REMARKS

Exchange Rate : 1 USD 70 INR Date 5-Sep-2019 1) The below Prices are Ex-Works and Excludes all duties, Freight, Taxes, Transit Insurance, TPI charges etc.
1 EURO 80 INR Revision 4 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.
1 YEN 0.65 INR Proposal No 6394 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).
1 POUND 90 INR Client INDIAN OIL CORPORATION LIMITED 4) First Fill Of Lube Oil Is Excluded In below Prices.
1 SCF 70 INR Power Loading value : - INR Per KW 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.
Brief technical Details 10) Inflation factor is not considered for INHOUSE Cost Estimation. Procurement to consider the same while costing. [Refer Column BH of excel file]

Technical Acceptance

Cost adder (if any) for

Difference in BKW for

for 1 Equipment [ G ]

Supervision Charges
Qty of item for Power

each item [L] (base =

Optional Prices [Not

Unit of Measurement

Unit of Measurement

Total Price in INR [J]

QTY + C+ D + E + F

Commissioning (if in
Additional Technical

acceptable Bidders)
Inhouse Take Away

[H]=[A+B-G]*
Sl. No. (Requisition)

Remark / Reference
Approx. No of days
Total power loading
Quotation reference

INR] [N] [@ loading

Discount & Byuout]

Discount & Byuout]

Ware House Spare

Approved Vendor ?

Spares [total for all

Spares [total for all

Capital / Insurance

Cost of Erection &

Motor Rating Price

Mandatory Spares

(months from LOI)

Major open issues

Power Loading [in

Power Loading [in

Motor Rating (kW)

Motor Rating (kW)

for supervision for
Delivery schedule
Unit Price [Before

[total for all items]

[total for all items]

(Base Price) for 1

(Base Price) for 1

INR] [O] = [J + N]

included in Total
[By Procurement

[By Procurement
Mechanical Seal
Rated BKW (kw)

Cost (Deducted)
Equipment Type
Item description

Unit Price [After

Capacity Factor
Reference price
2 Years spares
Name of Bidder

Commissioning

Total Price with

Seal Difference
Requisition No.

Vendor Scope)

Material Factor
Equip. Tag No.

Judgement on

commissioning

Inflation Factor
Optional Price

Overall Factor
details, if any.

Revised Price
Other Factors
= [H @ forex]
Rated Head /
Revision No.

Loading [ K ]

min. among
% Discount
Rated Flow

[M]=[K X L]
Total Price
Erection &
% Buyout
Model No

Pressure

Currency

erection/
Quantity

Material

Details

Team]
Team]

1 item

items]

items]

adder
Price]
rate]
item

item

[C]

[D]
[A]

[B]

[E]

[F]
a. TPI charges $75,000 per pump. Refer Remark a. Cost adder Witness pump test $30,000 per pump included in Column B
b FOB charges $35,000 per pump. section $365 per hour / 8 hr work b. Cost adder price for Hard shell Noise enclosure [$10,000 per pump - in-
1400k HS c. BN 3500 system with Rittal cabinet [not Refer to "Att#4.05_Sundyne house estimate] included in Column B. Price for same to be confirmed with
SUNDYNE,
191700 dt 19 Jul, 2019 HMP 7000 233 m3/h 917 m 1068.2 W / Centrifugal 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 - - - 670,090,470.00 provided by Sundyne] 15.00 Field Service-Engineering Sundyne. 1400
USA
2P Pump Rate Sheet - 2019"
submitted along with offer.

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.
PTA e. Optional price for BN 3500 system with Rittal cabinet [not provided by
HS AXGA0 REACTO Sundyne] not to be considered. Same is considered by INST team.
051-P-411A/B/C 3
PUMP 01 R FEED f. Price for Mandatory spares [Mechanical, Electrical, Instrumentation] not
PUMPS - - - - - - - - - - - - - -
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.

- - - - - - - - - - - - - -
- - - - - - - - - - - - - -
- - - - - - - - - - - - - -
- - - - - - - - - - - - - -

a. Price shall be considered for complete package from CHINA. Offer no SF-
1033834-02 dt 29.07.2019
Offer no SF-1033834-02 dt [Link].2019 265 / b. Prices are Ex-works, China works.
NASH, kg/hr kg/cm
[Complete Package imported from GDN XL 750 5821 1.68 231 10P LRVP A USD 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. - - - 103,118,260.00 20.00 b. Letter confirming ONLY CHINA as manufacturing location received. 265
China (wet) 2a
China] Ex-n c. Vendor Participation in Hazop, 3D model not considered.

a. Priced indicated are as per offer given by Nash [SF-1033834-01 dt 13-Jun-

2019] 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 GD-
NASH, China. . We request you to consider supply for this project from GD-
NASH, 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.

b. GDN China is supplying similar equipment to IOCL Panipat project wherein

SF-1033834-01 dt 24-09-2018 265 / complete packaging is from CHINA. Packaging from GDN India is subject to
kg/hr kg/cm
LP VENT NASH, India [Bare equipment imported from China , XL 750 5821 1.68 231 10P LRVP R INR 66,249,644 0% 0% 66,249,644.00 Included Awaited - - - - - 12 months from the date of document/s approval - - - - 20.00 IOCL approval. Hence price for same is presently not considered. 265
(wet) 2a
LIQUID Packaging in GDN, Pune] Ex-n
AXGA0 RING c. Vendor Participation in Hazop, 3D model not considered.
LRVP 051-K-870 1
02 PUMP
PACKAG
E

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
kg/hr kg/cm received.
Flowserve 42 000 14617 PK-10054-Y-4B-Ex2 5821 1.68 185 250 LRVP R EURO 2,100,000 0% 0% 2,100,000.00 25,000.00 Included Awaited - - - - - 16 months after full technical and commercial clarifications - - - - 50,000.00 20.00 d. Mandatory spare prices awaited. 250
(wet) 2a
e. Vendor Participation in Hazop, 3D model not considered.

- - - - - - - -
- - - - - - - -
- - - - - - - -

a. Price shall be considered for complete package from CHINA. Offer no SF-
1033834-02 dt 29.07.2019
Offer no SF-1033834-02 dt 29.07.2019 200 / b. Prices are Ex-works, China works.
NASH, kg/hr kg/cm
[Complete Package imported from GDN XL 750 5430 1.68 171 12P LRVP A USD 1,046,879 0% 0% 1,046,879.00 Included 455,319.00 - - - 1,502,198.00 105,153,860.00 10 to 12 months from the date of order acceptance. - - - 105,153,860.00 20.00 b. Letter confirming ONLY CHINA as manufacturing location received. 200
China (wet) 2a
China] Ex-n c. Vendor Participation in Hazop, 3D model not considered.

a. Priced indicated are as per offer given by Nash [SF-1033834-02 dt 13-Jun-

2019] 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 GD-
NASH, China. . We request you to consider supply for this project from GD-
NASH, 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.

SF-1033834-01 dt 24-09-2018 200 / b. GDN China is supplying similar equipment to IOCL Panipat project wherein
kg/hr kg/cm
DRYER NASH, India [Bare equipment imported from China , XL 750 5430 1.68 171 12P LRVP R INR 64,205,102 0% 0% 64,205,102.00 Included Awaited - - - - - 12 months from the date of document/s approval - - - - 20.00 complete packaging is from CHINA. Packaging from GDN India is subject to 200
(wet) 2a
VENT Packaging in GDN, Pune] Ex-n IOCL approval. Hence price for same is presently not considered.
LIQUID
AXGA0 c. Vendor Participation in Hazop, 3D model not considered.
LRVP 051-K-871 RING 1
02
PUMP
PACKAG
E

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.
kg/hr kg/cm d. Mandatory spare prices awaited.
Flowserve 42 000 14617 PK-10054-Y-4B-Ex2 5430 1.68 175 250 LRVP R EURO 2,100,000 0% 0% 2,100,000.00 25,000.00 Included Awaited - - 16 months after full technical and commercial clarifications - - - - 50,000.00 20.00 250
(wet) 2a e. Vendor Participation in Hazop, 3D model not considered.

- - - - - - - -
- - - - - - - -
- - - - - - - -

315 / a. Price as received on 31-07-2019.

Flowserve 1908453479 / CBE190410 DT 19.06.20196HPX15-SL 320 m3/h 200 m 233 2p D1 32,61 A INR 13,704,228 0% 0% 13,704,228.00 - Included 5,481,691.20 - - - 32,890,147.20 32,890,147.20 12-16 Months EX-WORKS, COIMBATORE - - - 32,890,147.20 3.00 b. Mandatory spares prices not provided. Same is estimated as 40% of unit 315 13,704,228
Ex n 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
275 / price.
KSB SQ No. 02000890120 DT 25.07.2019 RPHb 150-350/II 320 m3/h 200 m 235.94 2p D1 32,61 R INR 16,075,000 0% 0% 16,075,000.00 - - 6,430,000.00 - - - - - - - - - c. Commissioning spares is not considered by KSB. Considering Only gaskets 16,075,000
Ex n and o-rings as part of commissioning spares, no cost adder is included for
same.
d. Pump is operating at 110% of BEP flow.
MOTHER Prj. 6249, tag 14-GA02-A/B, S-6, 11,76,
LIQUOR a. Mandatory spares prices is estimated as 40% of unit price.
API AXGA0 200kW, (INR 4884796)
051-P-205A/B REACTO 2 Inhouse 6HD X 15A
610 03 Factor for BOH2, Duplex material, plan 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 - - - - - - 200 4,884,796 1.00 0.90 2.20 0.60 1.19 150,000.00 862,500.00 6,824,719
R FEED Flowserve
32 applicable.
PUMPS Year 2009
- - - - - - - -
Prj. 6275, tag GA – 1101 A/B, S-5, a. Mandatory spares prices is estimated as 40% of unit price.
21,62, 300kW, (INR 3139701)
ZE 150-5450
Inhouse Factor for Duplex material, plan 32 369 m3/h 204 m 229.96 300 S-5 21,62 NQ INR 6,319,814 0% 0% 6,319,813.52 2,527,925.41 - - - - - - 300 3,139,701 1.00 0.90 2.20 1.00 1.98 - 112,500.00 6,319,814
Sulzer
applicable.
Year 2010
Prj. 6275, tag GA – 1102 C, A-8, a. Mandatory spares prices is estimated as 40% of unit price.
32,53B, 275kW, (INR 3725476)
ZE 150-5450 32,53
Inhouse Factor for Duplex material, plan 32 312.2 m3/h 254 m 242.6 275 A-8 NQ INR 6,059,685 0% 0% 6,059,685.18 2,423,874.07 - - - - - - 275 3,725,476 1.00 1.02 1.60 1.00 1.64 (350,000.00) 300,000.00 6,059,685
Sulzer B
applicable.
Year 2010

185 / a. Price as received on 31-07-2019.

Flowserve 1908453479 / CBE190410 DT 19.06.201910HPX21B 668 m3/h 68 m 144.56 4p D1 32,61 A INR 6,443,968 0% 0% 6,443,968.00 - Included 2,577,587.20 - - - 15,465,523.20 15,465,523.20 12-16 Months EX-WORKS, COIMBATORE - - - 15,465,523.20 3.00 b. Mandatory spares prices not provided. Same is estimated as 40% of unit 185 6,443,968
Ex n 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
200 / price.
KSB SQ No. 02000890120 DT 25.07.2019 RPH 250-501S 668 m3/h 68 m 145.87 4p D1 32,61 A INR 6,450,000 0% 0% 6,450,000.00 - - 2,580,000.00 - - - 15,480,000.00 15,480,000.00 - - - 15,480,000.00 3.00 c. Commissioning spares is not considered by KSB. Considering Only gaskets 6,450,000
Ex n and o-rings as part of commissioning spares, no cost adder is included for
2ND same.
DEHYDR
API AXGA0 ATION
051-P-232A/B 2 - - - - - - - -
610 03 TOWER
BOTTOM - - - - - - - -
PUMPS Prj. 6270, tag 023-P-030, S-5, 11,53B,
a. Mandatory spares prices is estimated as 40% of unit price.
125kW, (INR 1378000*0.7 for reduction
of mandatory spares) RPH S8 200-280
Inhouse 681.6 m3/h 74.6 m 106.33 125 S-5 11,53B NQ INR 3,533,180 0% 0% 3,533,180.00 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
Factor for Duplex steel, plan 32 KSB
applicable.
Year6270,
Prj. 2009tag 023-P-019A/B, S-6,
a. Mandatory spares prices is estimated as 40% of unit price.
11,52, 200kW, (INR 2446549*0.7 for
reduction of mandatory spares) 8HPX23A
Inhouse 666 m3/h 100 m 177.46 200 S-6 11,52 NQ INR 3,566,500 0% 0% 3,566,499.83 1,426,599.93 - - - - - - 200 1,712,584 1.00 1.00 2.20 1.00 2.21 (100,000.00) (112,500.00) 3,566,500
Factor for Duplex steel, plan 32 Flowserve
applicable.
Year 2009

225 / a. Price as received on 31-07-2019.

Flowserve 1908453479 / CBE190410 DT 19.06.20198HPX12A 492 m3/h 105 m 166.01 2p D1 23,61 A INR 6,032,875 0% 0% 6,032,875.00 - Included 2,413,150.00 - - - 14,478,900.00 14,478,900.00 12-16 Months EX-WORKS, COIMBATORE - - - 14,478,900.00 3.00 b. Mandatory spares prices not provided. Same is estimated as 40% of unit 225 6,032,875
Ex n price.
a. Price as received on 01-08-2019. Prices indicated are Ex works Pimpri
Basis.
230 / b. Mandatory spares prices not provided. Same is estimated as 40% of unit
KSB SQ No. 02000890120 DT 25.07.2019 RPH 200-670S 492 m3/h 105 m 201.2 4p D1 23,61 A INR 10,335,900 0% 0% 10,335,900.00 - - 4,134,360.00 24,806,160.00 24,806,160.00 - - - 24,806,160.00 price. 10,335,900
Ex n 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.

Prj. 6270, tag 023-P-029, S-5, 11,53B, a. Mandatory spares prices is estimated as 40% of unit price.
132kW, (INR 1386000 * 0.7 for
DEHYDR mandatory spares) RPH S8 200-280
Inhouse 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
ATION Factor for Duplex steel, plan 23,61 KSB
API AXGA0 applicable.
051-P-258A/B TOWER 2
610 03 Year 2009
REFLUX
PUMPS a. Mandatory spares prices is estimated as 40% of unit price.
Prj. 6270, tag 023-P-029, S-6, 11,53B,
132kW, (INR 1563146 * 0.7 for
mandatory spares) 8HPX21B
Inhouse 621 m3/h 86.72 m 118.15 132 S-6 11,53B NQ INR 2,619,008 0% 0% 2,619,007.66 1,047,603.06 - - - - - - 132 1,094,202 1.00 0.84 2.20 1.00 1.85 (100,000) 697,500 2,619,008
Factor for Duplex steel, plan 23,61 Flowserve
applicable.
Year 2009

Prj. 6270, tag 070-P-1002A/B, S-8, a. Mandatory spares prices is estimated as 40% of unit price.
1152, 190kW, (INR 2522713 * 0.7 for
mandatory spares) 8HPX23A
Inhouse 680 m3/h 110 m 114.7 190 S-8 11,52 NQ INR 3,210,260 0% 0% 3,210,259.60 1,284,103.84 - - - - - - 190 1,765,899 1.00 0.78 2.20 1.00 1.73 (100,000.00) 262,500.00 3,210,260
Factor for Duplex steel, plan 23,61 Flowserve
applicable.
Year 2009
- - - - - - - - -

225 / a. Price as received on 31-07-2019.

Flowserve 1908453479 / CBE190410 DT 19.06.201920WXBB/8 22.4 m3/h 880 m 186 2p A-8 11,61 A INR 17,118,387 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 b. Mandatory spares prices not provided. Same is estimated as 40% of unit 225 17,118,387
Ex n price.
- - - - - - - -
- - - - - - - -
- - - - - - - -
HIGH a. Mandatory spares prices is estimated as 40% of unit price.
Prj. 4677, tag 214-G02-AB, S-5, 23,
API AXGA0 PRESSU
051-P-260A/B 2 250kW, (INR 8222653) GSG 80-260/7
610 03 RE SEAL Inhouse 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 (150,000.00) (288,461.54) 11,772,178
PUMPS Factor for MATERIAL applicable. Sulzer
Year 2009
Prj. 6341, tag 110-J, A-8, 11,61, 90kW, a. Mandatory spares prices is estimated as 40% of unit price.
(INR 2840234)
GSG 50-220 (L)/7STG
Inhouse Factor for no of stage, motor rating, 32 24.8 m3/h 423.7 m 63.21 90 A-8 11,61 NQ INR 12,078,709 0% 0% 12,078,709.19 4,831,483.68 - - - - - - 90 2,840,234 1.00 0.90 1.00 4.31 3.90 - 1,012,500.00 12,078,709
Sulzer
applicable.
Year 2016

90 / a. Price as received on 31-07-2019.

Flowserve 1908453479 / CBE190410 DT 19.06.20192HPX15B 65.8 m3/h 179 m 69.2 2p A-8 11,61 A INR 1,955,397 0% 0% 1,955,397.00 - Included 782,158.80 - - - 4,692,952.80 4,692,952.80 12-16 Months EX-WORKS, COIMBATORE - - - 4,692,952.80 3.00 b. Mandatory spares prices not provided. Same is estimated as 40% of unit 90 1,955,397
Ex n price.
a. Price as received on 01-08-2019. Prices indicated are Ex works Pimpri
Basis.
90 / b. Mandatory spares prices not provided. Same is estimated as 40% of unit
KSB SQ No. 02000890120 DT 25.07.2019 RPH 50-450 65.8 m3/h 179 m 70.87 2p A-8 11,61 A INR 3,170,500 0% 0% 3,170,500.00 - - 1,268,200.00 - - - 7,609,200.00 7,609,200.00 - - - 7,609,200.00 price. 3,170,500
Ex n c. Commissioning spares is not considered by KSB. Considering Only gaskets
DEHYDR and o-rings as part of commissioning spares, no cost adder is included for
ATION same.
TOWER
API AXGA0 FINAL - - - - - - - -
051-P-265A/B 2
610 03 CONDEN
SER
REFLUX
PUMPS
 REMARKS
Exchange Rate : 1 USD 70 INR Date 5-Sep-2019 1) The below Prices are Ex-Works and Excludes all duties, Freight, Taxes, Transit Insurance, TPI charges etc.
1 EURO 80 INR Revision 4 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.
1 YEN 0.65 INR Proposal No 6394 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).
1 POUND 90 INR Client INDIAN OIL CORPORATION LIMITED 4) First Fill Of Lube Oil Is Excluded In below Prices.
1 SCF 70 INR Power Loading value : - INR Per KW 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.
Brief technical Details 10) Inflation factor is not considered for INHOUSE Cost Estimation. Procurement to consider the same while costing. [Refer Column BH of excel file]

Technical Acceptance

Cost adder (if any) for

Difference in BKW for

for 1 Equipment [ G ]

Supervision Charges
Qty of item for Power

each item [L] (base =

Optional Prices [Not

Unit of Measurement

Unit of Measurement

Total Price in INR [J]

QTY + C+ D + E + F

Commissioning (if in
Additional Technical

acceptable Bidders)
Inhouse Take Away

[H]=[A+B-G]*
Sl. No. (Requisition)

Remark / Reference
Approx. No of days
Total power loading
Quotation reference

INR] [N] [@ loading

Discount & Byuout]

Discount & Byuout]

Ware House Spare

Approved Vendor ?

