicable. Year 2009

Inhouse

Prj. 6249, tag 13-GA09-A/B, S-6, 53B, 30kW, (INR 8327599) Factor for SS316, plan 11,61, BB2 pump applicable. Year 2009

10.94

204.7

250 C-6

AXGA0 04

051-P-160A/B

051-P-202A/B

LIQUID CATALY ST 2 STORAG E PUMPS

Revised Price

Motor Rating Price adder

Seal Difference

Overall Factor

Other Factors

Material Factor

Capacity Factor

Inflation Factor

Reference price

Motor Rating (kW)

Remark / Reference

Supervision Charges

Approx. No of days for supervision for erection/ commissioning

Cost of Erection & Commissioning (if in Vendor Scope)

Judgement on Optional Price

2 Years spares

Delivery schedule (months from LOI)

Total Price [H]=[A+B-G]* QTY + C+ D + E + F

Inhouse Take Away Cost (Deducted) for 1 Equipment [ G ]

Total Price in INR [J] = [H @ forex] 26,787,643.40

12-16 Months EX-WORKS, COIMBATORE

-

-

-

-

-

-

-

26,787,643.40

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

3,201,942.40

-

1,803,840.00

-

-

-

-

-

-

19,211,654.40

10,823,040.00

-

19,211,654.40

12-16 Months EX-WORKS, COIMBATORE

10,823,040.00

-

-

-

3.00

3.00

a. Price as received on 31-07-2019. b. Mandatory spares prices not provided. Same is estimated as 40% of unit price.

1.00

1.10

1.01

30

514,109

1.00

1.10

1.35

1.10

1.64

250,000.00

(52,500.00)

-

-

185

888,454

841,952

19,134,031

a. Price as received on 01-08-2019. Prices indicated are Ex works Pimpri Basis. b. Mandatory spares prices not provided. Same is estimated as 40% of unit price. c. Commissioning spares is not considered by KSB. Considering Only gaskets and o-rings as part of commissioning spares, no cost adder is included for same. d. KSB informed they cannot offer C-276 material. e. NPSH margin not available.

-

-

-

-

19,211,654.40

-

-

-

-

-

-

-

-

10,823,040.00

-

-

-

-

-

-

-

Included

-

761,102.40

-

781,280.00

-

-

-

-

-

-

-

-

-

4,566,614.40

4,566,614.40

12-16 Months EX-WORKS, COIMBATORE

4,566,614.40

-

-

-

-

-

-

276,292.61

-

-

-

-

-

-

-

-

-

-

-

-

327,458.40

Included

-

-

-

2,720,450.40

-

-

-

16,322,702.40

16,322,702.40

4,220,000.00

-

-

-

25,320,000.00

25,320,000.00

12-16 Months EX-WORKS, COIMBATORE

3.00

a. Price as received on 31-07-2019. b. Mandatory spares prices not provided. Same is estimated as 40% of unit price.

3.00

a. Price as received on 01-08-2019. Prices indicated are Ex works Pimpri Basis. b. Mandatory spares prices not provided. Same is estimated as 40% of unit price. c. Commissioning spares is not considered by KSB. Considering Only gaskets and o-rings as part of commissioning spares, no cost adder is included for same.

4,044,424

125

964,600

1.00

0.91

4.00

1.00

3.64

(100,000.00)

450,000.00

3,859,695

200

1,712,584

1.00

0.93

4.00

1.00

3.72

(100,000.00)

(112,500.00)

6,164,691

150

8,004,856

4,509,600

132

3.00

3.00

a. Price as received on 31-07-2019. b. Mandatory spares prices not provided. Same is estimated as 40% of unit price.

473,050

1.00

0.91

1.35

1.00

1.23

150,000.00

135,000.00

15

865,562

1,902,756

a. Price as received on 01-08-2019. Prices indicated are Ex works Pimpri Basis. b. Mandatory spares prices not provided. Same is estimated as 40% of unit price. c. Commissioning spares is not considered by KSB. Considering Only gaskets and o-rings as part of commissioning spares, no cost adder is included for same. d. Selected pump is operating at 107% of BEP.

-

-

-

-

-

-

16,322,702.40

-

3.00

a. Price as received on 31-07-2019. b. Mandatory spares prices not provided. Same is estimated as 40% of unit price.

-

-

-

25,320,000.00

3.00

a. Price as received on 01-08-2019. Prices indicated are Ex works Pimpri Basis. b. Mandatory spares prices not provided. Same is estimated as 40% of unit price. c. Commissioning spares is not considered by KSB. Considering Only gaskets and o-rings as part of commissioning spares, no cost adder is included for same.

1,292,424.58

-

-

-

-

-

-

-

-

-

-

-

-

681.6 m3/h

74.6 m

106.33

125 S-5

11.53B

NQ

INR

2,511,394

0%

0%

2,511,394.07

1,004,557.63

-

-

-

-

-

-

666 m3/h

220 m3/h

100 m

96 m

228.6 m3/h

96 m

132 m3/h

53 m

177.46

200 S-6

110 / 88.9 4p S-6 Ex n

90 / 70.782 2p Ex n

11,52

23,61

NQ

A

INR

INR

2,754,799

2,907,439

0%

0%

0%

0%

2,754,799.18

2,907,439.00

S-5

23,61

R

INR

4,492,142

0%

0%

4,492,142.00

45 A-8

11,62

NQ

INR

2,809,513

0%

0%

2,809,512.58

1,101,919.67

-

Included

-

1,162,975.60

-

1,796,856.80

-

-

-

-

-

-

-

6,977,853.60

-

6,977,853.60

-

12-16 Months EX-WORKS, COIMBATORE

-

-

-

-

-

-

6,977,853.60

-

-

-

-

-

-

36.69

1,123,805.03

-

-

-

-

-

-

-

-

-

-

-

-

-

-

1,953,200

37

684,940

1.00

0.80

1.00

1.10

0.88

250,000.00

15

558,813

1.00

0.89

1.35

1.00

1.20

150,000.00

(165,000.00)

690,732

-

375

818,646

6,801,126

10,550,000

250

3,614,445

1.00

1.10

0.67

1.00

0.73

(350,000.00)

937,500.00

3,231,061

125

964,600

1.00

1.02

1.00

1.00

1.02

(350,000.00)

1,875,000.00

2,511,394

3.00

3.00

a. Price as received on 31-07-2019. b. Mandatory spares prices not provided. Same is estimated as 40% of unit price.

200

1,712,584

1.00

1.05

1.00

1.00

1.05

(350,000.00)

1,312,500.00

2,754,799

110

2,907,439

a. Price as received on 01-08-2019. Prices indicated are Ex works Pimpri Basis. b. Mandatory spares prices not provided. Same is estimated as 40% of unit price. c. Commissioning spares is not considered by KSB. Considering Only gaskets and o-rings as part of commissioning spares, no cost adder is included for same. d. NPSH margin not available.

4,492,142

45

1,649,925

1.00

1.47

0.74

1.10

1.20

350,000.00

487,500.00

2,809,513

75

1,600,000

1.00

1.13

1.00

1.00

1.13

150,000.00

262,500.00

2,216,290

a. Mandatory spares prices is estimated as 40% of unit price. 187.5 m3/h

109 m

72.5

75 S-5

11,75

NQ

INR

2,216,290

0%

0%

2,216,290.27

886,516.11

90.5 m3/h

1120 m

550 / 493 2p S-5 Ex n

11,61

A

INR

31,112,772

0%

0%

31,112,772.00

-

-

Included

12,445,108.80

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

74,670,652.80

-

-

-

-

74,670,652.80 -

12-16 Months EX-WORKS, COIMBATORE

-

-

-

74,670,652.80 -

131.1

471.7

252

315 S-8

11,52

NQ

INR

25,495,575

0%

0%

25,495,574.72

10,198,229.89

-

-

-

-

-

-

GSG80-260/7 Sulzer

RPH A8 50-280

77.7 m3/h

48.2 m3/h

48.2 m3/h

575.4 m

177.86

230 S-5

92 m

30 / 23.4 2p Ex n

92 m

30 / 20.72 2p Ex n

A-8

A-8

23,65

11,61

11,61

NQ

A

A

INR

INR

INR

25,631,773

1,243,076

2,085,400

0%

0%

0%

0%

0%

0%

25,631,773.42

1,243,076.00

2,085,400.00

10,252,709.37

-

Included

-

497,230.40

-

834,160.00

-

-

-

-

-

-

-

-

2,983,382.40

5,004,960.00

-

2,983,382.40

-

12-16 Months EX-WORKS, COIMBATORE

5,004,960.00

-

-

-

-

10.00

a. Price as received on 31-07-2019. b. Mandatory spares prices not provided. Same is estimated as 40% of unit price considering Lube oil system.

-

-

2,983,382.40

-

-

-

-

-

-

-

-

5,004,960.00

-

550

31,112,772

315

13,476,340

1.00

0.76

1.00

2.37

1.80

(500,000.00)

1,762,500.00

25,495,575

-

-

-

-

-

-

3.00

a. Price as received on 31-07-2019. b. Mandatory spares prices not provided. Same is estimated as 40% of unit price.

230

5,539,718

1.00

1.12

1.00

3.79

4.25

(300,000.00)

2,400,000.00

25,631,773

3.00

a. Price as received on 01-08-2019. Prices indicated are Ex works Pimpri Basis. b. Mandatory spares prices not provided. Same is estimated as 40% of unit price. c. Commissioning spares is not considered by KSB. Considering Only gaskets and o-rings as part of commissioning spares, no cost adder is included for same.

30

1,243,076

2,085,400

a. Mandatory spares prices is estimated as 40% of unit price. RPH 80-280 KSB

66 m3/h

70 m

18.51

30 S-5

23,61

NQ

INR

613,452

0%

0%

613,451.87

245,380.75

30

514,109

1.00

1.00

1.35

1.10

1.49

(150,000.00)

18.5

769,975

1.00

0.92

1.35

1.00

1.24

(350,000.00)

-

613,452

a. Mandatory spares prices is estimated as 40% of unit price. 100 x 80 UCW M 32 KEPL

RPH A8 200-670S

53.7 m3/h

504 m3/h

504 m3/h

91.3 m

13.73

18.5 S-6

92 m

185 / 156 2p A-8 Ex n

92 m

225 / 199.07 4p A-8 Ex n

11,52

11,61

11,61

NQ

A

A

INR

INR

INR

694,800

4,432,169

8,667,191

0%

0%

0%

0%

0%

0%

694,800.41

4,432,169.00

8,667,191.00

277,920.16

-

Included

-

1,772,867.60

-

-

3,466,876.40

-

-

-

-

-

-

-

-

10,637,205.60

20,801,258.40

-

10,637,205.60

20,801,258.40

-

12-16 Months EX-WORKS, COIMBATORE

-

-

-

-

-

-

10,637,205.60

-

-

-

-

-

-

-

-

20,801,258.40

-

-

-

-

-

-

-

3.00

a. Price as received on 31-07-2019. b. Mandatory spares prices not provided. Same is estimated as 40% of unit price.

3.00

a. Price as received on 01-08-2019. Prices indicated are Ex works Pimpri Basis. b. Mandatory spares prices not provided. Same is estimated as 40% of unit price. c. Commissioning spares is not considered by KSB. Considering Only gaskets and o-rings as part of commissioning spares, no cost adder is included for same.

86,250.00

185

694,800

4,432,169

8,667,191

0 a. Mandatory spares prices is estimated as 40% of unit price.

250 X 200 KS 40 KEPL

521 m3/h

133 m

168.54

200 S-6

23,52

NQ

INR

3,336,693

0%

0%

3,336,693.09

1,334,677.24

200

5,040,000

1.00

0.97

1.35

0.60

0.78

(500,000.00)

(112,500.00)

3,336,693

30

8,327,599

1.00

1.05

1.35

0.60

0.85

(600,000.00)

1,162,500.00

7,615,734

110

464,244

1.00

1.27

1.35

1.10

1.88

250,000.00

185

580,000

1.00

1.18

1.35

1.00

1.59

250,000.00

(562,500.00)

609,160

125

964,600

1.00

0.95

1.35

0.84

1.09

(100,000.00)

(112,500.00)

834,292

a. Mandatory spares prices is estimated as 40% of unit price. 10HD X 18A Flowserve

482 m3/h

111.3 m

20.5

30 S-6

110 / 97.2 4p 316L Ex n

53B

NQ

32,61

INR

7,615,734

0%

0%

7,615,734.47

3,046,293.79

39 m

A

INR

2,442,398

0%

0%

2,442,398.00

-

-

-

-

-

-

-

-

-

475 m3/h

50.1 m

84.17 110 / 2 S-5

11

NQ

INR

1,122,243

0%

0%

1,122,243.14

448,897.26

-

-

-

-

-

-

523 m3/h

45.5 m

144.2

11

NQ

INR

609,160

0%

0%

609,159.52

243,663.81

-

-

-

-

-

-

-

32-20CPX200

EKD79-1929 dt 08-Aug-2019

HN22DPB2

5,861,755.20

5,861,755.20

-

650 m3/h

CBE190480 DT 21.06.2019

-

-

KPD 125/20 KBL

Nikkiso

-

-

250-200CPX400

Flowserve

-

-

Prj. 6341, tag 521-JA/JB/JC, PO : P/6341/14161/AYGA008-1, AP-2 Year 2016 [INR 464244]

Prj. 6270, tag 023-P-030, S-5, 11,53B, 125kW, (INR 1378000*0.7 for reduction of mandatory spares) RPH S8 200-280 Factor for ISO pump, SS316L, plan 32 KSB applicable. Year 2009

976,959.20

-

CBE190480 DT 21.06.2019

Prj. IPPL, tag PC-20-01 AB, S-5, 11, 185kW, (INR 580000) 200-150CPX400 Factor for SS316L, plan 32 applicable. KSB Year 2009

Included

-

Inhouse PROCES S VENT SCRUBB ER 2 Inhouse RECIRCU LATION PUMP

0.92

a. Mandatory spares prices is estimated as 40% of unit price.

5,861,755.20

3.00

a. Only Pump selection provided. b. Scope of supply confirmation and price awaited.

