03_HPCL Budgetary Estimate R2 PSTPL

'z' 1.1 KV FOUR CORE, ALUMINIMUM CONDUCTOR, PVC INSULATED, INNER SHEATHED, ARMOURED PVC SHEATHED CABLES CONFORMING TO IS : 1554

GuidelinesGuidelines to use costsheet1In main sheet, enter required BOQ in required business category2To add new item, copy entire sample row (so that all formulas are copied) and paste above the boundry row of respective category3Markup factor are to be entered only in Summary sheet4Offer no., date, Rev no., Custommer name, Project title to entered in cover sheet only5Schneider logo to be used only for Control system BOQ6As required sample portrait or landscape size annexures can be copied and used7Offer no. in annexure is formula based, make sure it remains while creating new annexures8In cover sheet, fill business category-scope matrix for each offer

Summary

Mark up factorOn SupplyOn ServicesControl System1.51.5Final QuoteWith TaxWithout TaxInstrumentation1.71.5Supply & ServicesERROR:#REF!ERROR:#REF!Erection1.251.6Electrical11LVS11Second Year increase20%HVAC11

ItemCost to ProlificPrice to QuoteMarginSupplyServicesTotalSupplyServicesTotalRS.%Control SystemERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!Instrumentation496,00011,200507,200843,20016,800860,000352,80041.0%Erection1,175,040201,1501,376,1901,468,800321,8401,790,640414,45023.1%Electrical0.00.00.00.00.00.00.0ERROR:#DIV/0!LVS0.00.00.00.00.00.00.0ERROR:#DIV/0!HVAC0.00.00.00.00.00.00.0ERROR:#DIV/0!TotalERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!

Admin Charges 0.01ON NET VALUEERROR:#REF!Taxes/DutiesAmountSite Expense 0.02ON NET VALUEERROR:#REF!ExciseERROR:#REF!Interest 0.01ON QUOTED VALUEERROR:#REF!FrieghtERROR:#REF!Insurances0.003ON QUOTED VALUEERROR:#REF!P & FERROR:#REF!off site services0.0VATERROR:#REF!On site services0.0OctroiERROR:#REF!electrical & water charges0.00.50.0Service TaxERROR:#REF!Water charges0.00.50.0Hardware and Consumables (Labour with taxes)0.01ON LABOUR PROFIT-Total chargesERROR:#REF!Final Profit on Supply & InstallationERROR:#REF!Final MarginERROR:#REF!

Main SheetSr. No.DescriptionMakeSpecification/ Model No.UnitQty.Unit cost from Supplier w/o Taxes Discount (%)Discounted Unit cost from Supplier w/o Taxes Basic Cost (Amount) from Supplier w/o taxesBasic cost after including absolute margin Unit Supply rate after mark up and w/o taxes to ClientUnit Rate of Installation/ ServiceUnit Rate of CalibrationLoop CheckUnit Rate of Installation with Mark UpUnit Rate of Calibration with Mark UpUnit Rate of Loop check with Mark UpBasic Unit Rate of Installation + Calibration + Loop Checking (Rs)Basic Total Cost for services w/o mark up, service taxUnit Rate of Services after mark up w/o services tax to ClientFinal Total Quote of services to Client w/o Service Tax (Rs)Excise Duty Rate Excise Duty (Rs)Price with ED and MarginFreight rateFreight (Rs)P&F RateP&F (Rs)Price with ED, Margin, Freight, P&FVAT RateVAT (Rs)Price of Material Supplies with ED, MP, VAT, P&F but w/o Service TaxOctroi rateOctroi (Rs)Price of Material Supplies with ED, MP, VAT, P&F, Octroi but w/o Service TaxUnit Rate of Supplies after taxes G x FH / I3I / FZ x AC3AA x AD3AB x AE3Z +AA +ABAF x FAH x F0.1236J x HK + I0.01M x H0.01O x HL + N + P0.125R x QS + Q0.0U x TV + TW / FAControl System - Supply & ServicesUpradation of existing control system include redundancy in commumnication, power supply.Schneider Set10%0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.12360.00.00.010.00.010.00.00.1250.00.00.00.00.00.0A.1Main PLC System hardwareSchneiderSet1ERROR:#REF!0%ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!0.00.00.00.00.00.00.00.00.00.1236ERROR:#REF!ERROR:#REF!0.01ERROR:#REF!0.01ERROR:#REF!ERROR:#REF!0.125ERROR:#REF!ERROR:#REF!0.0ERROR:#REF!ERROR:#REF!ERROR:#REF!A.2HMISchneiderSet1ERROR:#REF!0%ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!0.00.00.00.00.00.00.00.00.00.1236ERROR:#REF!ERROR:#REF!0.01ERROR:#REF!0.01ERROR:#REF!ERROR:#REF!0.125ERROR:#REF!ERROR:#REF!0.0ERROR:#REF!ERROR:#REF!ERROR:#REF!A.3SCADA Software LicenseSet1ERROR:#REF!0%ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!0.00.00.00.00.00.00.00.00.00.1236ERROR:#REF!ERROR:#REF!0.01ERROR:#REF!0.01ERROR:#REF!ERROR:#REF!0.125ERROR:#REF!ERROR:#REF!0.0ERROR:#REF!ERROR:#REF!ERROR:#REF!A.4Control panels for Main PLCSet1ERROR:#REF!0%ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!0.00.00.00.00.00.00.00.00.00.00.1236ERROR:#REF!ERROR:#REF!0.01ERROR:#REF!0.01ERROR:#REF!ERROR:#REF!0.125ERROR:#REF!ERROR:#REF!0.0ERROR:#REF!ERROR:#REF!ERROR:#REF!A.5Off-site engineering servicesSet10%0.00.00.00.0ERROR:#REF!0.00.0ERROR:#REF!0.00.0ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!0.12360.00.00.010.00.010.00.00.1250.00.00.00.00.00.0A.6On-site engineering servicesSet10%0.00.00.00.0ERROR:#REF!0.00.0ERROR:#REF!0.00.0ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!0.12360.00.00.010.00.010.00.00.1250.00.00.00.00.00.0