Spares [total for all

Spares [total for all

Capital / Insurance

Cost of Erection &

Motor Rating Price

Mandatory Spares

(months from LOI)

Major open issues

Power Loading [in

Power Loading [in

Motor Rating (kW)

Motor Rating (kW)

for supervision for
Delivery schedule
Unit Price [Before

[total for all items]

[total for all items]

(Base Price) for 1

(Base Price) for 1

INR] [O] = [J + N]

included in Total
[By Procurement

[By Procurement
Mechanical Seal
Rated BKW (kw)

Cost (Deducted)
Equipment Type
Item description

Unit Price [After

Capacity Factor
Reference price
2 Years spares
Name of Bidder

Commissioning

Total Price with

Seal Difference
Requisition No.

Vendor Scope)

Material Factor
Equip. Tag No.

Judgement on

commissioning

Inflation Factor
Optional Price

Overall Factor
details, if any.

Revised Price
Other Factors
= [H @ forex]
Rated Head /
Revision No.

Loading [ K ]

min. among
% Discount
Rated Flow

[M]=[K X L]
Total Price
DEHYDR

Erection &
% Buyout
Model No

Pressure

Currency

erection/
Quantity
ATION

Material

Details

Team]
Team]

1 item

items]

items]

adder
Price]
TOWER

rate]
item

item

[C]

[D]
[A]

[B]

[E]

[F]
API AXGA0 FINAL
051-P-265A/B 2
610 03 CONDEN Prj. 6270, tag 070-P-1013A/B, S-8, a. Mandatory spares prices is estimated as 40% of unit price.
SER 11,52, 55kW, (INR 1114537 * 0.7 for
REFLUX 3HPX15B
Inhouse mandatory spares) 103.68 m3/h 149.5 m 35.73 55 S-8 11,52 NQ INR 1,065,737 0% 0% 1,065,737.47 426,294.99 - - - - - - 55 780,176 1.00 1.00 1.35 1.00 1.35 (250,000.00) 262,500.00 1,065,737
PUMPS Flowserve
Factor for 304L, 11 61 applicable.
Year 2009
Prj. 6270, tag 023-P-036A/b, S-6, a. Mandatory spares prices is estimated as 40% of unit price.
11,52, 75kW, (INR 1038510 * 0.7 for
3HPX15B
Inhouse mandatory spares) 113 m3/h 158 m 54.54 75 S-6 11,52 NQ INR 843,892 0% 0% 843,891.95 337,556.78 - - - - - - 75 726,957 1.00 1.00 1.35 1.00 1.35 (250,000.00) 112,500.00 843,892
Flowserve
Factor for 304L, 11 61 applicable.
Year 2009
- - - - - - - - -

a. Price as received on 31-07-2019.

250 / b. Mandatory spares prices not provided. Same is estimated as 40% of unit
Flowserve 1908453479 / CBE190410 DT 19.06.20193WXB-10A/9 77 m3/h 670 m 212 2p A-8 11,61 A INR 17,222,000 0% 0% 17,222,000.00 - Included 6,888,800.00 - - - 41,332,800.00 41,332,800.00 12-16 Months EX-WORKS, COIMBATORE - - - 41,332,800.00 10.00 price. 250 17,222,000
Ex n c. Price includes VFD in Flowserve scope.
1ST - - - - - - - -
PASS RO - - - - - - - -
API AXGA0 HIGH
051-P-270A/B 2 - - - - - - - -
610 03 PRESSU
RE FEED - - - - - - - -
PUMPS Prj. 6280, tag 214-G-02, S-5, 23,65, a. Mandatory spares prices is estimated as 40% of unit price.
230kW, (INR 5539718) b. Price for VFD is not included. Same to be checked with ELE team and
GSG80-260/7 included in price.
Inhouse Factor for, no of stages, motor rating, 77.7 m3/h 575.4 m 177.86 230 S-5 23,65 NQ INR 7,261,244 0% 0% 7,261,244.35 2,904,497.74 - - - - - - 230 5,539,718 1.00 0.99 1.35 1.00 1.34 (300,000.00) 150,000.00 7,261,244
Sulzer
316L, 11 61 applicable.
Year 2010

a. Price as received on 31-07-2019.

b. Mandatory spares prices not provided. Same is estimated as 40% of unit
Flowserve 1908453479 / CBE190410 DT 19.06.20191.5HPX13A-H 15.3 m3/h 110 m 20 30 / 2p A-8 11,61 A INR 15,635,000 0% 0% 15,635,000.00 - Included 6,254,000.00 - - - 37,524,000.00 37,524,000.00 12-16 Months EX-WORKS, COIMBATORE - - - 37,524,000.00 10.00 price. 30 15,635,000
c. Price includes VFD in Flowserve scope.
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
2ND price.
PASS RO c. Commissioning spares is not considered by KSB. Considering Only gaskets
HIGH KSB SQ No. 02000890120 DT 25.07.2019 RPH 40-361 24.6 m3/h 110 m 22.25 30 / 2p A-8 11,61 A INR 2,016,254 0% 0% 2,016,254.00 - - 806,501.60 4,839,009.60 4,839,009.60 - - - 4,839,009.60 10.00 2,016,254
and o-rings as part of commissioning spares, no cost adder is included for
API AXGA0 PRESSU same.
051-P-277A/B 2
610 03 RE d. Price for VFD is not included. Same to be checked with ELE team and
EFFLUE included in price.
NT
PUMPS
- - - - - - - -
- - - - - - - -
Prj. 6249, tag 18-GA08-A/B, S-6, 23 a. Mandatory spares prices is estimated as 40% of unit price.
76 , 18.5kW, (INR 4055037) 1.5HP XM12 A b. Price for VFD is not included. Same to be checked with ELE team and
Inhouse 9.6 m3/h 135 m 13.5 18.5 S-6 23,76 NQ INR 7,701,291 0% 0% 7,701,290.73 3,080,516.29 - - - - - - included in price. 18.5 4,055,037 1.00 1.42 1.35 1.00 1.91 (150,000.00) 86,250.00 7,701,291
Factor for 304L, 11 61 applicable. Flowserve
Year 2009
- - - - - - - -

132 / a. Price as received on 31-07-2019.

Flowserve 1908453479 / CBE190410 DT 19.06.20194HPX14A 200 m3/h 134 m 97 2p A-8 11,61 A INR 2,390,888 0% 0% 2,390,888.00 - Included 956,355.20 - - - 5,738,131.20 5,738,131.20 12-16 Months EX-WORKS, COIMBATORE - - - 5,738,131.20 3.00 b. Mandatory spares prices not provided. Same is estimated as 40% of unit 132 2,390,888
Ex n 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
132 / price.
DHT KSB SQ No. 02000890120 DT 25.07.2019 RPH 100-360A 200 m3/h 134 m 96.01 2p A-8 11,61 R INR 3,906,300 0% 0% 3,906,300.00 - - 1,562,520.00 - - - - - - 3.00 c. Commissioning spares is not considered by KSB. Considering Only gaskets 3,906,300
CONDEN Ex n and o-rings as part of commissioning spares, no cost adder is included for
API AXGA0 SATE same.
051-P-239A/B 2 d. NPSH margin not available.
610 03 FLASH
DRUM
PUMPS - - - - - - - -
- - - - - - - -
Prj. 6341, tag 113-J,JA, S-6, 11 76 , a. Mandatory spares prices is estimated as 40% of unit price.
110kW, (INR 1238487 for mandatory
RPH 100-450
Inhouse spares) 174.81 179.04 81.47 110 S-6 11,76 NQ INR 1,964,580 0% 0% 1,964,579.54 785,831.82 - - - - - - 110 1,238,487 1.00 1.11 1.35 1.00 1.49 (50,000.00) 165,000.00 1,964,580
KSB
Factor for A-8, 11 61 applicable.
Year 2016
- - - - - - - -

a. Price as received on 31-07-2019.

280 / b. Mandatory spares prices not provided. Same is estimated as 40% of unit
Flowserve 1908453479 / CBE190410 DT 19.06.20193WXB-10A/9 72.2 m3/h 715 m 215 2p A-8 11,61 A INR 17,767,000 0% 0% 17,767,000.00 - Included 7,106,800.00 - - - 42,640,800.00 42,640,800.00 12-16 Months EX-WORKS, COIMBATORE - - - 42,640,800.00 10.00 price. 280 17,767,000
Ex n c. Price includes VFD in Flowserve scope.
2ND
PASS RO - - - - - - - -
API AXGA0 HIGH - - - - - - - -
051-P-274A/B 2
610 03 PRESSU - - - - - - - -
RE FEED - - - - - - - -
PUMPS a. Mandatory spares prices is estimated as 40% of unit price.
Prj. 6280, tag 214-G-02, S-5, 23 65 ,
230kW, (INR 5539718) GSG80-260/7 b. Price for VFD is not included. Same to be checked with ELE team and
Inhouse 77.7 m3/h 575.4 m 177.86 230 S-5 23,65 NQ INR 8,019,169 0% 0% 8,019,169.17 3,207,667.67 - - - - - - included in price. 230 5,539,718 1.00 0.93 1.35 1.10 1.38 - 375,000.00 8,019,169
Factor for A-7, 11 61 applicable. Sulzer
Year 2010

185 / a. Price as received on 31-07-2019.

Flowserve 1908453479 / CBE190410 DT 19.06.20196HPX21SL 336 m3/h 92 m 149 4p D1 32,61 A INR 14,139,224 0% 0% 14,139,224.00 - Included 5,655,689.60 - - - 33,934,137.60 33,934,137.60 12-16 Months EX-WORKS, COIMBATORE - - - 33,934,137.60 3.00 b. Mandatory spares prices not provided. Same is estimated as 40% of unit 185 14,139,224
Ex n price.
a. Price as received on 01-08-2019. Prices indicated are Ex works Pimpri
Basis.
225 / b. Mandatory spares prices not provided. Same is estimated as 40% of unit
KSB SQ No. 02000890120 DT 25.07.2019 RPH 200-670S 336 m3/h 92 m 168.87 4p D1 32,61 A INR 10,220,000 0% 0% 10,220,000.00 - - 4,088,000.00 - - - 24,528,000.00 24,528,000.00 - - - 24,528,000.00 3.00 price. 10,220,000
Ex n 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.
TA - - - - - - - -
API AXGA0 FILTER
051-P-330A/B 2 - - - - - - - - -
610 03 FEED
PUMPS Prj. 6275, tag GA – 1101 A/B, S-5, a. Mandatory spares prices is estimated as 40% of unit price.
21,62, 300kW, (INR 3139701)
ZE 150-5450
Inhouse Factor for Duplex material, plan 32 369 m3/h 204 m 229.96 300 S-5 21,62 NQ INR 5,227,112 0% 0% 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
Sulzer
applicable.
Year 2010
Prj. 6270, tag 070-P-1003A/B, S-8, a. Mandatory spares prices is estimated as 40% of unit price.
11,52, 330kW, (INR 90,93,500*0.7 for
reduction of mandatory spares) CHTR 5/3
Inhouse 310 m3/h 384 m 211.77 330 S-8 11,52 NQ INR 6,401,759 0% 0% 6,401,759.10 2,560,703.64 - - - - - - 330 6,365,450 1.00 1.08 2.20 0.50 1.19 (100,000.00) (1,087,500.00) 6,401,759
Factor for Duplex material, plan 32 KSB
applicable.
Year 2009

A-8 a. Price as received on 31-07-2019.

315 / b. Mandatory spares prices not provided. Same is estimated as 40% of unit
Nitroni
Flowserve 1908453479 / CBE190410 DT 19.06.20198HPX21-SL 703 m3/h 99 m 263 4p 32,61 A INR 14,053,268 0% 0% 14,053,268.00 - Included 5,621,307.20 - - - 33,727,843.20 33,727,843.20 12-16 Months EX-WORKS, COIMBATORE - - - 33,727,843.20 3.00 price. 315 14,053,268
c
Ex n
Shaft
a. Price as received on 01-08-2019. Prices indicated are Ex works Pimpri
Basis.
390 / b. Mandatory spares prices not provided. Same is estimated as 40% of unit
KSB SQ No. 02000890120 DT 25.07.2019 RPH 250-630 703 m3/h 99 m 275.64 4p A-8 32,61 A INR 11,770,500 0% 0% 11,770,500.00 - - 4,708,200.00 - - - 28,249,200.00 28,249,200.00 - - - 28,249,200.00 3.00 price. 11,770,500
Ex n 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
PTA same.
FEED
API AXGA0
051-P-410A/B BOOSTE 2 - - - - - - - -
610 03
R - - - - - - - -
PUMPS 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
Inhouse of mandatory spares) 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
KSB
Factor for 316L, plan 32 applicable.
Year 2009
Prj. 6270, tag 023-P-019A/B, S-6, a. Mandatory spares prices is estimated as 40% of unit price.
11,52, 200kW, (INR 2446549*0.7 for
8HPX23A
Inhouse reduction of mandatory spares) 666 m3/h 100 m 177.46 200 S-6 11,52 NQ INR 3,202,933 0% 0% 3,202,932.63 1,281,173.05 - - - - - - 200 1,712,584 1.00 1.06 1.35 1.00 1.43 (100,000.00) 862,500.00 3,202,933
Flowserve
Factor for 316L, plan 32 applicable.
Year 2009

132 / a. Price as received on 31-07-2019.

Flowserve 1908453479 / CBE190410 DT 19.06.20198HPX21-SL 392 m3/h 62 m 107 4p A-8 32,61 A INR 9,765,936 0% 0% 9,765,936.00 - Included 3,906,374.40 - - - 23,438,246.40 23,438,246.40 12-16 Months EX-WORKS, COIMBATORE - - - 23,438,246.40 3.00 b. Mandatory spares prices not provided. Same is estimated as 40% of unit 132 9,765,936
Ex n price.
a. Price as received on 01-08-2019. Prices indicated are Ex works Pimpri
Basis.
132 / b. Mandatory spares prices not provided. Same is estimated as 40% of unit
KSB SQ No. 02000890120 DT 25.07.2019 RPH 200-501 392 m3/h 62 m 95.32 4p A-8 32,61 A INR 5,116,900 0% 0% 5,116,900.00 - - 2,046,760.00 - - - 12,280,560.00 12,280,560.00 - - - 12,280,560.00 3.00 price. 5,116,900
Ex n 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.

- - - - - - - -
Prj. 6270, tag 023-P-032A/B/C, S-6, a. Mandatory spares prices is estimated as 40% of unit price.
PRESSU
11,53B, 132kW, (INR 133616 * 0.7
RE
API AXGA0 mandatory spare) 8HPX21A
051-P-475A/B FILTER 2 Inhouse 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
610 03 Factor for 316L material, plan 32 Flowserve
FEED
applicable.
PUMPS
Year 2009
Prj. 6275, tag GA – 1101 A/B, S-5, a. Mandatory spares prices is estimated as 40% of unit price.
21,62, 300kW, (INR 3139701)
ZE 150-5450
Inhouse Factor for 316L material, plan 32 369 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
Sulzer
applicable.
Year 2010
Prj. 6270, tag 070-P-1003A/B, S-8, a. Mandatory spares prices is estimated as 40% of unit price.
11,52, 330kW, (INR 90,93,500*0.7 for
reduction of mandatory spares) CHTR 5/3
Inhouse 310 m3/h 384 m 211.77 330 S-8 11,52 NQ INR 3,188,611 0% 0% 3,188,611.17 1,275,444.47 - - - - - - 330 6,365,450 1.00 1.19 1.35 0.50 0.80 (450,000.00) (1,485,000.00) 3,188,611
Factor for 316L material, plan 32 KSB
applicable.
Year 2009

55 / a. Price as received on 31-07-2019.

Flowserve 1908453479 / CBE190410 DT 19.06.20194HPX11-SL 191 m3/h 65 m 46.2 2p A-8 32,61 A INR 6,530,892 0% 0% 6,530,892.00 - Included 2,612,356.80 - - - 15,674,140.80 15,674,140.80 12-16 Months EX-WORKS, COIMBATORE - - - 15,674,140.80 3.00 b. Mandatory spares prices not provided. Same is estimated as 40% of unit 55 6,530,892
Ex n 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
55 / price.
KSB SQ No. 02000890120 DT 25.07.2019 RPH A8 100-280 191 m3/h 65 m 42 2p A-8 32,61 R INR 2,988,900 0% 0% 2,988,900.00 - - 1,195,560.00 - - - - - - - - - 3.00 c. Commissioning spares is not considered by KSB. Considering Only gaskets 2,988,900
Ex n and o-rings as part of commissioning spares, no cost adder is included for
same.
PTA c. NPSH margin not available
VENT KO
API AXGA0 DRUM - - - - - - - -
051-P-490A/B 2
610 03 CIRCULA - - - - - - - -
TION a. Mandatory spares prices is estimated as 40% of unit price.
Prj. 6276, tag GA33437A/B, S-6, 53B,
PUMPS
55kW, (INR 1079226)
ZF-100-2250
Inhouse Factor for 304L material, plan 32 181.6 m3/h 67.3 m 42.51 55 S-6 53B NQ INR 1,432,370 0% 0% 1,432,370.18 572,948.07 - - - - - - 55 1,079,226 1.00 1.05 1.35 1.00 1.42 (100,000.00) - 1,432,370
Sulzer
applicable.
Year 2010
Prj. 6341, tag U-GA3501A,B / U- a. Mandatory spares prices is estimated as 40% of unit price.
GA4501A,B, A-8, 11,62, 37kW, (INR
528408) RPH 100-230
Inhouse 145 m3/h 61 m 31.77 37 A-8 11,62 NQ INR 999,679 0% 0% 999,679.12 399,871.65 - - - - - - 37 528,408 1.00 1.23 1.00 1.10 1.35 150,000.00 135,000.00 999,679
Factor for 304L material, plan 32 , Ex KSB
motor applicable.
Year 2016

a. Price as received on 31-07-2019.