110

2,442,398

a. Mandatory spares prices is estimated as 40% of unit price. -

1,122,243

a. Mandatory spares prices is estimated as 40% of unit price. 185 S-5

a. Mandatory spares prices is estimated as 40% of unit price. 681 m3/h

74.6 m

106.33

125 S-5

11.53B

NQ

INR

834,292

0%

0%

-

AXGA0 04

-

Flowserve

Inhouse

ISO

26,787,643.40

-

-

-

ISO

1.00

a. Mandatory spares prices is estimated as 40% of unit price.

-

Inhouse

684,940

a. Mandatory spares prices is estimated as 40% of unit price.

1908453479 / CBE190410 DT 19.06.20196HPX12C

SQ No. 02000890120 DT 25.07.2019

37

a. Mandatory spares prices is estimated as 40% of unit price.

Prj. 6341, tag U-GA3110A,B / UGA4110A,B, S-5, 23, 30kW, (INR 514109) Factor for SS316, plan 11,61 applicable. Year 2010

-

a. Mandatory spares prices is estimated as 40% of unit price. GSG100-300/5 Sulzer

1908453479 / CBE190410 DT 19.06.20192HPX13A

Inhouse

-

a. Mandatory spares prices is estimated as 40% of unit price.

1908453479 / CBE190410 DT 19.06.20193WCC11-1/11

SQ No. 02000890120 DT 25.07.2019

-

a. Mandatory spares prices is estimated as 40% of unit price. 8HPX23A Flowserve

KSB

Flowserve

-

a. Mandatory spares prices is estimated as 40% of unit price.

Prj. 6270, tag 023-P-030, S-5, 11,53B, 125kW, (INR 1378000*0.7 for reduction RPH S8 200-280 of mandatory spares) KSB plan 32 applicable. Year 2009

Inhouse

-

-

-

Prj. 6280, tag 214-G-02, S-5, 23,65, 230kW, (INR 5539718) Factor for, no of stages, motor rating, CS, 11 61 applicable. Year 2010

-

-

346,224.64

SQ No. 02000890120 DT 25.07.2019

Prj. 4874, tag 109-P-0041, S-8, 11,52, 315kW, (INR 13476340) Factor for, no of stages, motor rating, CS, 11 61 applicable. Year 2010

-

-

2,465,876.31

KSB

Inhouse

-

a. Mandatory spares prices is estimated as 40% of unit price. 182.6 m3/h 160.64 m

2

-

1,543,877.93

-

AXGA0 03

1,617,769.60

-

-

-

API 610

Ware House Spare [total for all items] [F]

336,780.61

-

200 S-6

SCRUBB ER 2 QUENCH PUMPS

Flowserve

-

a. Mandatory spares prices is estimated as 40% of unit price. 106.33

Prj. 6270, tag 023-P-039A/B, S-6, 11 61 , 132kW, (INR 675786 * 0.7 for 4HPX15A mandatory spares) Flowserve Factor for A-8, 32 61 applicable. Year 2009

RECOVE RY CONDEN 2 SATE PUMPS

Capital / Insurance Spares [total for all items] [E]

355,381.64

a. Mandatory spares prices is estimated as 40% of unit price.

Inhouse

CONDEN SATE COLLEC 2 TION Inhouse TANK PUMPS

Mandatory Spares [total for all items] [D]

Erection & Commissioning Spares [total for all items] [C]

Cost adder (if any) for 1 item [B]

888,454.11

NQ

-

KSB LOW PRESSU RE 2 ABSORB ER HAC PUMPS

Unit Price [After Discount & Byuout] (Base Price) for 1 item [A]

% Discount [By Procurement Team] % Buyout [By Procurement Team]

Unit Price [Before Discount & Byuout] (Base Price) for 1 item

Currency

Technical Acceptance

Major open issues

Additional Technical details, if any.

Equipment Type

Mechanical Seal Details

Material

Motor Rating (kW)

37 A-8

a. Mandatory spares prices is estimated as 40% of unit price.

KSB

STRIPPE R 1 REBOILE R PUMP

Rated BKW (kw)

Unit of Measurement

Rated Head / Pressure

Unit of Measurement

Model No

Rated Flow

a. Mandatory spares prices is estimated as 40% of unit price.

Inhouse

Flowserve

API 610

Quotation reference

OFFSPEC PTA 1 SLURRY PUMP

Approved Vendor ?

Name of Bidder

Quantity

051-P-620

Item description

AXGA0 03

Equip. Tag No.

API 610

Requisition No.

Sl. No. (Requisition)

Revision No.

Brief technical Details

Optional Prices [Not included in Total Price]

5) Any cost for any requirement of safety study like HAZOP is not considered in above pricing. Proposal to consider the same, if required. 6) Currency exchange rate considered is mentioned in this sheet. This is to be verified / applied with respect to latest current rates, by Procurement dept. 7) Legends : A : Acceptable , R : Not Acceptable , NQ : Not quoted 8) Licensor Approved vendor list to be considered for below equipments [051-P-411A/B/C , PAC Package, All Agitators.] For balance equipments, ensure that the vendors are listed in Project vendor list to be submitted to IOCL. 9) Requirement of Extended Warranty and AMC for instrumentation is not considered. Same to be confirmed with vendors (for PAC train) and included accordingly. 10) Inflation factor is not considered for INHOUSE Cost Estimation. Procurement to consider the same while costing. [Refer Column BH of excel file]

INR Per KW

Total Price with Power Loading [in INR] [O] = [J + N]

-

Power Loading value :

Power Loading [in INR] [N] [@ loading rate]

Client

Total power loading [M]=[K X L]

Date Revision Proposal No

Difference in BKW for each item [L] (base = min. among acceptable Bidders)

70 INR 80 INR 0.65 INR 90 INR 70 INR

Qty of item for Power Loading [ K ]

Exchange Rate : 1 USD 1 EURO 1 YEN 1 POUND 1 SCF

3.7 m3/h

50 m

5.5 / 3.98 2p 316L Ex n 4 / 2p 3.15 A-8 Ex d

02,54

834,292.16

333,716.86

-

A

INR

480,288

0%

0%

480,288.00

R

YEN

6,000,000

0%

0%

6,000,000.00

-

Included 40,000.00

112,600.00

192,115.20 6,040,000.00

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

1,152,691.20 -

1,152,691.20 -

1,152,691.20 -

3.00 3.00

a. Only Pump selection provided. b. Scope of supply confirmation and price awaited. a. Canned motor pump offered by Nikkiso against standard Centrifugal pump.

5.5 4

480,288

REMARKS 1) The below Prices are Ex-Works and Excludes all duties, Freight, Taxes, Transit Insurance, TPI charges etc. 2) Prices indicated below are non-negotiated prices, as received from Vendors' budgetary offer, e-mail clarifications. Procurement Dept. shall verify above indicated Unit Cost with the latest available Vendor Offers with them. 3) Supervision Charges For Erection & Commissioning Is Not Considered In below Table. (only approximate supervision days indicated based on Rotary experience. This shall be validated by Construction/Commissioning team). 4) First Fill Of Lube Oil Is Excluded In below Prices.

5-Sep-2019 4 6394 INDIAN OIL CORPORATION LIMITED

LIQUID CATALY ST 2 STORAG Inhouse E PUMPS

Inhouse

Flowserve

ISO

AXGA0 04

051-P-203

LIQUID CATALY ST 1 UNLOADI NG PUMP

Prj. 6291, tag 40-P-13A/S, 304/duplex, 5.5, 3.7kW, (INR 103734) 32-20CPX200 Factor for plan 54 applicable. Flowserve Year 2012 Prj. 6322, tag P-1074 A/B, 304/duplex, 11, 3.7kW, (INR 126775) 32-20CPX200 Factor for plan 54 applicable. Flowserve Year 2014

CBE190480 DT 21.06.2019

50-32CPX125

Prj. 6291, tag 18-P-03A, 316/duplex, Packing, 3.7kW, (INR 81840) Factor for plan 54 applicable. Year 2012

51.3 m

3.192

3.7 304

11,61

NQ

INR

373,162

0%

0%

AXGA0 04

051-P-272A/B

RO PURGE DRUM PUMPS

CBE190480 DT 21.06.2019

Inhouse

Prj. 5234, tag G-161, S5, 11, 30kW, (INR 343121) 100-65CPX200/1 Factor for SS316L, plan 32 applicable. Flowserve Year 2015

Inhouse

Prj. 4683, tag 21-P-2106 A/B, S5, Packing, 37kW, (INR 343121) CZ 65-250 Factor for SS316L, plan 32 applicable. Sulzer Year 2010

Inhouse

Prj. 6341, tag U-GA3401A,B / UGA4401A,B, A8, 11-62, 37kW, (INR 684940) 3HPX11A Factor for ISO pump, plan 32, Ex motor Flowserve applicable. Year 2016

Inhouse

Flowserve

100-65CPX250

ISO

AXGA0 04

051-P-380A/B

TA MOTHER LIQUOR 2 Inhouse PURGE PUMPS

Prj. IPPL, tag PC-24b-18 AB, CS, 1161, 30kW, (INR 330000) 100-65CPX400 Factor for SS316L, plan 32 applicable. Flowserve Year 2009

CBE190480 DT 21.06.2019

3.1 m3/h

20 m3/h

40.75 m

15 m

2.49

3.7 304

3.7 / 2.39 2p Ex n

316L

11

02,54

NQ

A

INR

INR

408,265

430,681

0%

0%

0%

0%

AXGA0 04

051-P-350A/B

1ST STAGE WASH PUMPS

65-40CPX160

20 m3/h

86.5 m3/h

20 m

61 m

2.071

3.7 A-8

37 / 23.5 2p Ex n

304L

Packing

32,61

NQ

A

INR

INR

331,840

1,140,637

0%

0%

0%

0%

Prj. 6304, tag 432-P-3202, 316L, 11-61, 5.5kW, (INR 215630) 2K, 3 X 2 - 8 (O) Factor for plan 32 applicable. Microfinish Year 2013

Inhouse

Flowserve

CBE190480 DT 21.06.2019

Inhouse

Prj. 5234, tag G-161, S5, 11, 30kW, (INR 343121) 100-65CPX200/1 Factor for SS316L, plan 32 applicable. Flowserve Year 2015

100-65CPX250

Inhouse

Prj. 4683, tag 21-P-2106 A/B, S5, Packing, 37kW, (INR 343121) CZ 65-250 Factor for SS316L, plan 32 applicable. Sulzer Year 2010

Inhouse

Prj. 6341, tag U-GA3401A,B / UGA4401A,B, A8, 11-62, 37kW, (INR 684940) 3HPX11A Factor for ISO pump, plan 32, Ex motor Flowserve applicable. Year 2016

Inhouse

ISO

AXGA0 04

AXGA0 04

051-P-360

051-P-540A/B

2ND STAGE WASH PUMP

Prj. IPPL, tag PC-24b-18 AB, CS, 1161, 30kW, (INR 330000) 100-65CPX400 Factor for SS316L, plan 32 applicable. Flowserve Year 2009

Flowserve

CBE190480 DT 21.06.2019

Inhouse

Prj. 5234, tag G-161, S5, 11, 30kW, (INR 343121) 100-65CPX200/1 Factor for SS316L, plan 32 applicable. Flowserve Year 2015

Inhouse

Prj. 4683, tag 21-P-2106 A/B, S5, Packing, 37kW, (INR 343121) CZ 65-250 Factor for SS316L, plan 32 applicable. Sulzer Year 2010

Inhouse

Prj. 6341, tag U-GA3401A,B / UGA4401A,B, A8, 11-62, 37kW, (INR 684940) 3HPX11A Factor for ISO pump, plan 32, Ex motor Flowserve applicable. Year 2016

Inhouse

Prj. IPPL, tag PC-24b-18 AB, CS, 1161, 30kW, (INR 330000) 100-65CPX400 Factor for SS316L, plan 32 applicable. Flowserve Year 2009

Flowserve

CBE190480 DT 21.06.2019

1

DRYER VENT SCRUBB 2 Inhouse ER PUMPS

100 m3/h

100 m

18.56

30 S-5

11,61

NQ

INR

660,644

0%

0%

Inhouse

430,681.00

ISO

AXGA0 04

051-P-530A/B

DRYER STEAM CONDEN 2 SATE Inhouse DRUM PUMPS

94 m3/h

77.8 m

25.1

37 S-5

82 m3/h

77 m

31.63

37 A-8

ISO

AXGA0 04

051-P-730A/B

51 m3/h

33.9 m3/h

50.5 m

22 m

14.3

30 S-5

5.5 / 3.59 2p Ex n

Packing

NQ

INR

676,255

0%

0%

11,62

NQ

INR

647,434

0%

0%

316L

11,61

32,61

NQ

A

INR

INR

748,000

491,123

0%

0%

0%

0%

051-P-732A/B

30 m

9.47

5.5 316L

11,61

NQ

INR

465,630

0%

0%

30 m3/h

30 m

4.26

5.5 S-5

051-P-734A/B

104.2 m3/h

78 m

45 / 33.2 2p Ex n

100-65CPX250

100 m3/h

100 m

18.56

316L

30 S-5

SODIUM CARBON ATE

-

602,953.40

602,953.40

-

-

-

-

-

-

-

-

-

-

602,953.40 -

100-65CPX315

132,736.00

-

-

-

-

-

-

1,140,637.00

Included

456,254.80

-

-

-

2,737,528.80 -

2,737,528.80 -

-

-

-

-

-

-

2,737,528.80

660,644.22

264,257.69

-

-

-

-

-

676,254.84

270,501.94

-

-

-

-

-

Revised Price

Motor Rating Price adder

Seal Difference

Overall Factor

Other Factors

Material Factor

Capacity Factor

Inflation Factor

Reference price

Remark / Reference

Supervision Charges

Approx. No of days for supervision for erection/ commissioning

Motor Rating (kW)

1.06

1.00

1.00

1.06

250,000.00

13,500.00

373,162

3.7

126,775

1.00

1.14

1.00

1.00

1.14

250,000.00

13,500.00

408,265

3.7

3.7

3.00

a. Only Pump selection provided. b. Scope of supply confirmation and price awaited.

-

647,434.27

258,973.71

-

-

-

-

-

-

748,000.00

299,200.00

491,123.00

Included

196,449.20

-

-

-

-

1,178,695.20

-

1,178,695.20

-

-

-

-

-

-

-

-

-

-

-

-

1,178,695.20 -

465,630.00

186,252.00

-

-

-

-

-

-

NQ

INR

569,073

0%

0%

569,073.00

32,61

A

INR

1,321,036

0%

0%

1,321,036.00

227,629.20

Included

528,414.40

-

-

-

-

-

3,170,486.40 -

-

3,170,486.40 -

-

-

-

3.00

a. Only Pump selection provided. b. Scope of supply confirmation and price awaited.