Copy-paste above this rowBInstrumentation - Supply & Services

1.01Level Transmitter-RadarE&H/ Emerson/SiemensFlameproof enclosure/Ref attached datasheetNo200,0000%200,0000.00.0ERROR:#DIV/0!0.00.00.00.00.00.00.00.00.00.12360.00.00.010.00.010.00.00.1250.00.00.00.00.0ERROR:#DIV/0!1.02Pressure Switch-BlindSwitzer/Danfoss or equivalentFlameproof enclosure/Ref attached datasheetNo3215,5000%15,500496,000843,20026,3503500.00.05250.00.035011,20052516,8000.123661,306904,5060.014,9600.014,960914,4260.125114,3031,028,7290.00.01,028,72932,148

Copy-paste above this rowCErection material - Supply & Services2INSTALLATION OF JUNCTION BOX INCLUDING FABRICATION,PAINTING OF SUPPORTS AS PER STD (SUPPLY OF STEEL CONSIDERD SEPERATELY)2.01Junction Boxes with 30 nos. Phonix / Klipon make 2.5mm Terminals, IP-65 Protected for Analog, Inputes & Outputs Sudhir Switchgear /FCG HitechMOC: SS304 FlameproofNos415,0000%15,00060,00075,00018,7507500.00.01,2000.00.07503,0001,2004,8000.12367,41682,4160.016000.0160083,6160.12510,45294,0680.00.094,06823,517

3SUPPLY AND LAYING OF FOLLOWING CABLES AS PER SPECIFICATIONS ON TRAYS,DRESSING,CLAMPING,FIXING CABLE TAGS `Signal cables3.01Cable -1Pair X 1 sq.mm (armoured)Polycab / KEI / Universal cables Ltd. / Associated Cables CCI/ Finolex /NIICO / Havells & TorrentShielded & armoured, FRLS cablemtrs0750%750.00.00.00.00.00.00.00.00.00.00.00.12360.00.00.010.00.010.00.00.1250.00.00.00.00.0ERROR:#DIV/0!3.02Cable - 12Pair X 1 sq.mm (armoured)Shielded & armoured, FRLS cablemtrs06200%6200.00.00.00.00.00.00.00.00.00.00.00.12360.00.00.010.00.010.00.00.1250.00.00.00.00.0ERROR:#DIV/0!3.03Cable - 2 core X 1 sq.mm (armoured)Unscreened, armoured ,FRLS cablemtrs1,200650%6578,00097,50081200.00.0320.00.02024,0003238,4000.12369,641107,1410.017800.01780108,7010.12513,588122,2880.00.0122,2881023.04Cable - 24 core X 1 sq.mm (armoured)Unscreened, armoured ,FRLS cablemtrs1,0005800%580580,000725,000725400.00.0640.00.04040,0006464,0000.123671,688796,6880.015,8000.015,800808,2880.125101,036909,3240.00.0909,324909

4SUPPLY AND CABLE GLANDING & TERMINATION INCLUDING FERRULES,LUGS AND SHROUDS OF FOLLOWING CABLE GLANDS AND TUBE FITTINGS 4.011/2" NPT for field sideEx-protecta / Cosmos / Baliga/ CometDouble Compression SS FlameproofNos401980%1987,9209,900248650.00.01040.00.0652,6001044,1600.123697910,8790.01790.017911,0370.1251,38012,4170.00.012,4173104.021/2" NPT for JB sideDouble Compression SS FlameproofNos401980%1987,9209,900248800.00.01280.00.0803,2001285,1200.123697910,8790.01790.017911,0370.1251,38012,4170.00.012,4173104.031.1/4" NPTDouble Compression SS FlameproofNos103500%3503,5004,375438960.00.01540.00.0969601541,5360.12364334,8080.01350.01354,8780.1256105,4870.00.05,4875494.041/2" BLIND PLUG WITH CHECK NUTDouble Compression SS FlameproofNos151700%1702,5503,188213960.00.01540.00.0961,4401542,3040.12363153,5030.01260.01263,5540.1254443,9980.00.03,998267