160 / b. Mandatory spares prices not provided. Same is estimated as 40% of unit
Flowserve 1908453479 / CBE190410 DT 19.06.20196HPX15-SL 268 m3/h 145 m 133 2p A-8 32,61 R INR 8,432,166 0% 0% 8,432,166.00 - Included 3,372,866.40 - - - - - 12-16 Months EX-WORKS, COIMBATORE - - - - 3.00 price. 160 8,432,166
Ex n c. NPSH margin not available. Flowserve has informed that Offered model is
the best selection available.
a. Price as received on 01-08-2019. Prices indicated are Ex works Pimpri
136 325 / Basis.
RPH A8-200-670S (Cost b. Mandatory spares prices not provided. Same is estimated as 40% of unit
KSB SQ No. 02000890120 DT 25.07.2019 268 m3/h 145 m 188.6 4p A-8 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 3.00 9,448,000
sheet model) price.
4 Ex n
c. Commissioning spares is not considered by KSB. Considering Only gaskets
PTA 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.
MOTHER
API AXGA0 RPH A8 150-360A 180 / Basis.
051-P-520A/B LIQUOR 2
610 03 KSB SQ No. 02000890120 DT 25.07.2019 (Performance Curve 268 m3/h 145 m 137 2p A-8 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 b. Mandatory spares prices not provided. Same is estimated as 40% of unit 4,966,100
DRUM
model) Ex n price.
PUMPS
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.
Prj. 4695, tag 89-G5 A/B, --, --, 260kW, a. Mandatory spares prices is estimated as 40% of unit price.
200*150UCW40M
Inhouse (INR 8615004) 363.4 m3/h 145.7 m 214.9 260 NQ INR 4,555,954 0% 0% 4,555,953.87 1,822,381.55 - - - - - - 260 8,615,004 1.00 0.80 1.00 1.00 0.80 (350,000.00) (1,950,000.00) 4,555,954
KEPL
Year 2010
Prj. 6235, tag 2111-P-6-AB, A-8, 21,52, a. Mandatory spares prices is estimated as 40% of unit price.
110kW, (INR 3962408)
6HP X 12A
Inhouse Factor for 304L material, plan 32 242.2 m3/h 108.4 m 86.9 110 A-8 21,52 NQ INR 4,299,937 0% 0% 4,299,936.65 1,719,974.66 - - - - - - 110 3,962,408 1.00 1.08 1.00 1.00 1.08 (350,000.00) 375,000.00 4,299,937
Flowserve
applicable.
Year 2008

30 / a. Price as received on 31-07-2019.

Flowserve 1908453479 / CBE190410 DT 19.06.20193HPX9-SL 75.2 m3/h 50 m 18.3 2p A-8 32,61 A INR 9,111,927 0% 0% 9,111,927.00 - Included 3,644,770.80 - - - 12,756,697.80 12,756,697.80 12-16 Months EX-WORKS, COIMBATORE - - - 12,756,697.80 3.00 b. Mandatory spares prices not provided. Same is estimated as 40% of unit 30 9,111,927
Ex n price.
a. Price as received on 01-08-2019. Prices indicated are Ex works Pimpri
Basis.
22 / b. Mandatory spares prices not provided. Same is estimated as 40% of unit
KSB SQ No. 02000890120 DT 25.07.2019 RPH A8 80-230 75.2 m3/h 50 m 17.82 2p A-8 32,61 A INR 2,088,000 0% 0% 2,088,000.00 - - 835,200.00 - - - 2,923,200.00 2,923,200.00 - - - 2,923,200.00 3.00 price. 2,088,000
Ex n 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.
OFF- - - - - - - - -
SPEC - - - - - - - -
API AXGA0
051-P-620 PTA 1
610 03
SLURRY
PUMP
 REMARKS
Exchange Rate : 1 USD 70 INR Date 5-Sep-2019 1) The below Prices are Ex-Works and Excludes all duties, Freight, Taxes, Transit Insurance, TPI charges etc.
1 EURO 80 INR Revision 4 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.
1 YEN 0.65 INR Proposal No 6394 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).
1 POUND 90 INR Client INDIAN OIL CORPORATION LIMITED 4) First Fill Of Lube Oil Is Excluded In below Prices.
1 SCF 70 INR Power Loading value : - INR Per KW 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.
Brief technical Details 10) Inflation factor is not considered for INHOUSE Cost Estimation. Procurement to consider the same while costing. [Refer Column BH of excel file]

Technical Acceptance

Cost adder (if any) for

Difference in BKW for

for 1 Equipment [ G ]

Supervision Charges
Qty of item for Power

each item [L] (base =

Optional Prices [Not

Unit of Measurement

Unit of Measurement

Total Price in INR [J]

QTY + C+ D + E + F

Commissioning (if in
Additional Technical

acceptable Bidders)
Inhouse Take Away

[H]=[A+B-G]*
Sl. No. (Requisition)

Remark / Reference
Approx. No of days
Total power loading
Quotation reference

INR] [N] [@ loading

Discount & Byuout]

Discount & Byuout]

Ware House Spare

Approved Vendor ?

Spares [total for all

Spares [total for all

Capital / Insurance

Cost of Erection &

Motor Rating Price

Mandatory Spares

(months from LOI)

Major open issues

Power Loading [in

Power Loading [in

Motor Rating (kW)

Motor Rating (kW)

for supervision for
Delivery schedule
Unit Price [Before

[total for all items]

[total for all items]

(Base Price) for 1

(Base Price) for 1

INR] [O] = [J + N]

included in Total
[By Procurement

[By Procurement
Mechanical Seal
Rated BKW (kw)

Cost (Deducted)
Equipment Type
Item description

Unit Price [After

Capacity Factor
Reference price
2 Years spares
Name of Bidder

Commissioning

Total Price with

Seal Difference
Requisition No.

Vendor Scope)

Material Factor
Equip. Tag No.

Judgement on

commissioning

Inflation Factor
Optional Price

Overall Factor
details, if any.

Revised Price
Other Factors
= [H @ forex]
Rated Head /
Revision No.

Loading [ K ]

min. among
% Discount
Rated Flow

[M]=[K X L]
Total Price
Erection &
% Buyout
Model No

Pressure

Currency

erection/
Quantity

Material

Details

Team]
Team]
OFF-

1 item

items]

items]

adder
Price]
rate]
item

item

[C]

[D]
[A]

[B]

[E]

[F]
SPEC
API AXGA0
051-P-620 PTA 1
610 03 a. Mandatory spares prices is estimated as 40% of unit price.
SLURRY Prj. 6341, tag U-GA3401A,B / U-
PUMP GA4401A,B,A-8, 11,62, 37kW, (INR
3HPX11A
Inhouse 684940) 82 m3/h 77 m 31.63 37 A-8 11,62 NQ INR 888,454 0% 0% 888,454.11 355,381.64 - - - - - - 37 684,940 1.00 0.92 1.00 1.10 1.01 250,000.00 (52,500.00) 888,454
Flowserve
Factor for plan 32, Ex motor applicable.
Year 2016

Prj. 6341, tag U-GA3110A,B / U- a. Mandatory spares prices is estimated as 40% of unit price.
GA4110A,B, S-5, 23, 30kW, (INR
514109) RPH 80-280
Inhouse 66 m3/h 70 m 18.51 30 S-5 23 NQ INR 841,952 0% 0% 841,951.53 336,780.61 - - - - - - 30 514,109 1.00 1.10 1.35 1.10 1.64 - - 841,952
Factor for 304L material, plan 32, Ex KSB
motor applicable.
Year 2016

185 / a. Price as received on 31-07-2019.

Alloy b. Mandatory spares prices not provided. Same is estimated as 40% of unit
Flowserve 1908453479 / CBE190410 DT 19.06.201910HPX18-SL 620 m3/h 50 m 126 4p 32,61 A INR 19,134,031 0% 0% 19,134,031.00 - Included 7,653,612.40 - - - 26,787,643.40 26,787,643.40 12-16 Months EX-WORKS, COIMBATORE - - - 26,787,643.40 3.00 185 19,134,031
C-276 price.
Ex n
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.
150 / c. Commissioning spares is not considered by KSB. Considering Only gaskets
S-5
KSB SQ No. 02000890120 DT 25.07.2019 RPH S5 250-401S 620 m3/h 50 m 115.69 4p 32,61 R INR 4,044,424 0% 0% 4,044,424.00 - - 1,617,769.60 - - - - - - - - - 3.00 4,044,424
C-276 and o-rings as part of commissioning spares, no cost adder is included for
Ex n same.
d. KSB informed they cannot offer C-276 material.
e. NPSH margin not available.
STRIPPE
API AXGA0 R - - - - - - - -
051-P-710 1
610 03 REBOILE - - - - - - - -
R PUMP 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
Inhouse 681.6 m3/h 74.6 m 106.33 125 S-5 11.53B NQ INR 3,859,695 0% 0% 3,859,694.84 1,543,877.93 - - - - - - 125 964,600 1.00 0.91 4.00 1.00 3.64 (100,000.00) 450,000.00 3,859,695
Factor for Hast Alloy C276, plan 32 KSB
applicable.
Year 2009

Prj. 6270, tag 023-P-019A/B, S-6, a. Mandatory spares prices is estimated as 40% of unit price.
11,52, 200kW, (INR 2446549*0.7 for
reduction of mandatory spares) 8HPX23A
Inhouse 666 m3/h 100 m 177.46 200 S-6 11,52 NQ INR 6,164,691 0% 0% 6,164,690.79 2,465,876.31 - - - - - - 200 1,712,584 1.00 0.93 4.00 1.00 3.72 (100,000.00) (112,500.00) 6,164,691
Factor for Hast Alloy C276, plan 32 Flowserve
applicable.
Year 2009

150 / a. Price as received on 31-07-2019.

Flowserve 1908453479 / CBE190410 DT 19.06.20194HPX14-SL 166 m3/h 160 m 114 2p A-8 32,61 A INR 8,004,856 0% 0% 8,004,856.00 - Included 3,201,942.40 - - - 19,211,654.40 19,211,654.40 12-16 Months EX-WORKS, COIMBATORE - - - 19,211,654.40 3.00 b. Mandatory spares prices not provided. Same is estimated as 40% of unit 150 8,004,856
Ex n price.
a. Price as received on 01-08-2019. Prices indicated are Ex works Pimpri
Basis.
132 / b. Mandatory spares prices not provided. Same is estimated as 40% of unit
KSB SQ No. 02000890120 DT 25.07.2019 RPH A8 100-450S 166 m3/h 160 m 117.49 2p A-8 32,61 A INR 4,509,600 0% 0% 4,509,600.00 - - 1,803,840.00 - - - 10,823,040.00 10,823,040.00 - - - 10,823,040.00 3.00 price. 4,509,600
LOW c. Commissioning spares is not considered by KSB. Considering Only gaskets
PRESSU Ex n
and o-rings as part of commissioning spares, no cost adder is included for
API AXGA0 RE same.
051-P-750A/B 2
610 03 ABSORB
ER HAC - - - - - - - -
PUMPS - - - - - - - -
- - - - - - - -
Prj. 6270, tag 023-P-039A/B, S-6, 11 61 a. Mandatory spares prices is estimated as 40% of unit price.
, 132kW, (INR 675786 * 0.7 for
4HPX15A
Inhouse mandatory spares) 182.6 m3/h 160.64 m 106.11 132 S-6 11,61 NQ INR 865,562 0% 0% 865,561.61 346,224.64 - - - - - - 132 473,050 1.00 0.91 1.35 1.00 1.23 150,000.00 135,000.00 865,562
Flowserve
Factor for A-8, 32 61 applicable.
Year 2009

15 / a. Price as received on 31-07-2019.

Flowserve 1908453479 / CBE190410 DT 19.06.20193HPX8A 61.3 m3/h 42 m 11.1 2p A-8 32,61 A INR 1,902,756 0% 0% 1,902,756.00 - Included 761,102.40 - - - 4,566,614.40 4,566,614.40 12-16 Months EX-WORKS, COIMBATORE - - - 4,566,614.40 3.00 b. Mandatory spares prices not provided. Same is estimated as 40% of unit 15 1,902,756
Ex n 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.
15 / c. Commissioning spares is not considered by KSB. Considering Only gaskets
KSB SQ No. 02000890120 DT 25.07.2019 RPH A8 50-230 61.3 m3/h 42 m 11.37 2p A-8 32,61 R INR 1,953,200 0% 0% 1,953,200.00 - - 781,280.00 - - - - - - - - - 3.00 1,953,200
and o-rings as part of commissioning spares, no cost adder is included for
Ex n same.
d. Selected pump is operating at 107% of BEP.
SCRUBB
API AXGA0 ER
051-P-840A/B 2
610 03 QUENCH - - - - - - - -
PUMPS - - - - - - - -
a. Mandatory spares prices is estimated as 40% of unit price.
Prj. 6341, tag U-GA3401A,B / U-
GA4401A,B, A-8, 11, 62, 37kW, (INR
3HPX11A
Inhouse 684940) 82 m3/h 77 m 31.63 37 A-8 11,62 NQ INR 690,732 0% 0% 690,731.53 276,292.61 - - - - - - 37 684,940 1.00 0.80 1.00 1.10 0.88 250,000.00 (165,000.00) 690,732
Flowserve
Factor for 32 61, Ex n motor applicable.
Year 2010

Prj. 4696, tag 86-G-36A/B, S-5, 11, 61, a. Mandatory spares prices is estimated as 40% of unit price.
15kW, (INR 558813) ZF 80-2200
Inhouse 72 m3/h 42.18 m 10.94 15 S-5 11,61 NQ INR 818,646 0% 0% 818,646.00 327,458.40 - - - - - - 15 558,813 1.00 0.89 1.35 1.00 1.20 150,000.00 - 818,646
Factor for A-8, 32 61 applicable. Sulzer
Year 2010

375 / a. Price as received on 31-07-2019.

Flowserve 1908453479 / CBE190410 DT 19.06.20198HPX15A 697 m3/h 140 m 335 2p S-6 11,61 A INR 6,801,126 0% 0% 6,801,126.00 - Included 2,720,450.40 - - - 16,322,702.40 16,322,702.40 12-16 Months EX-WORKS, COIMBATORE - - - 16,322,702.40 3.00 b. Mandatory spares prices not provided. Same is estimated as 40% of unit 375 6,801,126
Ex n price.
a. Price as received on 01-08-2019. Prices indicated are Ex works Pimpri
Basis.
475 / b. Mandatory spares prices not provided. Same is estimated as 40% of unit
KSB SQ No. 02000890120 DT 25.07.2019 RPH S5 250-710S 697 m3/h 140 m 358.47 4p S-5 11,61 A INR 10,550,000 0% 0% 10,550,000.00 - - 4,220,000.00 - - - 25,320,000.00 25,320,000.00 - - - 25,320,000.00 3.00 price. 10,550,000
Ex n 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.
CONDEN - - - - - - - -
SATE a. Mandatory spares prices is estimated as 40% of unit price.
API AXGA0 COLLEC Prj. 6275, tag GA – 1006 A/B, C-6,
051-P-905A/B 2 32,52, 250kW, (INR 3614445) ZF 200-5400
610 03 TION Inhouse 616 146 204.7 250 C-6 32,52 NQ INR 3,231,061 0% 0% 3,231,061.46 1,292,424.58 - - - - - - 250 3,614,445 1.00 1.10 0.67 1.00 0.73 (350,000.00) 937,500.00 3,231,061
TANK plan 32 applicable. Sulzer
PUMPS Year 2010
Prj. 6270, tag 023-P-030, S-5, 11,53B, a. Mandatory spares prices is estimated as 40% of unit price.
125kW, (INR 1378000*0.7 for reduction
RPH S8 200-280
Inhouse of mandatory spares) 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 - - - - - - 125 964,600 1.00 1.02 1.00 1.00 1.02 (350,000.00) 1,875,000.00 2,511,394
KSB
plan 32 applicable.
Year 2009
Prj. 6270, tag 023-P-019A/B, S-6, a. Mandatory spares prices is estimated as 40% of unit price.
11,52, 200kW, (INR 2446549*0.7 for
8HPX23A
Inhouse reduction of mandatory spares) 666 m3/h 100 m 177.46 200 S-6 11,52 NQ INR 2,754,799 0% 0% 2,754,799.18 1,101,919.67 - - - - - - 200 1,712,584 1.00 1.05 1.00 1.00 1.05 (350,000.00) 1,312,500.00 2,754,799
Flowserve
plan 32 applicable.
Year 2009

110 / a. Price as received on 31-07-2019.

Flowserve 1908453479 / CBE190410 DT 19.06.20194HPX25A 220 m3/h 96 m 88.9 4p S-6 23,61 A INR 2,907,439 0% 0% 2,907,439.00 - Included 1,162,975.60 - - - 6,977,853.60 6,977,853.60 12-16 Months EX-WORKS, COIMBATORE - - - 6,977,853.60 3.00 b. Mandatory spares prices not provided. Same is estimated as 40% of unit 110 2,907,439
Ex n 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.
90 / c. Commissioning spares is not considered by KSB. Considering Only gaskets
KSB SQ No. 02000890120 DT 25.07.2019 RPH S5 100-280 228.6 m3/h 96 m 70.782 2p S-5 23,61 R INR 4,492,142 0% 0% 4,492,142.00 - - 1,796,856.80 - - - - - - - - - 3.00 and o-rings as part of commissioning spares, no cost adder is included for 4,492,142
Ex n
same.
RECOVE d. NPSH margin not available.
RY
API AXGA0
051-P-906A/B CONDEN 2
610 03
SATE a. Mandatory spares prices is estimated as 40% of unit price.
Prj. 6341, tag U-GA3201A,B / U-
PUMPS GA4201A,B, S-6, 11,52, 75kW, (INR
4HPX25A
Inhouse 1208410) 132 m3/h 53 m 36.69 45 A-8 11,62 NQ INR 2,809,513 0% 0% 2,809,512.58 1,123,805.03 - - - - - - 45 1,649,925 1.00 1.47 0.74 1.10 1.20 350,000.00 487,500.00 2,809,513
Flowserve
plan 23 applicable.
Year 2016
- - - - - - - - -
Prj. 6249, tag 31- GA01 AB, S-5, 11,75, a. Mandatory spares prices is estimated as 40% of unit price.
75kW, (INR 1600000) 150 x 100 UCW 32
Inhouse 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 - - - - - - 75 1,600,000 1.00 1.13 1.00 1.00 1.13 150,000.00 262,500.00 2,216,290
plan 23 applicable. KEPL
Year 2009
- - - - - - - -

550 / a. Price as received on 31-07-2019.