-

-

-

-

-

-

-

3,170,486.40

430,681

81,840

1.00

1.00

1.00

1.00

1.00

250,000.00

-

37

331,840

1,140,637

30

378,361

1.00

0.90

1.35

1.00

1.21

150,000.00

52,500.00

660,644

37

343,121

1.00

0.92

1.35

1.00

1.24

250,000.00

-

676,255

37

684,940

1.00

1.05

1.00

0.55

0.58

250,000.00

-

647,434

30

330,000

1.00

1.00

1.35

1.00

1.35

250,000.00

52,500.00

5.5

748,000

491,123

5.5

215,630

1.00

1.00

1.00

1.00

1.00

250,000.00

-

465,630

5.5

215,649

1.00

1.10

1.35

1.00

1.48

250,000.00

-

569,073

3.00

a. Only Pump selection provided. b. Scope of supply confirmation and price awaited.

45

1,321,036

-

11,61

NQ

INR

894,740

0%

0%

894,740.42

357,896.17

-

-

-

-

-

-

94 m3/h

77.8 m

25.1

37 S-5

Packing

NQ

INR

810,422

0%

0%

810,421.51

324,168.60

-

-

-

-

-

-

30

378,361

1.00

1.04

1.35

1.00

1.41

250,000.00

112,500.00

894,740

37

343,121

1.00

1.08

1.35

1.00

1.46

250,000.00

60,000.00

810,422

37

684,940

1.00

1.20

1.00

0.55

0.66

250,000.00

60,000.00

760,924

30

330,000

1.00

1.00

1.35

1.00

1.35

250,000.00

112,500.00

808,000

a. Mandatory spares prices is estimated as 40% of unit price. 82 m3/h

77 m

31.63

37 A-8

11,62

NQ

INR

760,924

0%

0%

760,924.12

304,369.65

-

-

-

-

-

-

a. Mandatory spares prices is estimated as 40% of unit price. 51 m3/h

104.2 m3/h

50.5 m

78 m

14.3

30 S-5

45 / 32.7 2p Ex n

316L

11,61

32,61

NQ

A

INR

INR

808,000

1,321,036

0%

0%

0%

0%

808,000.00

323,200.00

1,321,036.00

Included

528,414.40

-

-

-

-

-

1,849,450.40 -

-

1,849,450.40 -

-

-

-

-

-

-

-

-

-

-

1,849,450.40

3.00

a. Only Pump selection provided. b. Scope of supply confirmation and price awaited.

45

1,321,036

a. Mandatory spares prices is estimated as 40% of unit price.

100 m3/h

100 m

18.56

30 S-5

11,61

NQ

INR

894,740

0%

0%

894,740.42

357,896.17

-

-

-

-

-

-

30

378,361

1.00

1.04

1.35

1.00

1.41

250,000.00

112,500.00

894,740

37

343,121

1.00

1.08

1.35

1.00

1.46

250,000.00

60,000.00

810,422

37

684,940

1.00

1.20

1.00

0.55

0.66

250,000.00

60,000.00

760,924

30

330,000

1.00

1.00

1.35

1.00

1.35

250,000.00

112,500.00

808,000

a. Mandatory spares prices is estimated as 40% of unit price. 94 m3/h

77.8 m

25.1

37 S-5

Packing

NQ

INR

810,422

0%

0%

810,421.51

324,168.60

-

-

-

-

-

-

a. Mandatory spares prices is estimated as 40% of unit price. 82 m3/h

77 m

31.63

37 A-8

11,62

NQ

INR

760,924

0%

0%

760,924.12

304,369.65

-

-

-

-

-

-

a. Mandatory spares prices is estimated as 40% of unit price. 51 m3/h

50.5 m

14.3

30 S-5

110.3 m3/h

109 m

75 / 55.2 2p Ex n

304

11,61

NQ

INR

808,000

0%

0%

808,000.00

32,61

A

INR

1,773,377

0%

0%

1,773,377.00

323,200.00

Included

709,350.80

-

-

-

-

-

4,256,104.80

-

4,256,104.80

-

-

-

-

-

-

-

-

-

-

-

-

4,256,104.80 -

3.00

a. Only Pump selection provided. b. Scope of supply confirmation and price awaited.

75

1,773,377

a. Mandatory spares prices is estimated as 40% of unit price. 30 S-5

11,61

NQ

INR

1,382,014

0%

0%

1,382,014.29

552,805.71

-

-

-

-

-

-

100 m3/h

100 m

18.56

30 S-5

11,61

NQ

INR

1,137,258

0%

0%

1,137,258.27

454,903.31

-

-

-

-

-

-

-

-

-

-

-

-

65-40CPX200

Prj. 6304, tag 430-P-3004, 316L, 11-61, 9.3kW, (INR 154400) 1K, 3 X 1.5 - 8 Factor for CS, plan 23 applicable. Microfinish Year 2013

30

330,000

1.00

1.78

1.35

1.00

2.41

250,000.00

337,500.00

1,382,014

30

378,361

1.00

1.08

1.35

1.00

1.45

250,000.00

337,500.00

1,137,258

a. Mandatory spares prices is estimated as 40% of unit price.

29.3 m3/h

40 m

7.5 / 5.44 2p Ex n

S-5

32,61

A

INR

518,100

0%

0%

-

-

518,100.00

Included

207,240.00

-

-

-

-

1,243,440.00

-

-

-

-

1,243,440.00 -

-

-

-

1,243,440.00 -

-

-

-

-

-

-

3.00

a. Only Pump selection provided. b. Scope of supply confirmation and price awaited.

7.5

518,100

a. Mandatory spares prices is estimated as 40% of unit price. 40 m3/h

40 m

7.3

9.3 316L

11,61

NQ

INR

350,870

0%

0%

350,870.37

140,348.15

9.3

154,400

1.00

1.00

0.74

1.00

0.74

250,000.00

(13,500.00)

350,870

5.5

215,649

1.00

0.98

1.00

1.00

0.98

250,000.00

15,000.00

475,617

a. Mandatory spares prices is estimated as 40% of unit price. 30 m3/h

30 m

4.26

11 m3/h

52 m

5.5 / 4.01 2p Ex n

52 m

5.5 / 3.5 2p Ex n

VERSA-HI 25-200

+ MCF m3/h

5.5 S-5

316L

11,61

NQ

INR

475,617

0%

0%

475,617.19

02,54

A

INR

479,840

0%

0%

479,840.00

316 02,54

A

INR

137,480

0%

0%

-

137,480.00

190,246.88

Included

375,000.00

191,936.00

-

204,992.00

-

-

-

-

-

-

-

-

1,151,616.00

1,229,952.00

-

-

1,151,616.00

1,229,952.00

-

-

-

-

-

-

-

-

-

-

-

-

-

-

1,151,616.00

1,229,952.00

3.00

a. Only Pump selection provided. b. Scope of supply confirmation and price awaited. a. Price offer received on 28.06.2019 b. Price adder (INR 25,000) for Discharge orifice and [INR 350000] for double mechanical seal and its related piping considered. c. Mandatory spares prices not provided. Same is estimated as 40% of unit price.

5.5

479,840

5.5

137,480

a. Mandatory spares prices is estimated as 40% of unit price. 16.5 m3/h

51.9 m

4.99

7.5 S-5

11,61

NQ

INR

397,196

0%

0%

397,195.75

158,878.30

-

-

-

-

-

-

Inhouse

Prj. 6291, tag 40-P-13A/S, 304/duplex, 11, 5.5kW, (INR 103734) 32-20CPX200 Factor for plan 54 applicable. Flowserve Year 2012

3.5 m3/h

51.3 m

3.192

5.5 304

11,61

NQ

INR

494,858

0%

0%

494,858.17

197,943.27

-

-

-

-

-

-

Inhouse

Prj. 6322, tag P-1074 A/B, 304/duplex, 11, 3.7kW, (INR 126775) 32-20CPX200 Factor for plan 54 applicable. Flowserve Year 2014

40-25CPX200

3.00

-

Prj. 6322, tag P-1071 A/B, S-5, 11, 7.5kW, (INR 120145) 40-25CPX200 Factor for SS 316L, plan 54 applicable. Flowserve Year 2014

7.5

120,145

1.00

1.00

1.35

1.00

1.35

250,000.00

5.5

103,734

1.00

2.36

1.00

1.00

2.36

250,000.00

3.7

126,775

1.00

2.59

1.00

1.00

2.59

250,000.00

(15,000.00)

397,196

a. Mandatory spares prices is estimated as 40% of unit price. -

494,858

a. Mandatory spares prices is estimated as 40% of unit price. 3.1 m3/h

5.8 m3/h

40.75 m

56 m

2.49

3.7

7.5 / 3.94 2p Ex n

304 11,61

Cr Alloy( 25%) 02,54 A890 Gr 5A

NQ

INR

591,261

0%

0%

591,260.69

236,504.28

-

-

-

-

-

-

13,500.00

591,261

a. Only Pump selection provided. b. Scope of supply confirmation and price awaited. A

INR

932,892

0%

0%

932,892.00

Included

373,156.80

-

-

-

-

2,238,940.80

-

-

-

-

2,238,940.80

-

-

-

-

2,238,940.80

-

-

-

-

-

-

-

3.00

7.5

932,892

a. Mandatory spares prices is estimated as 40% of unit price. 40-25CPX200 Flowserve

Inhouse

Prj. 6291, tag 40-P-13A/S, 304/duplex, 11, 5.5kW, (INR 103734) 32-20CPX200 Factor for Cr. Alloy 25%, plan 54 Flowserve applicable. Year 2012

Inhouse

Prj. 6322, tag P-1074 A/B, 304/duplex, 11, 3.7kW, (INR 126775) 32-20CPX200 Factor for Cr. Alloy 25%, plan 54 Flowserve applicable. Year 2014

40-25CPX200

Inhouse

Prj. 6341, tag 523-J/JA, S-5, 11, 11kW, (INR 175367) GK(P) 25/26/A Factor for Cr. Alloy 25%, plan 54 KBL applicable. Year 2014

Inhouse

Prj. 6291, tag 40-P-13A/S, 304/duplex, 11, 5.5kW, (INR 103734) 32-20CPX200 Factor for Cr. Alloy 25%, plan 54 Flowserve applicable. Year 2012

16.5 m3/h

51.9 m

4.99

7.5 S-5

11,61

NQ

INR

730,580

0%

0%

Inhouse

Prj. 6322, tag P-1074 A/B, 304/duplex, 11, 3.7kW, (INR 126775) 32-20CPX200 Factor for Cr. Alloy 25%, plan 54 Flowserve applicable. Year 2014

730,580.00

292,232.00

32-20CPX200

7.5

120,145

1.00

1.00

4.00

1.00

4.00

250,000.00

-

730,580

5.5

103,734

1.00

1.19

3.00

1.00

3.57

250,000.00

15,000.00

635,293

3.7

126,775

1.00

1.27

3.00

1.00

3.82

250,000.00

28,500.00

762,995

a. Mandatory spares prices is estimated as 40% of unit price. 4.6 m3/h

51.3 m

3.192

5.5 304

11,61

NQ

INR

635,293

0%

0%

635,292.57

254,117.03

-

-

-

-

-

-

a. Mandatory spares prices is estimated as 40% of unit price. 4.2 m3/h

16 m3/h

40.75 m

55 m

2.49

3.7 304

7.5 / 5.65 2p Ex n

11

Cr Alloy( 25%) 02,54 A890 Gr 5A

NQ

A

INR

INR

762,995

932,892

0%

0%

0%

0%

762,994.56

932,892.00

305,197.82

Included

373,156.80

-

-

-

-

-

2,238,940.80

-

2,238,940.80

-

-

-

-

-

-

-

-

-

-

-

-

2,238,940.80

-

-

-

-

-

-

-

-

-

-

-

-

-

3.00

a. Only Pump selection provided. b. Scope of supply confirmation and price awaited. c. 2 Pole motor is offered against requirement of 4P motor.

7.5

932,892

a. Mandatory spares prices is estimated as 40% of unit price. 12.61 m3/h

75.3 m

7.29

11 S-5

11,61

NQ

INR

1,146,224

0%

0%

1,146,224.18

458,489.67

-

CBE190480 DT 21.06.2019

3.00

a. Only Pump selection provided. b. Scope of supply confirmation and price awaited.

-

14.3

CBE190480 DT 21.06.2019

1.00

-

50.5 m

Prj. 6322, tag P-1071 A/B, S-5, 11, 7.5kW, (INR 120145) Factor for Cr. Alloy 25%, plan 54 applicable. Year 2014

Cost of Erection & Commissioning (if in Vendor Scope)

-

51 m3/h

CBE190480 DT 21.06.2019

Judgement on Optional Price

2 Years spares

Delivery schedule (months from LOI)

Total Price in INR [J] = [H @ forex]

Total Price [H]=[A+B-G]* QTY + C+ D + E + F

Inhouse Take Away Cost (Deducted) for 1 Equipment [ G ]

Ware House Spare [total for all items] [F] -

-

100-65CPX400 Flowserve

KPPB/QTN/1926103 DT 28.06.2019

103,734

a. Mandatory spares prices is estimated as 40% of unit price.

40-25CPX200

Flowserve

AXGA0

-

-

Prj. 5234, tag G-161, CS, 11-61, 30kW, (INR 378361) 100-65CPX200 Factor for SS304, plan 32 applicable. Flowserve Year 2015

CBE190480 DT 21.06.2019

3.7

a. Mandatory spares prices is estimated as 40% of unit price.

CBE190480 DT 21.06.2019

PRECIPI Inhouse TATION REACTO 2 R PUMPS

RECONS TITUTIO 2 N DRUM PUMPS

Capital / Insurance Spares [total for all items] [E]

172,272.40

331,840.00

11,61

-

AXGA0 04

-

a. Mandatory spares prices is estimated as 40% of unit price.

Flowserve

Flowserve

ISO

-

-

-

-

-

AXGA0 04

-

-

a. Mandatory spares prices is estimated as 40% of unit price. 40 m3/h

Inhouse

Flowserve

ISO

-

-

a. Mandatory spares prices is estimated as 40% of unit price.