5SUPPLY AND INSTALLATION OF PREFABRICATED HOT DIP GALVANISED PERFORATED TYPE CABLE TRAYS MADE IN MS INCLUDING DESIGN,FABRICATION,PAINTING OF SUPPORTS AS PER STD, FIXING OF HORIZONTAL AND VERTICAL BENDS,COUPLER PLATES AND OTHER HARDWARES AT VARIOUS ELEVATION5.0150mm X 25mm(H) X 2mmLaxmi Engineering/ Profab engineering /Equivalentmtrs501400%1407,0008,750175600.00.0960.00.0603,000964,8000.12368659,6150.01700.01709,7550.1251,21910,9750.00.010,9752195.02100mm X 25mm(H) X 2mmmtrs602750%27516,50020,625344700.00.01120.00.0704,2001126,7200.12362,03922,6640.011650.0116522,9940.1252,87425,8690.00.025,8694315.03150mm X 50mm(H) X 2mmmtrs1003100%31031,00038,750388900.00.01440.00.0909,00014414,4000.12363,83242,5820.013100.0131043,2020.1255,40048,6020.00.048,6024865.04300mm X 50mm(H) X 2mmmtrs2004980%49899,600124,5006231400.00.02240.00.014028,00022444,8000.123612,311136,8110.019960.01996138,8030.12517,350156,1530.00.0156,1537815.05500mm X 75mm(H) X 2mmmtrs501,4000%1,40070,00087,5001,7502100.00.03360.00.021010,50033616,8000.12368,65296,1520.017000.0170097,5520.12512,194109,7460.00.0109,7462,195

6SUPPLY OF STRUCTURAL STEEL IN FORM OF MS ANGLES,CHANNELS,PLATS ETC FOR SUPPORTING VARIOUS ITEMS OF EQUIPMENT SUCH AS VARIOUS PANELS,CABLE TRAYS,LOCAL CONTROL PANELS,CANOPIES,RIO CABINETS,JUNCTION BOXES INCLUDING ANCHOR FASTENERS.IS REPUTED MAKEKGS500650%6532,50040,62581450.00.0720.00.04522,5007236,0000.12364,01744,6420.013250.0132545,2920.1255,66250,9540.00.050,954102

7FITTINGS FOR INSTRUMENTSMetal Tube /Wesmec /EqvtLot10%0.00.00.00.00.00.00.00.00.00.00.00.00.00.12360.00.00.010.00.010.00.00.1250.00.00.00.00.00.0aM12 x 65L LONG STUDS with Two Nuts & WASHERSISI reputed makeCAD PLATED CSNos.30850%852,5503,188106500.00.0800.00.0501,500802,4000.12363153,5030.01260.01263,5540.1254443,9980.00.03,998133bM16 x 75L LONG STUDS with Two Nuts & WASHERSISI reputed makeCAD PLATED CSNos.201000%1002,0002,500125500.00.0800.00.0501,000801,6000.12362472,7470.01200.01202,7870.1253483,1360.00.03,136157c80 NB RING GASKET (TO SUIT ASA 150#)ISI reputed makePTFENos.0850%850.00.00.00.00.00.00.00.00.00.00.00.12360.00.00.010.00.010.00.00.1250.00.00.00.00.0ERROR:#DIV/0!d''BSW x 100 mm LONG ANCHOR FASTENERS ISI reputed makeCAD PLATED CSNos.650450%4529,25036,56356500.00.0800.00.05032,5008052,0000.12363,61540,1780.012930.0129340,7630.1255,09545,8580.00.045,85871e1/2" NPT ( F ) FULL COUPLINGISI reputed makeSS-304Nos.352500%2508,75010,938313500.00.0800.00.0501,750802,8000.12361,08212,0190.01880.018812,1940.1251,52413,7180.00.013,718392fAir Header AssemblyDivy control/EquivalentSS 304Nos168,5000%8,500136,000170,00010,6257500.00.01,2000.00.075012,0001,20019,2000.123616,810186,8100.011,3600.011,360189,5300.12523,691213,2210.00.0213,22113,326