Flowserve 1908453479 / CBE190410 DT 19.06.20193WCC11-1/11 90.5 m3/h 1120 m 493 2p S-5 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 10.00 b. Mandatory spares prices not provided. Same is estimated as 40% of unit 550 31,112,772
Ex n price considering Lube oil system.
- - - - - - - -
- - - - - - - -
- - - - - - - -
MP a. Mandatory spares prices is estimated as 40% of unit price.
STEAM Prj. 4874, tag 109-P-0041, S-8, 11,52,
API AXGA0 315kW, (INR 13476340)
051-P-973A/B FLASH 2 GSG100-300/5
610 03 Inhouse Factor for, no of stages, motor rating, 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 - - - - - - 315 13,476,340 1.00 0.76 1.00 2.37 1.80 (500,000.00) 1,762,500.00 25,495,575
DRUM Sulzer
PUMPS CS, 11 61 applicable.
Year 2010
Prj. 6280, tag 214-G-02, S-5, 23,65, a. Mandatory spares prices is estimated as 40% of unit price.
230kW, (INR 5539718)
GSG80-260/7
Inhouse Factor for, no of stages, motor rating, 77.7 m3/h 575.4 m 177.86 230 S-5 23,65 NQ INR 25,631,773 0% 0% 25,631,773.42 10,252,709.37 - - - - - - 230 5,539,718 1.00 1.12 1.00 3.79 4.25 (300,000.00) 2,400,000.00 25,631,773
Sulzer
CS, 11 61 applicable.
Year 2010

30 / a. Price as received on 31-07-2019.

Flowserve 1908453479 / CBE190410 DT 19.06.20192HPX13A 48.2 m3/h 92 m 23.4 2p A-8 11,61 A INR 1,243,076 0% 0% 1,243,076.00 - Included 497,230.40 - - - 2,983,382.40 2,983,382.40 12-16 Months EX-WORKS, COIMBATORE - - - 2,983,382.40 3.00 b. Mandatory spares prices not provided. Same is estimated as 40% of unit 30 1,243,076
Ex n price.
a. Price as received on 01-08-2019. Prices indicated are Ex works Pimpri
Basis.
30 / b. Mandatory spares prices not provided. Same is estimated as 40% of unit
KSB SQ No. 02000890120 DT 25.07.2019 RPH A8 50-280 48.2 m3/h 92 m 20.72 2p A-8 11,61 A INR 2,085,400 0% 0% 2,085,400.00 - - 834,160.00 - - - 5,004,960.00 5,004,960.00 - - - 5,004,960.00 3.00 price. 2,085,400
Ex n 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
DEMINE same.
RALIZED
WATER - - - - - - - -
API AXGA0
051-P-1050A/B SMALL 2 - - - - - - - -
610 03
BOOSTE a. Mandatory spares prices is estimated as 40% of unit price.
Prj. 6341, tag U-GA3110A,B / U-
R
GA4110A,B, S-5, 23, 30kW, (INR
PUMPS
514109) RPH 80-280
Inhouse 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) - 613,452
Factor for SS316, plan 11,61 KSB
applicable.
Year 2010
Prj. 4683, tag 11-P-1103 A/B, S-6, a. Mandatory spares prices is estimated as 40% of unit price.
11,52, 18.5kW, (INR 769975)
100 x 80 UCW M 32
Inhouse Factor for SS316, plan 11,61 53.7 m3/h 91.3 m 13.73 18.5 S-6 11,52 NQ INR 694,800 0% 0% 694,800.41 277,920.16 - - - - - - 18.5 769,975 1.00 0.92 1.35 1.00 1.24 (350,000.00) 86,250.00 694,800
KEPL
applicable.
Year 2010

185 / a. Price as received on 31-07-2019.

Flowserve 1908453479 / CBE190410 DT 19.06.20196HPX12C 504 m3/h 92 m 156 2p A-8 11,61 A INR 4,432,169 0% 0% 4,432,169.00 - Included 1,772,867.60 - - - 10,637,205.60 10,637,205.60 12-16 Months EX-WORKS, COIMBATORE - - - 10,637,205.60 3.00 b. Mandatory spares prices not provided. Same is estimated as 40% of unit 185 4,432,169
Ex n price.
a. Price as received on 01-08-2019. Prices indicated are Ex works Pimpri
Basis.
225 / b. Mandatory spares prices not provided. Same is estimated as 40% of unit
KSB SQ No. 02000890120 DT 25.07.2019 RPH A8 200-670S 504 m3/h 92 m 199.07 4p A-8 11,61 A INR 8,667,191 0% 0% 8,667,191.00 - - 3,466,876.40 - - - 20,801,258.40 20,801,258.40 - - - 20,801,258.40 3.00 price. 8,667,191
Ex n 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
DEMINE
same.
RALIZED
WATER
API AXGA0 - - - - - - - -
051-P-1054A/B LARGE 2
610 03 - - - - - - - - - 0
BOOSTE
R Prj. 4670, tag 700 P-1012 AB, S-6, a. Mandatory spares prices is estimated as 40% of unit price.
PUMPS 23,52, 200kW, (INR 5040000)
250 X 200 KS 40
Inhouse Factor for SS316, plan 11,61 , BB2 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
KEPL
pump applicable.
Year 2009
Prj. 6249, tag 13-GA09-A/B, S-6, 53B, a. Mandatory spares prices is estimated as 40% of unit price.
30kW, (INR 8327599)
10HD X 18A
Inhouse Factor for SS316, plan 11,61, BB2 482 m3/h 111.3 m 20.5 30 S-6 53B NQ INR 7,615,734 0% 0% 7,615,734.47 3,046,293.79 - - - - - - 30 8,327,599 1.00 1.05 1.35 0.60 0.85 (600,000.00) 1,162,500.00 7,615,734
Flowserve
pump applicable.
Year 2009

110 / a. Only Pump selection provided.

Flowserve CBE190480 DT 21.06.2019 250-200CPX400 650 m3/h 39 m 97.2 4p 316L 32,61 A INR 2,442,398 0% 0% 2,442,398.00 Included 976,959.20 - - - 5,861,755.20 5,861,755.20 - - - 5,861,755.20 3.00 b. Scope of supply confirmation and price awaited. 110 2,442,398
Ex n
- - - - - - - -
Prj. 6341, tag 521-JA/JB/JC, PO : a. Mandatory spares prices is estimated as 40% of unit price.
KPD 125/20
Inhouse P/6341/14161/AYGA008-1, AP-2 475 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 - - - - - - 110 464,244 1.00 1.27 1.35 1.10 1.88 250,000.00 - 1,122,243
KBL
Year 2016 [INR 464244]
PROCES
S VENT a. Mandatory spares prices is estimated as 40% of unit price.
Prj. IPPL, tag PC-20-01 AB, S-5, 11,
SCRUBB
AXGA0 185kW, (INR 580000) 200-150CPX400
ISO 051-P-160A/B ER 2 Inhouse 523 m3/h 45.5 m 144.2 185 S-5 11 NQ INR 609,160 0% 0% 609,159.52 243,663.81 - - - - - - 185 580,000 1.00 1.18 1.35 1.00 1.59 250,000.00 (562,500.00) 609,160
04 Factor for SS316L, plan 32 applicable. KSB
RECIRCU
Year 2009
LATION
PUMP
Prj. 6270, tag 023-P-030, S-5, 11,53B, a. Mandatory spares prices is estimated as 40% of unit price.
125kW, (INR 1378000*0.7 for reduction
of mandatory spares) RPH S8 200-280
Inhouse 681 m3/h 74.6 m 106.33 125 S-5 11.53B NQ INR 834,292 0% 0% 834,292.16 333,716.86 - - - - - - 125 964,600 1.00 0.95 1.35 0.84 1.09 (100,000.00) (112,500.00) 834,292
Factor for ISO pump, SS316L, plan 32 KSB
applicable.
Year 2009
- - - - - - - - -

5.5 / a. Only Pump selection provided.

Flowserve CBE190480 DT 21.06.2019 32-20CPX200 3.7 m3/h 50 m 3.98 2p 316L 02,54 A INR 480,288 0% 0% 480,288.00 Included 192,115.20 - - - 1,152,691.20 1,152,691.20 - - - 1,152,691.20 3.00 b. Scope of supply confirmation and price awaited. 5.5 480,288
Ex n
4 / 2p a. Canned motor pump offered by Nikkiso against standard Centrifugal pump.
Nikkiso EKD79-1929 dt 08-Aug-2019 HN22DPB2 3.15 A-8 R YEN 6,000,000 0% 0% 6,000,000.00 40,000.00 112,600.00 6,040,000.00 - - - - - - 3.00 4
Ex d

LIQUID
CATALY
AXGA0
ISO 051-P-202A/B ST 2
04
STORAG
E PUMPS
 REMARKS
Exchange Rate : 1 USD 70 INR Date 5-Sep-2019 1) The below Prices are Ex-Works and Excludes all duties, Freight, Taxes, Transit Insurance, TPI charges etc.
1 EURO 80 INR Revision 4 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.
1 YEN 0.65 INR Proposal No 6394 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).
1 POUND 90 INR Client INDIAN OIL CORPORATION LIMITED 4) First Fill Of Lube Oil Is Excluded In below Prices.
1 SCF 70 INR Power Loading value : - INR Per KW 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.
Brief technical Details 10) Inflation factor is not considered for INHOUSE Cost Estimation. Procurement to consider the same while costing. [Refer Column BH of excel file]

Technical Acceptance

Cost adder (if any) for

Difference in BKW for

for 1 Equipment [ G ]

Supervision Charges
Qty of item for Power

each item [L] (base =

Optional Prices [Not

Unit of Measurement

Unit of Measurement

Total Price in INR [J]

QTY + C+ D + E + F

Commissioning (if in
Additional Technical

acceptable Bidders)
Inhouse Take Away

[H]=[A+B-G]*
Sl. No. (Requisition)

Remark / Reference
Approx. No of days
Total power loading
Quotation reference

INR] [N] [@ loading

Discount & Byuout]

Discount & Byuout]

Ware House Spare

Approved Vendor ?

Spares [total for all

Spares [total for all

Capital / Insurance

Cost of Erection &

Motor Rating Price

Mandatory Spares

(months from LOI)

Major open issues

Power Loading [in

Power Loading [in

Motor Rating (kW)

Motor Rating (kW)

for supervision for
Delivery schedule
Unit Price [Before

[total for all items]

[total for all items]

(Base Price) for 1

(Base Price) for 1

INR] [O] = [J + N]

included in Total
[By Procurement

[By Procurement
Mechanical Seal
Rated BKW (kw)

Cost (Deducted)
Equipment Type
Item description

Unit Price [After

Capacity Factor
Reference price
2 Years spares
Name of Bidder

Commissioning

Total Price with

Seal Difference
Requisition No.

Vendor Scope)

Material Factor
Equip. Tag No.

Judgement on

commissioning

Inflation Factor
Optional Price

Overall Factor
details, if any.

Revised Price
Other Factors
= [H @ forex]
Rated Head /
Revision No.

Loading [ K ]

min. among
% Discount
Rated Flow

[M]=[K X L]
Total Price
Erection &
% Buyout
Model No

Pressure

Currency

erection/
Quantity

Material

Details

Team]
Team]

1 item

items]

items]

adder
Price]
rate]
item

item

[C]

[D]
[A]

[B]

[E]

[F]
- - - - - - - -
LIQUID - - - - - - -
CATALY a. Mandatory spares prices is estimated as 40% of unit price.
AXGA0
ISO 051-P-202A/B ST 2 Prj. 6291, tag 40-P-13A/S, 304/duplex,
04
STORAG 5.5, 3.7kW, (INR 103734) 32-20CPX200
E PUMPS Inhouse 3.5 m3/h 51.3 m 3.192 3.7 304 11,61 NQ INR 373,162 0% 0% 373,161.66 149,264.66 - - - - - - 3.7 103,734 1.00 1.06 1.00 1.00 1.06 250,000.00 13,500.00 373,162
Factor for plan 54 applicable. Flowserve
Year 2012

Prj. 6322, tag P-1074 A/B, 304/duplex, a. Mandatory spares prices is estimated as 40% of unit price.
11, 3.7kW, (INR 126775) 32-20CPX200
Inhouse 3.1 m3/h 40.75 m 2.49 3.7 304 11 NQ INR 408,265 0% 0% 408,265.02 163,306.01 - - - - - - 3.7 126,775 1.00 1.14 1.00 1.00 1.14 250,000.00 13,500.00 408,265
Factor for plan 54 applicable. Flowserve
Year 2014

3.7 / a. Only Pump selection provided.

Flowserve CBE190480 DT 21.06.2019 50-32CPX125 20 m3/h 15 m 2.39 2p 316L 02,54 A INR 430,681 0% 0% 430,681.00 Included 172,272.40 - - - 602,953.40 602,953.40 - - - 602,953.40 3.00 b. Scope of supply confirmation and price awaited. 3.7 430,681
Ex n
LIQUID - - - - - - - -
CATALY - - - - - - - -
AXGA0 ST
ISO 051-P-203 1 - - - - - - - -
04 UNLOADI
NG - - - - - - - -
PUMP Prj. 6291, tag 18-P-03A, 316/duplex, a. Mandatory spares prices is estimated as 40% of unit price.
Packing, 3.7kW, (INR 81840) 50-32CPX125
Inhouse 20 m3/h 20 m 2.071 3.7 A-8 Packing NQ INR 331,840 0% 0% 331,840.00 132,736.00 - - - - - - 3.7 81,840 1.00 1.00 1.00 1.00 1.00 250,000.00 - 331,840
Factor for plan 54 applicable. Flowserve
Year 2012

37 / a. Only Pump selection provided.

Flowserve CBE190480 DT 21.06.2019 100-65CPX250 86.5 m3/h 61 m 23.5 2p 304L 32,61 A INR 1,140,637 0% 0% 1,140,637.00 Included 456,254.80 - - - 2,737,528.80 2,737,528.80 - - - 2,737,528.80 3.00 b. Scope of supply confirmation and price awaited. 37 1,140,637
Ex n
- - - - - - - -
a. Mandatory spares prices is estimated as 40% of unit price.
Prj. 5234, tag G-161, S5, 11, 30kW,
(INR 343121) 100-65CPX200/1
Inhouse 100 m3/h 100 m 18.56 30 S-5 11,61 NQ INR 660,644 0% 0% 660,644.22 264,257.69 - - - - - - 30 378,361 1.00 0.90 1.35 1.00 1.21 150,000.00 52,500.00 660,644
Factor for SS316L, plan 32 applicable. Flowserve
Year 2015

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

Prj. 4683, tag 21-P-2106 A/B, S5,
RO Packing, 37kW, (INR 343121) CZ 65-250
Inhouse 94 m3/h 77.8 m 25.1 37 S-5 Packing NQ INR 676,255 0% 0% 676,254.84 270,501.94 - - - - - - 37 343,121 1.00 0.92 1.35 1.00 1.24 250,000.00 - 676,255
AXGA0 PURGE Factor for SS316L, plan 32 applicable. Sulzer
ISO 051-P-272A/B 2 Year 2010
04 DRUM
PUMPS
Prj. 6341, tag U-GA3401A,B / U- a. Mandatory spares prices is estimated as 40% of unit price.
GA4401A,B, A8, 11-62, 37kW, (INR
684940) 3HPX11A
Inhouse 82 m3/h 77 m 31.63 37 A-8 11,62 NQ INR 647,434 0% 0% 647,434.27 258,973.71 - - - - - - 37 684,940 1.00 1.05 1.00 0.55 0.58 250,000.00 - 647,434
Factor for ISO pump, plan 32, Ex motor Flowserve
applicable.
Year 2016
a. Mandatory spares prices is estimated as 40% of unit price.
Prj. IPPL, tag PC-24b-18 AB, CS, 11-
61, 30kW, (INR 330000) 100-65CPX400
Inhouse 51 m3/h 50.5 m 14.3 30 S-5 11,61 NQ INR 748,000 0% 0% 748,000.00 299,200.00 - - - - - - 30 330,000 1.00 1.00 1.35 1.00 1.35 250,000.00 52,500.00 748,000
Factor for SS316L, plan 32 applicable. Flowserve
Year 2009

5.5 / a. Only Pump selection provided.

Flowserve CBE190480 DT 21.06.2019 65-40CPX160 33.9 m3/h 22 m 3.59 2p 316L 32,61 A INR 491,123 0% 0% 491,123.00 Included 196,449.20 - - - 1,178,695.20 1,178,695.20 - - - 1,178,695.20 3.00 b. Scope of supply confirmation and price awaited. 5.5 491,123
Ex n
- - - - - - - -
- - - - - - - -
TA - - - - - - - -
MOTHER Prj. 6304, tag 432-P-3202, 316L, 11-61, a. Mandatory spares prices is estimated as 40% of unit price.
AXGA0
ISO 051-P-380A/B LIQUOR 2 5.5kW, (INR 215630) 2K, 3 X 2 - 8 (O)
04 Inhouse 40 m3/h 30 m 9.47 5.5 316L 11,61 NQ INR 465,630 0% 0% 465,630.00 186,252.00 - - - - - - 5.5 215,630 1.00 1.00 1.00 1.00 1.00 250,000.00 - 465,630
PURGE Factor for plan 32 applicable. Microfinish
PUMPS Year 2013
a. Mandatory spares prices is estimated as 40% of unit price.
Prj. 5234, tag G-903A, CS, 11-61,
5.5kW, (INR 215649) 65-40CPX160
Inhouse 30 m3/h 30 m 4.26 5.5 S-5 11,61 NQ INR 569,073 0% 0% 569,073.00 227,629.20 - - - - - - 5.5 215,649 1.00 1.10 1.35 1.00 1.48 250,000.00 - 569,073
Factor for SS316L, plan 32 applicable. Flowserve
Year 2015

45 / a. Only Pump selection provided.