65-40CPX160 Flowserve

NEUTRA LIZATION REACTO 2 Inhouse R DRUM PUMPS

-

-

a. Mandatory spares prices is estimated as 40% of unit price.

Prj. 5234, tag G-903A, CS, 11-61, 5.5kW, (INR 215649) Factor for plan 23 applicable. Year 2015

Kishor Pumps

Mandatory Spares [total for all items] [D]

Erection & Commissioning Spares [total for all items] [C] Included

-

Flowserve

-

-

a. Mandatory spares prices is estimated as 40% of unit price.

Prj. IPPL, tag PC-24b-18 AB, CS, 1161, 30kW, (INR 330000) Factor for SS304, plan 32 applicable. Year 2009

-

a. Mandatory spares prices is estimated as 40% of unit price.

-

ISO

163,306.01

-

-

Prj. 5234, tag G-903A, CS, 11-61, 5.5kW, (INR 215649) 65-40CPX160 Factor for SS316L, plan 32 applicable. Flowserve Year 2015

2

408,265.02

-

-

ISO

149,264.66

a. Mandatory spares prices is estimated as 40% of unit price. 50-32CPX125 Flowserve

Flowserve

2

373,161.66

a. Mandatory spares prices is estimated as 40% of unit price.

-

ISO

Cost adder (if any) for 1 item [B]

-

a. Mandatory spares prices is estimated as 40% of unit price. 3.5 m3/h

Inhouse

Unit Price [After Discount & Byuout] (Base Price) for 1 item [A]

% Discount [By Procurement Team] % Buyout [By Procurement Team]

Unit Price [Before Discount & Byuout] (Base Price) for 1 item

Currency

Technical Acceptance

Major open issues

Additional Technical details, if any.

Equipment Type

Mechanical Seal Details

Material

Motor Rating (kW)

Rated BKW (kw)

Unit of Measurement

Rated Head / Pressure

Unit of Measurement

Rated Flow

Model No

Quotation reference

Approved Vendor ?

Name of Bidder

051-P-202A/B

Quantity

AXGA0 04

Item description

Equip. Tag No.

ISO

Requisition No.

Sl. No. (Requisition)

Revision No.

Brief technical Details

Optional Prices [Not included in Total Price]

5) Any cost for any requirement of safety study like HAZOP is not considered in above pricing. Proposal to consider the same, if required. 6) Currency exchange rate considered is mentioned in this sheet. This is to be verified / applied with respect to latest current rates, by Procurement dept. 7) Legends : A : Acceptable , R : Not Acceptable , NQ : Not quoted 8) Licensor Approved vendor list to be considered for below equipments [051-P-411A/B/C , PAC Package, All Agitators.] For balance equipments, ensure that the vendors are listed in Project vendor list to be submitted to IOCL. 9) Requirement of Extended Warranty and AMC for instrumentation is not considered. Same to be confirmed with vendors (for PAC train) and included accordingly. 10) Inflation factor is not considered for INHOUSE Cost Estimation. Procurement to consider the same while costing. [Refer Column BH of excel file]

INR Per KW

Total Price with Power Loading [in INR] [O] = [J + N]

-

Power Loading value :

Power Loading [in INR] [N] [@ loading rate]

Client

Total power loading [M]=[K X L]

Date Revision Proposal No

Difference in BKW for each item [L] (base = min. among acceptable Bidders)

70 INR 80 INR 0.65 INR 90 INR 70 INR

Qty of item for Power Loading [ K ]

Exchange Rate : 1 USD 1 EURO 1 YEN 1 POUND 1 SCF

-

11

175,367

1.00

1.20

4.00

1.10

5.26

250,000.00

(26,250.00)

1,146,224

5.5

103,734

1.00

3.13

3.00

1.00

9.38

250,000.00

15,000.00

1,237,929

3.7

126,775

1.00

3.42

3.00

1.00

10.27

250,000.00

28,500.00

1,580,838

a. Mandatory spares prices is estimated as 40% of unit price. 3.5 m3/h

51.3 m

3.192

5.5 304

11,61

NQ

INR

1,237,929

0%

0%

1,237,929.41

495,171.77

-

-

-

-

-

-

a. Mandatory spares prices is estimated as 40% of unit price. 3.1 m3/h

2.7 m3/h

40.75 m

35 m

2.49

3.7 304

3.7 / 3.15 2p Ex n

S-5

11

02,54

NQ

A

INR

INR

1,580,838

402,046

0%

0%

0%

0%

1,580,837.63

402,046.00

632,335.05

Included

160,818.40

-

-

-

-

964,910.40

-

964,910.40

-

-

-

-

-

-

-

964,910.40

3.00

a. Only Pump selection provided. b. Scope of supply confirmation and price awaited.

4

402,046

REMARKS 1) The below Prices are Ex-Works and Excludes all duties, Freight, Taxes, Transit Insurance, TPI charges etc. 2) Prices indicated below are non-negotiated prices, as received from Vendors' budgetary offer, e-mail clarifications. Procurement Dept. shall verify above indicated Unit Cost with the latest available Vendor Offers with them. 3) Supervision Charges For Erection & Commissioning Is Not Considered In below Table. (only approximate supervision days indicated based on Rotary experience. This shall be validated by Construction/Commissioning team). 4) First Fill Of Lube Oil Is Excluded In below Prices.

5-Sep-2019 4 6394 INDIAN OIL CORPORATION LIMITED

ISO

ISO

AXGA0 04

AXGA0 04

051-P-780A/B

051-P-782

2.05

3 / 2p A-8 Ex d

3.192

3.7 304

Inhouse

51.3 m

3.1 m3/h

40.75 m

2.49

11,61

3.7 304

CBE190480 DT 21.06.2019

50-32CPX125

20 m3/h

15 m

Kishor Pumps

KPPB/QTN/1926103 DT 28.06.2019

VERSA-HI- 32-200

20 m3/h

15 m

3.7 / 1.4 4p Ex n

96,035

0%

0%

96,035.00

375,000.00

R

YEN

6,000,000

0%

0%

6,000,000.00

40,000.00

NQ

INR

315,500

0%

0%

315,499.80

11

NQ

INR

336,915

0%

0%

02,54

A

INR

445,309

0%

0%

445,309.00

S-5

02,54

A

INR

94,130

0%

0%

94,130.00

-

6,040,000.00

-

-

-

1,130,484.00

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

3.00

3.00

a. Price offer received on 28.06.2019 b. Price adder (INR 25,000) for Discharge orifice and [INR 350000] for double mechanical seal and its related piping considered. c. Mandatory spares prices not provided. Same is estimated as 40% of unit price. a. Canned motor pump offered by Nikkiso against standard Centrifugal pump.

Revised Price

Motor Rating Price adder

Seal Difference

Overall Factor

Other Factors

Material Factor

Capacity Factor

Inflation Factor

Reference price

Motor Rating (kW)

Remark / Reference

Supervision Charges

Approx. No of days for supervision for erection/ commissioning

1,130,484.00

Cost of Erection & Commissioning (if in Vendor Scope)

1,130,484.00

Judgement on Optional Price

-

2 Years spares

-

Delivery schedule (months from LOI)

Capital / Insurance Spares [total for all items] [E]

Mandatory Spares [total for all items] [D] 188,414.00

3.7

96,035

3

126,199.92

3.7

103,734

1.00

0.82

0.74

1.00

0.61

250,000.00

2,250.00

315,500

134,765.80

Included

361,250.00

-

-

-

-

-

-

-

178,123.60

-

-

-

623,432.60

623,432.60

-

-

-

623,432.60

3.00

182,152.00

-

-

-

637,532.00

637,532.00

-

-

-

637,532.00

3.00

-

-

-

-

-

-

-

a. INR 50,000 included in unit price for motor rating change from 3.7kW to 5.5kW. Confirmation from Flowserve awaited.

3.7

126,775

1.00

0.90

0.74

1.00

0.67

250,000.00

2,250.00

336,915

a. Price offer received on 28.06.2019 b. Price adder for motor rating change from 2.2 kW to 3.7 kW (In house) and [INR 350000] for double mechanical seal and its related piping considered. Tobe confirmed with vendor. c. Mandatory spares prices not provided. Same is estimated as 40% of unit price.

5.5

445,309

3.7

94,130

a. Mandatory spares prices is estimated as 40% of unit price.

Prj. 6304, tag 431-P-3113, 316L, 11, 5.5kW, (INR 153860) Factor for CS, plan 54 applicable. Year 2013

1K, 3 X 1.5 - 6 Microfinish

25 m3/h

20 m

3.39

5.5 316L

Inhouse

Prj. 5234, tag G-903A, CS, 11, 5.5kW, (INR 215649) Factor for plan 54 applicable. Year 2015

65-40CPX160 Flowserve

30 m3/h

30 m

4.26

5.5 S-5

85 m

18.5 / 11.5 2p 31L Ex n

11

NQ

INR

346,407

0%

0%

346,407.20

138,562.88

-

-

-

-

-

-

NQ

INR

409,103

0%

0%

409,103.23

163,641.29

-

-

-

-

-

-

5.5

153,860

1.00

0.85

0.74

1.00

0.63

250,000.00

-

346,407

5.5

215,649

1.00

0.74

1.00

1.00

0.74

250,000.00

-

409,103

a. Mandatory spares prices is estimated as 40% of unit price.

40-25CPX250

KPPB/QTN/1926103 DT 28.06.2019

VERSA-HI 32-250

EKD79-1929 dt 08-Aug-2019

HN23FPD1

11.00 m3/h

12.00 m3/h

85 m

30 / 11.3 4p Ex n

11,61

02,54

316 02,54

A

INR

983,061

0%

0%

983,061.00

Included

R

INR

284,276

0%

0%

284,276.00

436,250.00

R

YEN

9,500,000

0%

0%

9,500,000.00

40,000.00

393,224.40

-

288,210.40

-

-

-

-

-

-

2,359,346.40

2,359,346.40

-

-

-

2,359,346.40

3.00

-

-

-

-

-

-

3.00

-

-

-

-

-

-

3.00

-

-

-

-

-

-

a. Only Pump selection provided. b. Scope of supply confirmation and price awaited. a. Price offer received on 28.06.2019 b. Pump cannot be accepted due to. 1. NPSHr is 12.5m whereas NPSHa is 7m. 2. Zero % head rise to shut off 3. Price adder for motor rating change from 18.5 kW to 30 kW (In house) and [INR 350000] for double mechanical seal and its related piping. Tobe confirmed with vendor. c. Mandatory spares prices not provided. Same is estimated as 40% of unit price.

18.5

983,061

30

284,276

a. Canned motor pump offered by Nikkiso against standard Centrifugal pump.

18.5 / 11.6 2p A-8 Ex d

-

Inhouse

112,600.00

336,914.51

S-5

Inhouse

Inhouse

-

-

-

Prj. 6341, tag 523-J/JA, CS, 11,61, 11kW, (INR 175367) Factor for 316L, plan 54 applicable. Year 2009

Erection & Commissioning Spares [total for all items] [C]

INR

a. Mandatory spares prices is estimated as 40% of unit price.

Flowserve

SODIUM FORMAT E 2 STORAG E TANK Nikkiso PUMPS

Cost adder (if any) for 1 item [B]

A

a. Mandatory spares prices is estimated as 40% of unit price. 3.5 m3/h

5.5 / 2.55 2p Ex n

CBE190480 DT 21.06.2019

Unit Price [After Discount & Byuout] (Base Price) for 1 item [A]

% Discount [By Procurement Team] % Buyout [By Procurement Team]

Unit Price [Before Discount & Byuout] (Base Price) for 1 item

Currency

Technical Acceptance

Major open issues

Additional Technical details, if any.

Equipment Type

Mechanical Seal Details 02,54

Total Price in INR [J] = [H @ forex]

S-5

-

Prj. 6322, tag P-1074 A/B, 304/duplex, 11, 3.7kW, (INR 126775) 32-20CPX200 Factor for S-6, plan 54 applicable. Flowserve Year 2014

SODIUM CARBON ATE 1 UNLOADI NG PUMP

Material

Motor Rating (kW)

3.7 / 1.9 2p Ex n

Total Price [H]=[A+B-G]* QTY + C+ D + E + F

35 m

Rated BKW (kw)

Unit of Measurement

Rated Head / Pressure

Unit of Measurement

6.6 m3/h

Inhouse Take Away Cost (Deducted) for 1 Equipment [ G ]

HN22DPB1

Rated Flow

Model No

Quotation reference EKD79-1929 dt 08-Aug-2019

Prj. 6291, tag 40-P-13A/S, 304/duplex, 5.5, 3.7kW, (INR 103734) 32-20CPX200 Factor for S-6, plan 54 applicable. Flowserve Year 2012

Kishor Pumps

051-P-860A/B

VERSA-HI- 25-160

Inhouse

Flowserve

AXGA0 ISO 04

KPPB/QTN/1926103 DT 28.06.2019

Ware House Spare [total for all items] [F]

Kishor Pumps SODIUM CARBON Nikkiso ATE 2 STORAG E TANK PUMPS

Approved Vendor ?

Name of Bidder

Quantity

Item description

Equip. Tag No.

Requisition No.

Sl. No. (Requisition)

Revision No.

Brief technical Details

Optional Prices [Not included in Total Price]

5) Any cost for any requirement of safety study like HAZOP is not considered in above pricing. Proposal to consider the same, if required. 6) Currency exchange rate considered is mentioned in this sheet. This is to be verified / applied with respect to latest current rates, by Procurement dept. 7) Legends : A : Acceptable , R : Not Acceptable , NQ : Not quoted 8) Licensor Approved vendor list to be considered for below equipments [051-P-411A/B/C , PAC Package, All Agitators.] For balance equipments, ensure that the vendors are listed in Project vendor list to be submitted to IOCL. 9) Requirement of Extended Warranty and AMC for instrumentation is not considered. Same to be confirmed with vendors (for PAC train) and included accordingly. 10) Inflation factor is not considered for INHOUSE Cost Estimation. Procurement to consider the same while costing. [Refer Column BH of excel file]

INR Per KW

Total Price with Power Loading [in INR] [O] = [J + N]

-

Power Loading value :

Power Loading [in INR] [N] [@ loading rate]

Client

Total power loading [M]=[K X L]

Date Revision Proposal No

Difference in BKW for each item [L] (base = min. among acceptable Bidders)

70 INR 80 INR 0.65 INR 90 INR 70 INR

Qty of item for Power Loading [ K ]

Exchange Rate : 1 USD 1 EURO 1 YEN 1 POUND 1 SCF

153,400.00

9,540,000.00

-

18.5

a. Mandatory spares prices is estimated as 40% of unit price. GK(P) 25/26/A KBL

Prj. 6270, tag 070-P-1056, CS, Packing, 18.5kW, (INR 152750 *0.7 for reduction 40-25CPX250 of mandatory spares) Flowserve Factor for 316L, plan 54 applicable.