Flowserve CBE190480 DT 21.06.2019 100-65CPX250 104.2 m3/h 78 m 33.2 2p 316L 32,61 A INR 1,321,036 0% 0% 1,321,036.00 Included 528,414.40 - - - 3,170,486.40 3,170,486.40 - - - 3,170,486.40 3.00 b. Scope of supply confirmation and price awaited. 45 1,321,036
Ex n
- - - - - - - -
a. Mandatory spares prices is estimated as 40% of unit price.
Prj. 5234, tag G-161, S5, 11, 30kW,
(INR 343121) 100-65CPX200/1
Inhouse 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
Factor for SS316L, plan 32 applicable. Flowserve
Year 2015

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

Prj. 4683, tag 21-P-2106 A/B, S5,
1ST Packing, 37kW, (INR 343121) CZ 65-250
Inhouse 94 m3/h 77.8 m 25.1 37 S-5 Packing NQ INR 810,422 0% 0% 810,421.51 324,168.60 - - - - - - 37 343,121 1.00 1.08 1.35 1.00 1.46 250,000.00 60,000.00 810,422
AXGA0 STAGE Factor for SS316L, plan 32 applicable. Sulzer
ISO 051-P-350A/B 2 Year 2010
04 WASH
PUMPS
Prj. 6341, tag U-GA3401A,B / U- a. Mandatory spares prices is estimated as 40% of unit price.
GA4401A,B, A8, 11-62, 37kW, (INR
684940) 3HPX11A
Inhouse 82 m3/h 77 m 31.63 37 A-8 11,62 NQ INR 760,924 0% 0% 760,924.12 304,369.65 - - - - - - 37 684,940 1.00 1.20 1.00 0.55 0.66 250,000.00 60,000.00 760,924
Factor for ISO pump, plan 32, Ex motor Flowserve
applicable.
Year 2016
a. Mandatory spares prices is estimated as 40% of unit price.
Prj. IPPL, tag PC-24b-18 AB, CS, 11-
61, 30kW, (INR 330000) 100-65CPX400
Inhouse 51 m3/h 50.5 m 14.3 30 S-5 11,61 NQ INR 808,000 0% 0% 808,000.00 323,200.00 - - - - - - 30 330,000 1.00 1.00 1.35 1.00 1.35 250,000.00 112,500.00 808,000
Factor for SS316L, plan 32 applicable. Flowserve
Year 2009

45 / a. Only Pump selection provided.

Flowserve CBE190480 DT 21.06.2019 100-65CPX250 104.2 m3/h 78 m 32.7 2p 316L 32,61 A INR 1,321,036 0% 0% 1,321,036.00 Included 528,414.40 - - - 1,849,450.40 1,849,450.40 - - - 1,849,450.40 3.00 b. Scope of supply confirmation and price awaited. 45 1,321,036
Ex n
- - - - - - - -
a. Mandatory spares prices is estimated as 40% of unit price.
Prj. 5234, tag G-161, S5, 11, 30kW,
(INR 343121) 100-65CPX200/1
Inhouse 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
Factor for SS316L, plan 32 applicable. Flowserve
Year 2015

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

Prj. 4683, tag 21-P-2106 A/B, S5,
2ND Packing, 37kW, (INR 343121) CZ 65-250
Inhouse 94 m3/h 77.8 m 25.1 37 S-5 Packing NQ INR 810,422 0% 0% 810,421.51 324,168.60 - - - - - - 37 343,121 1.00 1.08 1.35 1.00 1.46 250,000.00 60,000.00 810,422
AXGA0 STAGE Factor for SS316L, plan 32 applicable. Sulzer
ISO 051-P-360 1 Year 2010
04 WASH
PUMP
Prj. 6341, tag U-GA3401A,B / U- a. Mandatory spares prices is estimated as 40% of unit price.
GA4401A,B, A8, 11-62, 37kW, (INR
684940) 3HPX11A
Inhouse 82 m3/h 77 m 31.63 37 A-8 11,62 NQ INR 760,924 0% 0% 760,924.12 304,369.65 - - - - - - 37 684,940 1.00 1.20 1.00 0.55 0.66 250,000.00 60,000.00 760,924
Factor for ISO pump, plan 32, Ex motor Flowserve
applicable.
Year 2016
a. Mandatory spares prices is estimated as 40% of unit price.
Prj. IPPL, tag PC-24b-18 AB, CS, 11-
61, 30kW, (INR 330000) 100-65CPX400
Inhouse 51 m3/h 50.5 m 14.3 30 S-5 11,61 NQ INR 808,000 0% 0% 808,000.00 323,200.00 - - - - - - 30 330,000 1.00 1.00 1.35 1.00 1.35 250,000.00 112,500.00 808,000
Factor for SS316L, plan 32 applicable. Flowserve
Year 2009

75 / a. Only Pump selection provided.

Flowserve CBE190480 DT 21.06.2019 100-65CPX315 110.3 m3/h 109 m 55.2 2p 304 32,61 A INR 1,773,377 0% 0% 1,773,377.00 Included 709,350.80 - - - 4,256,104.80 4,256,104.80 - - - 4,256,104.80 3.00 b. Scope of supply confirmation and price awaited. 75 1,773,377
Ex n
- - - - - - - -
- - - - - - - -
DRYER a. Mandatory spares prices is estimated as 40% of unit price.
Prj. IPPL, tag PC-24b-18 AB, CS, 11-
VENT
AXGA0 61, 30kW, (INR 330000) 100-65CPX400
ISO 051-P-540A/B SCRUBB 2 Inhouse 51 m3/h 50.5 m 14.3 30 S-5 11,61 NQ INR 1,382,014 0% 0% 1,382,014.29 552,805.71 - - - - - - 30 330,000 1.00 1.78 1.35 1.00 2.41 250,000.00 337,500.00 1,382,014
04 Factor for SS304, plan 32 applicable. Flowserve
ER
Year 2009
PUMPS
Prj. 5234, tag G-161, CS, 11-61, 30kW, a. Mandatory spares prices is estimated as 40% of unit price.
(INR 378361) 100-65CPX200
Inhouse 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 - - - - - - 30 378,361 1.00 1.08 1.35 1.00 1.45 250,000.00 337,500.00 1,137,258
Factor for SS304, plan 32 applicable. Flowserve
Year 2015
- - - - - - - -

7.5 / a. Only Pump selection provided.

Flowserve CBE190480 DT 21.06.2019 65-40CPX200 29.3 m3/h 40 m 5.44 2p 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 b. Scope of supply confirmation and price awaited. 7.5 518,100
Ex n
- - - - - - - -
DRYER - - - - - - - -
STEAM - - - - - - - -
AXGA0 CONDEN Prj. 6304, tag 430-P-3004, 316L, 11-61, a. Mandatory spares prices is estimated as 40% of unit price.
ISO 051-P-530A/B 2
04 SATE 9.3kW, (INR 154400) 1K, 3 X 1.5 - 8
DRUM Inhouse 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
Factor for CS, plan 23 applicable. Microfinish
PUMPS Year 2013
Prj. 5234, tag G-903A, CS, 11-61, a. Mandatory spares prices is estimated as 40% of unit price.
5.5kW, (INR 215649) 65-40CPX160
Inhouse 30 m3/h 30 m 4.26 5.5 S-5 11,61 NQ INR 475,617 0% 0% 475,617.19 190,246.88 - - - - - - 5.5 215,649 1.00 0.98 1.00 1.00 0.98 250,000.00 15,000.00 475,617
Factor for plan 23 applicable. Flowserve
Year 2015

5.5 / a. Only Pump selection provided.

Flowserve CBE190480 DT 21.06.2019 40-25CPX200 11 m3/h 52 m 4.01 2p 316L 02,54 A INR 479,840 0% 0% 479,840.00 Included 191,936.00 - - - 1,151,616.00 1,151,616.00 - - - 1,151,616.00 3.00 b. Scope of supply confirmation and price awaited. 5.5 479,840
Ex n
a. Price offer received on 28.06.2019
5.5 / b. Price adder (INR 25,000) for Discharge orifice and [INR 350000] for double
Kishor mechanical seal and its related piping considered.
KPPB/QTN/1926103 DT 28.06.2019 VERSA-HI 25-200 + MCF m3/h 52 m 3.5 2p 316 02,54 A INR 137,480 0% 0% 137,480.00 375,000.00 - 204,992.00 - - - 1,229,952.00 1,229,952.00 - - - 1,229,952.00 3.00 5.5 137,480
Pumps c. Mandatory spares prices not provided. Same is estimated as 40% of unit
Ex n
price.
- - - - - - - -
NEUTRA a. Mandatory spares prices is estimated as 40% of unit price.
LIZATION Prj. 6322, tag P-1071 A/B, S-5, 11,
AXGA0
ISO 051-P-730A/B REACTO 2 7.5kW, (INR 120145) 40-25CPX200
04 Inhouse 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 - - - - - - 7.5 120,145 1.00 1.00 1.35 1.00 1.35 250,000.00 (15,000.00) 397,196
R DRUM Factor for SS 316L, plan 54 applicable. Flowserve
PUMPS Year 2014

Prj. 6291, tag 40-P-13A/S, 304/duplex, a. Mandatory spares prices is estimated as 40% of unit price.
11, 5.5kW, (INR 103734) 32-20CPX200
Inhouse 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 - - - - - - 5.5 103,734 1.00 2.36 1.00 1.00 2.36 250,000.00 - 494,858
Factor for plan 54 applicable. Flowserve
Year 2012
Prj. 6322, tag P-1074 A/B, 304/duplex, a. Mandatory spares prices is estimated as 40% of unit price.
11, 3.7kW, (INR 126775) 32-20CPX200
Inhouse 3.1 m3/h 40.75 m 2.49 3.7 304 11,61 NQ INR 591,261 0% 0% 591,260.69 236,504.28 - - - - - - 3.7 126,775 1.00 2.59 1.00 1.00 2.59 250,000.00 13,500.00 591,261
Factor for plan 54 applicable. Flowserve
Year 2014

a. Only Pump selection provided.

Cr b. Scope of supply confirmation and price awaited.
7.5 / Alloy(
Flowserve CBE190480 DT 21.06.2019 40-25CPX200 5.8 m3/h 56 m 3.94 2p 25%) 02,54 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
Ex n A890
Gr 5A

- - - - - - - -
- - - - - - - -
Prj. 6322, tag P-1071 A/B, S-5, 11, a. Mandatory spares prices is estimated as 40% of unit price.
PRECIPI 7.5kW, (INR 120145)
40-25CPX200
TATION Inhouse Factor for Cr. Alloy 25%, plan 54 16.5 m3/h 51.9 m 4.99 7.5 S-5 11,61 NQ INR 730,580 0% 0% 730,580.00 292,232.00 - - - - - - 7.5 120,145 1.00 1.00 4.00 1.00 4.00 250,000.00 - 730,580
AXGA0 Flowserve
ISO 051-P-732A/B REACTO 2 applicable.
04 Year 2014
R
PUMPS a. Mandatory spares prices is estimated as 40% of unit price.
Prj. 6291, tag 40-P-13A/S, 304/duplex,
11, 5.5kW, (INR 103734)
32-20CPX200
Inhouse Factor for Cr. Alloy 25%, plan 54 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 - - - - - - 5.5 103,734 1.00 1.19 3.00 1.00 3.57 250,000.00 15,000.00 635,293
Flowserve
applicable.
Year 2012
Prj. 6322, tag P-1074 A/B, 304/duplex, a. Mandatory spares prices is estimated as 40% of unit price.
11, 3.7kW, (INR 126775)
32-20CPX200
Inhouse Factor for Cr. Alloy 25%, plan 54 4.2 m3/h 40.75 m 2.49 3.7 304 11 NQ INR 762,995 0% 0% 762,994.56 305,197.82 - - - - - - 3.7 126,775 1.00 1.27 3.00 1.00 3.82 250,000.00 28,500.00 762,995
Flowserve
applicable.
Year 2014

a. Only Pump selection provided.

Cr b. Scope of supply confirmation and price awaited.
7.5 / Alloy( c. 2 Pole motor is offered against requirement of 4P motor.
Flowserve CBE190480 DT 21.06.2019 40-25CPX200 16 m3/h 55 m 5.65 2p 25%) 02,54 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
Ex n A890
Gr 5A

- - - - - - - -
Prj. 6341, tag 523-J/JA, S-5, 11, 11kW, a. Mandatory spares prices is estimated as 40% of unit price.
(INR 175367)
GK(P) 25/26/A
Inhouse Factor for Cr. Alloy 25%, plan 54 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 - - - - - - 11 175,367 1.00 1.20 4.00 1.10 5.26 250,000.00 (26,250.00) 1,146,224
RECONS KBL
applicable.
AXGA0 TITUTIO Year 2014
ISO 051-P-734A/B 2
04 N DRUM
PUMPS - - - - - - - -
Prj. 6291, tag 40-P-13A/S, 304/duplex, a. Mandatory spares prices is estimated as 40% of unit price.
11, 5.5kW, (INR 103734)
32-20CPX200
Inhouse Factor for Cr. Alloy 25%, plan 54 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 - - - - - - 5.5 103,734 1.00 3.13 3.00 1.00 9.38 250,000.00 15,000.00 1,237,929
Flowserve
applicable.
Year 2012
Prj. 6322, tag P-1074 A/B, 304/duplex, a. Mandatory spares prices is estimated as 40% of unit price.
11, 3.7kW, (INR 126775)
32-20CPX200
Inhouse Factor for Cr. Alloy 25%, plan 54 3.1 m3/h 40.75 m 2.49 3.7 304 11 NQ INR 1,580,838 0% 0% 1,580,837.63 632,335.05 - - - - - - 3.7 126,775 1.00 3.42 3.00 1.00 10.27 250,000.00 28,500.00 1,580,838
Flowserve
applicable.
Year 2014

3.7 / a. Only Pump selection provided.

Flowserve CBE190480 DT 21.06.2019 32-20CPX200 2.7 m3/h 35 m 3.15 2p S-5 02,54 A INR 402,046 0% 0% 402,046.00 Included 160,818.40 - - - 964,910.40 964,910.40 - - - 964,910.40 3.00 b. Scope of supply confirmation and price awaited. 4 402,046
Ex n

SODIUM
CARBON
AXGA0 ATE
 REMARKS
Exchange Rate : 1 USD 70 INR Date 5-Sep-2019 1) The below Prices are Ex-Works and Excludes all duties, Freight, Taxes, Transit Insurance, TPI charges etc.
1 EURO 80 INR Revision 4 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.
1 YEN 0.65 INR Proposal No 6394 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).
1 POUND 90 INR Client INDIAN OIL CORPORATION LIMITED 4) First Fill Of Lube Oil Is Excluded In below Prices.
1 SCF 70 INR Power Loading value : - INR Per KW 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.
Brief technical Details 10) Inflation factor is not considered for INHOUSE Cost Estimation. Procurement to consider the same while costing. [Refer Column BH of excel file]

Technical Acceptance

Cost adder (if any) for

Difference in BKW for

for 1 Equipment [ G ]

Supervision Charges
Qty of item for Power

each item [L] (base =

Optional Prices [Not

Unit of Measurement

Unit of Measurement

Total Price in INR [J]

QTY + C+ D + E + F

Commissioning (if in
Additional Technical

acceptable Bidders)
Inhouse Take Away

[H]=[A+B-G]*
Sl. No. (Requisition)

Remark / Reference
Approx. No of days
Total power loading
Quotation reference

INR] [N] [@ loading

Discount & Byuout]

Discount & Byuout]

Ware House Spare

Approved Vendor ?

Spares [total for all

Spares [total for all

Capital / Insurance

Cost of Erection &

Motor Rating Price

Mandatory Spares

(months from LOI)

Major open issues

Power Loading [in

Power Loading [in

Motor Rating (kW)

Motor Rating (kW)

for supervision for
Delivery schedule
Unit Price [Before

[total for all items]

[total for all items]

(Base Price) for 1

(Base Price) for 1

INR] [O] = [J + N]

included in Total
[By Procurement

[By Procurement
Mechanical Seal
Rated BKW (kw)

Cost (Deducted)
Equipment Type
Item description

Unit Price [After

Capacity Factor
Reference price
2 Years spares
Name of Bidder

Commissioning

Total Price with

Seal Difference
Requisition No.

Vendor Scope)

Material Factor
Equip. Tag No.

Judgement on

commissioning

Inflation Factor
Optional Price

Overall Factor
details, if any.

Revised Price
Other Factors
= [H @ forex]
Rated Head /
Revision No.

Loading [ K ]

min. among
% Discount
Rated Flow

[M]=[K X L]
Total Price
Erection &
% Buyout
Model No

Pressure

Currency

erection/
Quantity

Material

Details

Team]
Team]

1 item

items]

items]

adder
Price]
rate]
item

item

[C]

[D]
[A]

[B]

[E]

[F]
a. Price offer received on 28.06.2019
3.7 / b. Price adder (INR 25,000) for Discharge orifice and [INR 350000] for double
Kishor mechanical seal and its related piping considered.
KPPB/QTN/1926103 DT 28.06.2019 VERSA-HI- 25-160 6.6 m3/h 35 m 1.9 2p S-5 02,54 A INR 96,035 0% 0% 96,035.00 375,000.00 - 188,414.00 - - - 1,130,484.00 1,130,484.00 - - - 1,130,484.00 3.00 3.7 96,035
Pumps c. Mandatory spares prices not provided. Same is estimated as 40% of unit
Ex n
price.
SODIUM
CARBON 3 / 2p a. Canned motor pump offered by Nikkiso against standard Centrifugal pump.
Nikkiso EKD79-1929 dt 08-Aug-2019 HN22DPB1 2.05 A-8 R YEN 6,000,000 0% 0% 6,000,000.00 40,000.00 112,600.00 6,040,000.00 - - - - - - 3.00 3
AXGA0 ATE Ex d
ISO 051-P-780A/B 2
04 STORAG - - - - - - - -
E TANK a. Mandatory spares prices is estimated as 40% of unit price.
PUMPS Prj. 6291, tag 40-P-13A/S, 304/duplex,
5.5, 3.7kW, (INR 103734) 32-20CPX200
Inhouse 3.5 m3/h 51.3 m 3.192 3.7 304 11,61 NQ INR 315,500 0% 0% 315,499.80 126,199.92 - - - - - - 3.7 103,734 1.00 0.82 0.74 1.00 0.61 250,000.00 2,250.00 315,500
Factor for S-6, plan 54 applicable. Flowserve
Year 2012

Prj. 6322, tag P-1074 A/B, 304/duplex, a. Mandatory spares prices is estimated as 40% of unit price.
11, 3.7kW, (INR 126775) 32-20CPX200
Inhouse 3.1 m3/h 40.75 m 2.49 3.7 304 11 NQ INR 336,915 0% 0% 336,914.51 134,765.80 - - - - - - 3.7 126,775 1.00 0.90 0.74 1.00 0.67 250,000.00 2,250.00 336,915
Factor for S-6, plan 54 applicable. Flowserve
Year 2014

5.5 / a. INR 50,000 included in unit price for motor rating change from 3.7kW to
Flowserve CBE190480 DT 21.06.2019 50-32CPX125 20 m3/h 15 m 2.55 2p S-5 02,54 A INR 445,309 0% 0% 445,309.00 Included 178,123.60 - - - 623,432.60 623,432.60 - - - 623,432.60 3.00 5.5kW. Confirmation from Flowserve awaited. 5.5 445,309
Ex n
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
3.7 / [INR 350000] for double mechanical seal and its related piping considered.
Kishor
KPPB/QTN/1926103 DT 28.06.2019 VERSA-HI- 32-200 20 m3/h 15 m 1.4 4p S-5 02,54 A INR 94,130 0% 0% 94,130.00 361,250.00 - 182,152.00 - - - 637,532.00 637,532.00 - - - 637,532.00 3.00 Tobe confirmed with vendor. 3.7 94,130
Pumps
Ex n c. Mandatory spares prices not provided. Same is estimated as 40% of unit
SODIUM
CARBON price.
AXGA0 ATE
ISO 051-P-782 1 - - - - - - - -
04 UNLOADI
NG - - - - - - - -
PUMP Prj. 6304, tag 431-P-3113, 316L, 11, a. Mandatory spares prices is estimated as 40% of unit price.
5.5kW, (INR 153860) 1K, 3 X 1.5 - 6
Inhouse 25 m3/h 20 m 3.39 5.5 316L 11 NQ INR 346,407 0% 0% 346,407.20 138,562.88 - - - - - - 5.5 153,860 1.00 0.85 0.74 1.00 0.63 250,000.00 - 346,407
Factor for CS, plan 54 applicable. Microfinish
Year 2013
Prj. 5234, tag G-903A, CS, 11, 5.5kW, a. Mandatory spares prices is estimated as 40% of unit price.
(INR 215649) 65-40CPX160
Inhouse 30 m3/h 30 m 4.26 5.5 S-5 11,61 NQ INR 409,103 0% 0% 409,103.23 163,641.29 - - - - - - 5.5 215,649 1.00 0.74 1.00 1.00 0.74 250,000.00 - 409,103
Factor for plan 54 applicable. Flowserve
Year 2015

18.5 / a. Only Pump selection provided.

Flowserve CBE190480 DT 21.06.2019 40-25CPX250 11.00 m3/h 85 m 11.5 2p 31L 02,54 A INR 983,061 0% 0% 983,061.00 Included 393,224.40 - - - 2,359,346.40 2,359,346.40 - - - 2,359,346.40 3.00 b. Scope of supply confirmation and price awaited. 18.5 983,061
Ex n
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
30 / 3. Price adder for motor rating change from 18.5 kW to 30 kW (In house) and
Kishor [INR 350000] for double mechanical seal and its related piping. Tobe
KPPB/QTN/1926103 DT 28.06.2019 VERSA-HI 32-250 12.00 m3/h 85 m 11.3 4p 316 02,54 R INR 284,276 0% 0% 284,276.00 436,250.00 - 288,210.40 - - - - - - - - - 3.00 30 284,276
Pumps confirmed with vendor.
Ex n
c. Mandatory spares prices not provided. Same is estimated as 40% of unit
SODIUM price.
FORMAT
AXGA0 E
ISO 051-P-860A/B 2
04 STORAG 18.5 / a. Canned motor pump offered by Nikkiso against standard Centrifugal pump.
E TANK Nikkiso EKD79-1929 dt 08-Aug-2019 HN23FPD1 11.6 2p A-8 R YEN 9,500,000 0% 0% 9,500,000.00 40,000.00 153,400.00 9,540,000.00 - - - - - - 3.00 18.5
PUMPS Ex d
- - - - - - - -
Prj. 6341, tag 523-J/JA, CS, 11,61, a. Mandatory spares prices is estimated as 40% of unit price.
11kW, (INR 175367) GK(P) 25/26/A
Inhouse 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 - - - - - - 11 175,367 1.00 0.90 1.35 1.10 1.34 250,000.00 56,250.00 541,312
Factor for 316L, plan 54 applicable. KBL
Year 2009
Prj. 6270, tag 070-P-1056, CS, Packing, a. Mandatory spares prices is estimated as 40% of unit price.
18.5kW, (INR 152750 *0.7 for reduction
40-25CPX250 Packi
Inhouse of mandatory spares) 20 m3/h 94.3 m 12.87 18.5 S-5 NQ INR 442,190 0% 0% 442,190.26 176,876.10 - - - - - - 18.5 106,925 1.00 0.64 1.35 1.00 0.86 350,000.00 - 442,190
Flowserve ng
Factor for 316L, plan 54 applicable.
Year 2009

3.7 / a. Only Pump selection provided.

Flowserve CBE190480 DT 21.06.2019 65-40CPX125 20 m3/h 15 m 2.52 2p 316L 02,54 A INR 432,993 0% 0% 432,993.00 Included 173,197.20 - - - 606,190.20 606,190.20 - - - 606,190.20 3.00 b. Scope of supply confirmation and price awaited. 4 432,993
Ex n
a. Price offer received on 28.06.2019
2.2 / b. Price adder [INR 350000] for double mechanical seal and its related piping.
Kishor Tobe confirmed with vendor.
KPPB/QTN/1926103 DT 28.06.2019 VERSA-HI 32-200 20 m3/h 15 m 1.45 4p 316 02,54 A INR 122,630 0% 0% 122,630.00 350,000.00 - 189,052.00 - - - 661,682.00 661,682.00 - - - 661,682.00 3.00 2.2 122,630
Pumps c. Mandatory spares prices not provided. Same is estimated as 40% of unit
Ex n
SODIUM price.
FORMAT - - - - - - - -
AXGA0 E
ISO 051-P-861 1 - - - - - - - -
04 UNLOADI
NG Prj. 6304, tag 431-P-3113, 316L, 11, a. Mandatory spares prices is estimated as 40% of unit price.
PUMP 5.5kW, (INR 153860) 1K, 3 X 1.5 - 6
Inhouse 25 m3/h 20 m 3.39 5.5 316L 11 NQ INR 368,900 0% 0% 368,899.71 147,559.89 - - - - - - 5.5 153,860 1.00 0.85 1.00 1.00 0.85 250,000.00 (11,250.00) 368,900
Factor for plan 54 applicable. Microfinish
Year 2013
a. Mandatory spares prices is estimated as 40% of unit price.
Prj. 5234, tag G-903A, CS, 11, 5.5kW,
(INR 215649) 65-40CPX160
Inhouse 30 m3/h 30 m 4.26 5.5 S-5 11,61 NQ INR 453,539 0% 0% 453,539.36 181,415.75 - - - - - - 5.5 215,649 1.00 0.74 1.35 1.00 1.00 250,000.00 (11,250.00) 453,539
Factor for SS316L, plan 54 applicable. Flowserve
Year 2015

7.5 / a. Only Pump selection provided.

Flowserve CBE190480 DT 21.06.2019 65-40CPX125 20 m3/h 20 m 4.01 2p 316 02,54 A INR 650,481 0% 0% 650,481.00 Included 260,192.40 - - - 910,673.40 910,673.40 - - - 910,673.40 3.00 b. Scope of supply confirmation and price awaited. 7.5 650,481
Ex n
a. Price offer received on 28.06.2019
5.5 / b. Price adder [INR 350000] for double mechanical seal and its related piping.
Kishor Tobe confirmed with vendor.
KPPB/QTN/1926103 DT 28.06.2019 VERSA-HI 32-125 20 m3/h 20 m 3.3 2p 316 02,54 A INR 189,610 0% 0% 189,610.00 350,000.00 - 215,844.00 - - - 755,454.00 755,454.00 - - - 755,454.00 3.00 5.5 189,610
Pumps c. Mandatory spares prices not provided. Same is estimated as 40% of unit
Ex n
CONCEN price.
TRATED - - - - - - - -
AXGA0 CAUSTIC
ISO 051-P-1091 1 - - - - - - - -
04 UNLOADI
NG Prj. 6304, tag 431-P-3113, 316L, 11, a. Mandatory spares prices is estimated as 40% of unit price.
PUMP 5.5kW, (INR 153860) 1K, 3 X 1.5 - 6
Inhouse 25 m3/h 20 m 3.39 5.5 316L 11 NQ INR 395,150 0% 0% 395,149.71 158,059.89 - - - - - - 5.5 153,860 1.00 0.85 1.00 1.00 0.85 250,000.00 15,000.00 395,150
Factor for plan 54 applicable. Microfinish
Year 2013
a. Mandatory spares prices is estimated as 40% of unit price.
Prj. 5234, tag G-903A, CS, 11, 5.5kW,
(INR 215649) 65-40CPX160
Inhouse 30 m3/h 30 m 4.26 5.5 S-5 11,61 NQ INR 479,789 0% 0% 479,789.36 191,915.75 - - - - - - 5.5 215,649 1.00 0.74 1.35 1.00 1.00 250,000.00 15,000.00 479,789
Factor for SS316L, plan 54 applicable. Flowserve
Year 2015

160 / a. Confirmation for suitability of indicated pump model awaited.

Dry
Flowserve CBE190480 DT 21.06.2019 200-150CPXV500 430 m3/h 70 m 128 4p 316 NQ - 0% 0% - - - - - - - - - - - 3.00 160 -
Run
Ex n
a. Revised offer for pump due to change in pump process parameter awaited
Kishor Dry [Flow iincreased to 430 m3/hr]
KPPB/QTN/1926103 DT 28.06.2019 VERSA-EV 100-250 291 m3/h 70 m 316 R INR 1,563,465 0% 0% 1,563,465.00 - - 781,732.50 - - - - - - - - - 3.00 b. Mandatory spares prices not provided. Same is estimated as 50% of unit 0 1,563,465
MAIN Pumps Run
price.
ISBL
AXGA0 SUMP - - - - - - - -
ISO 051-P-1201A/B/C/D 4
04 PUMPS - - - - - - - -
[Vertical - - - - - - - -
Pump] a. Mandatory spares prices is estimated as 50% of unit price.
Prj. 6341, tag 521-JA/JB/JC, CS, 11,
110kW, (INR 478306 - 464244)
KPD 125/20
Inhouse Factor for Verrical , SS316L, plan 32 475 m3/h 50 m 110 S-5 11 NQ INR 1,311,136 0% 0% 1,311,135.81 655,567.90 - - - - - - 110 464,244 1.00 0.91 1.35 1.65 2.02 - 375,000.00 1,311,136
KBL
applicable.
Year 2016

15 / a. Only Pump selection provided.

Dry b. Scope of supply confirmation and price awaited.
Flowserve CBE190480 DT 21.06.2019 40-25CPXV250 12 m3/h 70.42 m 9.08 2p CS A INR 891,324 0% 0% 891,324.00 Included 445,662.00 - - - 1,336,986.00 1,336,986.00 - - - 1,336,986.00 3.00 15 891,324
Run
Ex n
COMPRE 22 / a. Price offer received on 28.06.2019
SSOR Kishor Dry b. Mandatory spares prices not provided. Same is estimated as 50% of unit
KPPB/QTN/1926103 DT 28.06.2019 VERSA-EV 32-250 12 m3/h 70.42 m 7.9 2p CS A INR 370,800 0% 0% 370,800.00 - - 185,400.00 - - - 556,200.00 556,200.00 - - - 556,200.00 3.00 22 370,800
BUILDIN Pumps Run price.
AXGA0 Ex n
ISO 051-P-1202 G SUMP 1
04 - - - - - - - -
PUMP
[Vertical - - - - - - - -
Pump] - - - - - - - -
Prj. 6341, tag 181-J,JA, CS, 11, 22kW, a. Mandatory spares prices is estimated as 50% of unit price.
KPDS 40/26 QF
Inhouse (INR 682060) 27.45 m3/h 82.05 m 13.25 22 S-5 11 NQ INR 314,192 0% 0% 314,192.27 157,096.13 - - - - - - 22 682,060 1.00 0.54 1.00 1.00 0.54 - (52,500.00) 314,192
KBL
Year 2016

15 / a. Only Pump selection provided.

Dry b. Scope of supply confirmation and price awaited.
Flowserve CBE190480 DT 21.06.2019 80-50CPXV200 33 m3/h 44.81 m 8.99 2p S-5 A INR 1,380,426 0% 0% 1,380,426.00 Included 690,213.00 - - - 3,451,065.00 3,451,065.00 - - - 3,451,065.00 3.00 15 1,380,426
Run
AIR Ex n
COMPRE 15 / a. Price offer received on 28.06.2019
SSOR Kishor Dry b. Mandatory spares prices not provided. Same is estimated as 50% of unit
KPPB/QTN/1926103 DT 28.06.2019 VERSA-EV 32-200 33 m3/h 44.81 m 5.99 2p CS A INR 258,480 0% 0% 258,480.00 - - 129,240.00 - - - 646,200.00 646,200.00 - - - 646,200.00 3.00 15 258,480
CONDEN Pumps Run price.
AXGA0 Ex n
ISO 051-P-1205A/B SATE 2
04 - - - - - - - -
SUMP
PUMPS - - - - - - - -
[Vertical - - - - - - - -
Pump] Prj. 6341, tag 181-J,JA, CS, 11, 22kW, a. Mandatory spares prices is estimated as 50% of unit price.
KPDS 40/26 QF
Inhouse (INR 678500) 27.45 m3/h 82.05 m 13.25 22 S-5 11 NQ INR 726,484 0% 0% 726,484.01 363,242.01 - - - - - - 22 678,500 1.00 1.15 1.00 1.00 1.15 - (52,500.00) 726,484
KBL
Year 2016

22 / a. Only Pump selection provided.

Dry b. Scope of supply confirmation and price awaited.
Flowserve CBE190480 DT 21.06.2019 65-40CPXV250 33 m3/h 70.42 m 14.8 2p CS A INR 995,895 0% 0% 995,895.00 Included 497,947.50 - - - 1,493,842.50 1,493,842.50 - - - 1,493,842.50 3.00 22 995,895
Run
Ex n
CLEAN 22 / a. Price offer received on 28.06.2019
Kishor Dry b. Mandatory spares prices not provided. Same is estimated as 50% of unit
RUN-OFF KPPB/QTN/1926103 DT 28.06.2019 VERSA-EV 32-250 33 m3/h 70.42 m 11.65 2p CS A INR 371,015 0% 0% 371,015.00 - - 185,507.50 - - - 556,522.50 556,522.50 - - - 556,522.50 3.00 22 371,015
Pumps Run price.
AXGA0 SUMP Ex n
ISO 051-P-1210 1
04 PUMP - - - - - - - -
[Vertical - - - - - - - -
Pump] - - - - - - - -
Prj. 6341, tag 181-J,JA, CS, 11, 22kW, a. Mandatory spares prices is estimated as 50% of unit price.
KPDS 40/26 QF
Inhouse (INR 682060) 27.45 m3/h 82.05 m 13.25 22 S-5 11 NQ INR 783,071 0% 0% 783,071.24 391,535.62 - - - - - - 22 682,060 1.00 1.15 1.00 1.00 1.15 - - 783,071
KBL
Year 2016

0.37 / Electric actuator : 3,50,000/- each a. Prices Ex-works, Ahmedabad

Not to be b. TPI charges 3% extra. Same is not included in pricing.
Swelore SEPL-P/TEIL/19-20/SD/0177 Rev 01 DT 2WDD 1125 / 14 0.011 m3/h 6.2 kg/cm2 4P A INR 497,000 0% 0% 497,000.00 - Included Included - - - 497,000.00 497,000.00 8 months after receipt of order - - - 497,000.00 Pneumatic actuator with E/P convertor : 3.00 14,500/- per day 0.37 497,000
considered
Ex d 2,50,000/- each
H2O2 Mascot / a. The prices are Ex Ambernath.
AXGA0 MDPL/1-B/MR/Offer/00049/19-20/R1 dt 0MRA 32D 0.011 m3/h 6.2 kg/cm2 0.37 / 4P A INR 1,530,000 0% 0% 1,530,000.00 Included 150,000.00 - - - 1,680,000.00 1,680,000.00 26-28 weeks from the date of receipt of Approved drawing & manufacturing clearence - - - 1,680,000.00 3.00 b. TPI charges is not included. 0.37 1,530,000
CV 051-P-570 METERIN 1 Milton Roy
06
G PUMP - - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -

0.37 / Electric actuator : 3,50,000/- each a. Prices Ex-works, Ahmedabad

Not to be b. TPI charges 3% extra. Same is not included in pricing.
Swelore SEPL-P/TEIL/19-20/SD/0177 Rev 01 DT 2WDD 1125 / 16 0.015 m3/h 15.2 kg/cm2 4P A INR 497,000 0% 0% 497,000.00 - Included Included - - - 497,000.00 497,000.00 8 months after receipt of order - - - 497,000.00 Pneumatic actuator with E/P convertor : 3.00 14,500/- per day 0.37 497,000
considered
Ex d 2,50,000/- each
Mascot / a. The prices are Ex Ambernath.
AXGA0 AMINE MDPL/1-B/MR/Offer/00049/19-20/R1 dt 0MRA 32D 0.015 m3/h 15.2 kg/cm2 0.37 / 4P A INR 1,570,000 0% 0% 1,570,000.00 Included 150,000.00 - - - 1,720,000.00 1,720,000.00 26-28 weeks from the date of receipt of Approved drawing & manufacturing clearence - - - 1,720,000.00 3.00 b. TPI charges is not included. 0.37 1,570,000
CV 051-P-913 1 Milton Roy
06 PUMP
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -

3.7 / PFA a. Metallic pump offered instead of PFA lined pump. Offer Withdrawn by
HN21C-A3 vendor
Nikkiso EKD79-1929 dt 08-Aug-2019 3 m3/h 28 m 1.438 2p LINED R - 0% 0% - - - - - - - - - - 3.00 3.7 -
Canned
Ex d / CI
a. Prices: Ex-works, Panvel, Maharastra. Prices are as received vide email dt
19.08.2019
5.5 / PFA b. Cost adder includes price for dry run protection tuning fork type [INR
CL MAG M 50-32-160 24 - 26 working weeks after receipt of purchase order and clarification of all technical and
3 Shanbhag 190625 R01 30/06/2019 10 m3/h 28 m 2.34 2p LINED A INR 683,556 0% 0% 683,556.00 150,000.00 416,778.00 - - - 2,083,890.00 2,083,890.00 - - - 2,083,890.00 3.00 1,50,000] inhouse estimation. 5.5 683,556
Magnetic commercial details
Ex d / CI c. Mandatory spare prices not received. Inhouse estimation 50% of unit price
SEALL AXGA0 HBR considered for Mandatory Spares.
051-P-201A/B 2
ESS 05 PUMP
- - - - - - - -
Prj. 6304, tag 203-P-1302 A/B, A-8, a. Mandatory spares prices is estimated as 50% of unit price.
SLM NVO 050-032-200-
4kW, Eur 18721
09E02 H12
Inhouse Factor for PFA lined CI, Additional 3 m3/h 35.5 m 1.9 4 A-8 NQ EURO 18,630 0% 0% 18,630.47 9,315.24 - - - - - - 4 18,721 1.00 1.00 0.96 1.04 1.00 - (28.13) 18,630
Klaus Union
instruments
Mag dirve pump
Year 2013
- - - - - - -
- - - - - - - -