12.61 m3/h

75.3 m

7.29

11 CS

11,61

NQ

INR

541,312

0%

0%

541,312.05

216,524.82

-

-

-

-

-

-

20 m3/h

94.3 m

12.87

18.5 S-5

Packi ng

NQ

INR

442,190

0%

0%

442,190.26

176,876.10

-

-

-

-

-

-

20 m3/h

15 m

3.7 / 2.52 2p Ex n

02,54

A

INR

432,993

0%

0%

432,993.00

15 m

2.2 / 1.45 4p Ex n

316 02,54

A

INR

122,630

0%

0%

122,630.00

11

175,367

1.00

0.90

1.35

1.10

1.34

250,000.00

18.5

106,925

1.00

0.64

1.35

1.00

0.86

350,000.00

56,250.00

541,312

a. Mandatory spares prices is estimated as 40% of unit price. -

442,190

Year 2009

Flowserve

Kishor Pumps

ISO

AXGA0 04

051-P-861

SODIUM FORMAT E 1 UNLOADI NG PUMP Inhouse

Inhouse

AXGA0 ISO 04

ISO

051-P-1091

AXGA0 051-P-1201A/B/C/D 04

AXGA0 04

051-P-1202

051-P-1205A/B

CV

AXGA0 04

051-P-1210

AXGA0 06

051-P-570

AXGA0 06

051-P-913

5.5 316L

30 m3/h

11

NQ

INR

368,900

0%

0%

5.5 S-5

316 02,54

A

INR

650,481

0%

0%

650,481.00

316 02,54

A

INR

189,610

0%

0%

189,610.00

5.5 / 3.3 2p Ex n

11,61

NQ

INR

453,539

0%

0%

25 m3/h

20 m

3.39

5.5 316L

Inhouse

30 m3/h

30 m

4.26

5.5 S-5

Flowserve

CBE190480 DT 21.06.2019

200-150CPXV500

430 m3/h

70 m

160 / 128 4p Ex n

Kishor Pumps

KPPB/QTN/1926103 DT 28.06.2019

VERSA-EV 100-250

291 m3/h

70 m

Inhouse

Prj. 6341, tag 521-JA/JB/JC, CS, 11, 110kW, (INR 478306 - 464244) Factor for Verrical , SS316L, plan 32 applicable. Year 2016

606,190.20

-

-

-

606,190.20

3.00

189,052.00

-

-

-

661,682.00

661,682.00

-

-

-

661,682.00

3.00

147,559.89

453,539.36

181,415.75

Included

350,000.00

11

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

475 m3/h

50 m

260,192.40

-

-

-

910,673.40

910,673.40

-

-

-

910,673.40

3.00

215,844.00

-

-

-

755,454.00

755,454.00

-

-

-

755,454.00

3.00

-

-

-

-

-

-

INR

395,150

0%

0%

395,149.71

158,059.89

-

-

-

-

-

-

11,61

NQ

INR

479,789

0%

0%

479,789.36

191,915.75

-

-

-

-

-

-

316

Dry Run

NQ

-

0%

0%

316

Dry Run

R

INR

1,563,465

0%

0%

110 S-5

CBE190480 DT 21.06.2019

40-25CPXV250

12 m3/h

70.42 m

KPPB/QTN/1926103 DT 28.06.2019

VERSA-EV 32-250

12 m3/h

70.42 m

22 / 7.9 2p Ex n

-

1,563,465.00

-

-

-

781,732.50

-

-

-

-

-

-

-

-

-

3.00

-

-

-

-

-

-

-

-

-

3.00

-

-

-

-

-

-

-

-

-

-

-

-

-

11

NQ

INR

1,311,136

0%

0%

Prj. 6341, tag 181-J,JA, CS, 11, 22kW, KPDS 40/26 QF (INR 682060) KBL Year 2016

Dry Run

A

INR

891,324

0%

0%

891,324.00

CS

Dry Run

A

INR

370,800

0%

0%

370,800.00

82.05 m

13.25

22 S-5

CBE190480 DT 21.06.2019

80-50CPXV200

33 m3/h

44.81 m

KPPB/QTN/1926103 DT 28.06.2019

VERSA-EV 32-200

33 m3/h

44.81 m

15 / 5.99 2p Ex n

S-5

CS

11

NQ

INR

314,192

0%

0%

314,192.27

Dry Run

A

INR

1,380,426

0%

0%

1,380,426.00

Dry Run

A

INR

258,480

0%

0%

258,480.00

-

82.05 m

13.25

22 S-5

CBE190480 DT 21.06.2019

65-40CPXV250

33 m3/h

70.42 m

KPPB/QTN/1926103 DT 28.06.2019

VERSA-EV 32-250

33 m3/h

70.42 m

22 / 11.65 2p Ex n

5.5

153,860

1.00

0.85

1.00

1.00

0.85

250,000.00

(11,250.00)

368,900

a. Only Pump selection provided. b. Scope of supply confirmation and price awaited.

5.5

215,649

1.00

0.74

1.35

1.00

1.00

250,000.00

(11,250.00)

453,539

a. Price offer received on 28.06.2019 b. Price adder [INR 350000] for double mechanical seal and its related piping. Tobe confirmed with vendor. c. Mandatory spares prices not provided. Same is estimated as 40% of unit price.

7.5

650,481

5.5

189,610

5.5

153,860

1.00

0.85

1.00

1.00

0.85

250,000.00

15,000.00

395,150

5.5

215,649

1.00

0.74

1.35

1.00

1.00

250,000.00

15,000.00

479,789

a. Confirmation for suitability of indicated pump model awaited. a. Revised offer for pump due to change in pump process parameter awaited [Flow iincreased to 430 m3/hr] b. Mandatory spares prices not provided. Same is estimated as 50% of unit price.

160

-

0

1,563,465

SEPL-P/TEIL/19-20/SD/0177 Rev 01 DT 2WDD 1125 / 14

0.011 m3/h

6.2 kg/cm2

MDPL/1-B/MR/Offer/00049/19-20/R1 dt 0MRA 32D

0.011 m3/h

6.2 kg/cm2

11

NQ

INR

726,484

0%

0%

CS

A

INR

995,895

0%

0%

995,895.00

CS

Dry Run

A

INR

371,015

0%

0%

371,015.00

-

-

-

1,336,986.00

1,336,986.00

-

-

-

1,336,986.00

3.00

185,400.00

-

-

-

556,200.00

556,200.00

-

-

-

556,200.00

3.00

Included

-

-

-

-

-

-

-

-

-

-

-

-

82.05 m

13.25

22 S-5

11

NQ

INR

783,071

0%

0%

783,071.24

0.37 / 4P Ex d

A

INR

497,000

0%

0%

497,000.00

0.37 / 4P

A

INR

1,530,000

0%

0%

1,530,000.00

-

-

-

-

-

3,451,065.00

3,451,065.00

-

-

-

3,451,065.00

3.00

129,240.00

-

-

-

646,200.00

646,200.00

646,200.00

3.00

363,242.01

Included

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0.015 m3/h

15.2 kg/cm2

0.37 / 4P Ex d

A

INR

497,000

0%

0%

497,000.00

0.015 m3/h

15.2 kg/cm2

0.37 / 4P

A

INR

1,570,000

0%

0%

1,570,000.00

-

-

-

1,493,842.50

1,493,842.50

-

-

-

1,493,842.50

3.00

185,507.50

-

-

-

556,522.50

556,522.50

-

-

-

556,522.50

3.00

3 m3/h

10 m3/h

28 m

3.7 / 1.438 2p Ex d

PFA LINED / CI

28 m

5.5 / 2.34 2p Ex d

PFA LINED / CI

R

A

-

INR

683,556

391,535.62

-

-

-

-

-

-

-

-

-

-

-

-

-

8 months after receipt of order

-

-

-

497,000.00

26-28 weeks from the date of receipt of Approved drawing & manufacturing clearence

-

-

-

1,680,000.00

-

-

-

8 months after receipt of order

-

-

-

497,000.00

26-28 weeks from the date of receipt of Approved drawing & manufacturing clearence

-

-

-

1,720,000.00

Included

Included

-

-

-

497,000.00

497,000.00

Included

150,000.00

-

-

-

1,680,000.00

1,680,000.00

-

-

0%

0%

0%

0%

Included

-

-

-

497,000.00

497,000.00

Included

150,000.00

-

-

-

1,720,000.00

1,720,000.00

-

683,556.00

-

150,000.00

-

Included

-

-

EKD79-1929 dt 08-Aug-2019

HN23A-A3 Canned

190625 R01 30/06/2019

C MAG PL 65 Magnetic

416,778.00

-

-

-

-

-

-

Prj. 6304, tag P-1185, A-7, 4kW, Eur 16279 Factor for PFA lined CI, Additional instruments Year 2013

Inhouse

Prj. 5175, tag 2-GA-914A/B, A-7, 4kW, YEN 1627000 HR23C-B2 Factor for PFA lined CI, Additional Nikkiso instruments Canned Year

SLM NVO 050-032-16009E02 Klaus Union Mag drive pump

1.00

0.91

1.35

1.65

2.02

-

375,000.00

1,311,136

891,324

22

370,800

a. Only Pump selection provided. b. Scope of supply confirmation and price awaited. a. Price offer received on 28.06.2019 b. Mandatory spares prices not provided. Same is estimated as 50% of unit price.

682,060

1.00

0.54

1.00

1.00

0.54

-

(52,500.00)

314,192

15

1,380,426

15

258,480

a. Only Pump selection provided. b. Scope of supply confirmation and price awaited. a. Price offer received on 28.06.2019 b. Mandatory spares prices not provided. Same is estimated as 50% of unit price.

678,500

1.00

1.15

1.00

1.00

1.15

-

(52,500.00)

726,484

22

995,895

22

371,015

-

-

-

-

-

-

-

-

-

-

-

2,083,890.00

2,083,890.00

Not to be considered

682,060

1.00

1.15

1.00

1.00

1.15

-

-

783,071

3.00 14,500/- per day

a. Prices Ex-works, Ahmedabad b. TPI charges 3% extra. Same is not included in pricing.

0.37

497,000

3.00

a. The prices are Ex Ambernath. b. TPI charges is not included.

0.37

1,530,000

3.00 14,500/- per day

a. Prices Ex-works, Ahmedabad b. TPI charges 3% extra. Same is not included in pricing.

0.37

497,000

3.00

a. The prices are Ex Ambernath. b. TPI charges is not included.

0.37

1,570,000

3.00

a. Metallic pump offered instead of PFA lined pump. Offer Withdrawn by vendor

-

-

24 - 26 working weeks after receipt of purchase order and clarification of all technical and commercial details

22

Electric actuator : 3,50,000/- each Pneumatic actuator with E/P convertor : 2,50,000/- each

-

-

-

-

-

-

-

-

2,083,890.00

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Electric actuator : 3,50,000/- each Pneumatic actuator with E/P convertor : 2,50,000/- each

Not to be considered

3.00

a. Prices: Ex-works, Panvel, Maharastra. Prices are as received vide email dt 19.08.2019 b. Cost adder includes price for dry run protection tuning fork type [INR 1,50,000] inhouse estimation. c. Mandatory spare prices not received. Inhouse estimation 50% of unit price considered for Mandatory Spares.

3.7

-

5.5

683,556

a. Mandatory spares prices is estimated as 50% of unit price. 3 m3/h

35.5 m

1.9

4 A-8

NQ

EURO

18,630

0%

0%

20 m3/h

20 m3/h

15 m

2.2 / 2.271 2p Ex d

18,630.47

9,315.24

19 m

5.5 / 2.91 2p Ex d

-

4

18,721

1.00

1.00

0.96

1.04

1.00

-

(28.13)

18,630

a. Metallic pump offered instead of PFA lined pump. Offer Withdrawn by vendor R

PFA LINED / CI

A

-

INR

579,053

0%

0%

0%

0%

-

Inhouse

464,244

15

22

497,947.50

-

MDPL/1-B/MR/Offer/00049/19-20/R1 dt 0MRA 32D

SLM NVO 050-032-20009E02 H12 Klaus Union Mag dirve pump

a. Price offer received on 28.06.2019 b. Mandatory spares prices not provided. Same is estimated as 50% of unit price.

22

690,213.00

-

SEPL-P/TEIL/19-20/SD/0177 Rev 01 DT 2WDD 1125 / 16

190625 R01 30/06/2019

445,662.00

157,096.13

726,484.01

Dry Run

-

CL MAG M 50-32-160 Magnetic

-

a. Only Pump selection provided. b. Scope of supply confirmation and price awaited.

a. Mandatory spares prices is estimated as 50% of unit price.

Swelore

HN21C-A3 Canned

Included

-

-

27.45 m3/h

Shanbhag

122,630

110

2

HBR UNLOADI 1 NG PUMP

432,993

a. Mandatory spares prices is estimated as 50% of unit price. 27.45 m3/h

22 / 14.8 2p Ex n

EKD79-1929 dt 08-Aug-2019

655,567.90

-

-

3

4

2.2

a. Mandatory spares prices is estimated as 50% of unit price. 27.45 m3/h

15 / 8.99 2p Ex n

Prj. 6341, tag 181-J,JA, CS, 11, 22kW, KPDS 40/26 QF (INR 678500) KBL Year 2016

1,311,135.81

CS

-

Prj. 6341, tag 181-J,JA, CS, 11, 22kW, KPDS 40/26 QF (INR 682060) KBL Year 2016

Nikkiso

a. Price offer received on 28.06.2019 b. Price adder [INR 350000] for double mechanical seal and its related piping. Tobe confirmed with vendor. c. Mandatory spares prices not provided. Same is estimated as 40% of unit price.

a. Mandatory spares prices is estimated as 50% of unit price. KPD 125/20 KBL

15 / 9.08 2p Ex n

Prj. 6304, tag 203-P-1302 A/B, A-8, 4kW, Eur 18721 Factor for PFA lined CI, Additional instruments Year 2013

a. Only Pump selection provided. b. Scope of supply confirmation and price awaited.