2.2 / a. Metallic pump offered instead of PFA lined pump. Offer Withdrawn by vendor
HN23A-A3
Nikkiso EKD79-1929 dt 08-Aug-2019 20 m3/h 15 m 2.271 2p R - 0% 0% - - - - - - - - - - 3.00 2.2 -
Canned
Ex d
a. Prices: Ex-works, Panvel, Maharastra. Prices are as received vide email dt
19.08.2019
5.5 / PFA b. Cost adder includes price for dry run protection tuning fork type [INR
C MAG PL 65 24 - 26 working weeks after receipt of purchase order and clarification of all technical and
3 Shanbhag 190625 R01 30/06/2019 20 m3/h 19 m 2.91 2p LINED A INR 579,053 0% 0% 579,053.00 150,000.00 364,526.50 - - - 1,093,579.50 1,093,579.50 - - - 1,093,579.50 3.00 1,50,000] inhouse estimation. 5.5 579,053
Magnetic commercial details
Ex d / CI c. Mandatory spare prices not received. Inhouse estimation 50% of unit price
considered for Mandatory Spares.
HBR - - - - - - - -
SEALL AXGA0 UNLOADI
051-P-200 1 Prj. 6304, tag P-1185, A-7, 4kW, Eur a. Mandatory spares prices is estimated as 50% of unit price.
ESS 05 NG SLM NVO 050-032-160-
PUMP 16279
09E02
Inhouse Factor for PFA lined CI, Additional 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
Klaus Union
instruments
Mag drive pump
Year 2013
Prj. 5175, tag 2-GA-914A/B, A-7, 4kW, a. Mandatory spares prices is estimated as 50% of unit price.
YEN 1627000 HR23C-B2
Inhouse Factor for PFA lined CI, Additional Nikkiso 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 - - - - - - 4 1,627,000 1.00 0.89 0.96 1.15 0.98 - (20,769.23) 1,580,836
instruments Canned
Year
- - - - - - - -
 REMARKS
Exchange Rate : 1 USD 70 INR Date 5-Sep-2019 1) The below Prices are Ex-Works and Excludes all duties, Freight, Taxes, Transit Insurance, TPI charges etc.
1 EURO 80 INR Revision 4 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.
1 YEN 0.65 INR Proposal No 6394 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).
1 POUND 90 INR Client INDIAN OIL CORPORATION LIMITED 4) First Fill Of Lube Oil Is Excluded In below Prices.
1 SCF 70 INR Power Loading value : - INR Per KW 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.
Brief technical Details 10) Inflation factor is not considered for INHOUSE Cost Estimation. Procurement to consider the same while costing. [Refer Column BH of excel file]

Technical Acceptance

Cost adder (if any) for

Difference in BKW for

for 1 Equipment [ G ]

Supervision Charges
Qty of item for Power

each item [L] (base =

Optional Prices [Not

Unit of Measurement

Unit of Measurement

Total Price in INR [J]

QTY + C+ D + E + F

Commissioning (if in
Additional Technical

acceptable Bidders)
Inhouse Take Away

[H]=[A+B-G]*
Sl. No. (Requisition)

Remark / Reference
Approx. No of days
Total power loading
Quotation reference

INR] [N] [@ loading

Discount & Byuout]

Discount & Byuout]

Ware House Spare

Approved Vendor ?

Spares [total for all

Spares [total for all

Capital / Insurance

Cost of Erection &

Motor Rating Price

Mandatory Spares

(months from LOI)

Major open issues

Power Loading [in

Power Loading [in

Motor Rating (kW)

Motor Rating (kW)

for supervision for
Delivery schedule
Unit Price [Before

[total for all items]

[total for all items]

(Base Price) for 1

(Base Price) for 1

INR] [O] = [J + N]

included in Total
[By Procurement

[By Procurement
Mechanical Seal
Rated BKW (kw)

Cost (Deducted)
Equipment Type
Item description

Unit Price [After

Capacity Factor
Reference price
2 Years spares
Name of Bidder

Commissioning

Total Price with

Seal Difference
Requisition No.

Vendor Scope)

Material Factor
Equip. Tag No.

Judgement on

commissioning

Inflation Factor
Optional Price

Overall Factor
details, if any.

Revised Price
Other Factors
= [H @ forex]
Rated Head /
Revision No.

Loading [ K ]

min. among
% Discount
Rated Flow

[M]=[K X L]
Total Price
Erection &
% Buyout
Model No

Pressure

Currency

erection/
Quantity

Material

Details

Team]
Team]

1 item

items]

items]

adder
Price]
rate]
item

item

[C]

[D]
[A]

[B]

[E]

[F]
a. Prices for Mandatory spares awaited from Nikkiso. For sealless pumps,
Unit Price for One complete pump is considered as part of Mandatory spare.
37 / b. Cost adder for Dry Running Protection (SAO Relay) [YEN 40,000]
HN23F-D3
3 Nikkiso EKD79-1929 dt 08-Aug-2019 6.08 m3/h 89 m 24.27 2p A-8 A YEN 8,000,000 0% 0% 8,000,000.00 40,000.00 96,800.00 8,040,000.00 - - - 24,216,800.00 15,740,920.00 - - - 15,740,920.00 3.00 c. Discharg orifice to be included in scope. 37 8,000,000
Canned
Ex d

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
V MODULAR VA02/2S 24 - 26 working weeks after receipt of purchase order and clarification of all technical and 19.08.2019
3 Shanbhag 190625 R01 30/06/2019 0.09 m3/h 89 m 0.35 0.55 316L R INR 780,386 0% 0% 780,386.00 100,000.00 440,193.00 - - - - - - - - - 3.00 c. Cost adder includes price for dry run protection [INR 1,00,000] inhouse 0.55 780,386
Vane pump commercial details
CONCEN estimation.
TRATED d. Mandatory spare prices not received. Inhouse estimation 50% of unit price
CAUSTIC considered for Mandatory Spares.
SEALL AXGA0
051-P-1090A/B SMALL 2
ESS 05
TRANSF a. Centrifugal Pump is applicable as per Licensor. Hence Swelore CV pump
ER 0.37 / Electric actuator : 3,50,000/- each is not acceptable.
kg/cm Not to be
PUMP Swelore SEPL-P/TEIL/19-20/SD/0177 Rev 01 DT 2WDD 1750 / 30 95 LPH 14.1 4p R INR 1,112,000 0% 0% 1,112,000.00 Included Included - - - - - 8 months after receipt of order - - - - Pneumatic actuator with E/P convertor : 3.00 14,500/- per day b. TPI charges 3% extra. Same is not included in pricing. 0.37 1,112,000
2g considered
Ex d 2,50,000/- each

- - - - - - - -
Prj. 5175, tag 2-GA-301A/B, A-8, 22kW a. Mandatory spares prices is estimated as 50% of unit price.
BR23F-D1
[Yen 5434000]
Inhouse Nikkiso 9.4 m3/h 100 m 8.69 22 A-8 NQ YEN 4,680,198 0% 0% 4,680,198.45 2,340,099.23 - - - - - - 22 5,434,000 1.00 0.72 1.00 1.15 0.83 - 173,076.92 4,680,198
Factor for Additional instruments
Canned
Year
Prj. 6304, tag 202-P-1104, A-8, 25kW a. Mandatory spares prices is estimated as 50% of unit price.
[Euro 28711] CNF 65-40-315
Inhouse 10 m3/h 116 m 14.74 25 A-7 NQ EURO 23,859 0% 0% 23,858.89 11,929.45 - - - - - - 25 28,711 1.00 0.69 1.00 1.15 0.79 - 1,125.00 23,859
Factor for Additional instruments Hermatic
Year 2013

a. Prices for Mandatory spares awaited from Nikkiso. For sealless pumps,
45 / Unit Price for One complete pump is considered as part of Mandatory spare.
HN24E-F2
3 Nikkiso EKD79-1929 dt 08-Aug-2019 24.5 m3/h 89 m 38.56 2p A-8 A YEN 8,000,000 0% 0% 8,000,000.00 40,000.00 96,800.00 8,040,000.00 - - - 24,216,800.00 15,740,920.00 - - - 15,740,920.00 3.00 b. Cost adder for Dry Running Protection (SAO Relay) [YEN 40,000] 45 8,000,000
Canned
Ex d

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
CN MAG M API 685 37 / estimation.
24 - 26 working weeks after receipt of purchase order and clarification of all technical and
3 Shanbhag 190625 R01 30/06/2019 3x1.5x13 24.5 m3/h 89 m 32.59 2p A-8 R INR 780,386 0% 0% 780,386.00 100,000.00 440,193.00 - - - - - - - - - 3.00 c. Mandatory spare prices not received. Inhouse estimation 50% of unit price 37 780,386
commercial details
Magnetic Ex d considered for Mandatory Spares.
CONCEN d. Canned motor pump is recommended by Licensor.
TRATED
CAUSTIC
SEALL AXGA0 - - - - - - - -
051-P-1094A/B LARGE 2
ESS 05 a. Mandatory spares prices is estimated as 50% of unit price.
TRANSF Prj. 6304, tag 203-P-1702, A-8, 37kW, SLM NVO 080-050-250-
ER Eur 23212 16E04 H12
PUMP Inhouse 50 m3/h 78.6 m 22.52 37 A-8 NQ EURO 24,774 0% 0% 24,774.42 12,387.21 - - - - - - 37 23,212 1.00 1.00 1.00 1.04 1.04 - 750.00 24,774
Factor for Additional instruments Klaus Union
Year 2012 Mag drive
Prj. 5139, tag P- 16203 A/B, GS- C 25, a. Mandatory spares prices is estimated as 50% of unit price.
CMP
45kW [eur 20990] GS- C
Inhouse Hermatic 24.9 m3/h 85.4 m 12.4 45 NQ EURO 32,063 0% 0% 32,063.49 16,031.74 - - - - - - 45 20,990 1.00 0.98 1.35 1.15 1.53 - - 32,063
Factor for Additional instruments 25
Canned
Year 2007
Prj. 5175, tag 2-GA-7122A/B, A-7, a. Mandatory spares prices is estimated as 50% of unit price.
R72-716C4BM-0810V1-F
65kW, Yen 4233100
Inhouse Teikoku 64.9 m3/h 98 m 41.1 65 A-7 NQ YEN 4,637,296 0% 0% 4,637,295.77 2,318,647.88 - - - - - - 65 4,233,100 1.00 1.00 1.00 1.15 1.15 - (230,769.23) 4,637,296
Factor for Additional instruments
Canned
Year

132 / a. Priced offer including Mandatory spares prices awaited

Flowserve CBE190480 DT 21.06.2019 200-150CPX500 326 m3/h 61.5 m 88.3 4p 316L 32,61 A INR 2,832,119 0% 0% 2,832,119.00 Included 1,132,847.60 - - - 6,797,085.60 6,797,085.60 - - - 6,797,085.60 3.00 132 2,832,119
Ex n
- - - - - - - -
TA - - - - - - - -
MOTHER Prj. 6270, tag 023-P-032A/B/C, S-5, a. Mandatory spares prices is estimated as 50% of unit price.
ISO- AXGA0
208B-P-004A/B LIQUOR 2 11,53b, 125kW, (INR 1333616 * 0.7
O&U 04
RETURN mandatory spare) 8HPX21A
PUMP Inhouse 392.5 m3/h 87 m 89.09 132 S-5 11,53b NQ INR 736,137 0% 0% 736,137.10 294,454.84 - - - - - - 132 933,531 1.00 0.87 1.35 0.76 0.90 (100,000.00) - 736,137
Factor for ISO Pump, 316L material, Flowserve
plan 32 applicable.
Year 2010
- - - - - - - - -
- - - - - - - - - 0

a. Prices for Mandatory spares awaited from Nikkiso. For sealless pumps,
7.5 / Unit Price for One complete pump is considered as part of Mandatory spare.
HN22E-B3
3 Nikkiso EKD79-1929 dt 08-Aug-2019 7.5 m3/h 61 m 4.62 2p A YEN 6,500,000 0% 0% 6,500,000.00 40,000.00 109,800.00 6,540,000.00 - - - 19,729,800.00 12,824,370.00 - - - 12,824,370.00 3.00 b. Cost adder for Dry Running Protection (SAO Relay) [YEN 40,000] 7.5 6,500,000
Canned
Ex d

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
11 / estimation.
CN MAG-M 2x1.5x10 API 24 - 26 working weeks after receipt of purchase order and clarification of all technical and
3 Shanbhag 190625 R01 30/06/2019 10 m3/h 61 m 7.34 2p A-7 R INR 3,392,899 0% 0% 3,392,899.00 100,000.00 1,746,449.50 - - - - - - - - - 3.00 c. Mandatory spare prices not received. Inhouse estimation 50% of unit price 11 3,392,899
Magnetic commercial details
Ex d considered for Mandatory Spares.
d. Discharg orifice to be included in scope.
ACETIC e. Canned motor pump is recommended by Licensor.
SEALL ACID
AXGA0
ESS- 208B-P-001A/B TRANSF 2 - - - - - - - -
05
O&U ER Prj. 5175, tag 2-GA-7582, A-7, 11kW, a. Mandatory spares prices is estimated as 50% of unit price.
PUMP HN23F-C2
(YEN 1916000)
Inhouse Nikkiso 5 m3/h 78.5 m 6.95 11 A-7 NQ YEN 2,946,110 0% 0% 2,946,110.37 1,473,055.18 - - - - - - 11 1,916,000 1.00 1.36 1.00 1.15 1.56 - (40,384.62) 2,946,110
Factor for Additional instruments
Canned
Year
Prj. 5175, tag 2-GA-7452, A-7, 11kW, a. Mandatory spares prices is estimated as 50% of unit price.
F72-416C4BM-
(Yen 1530200)
Inhouse 0405U1B1-BV 5 m3/h 59 m 6.2 11 A-7 NQ YEN 2,344,759 0% 0% 2,344,758.72 1,172,379.36 - - - - - - 11 1,530,200 1.00 1.36 1.00 1.15 1.56 - (40,384.62) 2,344,759
Factor for Additional instruments
Teikoku
Year
Prj. 5234, tag G-811, A-8, 5.5kW, (INR a. Mandatory spares prices is estimated as 50% of unit price.
912500) HD 32-200/5.5H2/GB
Inhouse 5 m3/h 59 m 2.91 5.5 A-7 NQ INR 1,437,326 0% 0% 1,437,326.03 718,663.01 - - - - - - 5.5 912,500 1.00 1.36 1.00 1.15 1.56 - 15,000.00 1,437,326
Factor for Additional instruments Hydrodyne
Year 2015

a. Prices for Mandatory spares awaited from Nikkiso. For sealless pumps,
55 / Unit Price for One complete pump is considered as part of Mandatory spare.
HN26E-F2
Nikkiso EKD79-1929 dt 08-Aug-2019 112.5 m3/h 65.1 m 39.4 2p A YEN 12,000,000 0% 0% 12,000,000.00 40,000.00 61,500.00 12,040,000.00 - - - 36,181,500.00 23,517,975.00 - - - 23,517,975.00 3.00 b. Cost adder for Dry Running Protection (SAO Relay) [YEN 40,000] 55 12,000,000
Canned
Ex d

a. Prices: Ex-works, Panvel, Maharastra. Prices are as received vide email dt

19.08.2019
45 / b. Cost adder includes price for dry run protection [INR 1,00,000] inhouse
CN MAG-M 6x3x10 API 24 - 26 working weeks after receipt of purchase order and clarification of all technical and estimation.
3 Shanbhag 190625 R01 30/06/2019 112.5 m3/h 65.1 m 33.88 2p A-7 R INR 4,576,341 0% 0% 4,576,341.00 100,000.00 2,338,170.50 - - - - - - - - - 3.00 45 4,576,341
Magnetic commercial details c. Mandatory spare prices not received. Inhouse estimation 50% of unit price
Ex d
considered for Mandatory Spares.
ACETIC
d. Canned motor pump is recommended by Licensor.
ACID
SEALL TRANSF
AXGA0 Prj. 5175, tag 2-GA-7130A/B, A-7, a. Mandatory spares prices is estimated as 50% of unit price.
ESS- 208B-P-002 ER 2 BR26F-F4
05 65kW, (INR 4377100)
O&U PUMP- Inhouse Nikkiso 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 - - - - - - 78 5,460,000 1.00 1.33 1.00 1.15 1.53 - (265,384.62) 8,086,993
START Factor for Additional instruments
Canned
UP Year
Prj. 5175, tag 2-GA-7130A/B, A-7, a. Mandatory spares prices is estimated as 50% of unit price.
R73-716J4BM-0810V1-F
65kW, (INR 4377100)
Inhouse Teikoku 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 - - - - - - 65 4,377,100 1.00 1.33 1.00 1.15 1.53 - (115,384.62) 6,580,438
Factor for Additional instruments
Canned
Year
- - - - - - - -
Prj. 6304, tag 203-P-1201 A/B, A-8, SLM NVO 125-080-200- a. Mandatory spares prices is estimated as 50% of unit price.
30kW, (INR 26394) 13E05
Inhouse 120 m3/h 36.1 m 21.22 30 A-8 NQ EURO 27,954 0% 0% 27,954.18 13,977.09 - - - - - - 30 26,394 1.00 0.94 1.00 1.04 0.97 - 2,343.75 27,954
Factor for Additional instruments Klaus Union
Year 2013 Magnetic

a. Prices for Mandatory spares awaited from Nikkiso. For sealless pumps,
3 / 2p Unit Price for One complete pump is considered as part of Mandatory spare.
Nikkiso EKD79-1929 dt 08-Aug-2019 HN23B-A3 20 m3/h 20 m 2.14 A-7 A YEN 6,500,000 0% 0% 6,500,000.00 40,000.00 56,300.00 6,540,000.00 - - - 19,676,300.00 12,789,595.00 - - - 12,789,595.00 3.00 b. Cost adder for Dry Running Protection (SAO Relay) [YEN 40,000] 3 6,500,000
Ex d

a. Prices: Ex-works, Panvel, Maharastra. Prices are as received vide email dt

19.08.2019
5.5 / b. Cost adder includes price for dry run protection [INR 1,00,000] inhouse
24 - 26 working weeks after receipt of purchase order and clarification of all technical and estimation.
3 Shanbhag 190625 R01 30/06/2019 CN MAG-M 3x1.5x5 API 20 m3/h 20 m 3.54 2p A-7 R INR 2,467,848 0% 0% 2,467,848.00 100,000.00 1,283,924.00 - - - - - - - - - 3.00 5.5 2,467,848
commercial details c. Mandatory spare prices not received. Inhouse estimation 50% of unit price
ACETIC Ex d
considered for Mandatory Spares.
SEALL ACID d. Canned motor pump is recommended by Licensor.
AXGA0
ESS- 208B-P-003 UNLOADI 2
05
O&U NG - - - - - - - -
PUMP a. Mandatory spares prices is estimated as 50% of unit price.
Prj. 5175, tag 2-GA-914A/B, A-7, 4kW,
HR23C-B2
1627000
Inhouse Nikkiso 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 - - - - - - 4 1,627,000 1.00 0.89 1.00 1.15 1.02 - (11,538.46) 1,651,667
Factor for Additional instruments
Canned
Year
- - - - - - - -
Prj. 5234, tag G-810, A-8, 2.6kW [INR a. Mandatory spares prices is estimated as 50% of unit price.
713750] HD 40-125/2.6H2/GB
Inhouse 20 m3/h 20 m 1.58 2.6 A-7 NQ INR 823,813 0% 0% 823,812.50 411,906.25 - - - - - - 2.6 713,750 1.00 1.00 1.00 1.15 1.15 - 3,000.00 823,813
Factor for Additional instruments Hydrodyne
Year 2015

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

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.
CA-410,455,460,465,470,620,730 (Bottom 7. FEA analysis [(7500+9000+10000)*14+(60000*6)]*1.1 [i.e. Pos 1, 2, 3 and
3250 / 60 5 of Ekato offer] * 1.1
14 months FOB after commercial and technical clarification, receipt of purchase order, Entry): Cost adder in case shell and tube cooler Not to be
4 EKATO 2001049247 dt 28.08.2019 6p 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 - - - 1,277,820,000.00 [30 Mechanical, Not provided FEA prices provided by Ekato are for 1 simulation / calculation run. 10% price 3250 9,291,800
release for manufacturing and receipt of first payment (TEMA C) with stainless steel housing considered
Exp 30 Electrical] increase [inhouse gestimation] considered for repeat simulation / calculation
for confirmation purpose.
8. Cost Adder TEMA C cooler - Items CA-
220,410,455,460,465,470,475,620,730 [Euro 85,500]
9. Option B [Sr. no 27 of Ekato offer] for VSD drive for CA-220 [Euro
OXIDATI 1,932,600]
ON 10. Cost adder for Exd motor [Euro 50,000] as confirmed in e-mail dt 05-Sep-
AGITA AXGD REACTO 2019.
051-A-220 1
TOR 001 R c. TPI Charges [Euro 44,200] not included. Project to decide and include the
AGITATO same.
R

CONTINUATION FROM ABOVE POINT

d. Price for mandatory spares awaited.

e. Price adder for following awaited from Ekato.