-

NQ

-

051-P-200

606,190.20

a. Mandatory spares prices is estimated as 40% of unit price.

Inhouse

Inhouse

SEALL AXGA0 ESS 05

-

-

-

Shanbhag

-

a. Mandatory spares prices is estimated as 40% of unit price. 1K, 3 X 1.5 - 6 Microfinish

Prj. 5234, tag G-903A, CS, 11, 5.5kW, (INR 215649) 65-40CPX160 Factor for SS316L, plan 54 applicable. Flowserve Year 2015

Mascot / 1 Milton Roy

368,899.71

4.26

20 m

Mascot / H2O2 METERIN 1 Milton Roy G PUMP

-

-

-

30 m

20 m

CLEAN Kishor RUN-OFF Pumps SUMP 1 PUMP [Vertical Pump]

350,000.00

173,197.20

a. Mandatory spares prices is estimated as 40% of unit price.

20 m3/h

AIR COMPRE Kishor SSOR Pumps CONDEN 2 SATE SUMP PUMPS [Vertical Pump] Inhouse

HBR PUMP

3.39

4

3 051-P-201A/B

20 m

20 m3/h

Nikkiso

SEALL AXGA0 ESS 05

25 m3/h

VERSA-HI 32-125

COMPRE Kishor SSOR Pumps BUILDIN G SUMP 1 PUMP [Vertical Pump]

AMINE PUMP

Prj. 5234, tag G-903A, CS, 11, 5.5kW, (INR 215649) 65-40CPX160 Factor for SS316L, plan 54 applicable. Flowserve Year 2015

Prj. 6304, tag 431-P-3113, 316L, 11, 5.5kW, (INR 153860) Factor for plan 54 applicable. Year 2013

Included

a. Mandatory spares prices is estimated as 40% of unit price. 1K, 3 X 1.5 - 6 Microfinish

65-40CPX125

Swelore

CV

Prj. 6304, tag 431-P-3113, 316L, 11, 5.5kW, (INR 153860) Factor for plan 54 applicable. Year 2013

KPPB/QTN/1926103 DT 28.06.2019

Flowserve

ISO

316L

-

CBE190480 DT 21.06.2019

Flowserve

AXGA0 04

20 m3/h

Kishor Pumps

Inhouse

ISO

VERSA-HI 32-200

Flowserve

Flowserve

ISO

KPPB/QTN/1926103 DT 28.06.2019

65-40CPX125

7.5 / 4.01 2p Ex n

CONCEN TRATED CAUSTIC 1 UNLOADI NG PUMP Inhouse

MAIN ISBL SUMP PUMPS [Vertical Pump]

CBE190480 DT 21.06.2019

-

579,053.00

-

150,000.00

364,526.50

-

-

-

-

-

-

1,093,579.50

-

1,093,579.50

-

24 - 26 working weeks after receipt of purchase order and clarification of all technical and commercial details

-

-

-

-

-

-

1,093,579.50

3.00

3.00

2.2 a. Prices: Ex-works, Panvel, Maharastra. Prices are as received vide email dt 19.08.2019 b. Cost adder includes price for dry run protection tuning fork type [INR 1,50,000] inhouse estimation. c. Mandatory spare prices not received. Inhouse estimation 50% of unit price considered for Mandatory Spares.

-

5.5

579,053

a. Mandatory spares prices is estimated as 50% of unit price.

15 m3/h

30 m

2.27

4 A-8

NQ

EURO

20,516

0%

0%

20,515.80

10,257.90

-

-

-

-

-

-

4

16,726

1.00

1.24

0.96

1.04

1.24

-

(168.75)

20,516

4

1,627,000

1.00

0.89

0.96

1.15

0.98

-

(20,769.23)

1,580,836

a. Mandatory spares prices is estimated as 50% of unit price. 23.4 m3/h

20 m

1.91

4 A-7

NQ

YEN

1,580,836

0%

0%

1,580,836.38

-

790,418.19

-

-

-

-

-

-

-

-

-

-

-

-

-

REMARKS 1) The below Prices are Ex-Works and Excludes all duties, Freight, Taxes, Transit Insurance, TPI charges etc. 2) Prices indicated below are non-negotiated prices, as received from Vendors' budgetary offer, e-mail clarifications. Procurement Dept. shall verify above indicated Unit Cost with the latest available Vendor Offers with them. 3) Supervision Charges For Erection & Commissioning Is Not Considered In below Table. (only approximate supervision days indicated based on Rotary experience. This shall be validated by Construction/Commissioning team). 4) First Fill Of Lube Oil Is Excluded In below Prices.

5-Sep-2019 4 6394 INDIAN OIL CORPORATION LIMITED

3

SEALL AXGA0 ESS 05

051-P-1090A/B

Shanbhag CONCEN TRATED CAUSTIC SMALL 2 TRANSF ER Swelore PUMP

190625 R01 30/06/2019

HN23F-D3 Canned

V MODULAR VA02/2S Vane pump

SEPL-P/TEIL/19-20/SD/0177 Rev 01 DT 2WDD 1750 / 30

6.08 m3/h

0.09 m3/h

95 LPH

89 m

89 m

14.1

37 / 24.27 2p Ex d

0.35

A-8

0.55 316L

R

R

YEN

INR

INR

8,000,000

780,386

1,112,000

0%

0%

0%

0%

0%

0%

-

3

ISO- AXGA0 O&U 04

051-P-1094A/B

208B-P-004A/B

208B-P-001A/B

208B-P-002

-

-

-

8 months after receipt of order

-

-

-

15,740,920.00

-

-

-

-

-

-

-

-

NQ

YEN

4,680,198

0%

0%

4,680,198.45

2,340,099.23

-

-

-

-

-

-

25 A-7

NQ

EURO

23,859

0%

0%

23,858.89

11,929.45

-

-

-

-

-

-

HN24E-F2 Canned

CN MAG M API 685 3x1.5x13 Magnetic

Prj. 6304, tag 203-P-1702, A-8, 37kW, Eur 23212 Factor for Additional instruments Year 2012

SLM NVO 080-050-25016E04 H12 Klaus Union Mag drive

24.5 m3/h

89 m

45 / 38.56 2p Ex d

A-8

37 / 32.59 2p Ex d

24.5 m3/h

89 m

50 m3/h

78.6 m

22.52

A

A-8

R

YEN

8,000,000

INR

780,386

NQ

EURO

NQ

0%

0%

24.9 m3/h

85.4 m

12.4

45

Inhouse

Prj. 5175, tag 2-GA-7122A/B, A-7, 65kW, Yen 4233100 Factor for Additional instruments Year

R72-716C4BM-0810V1-F Teikoku Canned

64.9 m3/h

98 m

41.1

65 A-7

Flowserve

CBE190480 DT 21.06.2019

200-150CPX500

326 m3/h

61.5 m

40,000.00

96,800.00

100,000.00

8,040,000.00

0%

780,386.00

24,774

0%

0%

24,774.42

440,193.00

12,387.21

EURO

32,063

0%

0%

32,063.49

NQ

YEN

4,637,296

0%

0%

4,637,295.77

A

INR

2,832,119

0%

0%

2,832,119.00

-

-

-

-

-

-

24,216,800.00

15,740,920.00

-

-

-

16,031.74

2,318,647.88

-

GS- C 25

8HPX21A Flowserve

HN22E-B3 Canned

190625 R01 30/06/2019

CN MAG-M 2x1.5x10 API Magnetic

Inhouse

Prj. 5175, tag 2-GA-7582, A-7, 11kW, (YEN 1916000) Factor for Additional instruments Year

132 / 88.3 4p 316L Ex n

Inhouse

Prj. 5175, tag 2-GA-7452, A-7, 11kW, (Yen 1530200) Factor for Additional instruments Year

Inhouse

Prj. 5234, tag G-811, A-8, 5.5kW, (INR 912500) HD 32-200/5.5H2/GB Factor for Additional instruments Hydrodyne Year 2015

-

24 - 26 working weeks after receipt of purchase order and clarification of all technical and commercial details

-

-

15,740,920.00

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Included

1,132,847.60

-

-

-

-

-

-

-

-

-

-

6,797,085.60 -

6,797,085.60 -

392.5 m3/h

87 m

89.09

132 S-5

11,53b

NQ

INR

736,137

0%

0%

7.5 m3/h

61 m

7.5 / 4.62 2p Ex d

A

11 / 7.34 2p Ex d

10 m3/h

61 m

HN23F-C2 Nikkiso Canned

5 m3/h

78.5 m

6.95

F72-416C4BM0405U1B1-BV Teikoku

5 m3/h

59 m

5 m3/h

59 m

A-7

YEN

6,500,000

R

INR

3,392,899

11 A-7

NQ

YEN

6.2

11 A-7

NQ

2.91

5.5 A-7

NQ

HN26E-F2 Canned

CN MAG-M 6x3x10 API Magnetic

736,137.10

294,454.84

-

0%

0%

6,500,000.00

-

40,000.00

109,800.00

100,000.00

6,540,000.00

0%

0%

3,392,899.00

1,746,449.50

2,946,110

0%

0%

2,946,110.37

1,473,055.18

YEN

2,344,759

0%

0%

2,344,758.72

INR

1,437,326

0%

0%

1,437,326.03

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

19,729,800.00

12,824,370.00

-

-

-

1,172,379.36

718,663.01

-

24 - 26 working weeks after receipt of purchase order and clarification of all technical and commercial details

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Revised Price

Motor Rating Price adder

Seal Difference

Overall Factor

Other Factors

Material Factor

Capacity Factor

Inflation Factor

Reference price

Remark / Reference

Supervision Charges

Approx. No of days for supervision for erection/ commissioning

Cost of Erection & Commissioning (if in Vendor Scope)

Motor Rating (kW) 22

5,434,000

1.00

0.72

1.00

1.15

0.83

-

173,076.92

4,680,198

25

28,711

1.00

0.69

1.00

1.15

0.79

-

1,125.00

23,859

45

8,000,000

37

780,386

37

23,212

1.00

1.00

1.00

1.04

1.04

-

45

20,990

1.00

0.98

1.35

1.15

1.53

-

65

4,233,100

1.00

1.00

1.00

1.15

1.15

-

750.00

-

24,774

(230,769.23)

32,063

4,637,296

3.00

132

2,832,119

-

-

-

-

-

-

-

-

-

-

-

-

112.5 m3/h

112.5 m3/h

65.1 m

55 / 39.4 2p Ex d

65.1 m

45 / 33.88 2p Ex d

A

A-7

R

YEN

INR

12,000,000

4,576,341

0%

0%

0%

0%

12,000,000.00

4,576,341.00

40,000.00

61,500.00

100,000.00

12,040,000.00

2,338,170.50

-

-

-

-

-

-

36,181,500.00

-

23,517,975.00

-

-

24 - 26 working weeks after receipt of purchase order and clarification of all technical and commercial details

-

-

-

-

0.87

1.35

0.76

0.90

(100,000.00)

-

736,137

0 a. Prices for Mandatory spares awaited from Nikkiso. For sealless pumps, Unit Price for One complete pump is considered as part of Mandatory spare. b. Cost adder for Dry Running Protection (SAO Relay) [YEN 40,000]

3.00

a. Prices: Ex-works, Panvel, Maharastra. Prices are as received vide email dt 19.08.2019 b. Cost adder includes price for dry run protection [INR 1,00,000] inhouse estimation. c. Mandatory spare prices not received. Inhouse estimation 50% of unit price considered for Mandatory Spares. d. Discharg orifice to be included in scope. e. Canned motor pump is recommended by Licensor.

3.00

-

23,517,975.00

a. Prices for Mandatory spares awaited from Nikkiso. For sealless pumps, Unit Price for One complete pump is considered as part of Mandatory spare. b. Cost adder for Dry Running Protection (SAO Relay) [YEN 40,000]

3.00

-

7.5

6,500,000

11

3,392,899

11

1,916,000

1.00

1.36

1.00

1.15

1.56

-

(40,384.62)

2,946,110

11

1,530,200

1.00

1.36

1.00

1.15

1.56

-

(40,384.62)

2,344,759

5.5

912,500

1.00

1.36

1.00

1.15

1.56

-

15,000.00

1,437,326

a. Prices: Ex-works, Panvel, Maharastra. Prices are as received vide email dt 19.08.2019 b. Cost adder includes price for dry run protection [INR 1,00,000] inhouse estimation. c. Mandatory spare prices not received. Inhouse estimation 50% of unit price considered for Mandatory Spares. d. Canned motor pump is recommended by Licensor.

3.00

55

12,000,000

45

4,576,341

a. Mandatory spares prices is estimated as 50% of unit price. 76.9 m3/h

104 m

55.85

78 A-7

NQ

YEN

8,086,993

0%

0%

8,086,992.99

4,043,496.49

-

-

-

-

-

-

76.9 m3/h

104 m

50

65 A-7

NQ

YEN

6,580,438

0%

0%

6,580,438.09

3,290,219.05

-

-

-

-

-

-

-

-

-

-

-

-

Inhouse

Prj. 6304, tag 203-P-1201 A/B, A-8, 30kW, (INR 26394) Factor for Additional instruments Year 2013

SLM NVO 125-080-20013E05 Klaus Union Magnetic

78

5,460,000

1.00

1.33

1.00

1.15

1.53

-

(265,384.62)

8,086,993

65

4,377,100

1.00

1.33

1.00

1.15

1.53

-

(115,384.62)

6,580,438

30

26,394

1.00

0.94

1.00

1.04

0.97

-

2,343.75

27,954

a. Mandatory spares prices is estimated as 50% of unit price.

-

a. Mandatory spares prices is estimated as 50% of unit price. 120 m3/h

20 m3/h

20 m3/h

36.1 m

20 m

20 m

21.22

2.14

30 A-8

3 / 2p A-7 Ex d

5.5 / 3.54 2p Ex d

A-7

NQ

A

R

EURO

YEN

INR

27,954

6,500,000

2,467,848

0%

0%

0%

0%

0%

0%

Prj. 5175, tag 2-GA-914A/B, A-7, 4kW, HR23C-B2 1627000 Nikkiso Factor for Additional instruments Canned Year

1.00

a. Mandatory spares prices is estimated as 50% of unit price.