1. For CA-220, dual VFD is required (1W+1S). Price adder for standby VFD
3 - - - - - - - - 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

- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -

14 months FOB after commercial and technical clarification, receipt of purchase order, Refer 051-A-220 for costing and Remarks
EKATO 2001049247 dt 28.08.2019 110 / 4p A EURO - 0% 0% - - - - - - - 7.00 110 -
1ST TA release for manufacturing and receipt of first payment
CRYSTA - - - - - - - -
AGITA AXGD
051-A-310 LLIZER 1 - - - - - - - -
TOR 001
AGITATO - - - - - - - -
R - - - - - - - -
- - - - - - - -

14 months FOB after commercial and technical clarification, receipt of purchase order, Refer 051-A-220 for costing and Remarks
EKATO 2001049247 dt 28.08.2019 22 / 4p A EURO - 0% 0% - - - - - - - 7.00 22 -
2ND TA release for manufacturing and receipt of first payment
CRYSTA - - - - - - - -
AGITA AXGD
051-A-320 LLIZER 1 - - - - - - - -
TOR 001
AGITATO - - - - - - - -
R - - - - - - - -
- - - - - - - -

160 / Refer 051-A-220 for costing and Remarks

14 months FOB after commercial and technical clarification, receipt of purchase order,
EKATO 2001049247 dt 28.08.2019 4p A EURO - 0% 0% - - - - - - - 7.00 160 -
3RD TA release for manufacturing and receipt of first payment
Ex d
CRYSTA
AGITA AXGD - - - - - - - -
051-A-330 LLIZER 1
TOR 001 - - - - - - - -
AGITATO
R - - - - - - - -
- - - - - - - -
- - - - - - - -

250 / Refer 051-A-220 for costing and Remarks

14 months FOB after commercial and technical clarification, receipt of purchase order,
PTA EKATO 2001049247 dt 28.08.2019 4p A EURO - 0% 0% - - - - - - - 7.00 250 -
release for manufacturing and receipt of first payment
FEED Ex d
AGITA AXGD MIX - - - - - - - -
051-A-410 1
TOR 001 DRUM - - - - - - - -
AGITATO - - - - - - - -
R - - - - - - - -
- - - - - - - -

14 months FOB after commercial and technical clarification, receipt of purchase order, Refer 051-A-220 for costing and Remarks
EKATO 2001049247 dt 28.08.2019 110 / 4p A EURO - 0% 0% - - - - - - - 7.00 110 -
1ST PTA release for manufacturing and receipt of first payment
CRYSTA - - - - - - - -
AGITA AXGD
051-A-455 LLIZER 1 - - - - - - - -
TOR 001
AGITATO - - - - - - - -
R
 REMARKS
Exchange Rate : 1 USD 70 INR Date 5-Sep-2019 1) The below Prices are Ex-Works and Excludes all duties, Freight, Taxes, Transit Insurance, TPI charges etc.
1 EURO 80 INR Revision 4 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.
1 YEN 0.65 INR Proposal No 6394 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).
1 POUND 90 INR Client INDIAN OIL CORPORATION LIMITED 4) First Fill Of Lube Oil Is Excluded In below Prices.
1 SCF 70 INR Power Loading value : - INR Per KW 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.
Brief technical Details 10) Inflation factor is not considered for INHOUSE Cost Estimation. Procurement to consider the same while costing. [Refer Column BH of excel file]

Technical Acceptance

Cost adder (if any) for

Difference in BKW for

for 1 Equipment [ G ]

Supervision Charges
Qty of item for Power

each item [L] (base =

Optional Prices [Not

Unit of Measurement

Unit of Measurement

Total Price in INR [J]

QTY + C+ D + E + F

Commissioning (if in
Additional Technical

acceptable Bidders)
Inhouse Take Away

[H]=[A+B-G]*
Sl. No. (Requisition)

Remark / Reference
Approx. No of days
Total power loading
Quotation reference

INR] [N] [@ loading

Discount & Byuout]

Discount & Byuout]

Ware House Spare

Approved Vendor ?

Spares [total for all

Spares [total for all

Capital / Insurance

Cost of Erection &

Motor Rating Price

Mandatory Spares

(months from LOI)

Major open issues

Power Loading [in

Power Loading [in

Motor Rating (kW)

Motor Rating (kW)

for supervision for
Delivery schedule
Unit Price [Before

[total for all items]

[total for all items]

(Base Price) for 1

(Base Price) for 1

INR] [O] = [J + N]

included in Total
[By Procurement

[By Procurement
Mechanical Seal
Rated BKW (kw)

Cost (Deducted)
Equipment Type
Item description

Unit Price [After

Capacity Factor
Reference price
2 Years spares
Name of Bidder

Commissioning

Total Price with

Seal Difference
Requisition No.

Vendor Scope)

Material Factor
Equip. Tag No.

Judgement on

commissioning

Inflation Factor
Optional Price

Overall Factor
details, if any.

Revised Price
Other Factors
= [H @ forex]
Rated Head /
Revision No.

Loading [ K ]

min. among
% Discount
Rated Flow

[M]=[K X L]
Total Price
1ST PTA

Erection &
% Buyout
Model No

Pressure

Currency

erection/
Quantity
CRYSTA

Material

Details
AGITA AXGD

Team]
Team]

1 item

items]

items]

adder
Price]
051-A-455 LLIZER 1

rate]
item

item
TOR 001

[C]

[D]
[A]

[B]

[E]

[F]
AGITATO
R - - - - - - - -
- - - - - - - -

14 months FOB after commercial and technical clarification, receipt of purchase order, Refer 051-A-220 for costing and Remarks
EKATO 2001049247 dt 28.08.2019 37 / 4p A EURO - 0% 0% - - - - - - - 7.00 37 -
2ND PTA release for manufacturing and receipt of first payment
CRYSTA - - - - - - - -
AGITA AXGD
051-A-460 LLIZER 1 - - - - - - - -
TOR 001
AGITATO - - - - - - - -
R - - - - - - - -
- - - - - - - -

14 months FOB after commercial and technical clarification, receipt of purchase order, Refer 051-A-220 for costing and Remarks
EKATO 2001049247 dt 28.08.2019 37 / 4p A EURO - 0% 0% - - - - - - - 7.00 37 -
3RD PTA release for manufacturing and receipt of first payment
CRYSTA - - - - - - - -
AGITA AXGD
051-A-465 LLIZER 1 - - - - - - - -
TOR 001
AGITATO - - - - - - - -
R - - - - - - - -
- - - - - - - -

14 months FOB after commercial and technical clarification, receipt of purchase order, Refer 051-A-220 for costing and Remarks
EKATO 2001049247 dt 28.08.2019 37 / 4p A EURO - 0% 0% - - - - - - - 7.00 37 -
4TH PTA release for manufacturing and receipt of first payment
CRYSTA - - - - - - - -
AGITA AXGD
051-A-470 LLIZER 1 - - - - - - - -
TOR 001
AGITATO - - - - - - - -
R - - - - - - - -
- - - - - - - -

14 months FOB after commercial and technical clarification, receipt of purchase order, Refer 051-A-220 for costing and Remarks
EKATO 2001049247 dt 28.08.2019 45 / 4p A EURO - 0% 0% - - - - - - - 7.00 45 -
5TH PTA release for manufacturing and receipt of first payment
CRYSTA - - - - - - - -
AGITA AXGD
051-A-475 LLIZER 1 - - - - - - - -
TOR 001
AGITATO - - - - - - - -
R - - - - - - - -
- - - - - - - -

BAG 14 months FOB after commercial and technical clarification, receipt of purchase order, Refer 051-A-220 for costing and Remarks
OFF- EKATO 2001049247 dt 28.08.2019 18.5 / 4p A EURO - 0% 0% - - - - - - - 7.00 18.5 -
release for manufacturing and receipt of first payment
SPEC - - - - - - - -
AGITA AXGD PTA
051-A-620 1 - - - - - - - -
TOR 001 RESLUR
RY - - - - - - - -
AGITATO - - - - - - - -
R - - - - - - - -

14 months FOB after commercial and technical clarification, receipt of purchase order, Refer 051-A-220 for costing and Remarks
NEUTRA EKATO 2001049247 dt 28.08.2019 22 / 4p A EURO - 0% 0% - - - - - - - 7.00 22 -
release for manufacturing and receipt of first payment
LIZATION - - - - - - - -
AGITA AXGD REACTO
051-A-730 1 - - - - - - - -
TOR 001 R
AGITATO - - - - - - - -
R - - - - - - - -
- - - - - - - -

14 months FOB after commercial and technical clarification, receipt of purchase order, Refer 051-A-220 for costing and Remarks
PRECIPI EKATO 2001049247 dt 28.08.2019 30 / 4p A EURO - 0% 0% - - - - - - - 7.00 30 -
release for manufacturing and receipt of first payment
TATION - - - - - - - -
AGITA AXGD REACTO
051-A-732 1 - - - - - - - -
TOR 001 R
AGITATO - - - - - - - -
R - - - - - - - -
- - - - - - - -

14 months FOB after commercial and technical clarification, receipt of purchase order, Refer 051-A-220 for costing and Remarks
EKATO 2001049247 dt 28.08.2019 30 / 4p A EURO - 0% 0% - - - - - - - 7.00 30 -
RECONS release for manufacturing and receipt of first payment
TITUTIO - - - - - - - -
AGITA AXGD
051-A-734 N DRUM 1 - - - - - - - -
TOR 001
AGITATO - - - - - - - -
R - - - - - - - -
- - - - - - - -

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
Motor coupling Motor
Steam Turbine: One steam turbine rotor
: 26 320 MD : 26
Compressor : MW [ Heat exchanger: 4 sets of Non-standard gaskets for each cooler. MW
RG140/05,L1, Gener 70 - Electrical / Spare for Expander, Generator, Instrumentation, Auxiliaries are not included. Gener
Included in Confirmation for Mandatory spares prices basis project requirement for
Expander : ER112/02,L1 ator : 16-18 months from contract signing or unconditional order acceptance, and clarification of all Instrument, 200 - ator :
MAN B0119040 Rev.0 Jul 12th 2019 A EURO 22,500,000 0% 0% 22,500,000.00 450,000.00 Mandatory spare 3,900,000.00 - - - 26,850,000.00 2,148,000,000.00 - - - 2,148,000,000.00 complete package awaited from MAN. 22,500,000
Steam Turbine : 40 technical and commercial details Mechanical, 50- 40
price Column B indicates cost adder for balance Mandatory spares as per project
DK125/440RZ2 MW Control] MW
Turbin In house specificaiton. [Inhouse estimation : 2% of unit price] Turbin
f. Warranty and Annual Maintenance Contract requirement for instrumentation
e : ?? estimation e : ??
MW : Offer awaited. For details contact INST team. MW
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.

051-K-101
051-K-151
051-KM-101 Compressor : STC-GV a. Siemens has not considered major auxiliaries e.g Air intake filter and duct /
AXGB0 (200-4) piping, gas coolers, condensers, lube oil system etc in scope. Offer indicates
PAC 051-K-901 PAC 1
01 Expander STC-GT (140-2) only engineering services for gas coolers, condensers, lube oil system is
051-J-905 A÷E
051-H-N103 Steam Turbine : SST-600 considered, equipment supplied by Client which is not inline with requirement.
051-H-N906 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
Motor project specification requirement. [Only following items are included : Motor
: 26.9 Compressor and Expander : One set of rotors (pinion shaft with installed : 26.9
320 MD impellers) , One compressor bull gear ,
MW MW
[ Spare coupling
Gener Gener
Only Rotors for 70 - Electrical / Steam Turbine: One steam turbine rotor
ator : ator :
equipment Instrument, 200 - Spare for Generator, Instrumentation and Auxiliaries are not included.
SIEMENS SF181345124 Rev 0 dated 13.06.2019 44 A EURO 24,500,000 0% 0% 24,500,000.00 490,000.00 Included - - - 24,990,000.00 1,999,200,000.00 16 months approximately - - - 1,999,200,000.00 44 24,500,000
included as part of Mechanical, 50- Confirmation for Mandatory spares prices basis project requirement for
MW MW
capital spares. Control] complete package awaited from Siemens.
Turbin Turbin
In house Column B indicates cost adder for balance Mandatory spares as per project
e: e:
estimation specificaiton. [Inhouse estimation : 2% of unit price]
73.8 73.8
MW f. Warranty and Annual Maintenance Contract requirement for instrumentation MW
: 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
Prj. 6341, tag 521-JA/JB/JC, PO : Motor electric motor type.
KPD 125/20
Inhouse P/6341/14161/AYGA008-1, AP-2 350 m3/h 60 m 82 110 / 2 S-5 11 110k NQ INR 510,668 0% 0% 510,668.40 - 5,555.33 204,267.36 - - - - - - - - - 3.00 b. Mandatory spares price considered 40% of unit price. 110 464,244 1.00 1.00 1.00 1.10 1.10 - - 510,668
FIRE KBL
Year 2016 [INR 464244] W
FIRE WATER
FIGHTI FF 051-P-1095 BOOSTE 1 - - - - - - - -
NG R PUMP- - - - - - - - -
1 - - - - - - - -
- - - - - - - -
- - - - - - - -

a. Ordering price in year 2016 was INR 464244. Price increase by 10% for
Prj. 6341, tag 521-JA/JB/JC, PO : Motor
KPD 125/20 electric motor type.
Inhouse P/6341/14161/AYGA008-1, AP-2 350 m3/h 60 m 82 110 / 2 S-5 11 110k NQ INR 510,668 0% 0% 510,668.40 - 5,555.33 204,267.36 - - - - - - - - - 3.00 110 464,244 1.00 1.00 1.00 1.10 1.10 - - 510,668
FIRE KBL b. Mandatory spares price considered 40% of unit price.
Year 2016 [INR 464244] W
FIRE WATER
FIGHTI FF 051-P-1096 BOOSTE 1 - - - - - - - -
NG R PUMP- - - - - - - - -
2 - - - - - - - -
- - - - - - - -
- - - - - - - -

a. Ordering price in year 2016 was INR 464244. Price increase by 10% for
Prj. 6341, tag 521-JA/JB/JC, PO : Motor electric motor type.
KPD 125/20
Inhouse P/6341/14161/AYGA008-1, AP-2 350 m3/h 60 m 82 110 / 2 S-5 11 110k NQ INR 510,668 0% 0% 510,668.40 - 5,555.33 204,267.36 - - - - - - - - - 3.00 b. Mandatory spares price considered 40% of unit price. 110 464,244 1.00 1.00 1.00 1.10 1.10 - - 510,668
FIRE KBL
Year 2016 [INR 464244] W
FIRE WATER
FIGHTI FF 051-P-1097 BOOSTE 1 - - - - - - - -
NG R PUMP- - - - - - - - -
3 - - - - - - - -
- - - - - - - -
- - - - - - - -

a. Ordering price in year 2016 was INR 464244. Price increase by 10% for
Prj. 6341, tag 521-JA/JB/JC, PO : Motor electric motor type.
KPD 125/20
Inhouse P/6341/14161/AYGA008-1, AP-2 350 m3/h 60 m 82 110 / 2 S-5 11 110k NQ INR 5,617,352 0% 0% 5,617,352.40 - 5,555.33 2,246,940.96 - - - - - - - - - 3.00 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
FIRE KBL
Year 2016 [INR 464244] W
FIRE WATER
FIGHTI FF 051-P-1098 BOOSTE 1 - - - - - - - -
NG R PUMP- - - - - - - - -
4 - - - - - - - -
- - - - - - - -
- - - - - - - -

215 m3/h 54.802 m 316L Dry running Motor 110kW A - - - - - - - - 3.00 110 1.00 1.00 1.00 - - - -
Prj. 6341, tag 522-JA/JB/JC, Year 2016 a. Ordering price in year 2016 was INR 329342. Price increase by 76% for
ACETIC [INR 329342] KPD 120/20 electric motor type and Horizontal to Vertical configuration.
Inhouse 260 m3/h 50.5 m 46.44 55 CS 11,61 NQ INR 678,566 0% 0% 678,566.46 - 5,555.33 339,283.23 - - - - - - - - - 3.00 b. Mandatory spares price considered 50% of unit price. 55 329,342 1.00 0.87 1.35 1.76 2.06 - - 678,566
New New ACID Fator for Vertical pump, 316 material KBL
Additio Additio 208E-P-007 A/B DRAIN 2 Year 2016
n n PIT - - - - - - - -
PUMP - - - - - - - -
- - - - - - - -
- - - - - - - -