R73-716J4BM-0810V1-F Teikoku Canned

CN MAG-M 3x1.5x5 API

933,531

a. Mandatory spares prices is estimated as 50% of unit price.

Inhouse

HN23B-A3

132

a. Mandatory spares prices is estimated as 50% of unit price.

BR26F-F4 Nikkiso Canned

27,954.18

6,500,000.00

2,467,848.00

13,977.09

40,000.00

56,300.00

100,000.00

6,540,000.00

1,283,924.00

-

-

-

-

-

-

-

-

19,676,300.00

-

-

12,789,595.00

-

24 - 26 working weeks after receipt of purchase order and clarification of all technical and commercial details

-

-

-

-

-

12,789,595.00

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

a. Prices for Mandatory spares awaited from Nikkiso. For sealless pumps, Unit Price for One complete pump is considered as part of Mandatory spare. b. Cost adder for Dry Running Protection (SAO Relay) [YEN 40,000]

3.00

a. Prices: Ex-works, Panvel, Maharastra. Prices are as received vide email dt 19.08.2019 b. Cost adder includes price for dry run protection [INR 1,00,000] inhouse estimation. c. Mandatory spare prices not received. Inhouse estimation 50% of unit price considered for Mandatory Spares. d. Canned motor pump is recommended by Licensor.

3.00

3

6,500,000

5.5

2,467,848

a. Mandatory spares prices is estimated as 50% of unit price. 23.4 m3/h

20 m

1.91

4 A-7

NQ

YEN

1,651,667

0%

0%

1,651,667.36

825,833.68

Inhouse

a. Prices: Ex-works, Panvel, Maharastra. Prices are as received vide email dt 19.08.2019 b. Cost adder includes price for dry run protection [INR 1,00,000] inhouse estimation. c. Mandatory spare prices not received. Inhouse estimation 50% of unit price considered for Mandatory Spares. d. Canned motor pump is recommended by Licensor.

3.00

12,824,370.00

Prj. 5175, tag 2-GA-7130A/B, A-7, 65kW, (INR 4377100) Factor for Additional instruments Year

Prj. 5234, tag G-810, A-8, 2.6kW [INR 713750] Factor for Additional instruments Year 2015

1,112,000

-

Prj. 5175, tag 2-GA-7130A/B, A-7, 65kW, (INR 4377100) Factor for Additional instruments Year

Inhouse

a. Prices for Mandatory spares awaited from Nikkiso. For sealless pumps, Unit Price for One complete pump is considered as part of Mandatory spare. b. Cost adder for Dry Running Protection (SAO Relay) [YEN 40,000]

3.00

6,797,085.60

Inhouse

190625 R01 30/06/2019

0.37

a. Priced offer including Mandatory spares prices awaited 32,61

-

Shanbhag

3.00 14,500/- per day

780,386

a. Mandatory spares prices is estimated as 50% of unit price.

Shanbhag

ACETIC ACID UNLOADI 2 NG PUMP

Not to be considered

0.55

a. Mandatory spares prices is estimated as 50% of unit price.

-

EKD79-1929 dt 08-Aug-2019

Electric actuator : 3,50,000/- each Pneumatic actuator with E/P convertor : 2,50,000/- each

a. Centrifugal Pump is applicable as per Licensor. Hence Swelore CV pump is not acceptable. b. TPI charges 3% extra. Same is not included in pricing.

8,000,000

a. Mandatory spares prices is estimated as 50% of unit price.

Prj. 5139, tag P- 16203 A/B, GS- C 25, CMP 45kW [eur 20990] Hermatic Factor for Additional instruments Canned Year 2007

190625 R01 30/06/2019

3.00

37

a. Mandatory spares prices is estimated as 50% of unit price. 37 A-8

Inhouse

EKD79-1929 dt 08-Aug-2019

8,000,000.00

0%

-

EKD79-1929 dt 08-Aug-2019

a. Vane pump offered hence same is not accepted. Canned motor pump is recommended by Licensor. b. Prices: Ex-works, Panvel, Maharastra. Prices are as received vide email dt 19.08.2019 c. Cost adder includes price for dry run protection [INR 1,00,000] inhouse estimation. d. Mandatory spare prices not received. Inhouse estimation 50% of unit price considered for Mandatory Spares.

a. Mandatory spares prices is estimated as 50% of unit price.

190625 R01 30/06/2019

Prj. 6270, tag 023-P-032A/B/C, S-5, 11,53b, 125kW, (INR 1333616 * 0.7 mandatory spare) Factor for ISO Pump, 316L material, plan 32 applicable. Year 2010

a. Prices for Mandatory spares awaited from Nikkiso. For sealless pumps, Unit Price for One complete pump is considered as part of Mandatory spare. b. Cost adder for Dry Running Protection (SAO Relay) [YEN 40,000] c. Discharg orifice to be included in scope.

3.00

-

22 A-8

EKD79-1929 dt 08-Aug-2019

Judgement on Optional Price

2 Years spares

Delivery schedule (months from LOI)

Total Price in INR [J] = [H @ forex]

Capital / Insurance Spares [total for all items] [E]

Mandatory Spares [total for all items] [D]

Erection & Commissioning Spares [total for all items] [C]

Cost adder (if any) for 1 item [B]

Total Price [H]=[A+B-G]* QTY + C+ D + E + F -

24 - 26 working weeks after receipt of purchase order and clarification of all technical and commercial details

-

8.69

Nikkiso

208B-P-003

-

-

-

14.74

CNF 65-40-315 Hermatic

-

SEALL AXGA0 ESS05 O&U

-

-

-

116 m

2

3

-

-

15,740,920.00

100 m

Shanbhag ACETIC ACID TRANSF ER PUMPSTART UP

Included

-

24,216,800.00

10 m3/h

Nikkiso

SEALL AXGA0 ESS05 O&U

Included

-

a. Mandatory spares prices is estimated as 50% of unit price.

2

3

1,112,000.00

-

-

9.4 m3/h

Nikkiso

SEALL AXGA0 ESS05 O&U

440,193.00

-

-

-

ACETIC ACID TRANSF ER PUMP

100,000.00

8,040,000.00

Prj. 6304, tag 202-P-1104, A-8, 25kW [Euro 28711] Factor for Additional instruments Year 2013

TA MOTHER LIQUOR 2 RETURN Inhouse PUMP

3

96,800.00

Inhouse

CONCEN TRATED CAUSTIC LARGE 2 TRANSF ER Inhouse PUMP

3

780,386.00

40,000.00

Inhouse

Shanbhag

SEALL AXGA0 ESS 05

8,000,000.00

Prj. 5175, tag 2-GA-301A/B, A-8, 22kW BR23F-D1 [Yen 5434000] Nikkiso Factor for Additional instruments Canned Year

Nikkiso

3

Unit Price [After Discount & Byuout] (Base Price) for 1 item [A]

% Discount [By Procurement Team] % Buyout [By Procurement Team]

Unit Price [Before Discount & Byuout] (Base Price) for 1 item

Currency

Technical Acceptance

Major open issues

Additional Technical details, if any.

A

0.37 / 4p Ex d

kg/cm 2g

Equipment Type

Mechanical Seal Details

Material

Motor Rating (kW)

Rated BKW (kw)

Unit of Measurement

Rated Head / Pressure

Unit of Measurement

Rated Flow

Model No

Approved Vendor ?

Quotation reference EKD79-1929 dt 08-Aug-2019

Inhouse Take Away Cost (Deducted) for 1 Equipment [ G ]

Nikkiso

Ware House Spare [total for all items] [F]

3

Name of Bidder

Quantity

Item description

Equip. Tag No.

Requisition No.

Sl. No. (Requisition)

Revision No.

Brief technical Details

Optional Prices [Not included in Total Price]

5) Any cost for any requirement of safety study like HAZOP is not considered in above pricing. Proposal to consider the same, if required. 6) Currency exchange rate considered is mentioned in this sheet. This is to be verified / applied with respect to latest current rates, by Procurement dept. 7) Legends : A : Acceptable , R : Not Acceptable , NQ : Not quoted 8) Licensor Approved vendor list to be considered for below equipments [051-P-411A/B/C , PAC Package, All Agitators.] For balance equipments, ensure that the vendors are listed in Project vendor list to be submitted to IOCL. 9) Requirement of Extended Warranty and AMC for instrumentation is not considered. Same to be confirmed with vendors (for PAC train) and included accordingly. 10) Inflation factor is not considered for INHOUSE Cost Estimation. Procurement to consider the same while costing. [Refer Column BH of excel file]

INR Per KW

Total Price with Power Loading [in INR] [O] = [J + N]

-

Power Loading value :

Power Loading [in INR] [N] [@ loading rate]

Client

Total power loading [M]=[K X L]

Date Revision Proposal No

Difference in BKW for each item [L] (base = min. among acceptable Bidders)

70 INR 80 INR 0.65 INR 90 INR 70 INR

Qty of item for Power Loading [ K ]

Exchange Rate : 1 USD 1 EURO 1 YEN 1 POUND 1 SCF

-

4

1,627,000

1.00

0.89

1.00

1.15

1.02

-

(11,538.46)

1,651,667

2.6

713,750

1.00

1.00

1.00

1.15

1.15

-

3,000.00

823,813

a. Mandatory spares prices is estimated as 50% of unit price. HD 40-125/2.6H2/GB Hydrodyne

20 m3/h

20 m

1.58

2.6 A-7

NQ

INR

823,813

0%

0%

823,812.50

411,906.25

-

-

-

-

-

-

a. Price are Ex works. Prices indicated are for all 14 agitator tags.

4

EKATO

AGITA AXGD TOR 001

051-A-220

2001049247 dt 28.08.2019

3250 / 6p Exp

A

EURO

9,291,800

0%

0%

9,291,800.00

3,646,820.00

46,740.00

2,987,390.00

-

-

-

15,972,750.00

1,277,820,000.00

14 months FOB after commercial and technical clarification, receipt of purchase order, release for manufacturing and receipt of first payment

-

-

-

1,277,820,000.00

CA-410,455,460,465,470,620,730 (Bottom Entry): Cost adder in case shell and tube cooler Not to be (TEMA C) with stainless steel housing considered

60 [30 Mechanical, 30 Electrical]

OXIDATI ON REACTO 1 R AGITATO R

Not provided

Column B includes price for 1. Price for Seaworthy Packing, Delivery FOB Euroopean Seaport [Euro 261,500]. Procurement to take note of same. Tag wise price bearkup not provided by bidder. 2. Special tools [Euro 32,720] 3. Documentation [Euro 60,600] 4. General testing and inspection [Euro 384,400] 5. Meeting attendance at Purchaser office [Euro 35,400] 6. One no Bolt stretcher only for Titanium agitators (CA-220, CA-310, CA-320) [Euro 27,290 as informed in clarification] Included in Special Tools in revised offer. 7. FEA analysis [(7500+9000+10000)*14+(60000*6)]*1.1 [i.e. Pos 1, 2, 3 and 5 of Ekato offer] * 1.1 FEA prices provided by Ekato are for 1 simulation / calculation run. 10% price increase [inhouse gestimation] considered for repeat simulation / calculation for confirmation purpose. 8. Cost Adder TEMA C cooler - Items CA220,410,455,460,465,470,475,620,730 [Euro 85,500] 9. Option B [Sr. no 27 of Ekato offer] for VSD drive for CA-220 [Euro 1,932,600] 10. Cost adder for Exd motor [Euro 50,000] as confirmed in e-mail dt 05-Sep2019. c. TPI Charges [Euro 44,200] not included. Project to decide and include the same.

3250

9,291,800

CONTINUATION FROM ABOVE POINT d. Price for mandatory spares awaited.

3

EKATO

2001049247 dt 28.08.2019

AGITA AXGD TOR 001

051-A-310

1ST TA CRYSTA LLIZER 1 AGITATO R

AGITA AXGD TOR 001

051-A-320

2ND TA CRYSTA LLIZER 1 AGITATO R

AGITA AXGD TOR 001

051-A-330

3RD TA CRYSTA LLIZER 1 AGITATO R

051-A-410

EKATO PTA FEED MIX 1 DRUM AGITATO R

2001049247 dt 28.08.2019

AGITA AXGD TOR 001

2001049247 dt 28.08.2019

051-A-455

1ST PTA CRYSTA LLIZER 1 AGITATO R

EKATO

AGITA AXGD TOR 001

110 / 4p

A

EURO

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0%

0%

EKATO

2001049247 dt 28.08.2019

22 / 4p

A

EURO

-

0%

0%

-

EKATO

2001049247 dt 28.08.2019

160 / 4p Ex d

A

EURO

-

0%

0%

250 / 4p Ex d

A

EURO

-

0%

0%

110 / 4p

A

EURO

-

0%

0%

14 months FOB after commercial and technical clarification, receipt of purchase order, release for manufacturing and receipt of first payment

14 months FOB after commercial and technical clarification, receipt of purchase order, release for manufacturing and receipt of first payment

14 months FOB after commercial and technical clarification, receipt of purchase order, release for manufacturing and receipt of first payment

14 months FOB after commercial and technical clarification, receipt of purchase order, release for manufacturing and receipt of first payment

14 months FOB after commercial and technical clarification, receipt of purchase order, release for manufacturing and receipt of first payment

e. Price adder for following awaited from Ekato. 1. For CA-220, dual VFD is required (1W+1S). Price adder for standby VFD awaited. 2. Local operation panel for CA-220 lube oil skid 3. Price adder for [1S] lube oil filter for CA-310,320,330, 410,455,460,465,470,620,730

7.00

7.00

Refer 051-A-220 for costing and Remarks

Refer 051-A-220 for costing and Remarks

110

-

22

-

160

-

250

-

110

-

Refer 051-A-220 for costing and Remarks 7.00

Refer 051-A-220 for costing and Remarks 7.00

7.00

Refer 051-A-220 for costing and Remarks

REMARKS 1) The below Prices are Ex-Works and Excludes all duties, Freight, Taxes, Transit Insurance, TPI charges etc. 2) Prices indicated below are non-negotiated prices, as received from Vendors' budgetary offer, e-mail clarifications. Procurement Dept. shall verify above indicated Unit Cost with the latest available Vendor Offers with them. 3) Supervision Charges For Erection & Commissioning Is Not Considered In below Table. (only approximate supervision days indicated based on Rotary experience. This shall be validated by Construction/Commissioning team). 4) First Fill Of Lube Oil Is Excluded In below Prices.

5-Sep-2019 4 6394 INDIAN OIL CORPORATION LIMITED

AXGB0 01

051-K-101 051-K-151 051-KM-101 051-K-901 051-J-905 A÷E 051-H-N103 051-H-N906

PAC

-

0%

0%

EKATO

2001049247 dt 28.08.2019

37 / 4p

A

EURO

-

0%

0%

EKATO

2001049247 dt 28.08.2019

37 / 4p

A

EURO

-

0%

0%

EKATO

2001049247 dt 28.08.2019

45 / 4p

A

EURO

-

0%

0%

2001049247 dt 28.08.2019

18.5 / 4p

A

EURO

-

0%

0%

22 / 4p

A

EURO

-

0%

0%

30 / 4p

A

EURO

-

0%

0%

30 / 4p

A

EURO

-

0%

0%

-

MAN

PAC

37 / 4p

B0119040 Rev.0 Jul 12th 2019

Motor : 26 MW Gener ator : 40 MW Turbin e : ?? MW

Compressor : RG140/05,L1, Expander : ER112/02,L1 Steam Turbine : DK125/440RZ2

A

EURO

22,500,000

0%

0%

SIEMENS

Motor : 26.9 MW Gener ator : 44 MW Turbin e: 73.8 MW

SF181345124 Rev 0 dated 13.06.2019

A

EURO

24,500,000

0%

0%

-

FF

051-P-1095

FIRE WATER BOOSTE 1 R PUMP1

FIRE FIGHTI NG

FF

051-P-1096

FIRE WATER BOOSTE 1 R PUMP2

FIRE FIGHTI NG

FF

051-P-1097

FIRE WATER BOOSTE 1 R PUMP3

051-P-1098

FIRE WATER BOOSTE 1 R PUMP4

FIRE FIGHTI NG

FF

Inhouse

Prj. 6341, tag 521-JA/JB/JC, PO : P/6341/14161/AYGA008-1, AP-2 Year 2016 [INR 464244]

KPD 125/20 KBL

350 m3/h

60 m

82 110 / 2 S-5

208E-P-007 A/B

ACETIC ACID DRAIN PIT PUMP

Inhouse

11

Motor 110k W

NQ

INR

510,668

0%

0%

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

22,500,000.00

Included in 450,000.00 Mandatory spare price

3,900,000.00

-

-

-

26,850,000.00

2,148,000,000.00

14 months FOB after commercial and technical clarification, receipt of purchase order, release for manufacturing and receipt of first payment

14 months FOB after commercial and technical clarification, receipt of purchase order, release for manufacturing and receipt of first payment

14 months FOB after commercial and technical clarification, receipt of purchase order, release for manufacturing and receipt of first payment

14 months FOB after commercial and technical clarification, receipt of purchase order, release for manufacturing and receipt of first payment

14 months FOB after commercial and technical clarification, receipt of purchase order, release for manufacturing and receipt of first payment

14 months FOB after commercial and technical clarification, receipt of purchase order, release for manufacturing and receipt of first payment

14 months FOB after commercial and technical clarification, receipt of purchase order, release for manufacturing and receipt of first payment

14 months FOB after commercial and technical clarification, receipt of purchase order, release for manufacturing and receipt of first payment

16-18 months from contract signing or unconditional order acceptance, and clarification of all technical and commercial details

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

2,148,000,000.00

7.00

7.00

7.00

7.00

7.00

7.00

7.00

7.00

320 MD [ 70 - Electrical / Instrument, 200 Mechanical, 50Control] In house estimation

Prj. 6341, tag 521-JA/JB/JC, PO : P/6341/14161/AYGA008-1, AP-2 Year 2016 [INR 464244]

KPD 125/20 KBL

350 m3/h

60 m

82 110 / 2 S-5

11

Motor 110k W

NQ

INR

510,668

Inhouse

Prj. 6341, tag 521-JA/JB/JC, PO : P/6341/14161/AYGA008-1, AP-2 Year 2016 [INR 464244]

KPD 125/20 KBL

350 m3/h

60 m

82 110 / 2 S-5

11

Motor 110k W

NQ

INR

510,668

0%

0%

Prj. 6341, tag 521-JA/JB/JC, PO : P/6341/14161/AYGA008-1, AP-2 Year 2016 [INR 464244]

KPD 125/20 KBL

350 m3/h

60 m

82 110 / 2 S-5

11

Motor 110k W

NQ

INR

5,617,352

0%

0%

260 m3/h

50.5 m

316L 46.44

55 CS

Dry running 11,61

Motor 110kW

A NQ

0%

0%

678,566 -

-

-

510,668.40

-

5,555.33

204,267.36

-

-

-

510,668.40

-

5,555.33

204,267.36

-

-

-

510,668.40

-

5,555.33

204,267.36

-

-

-

5,617,352.40

-

5,555.33

2,246,940.96

-

-

-

-

INR

-

-

-

Prj. 6341, tag 522-JA/JB/JC, Year 2016 [INR 329342] KPD 120/20 Fator for Vertical pump, 316 material KBL Year 2016

Only Rotors for equipment included as part of capital spares.

490,000.00 Included

-

-

Inhouse

24,500,000.00

0%

0%

678,566.46 -

-

5,555.33

339,283.23

-

-

-

24,990,000.00

1,999,200,000.00

16 months approximately

-

-

-

1,999,200,000.00

320 MD [ 70 - Electrical / Instrument, 200 Mechanical, 50Control] In house estimation

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

3.00

-

-

-

-

-

-

3.00

-

-

-

-

-

-

3.00

3.00

Refer 051-A-220 for costing and Remarks

Refer 051-A-220 for costing and Remarks

Refer 051-A-220 for costing and Remarks

Refer 051-A-220 for costing and Remarks

Refer 051-A-220 for costing and Remarks

Refer 051-A-220 for costing and Remarks

Refer 051-A-220 for costing and Remarks

Refer 051-A-220 for costing and Remarks

a. MAN has not considered major auxiliaries e.g Air intake filter and duct / piping etc in scope. b. MAN has confirmed the Scope of supply and technical clarification 001 during meeting at Toyo office, however written confirmation is awaited. c. Controller details not clear. Reply awaited. d. Prices are as received from MAN on 09-08-2019. e. Price for Capital spares, two year spares and commissioning spares EURO 3,900,000. However the Mandatory spares are not inline with the project specification requirement. [Only following items are included : Compressor: One set of compressor rotors (3 pinions with installed impellers) , One compressor bull gear , One turbine pinion, One main oil pump with gear coupling Steam Turbine: One steam turbine rotor Heat exchanger: 4 sets of Non-standard gaskets for each cooler. Spare for Expander, Generator, Instrumentation, Auxiliaries are not included. Confirmation for Mandatory spares prices basis project requirement for complete package awaited from MAN. Column B indicates cost adder for balance Mandatory spares as per project specificaiton. [Inhouse estimation : 2% of unit price] f. Warranty and Annual Maintenance Contract requirement for instrumentation : Offer awaited. For details contact INST team. g. Operator and Maintenance engineer training for Instrumentation : Offer awaited. For details contact INST team. h. Supervision requirement is inhouse estimation. Project to consult with Construction / Commissioning team basis their experiece for Past project.

a. Siemens has not considered major auxiliaries e.g Air intake filter and duct / piping, gas coolers, condensers, lube oil system etc in scope. Offer indicates only engineering services for gas coolers, condensers, lube oil system is considered, equipment supplied by Client which is not inline with requirement. b. Siemens confirmation to Scope of supply and technical clarification 001 awaited. c. Controller details not clear. Reply awaited. d. Siemens has informed that ball park prices for Siemens scope of supply will be 24.5 Mio Euro [e-mail dt 08-8-2019]. e. Mandatory spares considered by Siemens in offer are not inline with the project specification requirement. [Only following items are included : Compressor and Expander : One set of rotors (pinion shaft with installed impellers) , One compressor bull gear , Spare coupling Steam Turbine: One steam turbine rotor Spare for Generator, Instrumentation and Auxiliaries are not included. Confirmation for Mandatory spares prices basis project requirement for complete package awaited from Siemens. Column B indicates cost adder for balance Mandatory spares as per project specificaiton. [Inhouse estimation : 2% of unit price] f. Warranty and Annual Maintenance Contract requirement for instrumentation : Offer awaited. For details contact INST team. g. Operator and Maintenance engineer training for Instrumentation : Offer awaited. For details contact INST team. h. Supervision requirement is inhouse estimation. Project to consult with Construction / Commissioning team basis their experiece for Past project.

a. Ordering price in year 2016 was INR 464244. Price increase by 10% for electric motor type. b. Mandatory spares price considered 40% of unit price.

a. Ordering price in year 2016 was INR 464244. Price increase by 10% for electric motor type. b. Mandatory spares price considered 40% of unit price.

Revised Price

Motor Rating Price adder

Seal Difference

Overall Factor

Other Factors

Material Factor

Capacity Factor

Inflation Factor

Reference price

Motor Rating (kW)

Remark / Reference

Supervision Charges

Approx. No of days for supervision for erection/ commissioning

Cost of Erection & Commissioning (if in Vendor Scope)

Judgement on Optional Price

2 Years spares

Delivery schedule (months from LOI)

Total Price in INR [J] = [H @ forex]

Total Price [H]=[A+B-G]* QTY + C+ D + E + F

Inhouse Take Away Cost (Deducted) for 1 Equipment [ G ]

Ware House Spare [total for all items] [F]

Capital / Insurance Spares [total for all items] [E]

Mandatory Spares [total for all items] [D]

-

-

-

-

Inhouse 2

-

-

-

-

215 m3/h 54.802 m

New New Additio Additio n n

-

Compressor : STC-GV (200-4) Expander STC-GT (140-2) Steam Turbine : SST-600

1

FIRE FIGHTI NG

Erection & Commissioning Spares [total for all items] [C]

2001049247 dt 28.08.2019

051-A-734

RECONS TITUTIO N DRUM 1 AGITATO R

EKATO

AGITA AXGD TOR 001

2001049247 dt 28.08.2019

Cost adder (if any) for 1 item [B]

051-A-732

EKATO PRECIPI TATION REACTO 1 R AGITATO R

2001049247 dt 28.08.2019

AGITA AXGD TOR 001

EKATO

Unit Price [After Discount & Byuout] (Base Price) for 1 item [A]

051-A-730

EKATO NEUTRA LIZATION REACTO 1 R AGITATO R

2001049247 dt 28.08.2019

AGITA AXGD TOR 001

EURO

% Discount [By Procurement Team] % Buyout [By Procurement Team]

BAG EKATO OFFSPEC PTA 1 RESLUR RY AGITATO R

A

Unit Price [Before Discount & Byuout] (Base Price) for 1 item

051-A-620

Currency

AGITA AXGD TOR 001

Technical Acceptance

5TH PTA CRYSTA LLIZER 1 AGITATO R

Major open issues

051-A-475

Additional Technical details, if any.

AGITA AXGD TOR 001

Equipment Type

4TH PTA CRYSTA LLIZER 1 AGITATO R

Mechanical Seal Details

051-A-470

Material

AGITA AXGD TOR 001

Motor Rating (kW)

3RD PTA CRYSTA LLIZER 1 AGITATO R

Rated BKW (kw)

051-A-465

Unit of Measurement

AGITA AXGD TOR 001

Rated Head / Pressure

051-A-460

Unit of Measurement

AGITA AXGD TOR 001

2ND PTA CRYSTA LLIZER 1 AGITATO R

Rated Flow

1ST PTA CRYSTA LLIZER 1 AGITATO R

Quantity

051-A-455

AGITA AXGD TOR 001

Model No

Quotation reference

Approved Vendor ?

Name of Bidder

Item description

Equip. Tag No.

Requisition No.

Sl. No. (Requisition)

Revision No.

Brief technical Details

Optional Prices [Not included in Total Price]

5) Any cost for any requirement of safety study like HAZOP is not considered in above pricing. Proposal to consider the same, if required. 6) Currency exchange rate considered is mentioned in this sheet. This is to be verified / applied with respect to latest current rates, by Procurement dept. 7) Legends : A : Acceptable , R : Not Acceptable , NQ : Not quoted 8) Licensor Approved vendor list to be considered for below equipments [051-P-411A/B/C , PAC Package, All Agitators.] For balance equipments, ensure that the vendors are listed in Project vendor list to be submitted to IOCL. 9) Requirement of Extended Warranty and AMC for instrumentation is not considered. Same to be confirmed with vendors (for PAC train) and included accordingly. 10) Inflation factor is not considered for INHOUSE Cost Estimation. Procurement to consider the same while costing. [Refer Column BH of excel file]

INR Per KW

Total Price with Power Loading [in INR] [O] = [J + N]

-

Power Loading value :

Power Loading [in INR] [N] [@ loading rate]

Client

Total power loading [M]=[K X L]

Date Revision Proposal No

Difference in BKW for each item [L] (base = min. among acceptable Bidders)

70 INR 80 INR 0.65 INR 90 INR 70 INR

Qty of item for Power Loading [ K ]

Exchange Rate : 1 USD 1 EURO 1 YEN 1 POUND 1 SCF

37

-

37

-

37

-

45

-

18.5

-

22

-

30

-

30

-

Motor : 26 MW Gener ator : 40 MW Turbin e : ?? MW

22,500,000

Motor : 26.9 MW Gener ator : 44 MW Turbin e: 73.8 MW

24,500,000

110

464,244

1.00

1.00

1.00

1.10

1.10

-

-

510,668

110

464,244

1.00

1.00

1.00

1.10

1.10

-

-

510,668

3.00

a. Ordering price in year 2016 was INR 464244. Price increase by 10% for electric motor type. b. Mandatory spares price considered 40% of unit price.

110

464,244

1.00

1.00

1.00

1.10

1.10

-

-

510,668

3.00

a. Ordering price in year 2016 was INR 464244. Price increase by 10% for electric motor type. b. Mandatory spares price considered 40% of unit price.

110

464,244

11.00

1.00

1.00

1.10

12.10

-

-

5,617,352

1.00

1.00

1.00

-

-

-

329,342

1.00

0.87

1.35

1.76

2.06

-

-

110 a. Ordering price in year 2016 was INR 329342. Price increase by 76% for electric motor type and Horizontal to Vertical configuration. b. Mandatory spares price considered 50% of unit price.

55

678,566