Copy-paste above this rowDElectrical - Supply & Services

Copy-paste above this rowELow voltage system - Supply & ServicesE.110.00%0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.12360.00.00.010.00.010.00.00.1250.00.00.00.00.00.0E.210.00%0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.12360.00.00.010.00.010.00.00.1250.00.00.00.00.00.0Copy-paste above this rowFHVAC system - Supply & ServicesE.110.00%0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.12360.00.00.010.00.010.00.00.1250.00.00.00.00.00.0E.210.00%0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.12360.00.00.010.00.010.00.00.1250.00.00.00.00.00.0Copy-paste above this row

Control system - TotalERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!Sale Price w/O taxes (Supply + Services)ERROR:#REF! Instrumentation Total496,000843,20011,20016,80061,3064,9604,960914,426114,3031,028,7290.01,028,729ContributionErection Total1,175,0401,468,800201,150321,840145,23511,75011,7501,637,536204,6921,842,2280.01,842,228On SupplyERROR:#REF!Electrical - Total0.00.00.00.00.00.00.00.00.00.00.00.0On ServicesERROR:#REF!LVS - Total0.00.00.00.00.00.00.00.00.00.00.00.0TotalERROR:#REF!HVAC - Total0.00.00.00.00.00.00.00.00.00.00.00.0Grand TotalERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!Schneider partERROR:#REF!

Sheet-1 COVER SHEET Document Title:REV.2

Budgetory Estimate for Upgradation of Instrumentation & PLC system for M/s Hindustan Petroleum Corporation Ltd.

Customer name:M/s Hindustan Petroleum Corporation Ltd.

Project Title:

Upgradation of Instrumentation & PLC system

Offer SubmittedMr Gajendra SaDATE:6-Jan-14toM/s Hindustan Petroleum Corporation Ltd.

This Estimate is submitted for:

Business Category-Scope MatrixSr. No.Offered itemsDesignSupplyServices1ElectricalHTLT2Instrumentation3Control System4HVACAir conditioningVentillation5LVSFire alarmAccess contolPA systemCCTVGas Supression

TURNKEY SOLUTION PROVIDER:

PROLIFIC SYSTEMS & TECHNOLOGIES PVT. LTD.A/267, ROAD NO. 16A, OPP. ESIC HOSPITAL, An ISO 9001 - 2008 CompanyWAGLE INDUSTRIAL ESTATE, THANE (W) 400 604www.prolificepc.com

Offer no.PR/HPCL/INAU/1314/587/R0Page1 of 5Rev.2

s

Sheet2M/s Hindustan Petroleum Corporation Ltd.

An ISO 9001 - 2008 CompanyOffer No.EnquiryPageRev.DatePR/HPCL/INAU/1314/587/R0No.2 of 526-Jan-14Document title:Upgradation of Instrumentation & PLC systemTechnical Offer

Contents Sr. No.DescriptionPage No.1Introduction & Basis of Offer22Offer details33Prerequisites, Notes & Exclusions44Terms & Conditions55Annexure I- BOQ

1INTRODUCTIONCustomer requires upgradation of existing instrumentation and PLC control system. M/s Prolific systems and Technologies met the authorities of customer and disscussed about the user requirements for the same. M/s Prolific has prepared and submitted the tender document. Based on this tender documents and site visits, M/s Prolific has prepared the system BOQ and hereby submitting the budgetory offer to customer.

M/s Prolific Systems & Technologies focal point of contacts are as follows :

1) Commercial:Mr. Rajesh Garg (Vice President - Business Development)Contact no. - 09167234242email: [email protected]

2) Technical:Mr. Ashwin Jadhav ( AGM -Instrumentation ) Contact no. - '+91-9967947171email: [email protected]

3) Technical:Mr. Amol Pingle ( Manager - Sales Support & Control systems ) Contact no. - 9022992877email: [email protected] OF OFFEROffer is Prepared based on the tender document already submitted to M/s HPCL


An ISO 9001 - 2008 CompanyOffer No.Enquiry0PageRev.DatePR/HPCL/INAU/1314/587/R0No.3 of 526-Jan-14Document title:Upgradation of Instrumentation & PLC systemTechnical Offer

2.Offer Details

Sr. No.Item DescriptionUnitQty.RateAmount1Please refer ANNEXURE-I (PRICE TABLE)Set1ERROR:#REF!ERROR:#REF!Estimated Sub Total Estimated Excise Duty @ 12.36%Estimated VAT @ 12.5%Estimated Service Tax @ 12.36%Estimated Packing And ForwardingEstimated FreightEstimated Grant Total

Notes:

s



3.Prerequisites, scope of work, notes & exclusions

3.1Pre-requisites from customerProvide approved drawings and documents for construction.Provide the approval for required changes in system

3.2Prolific's scope of workSupply and Services as per BOQ

3.3NotesThe ON-site services for commissioning activity includes final tests/run of the modifications.The estimated free mandays of commissioning support based on the quantity of work. Extra man-days required beyond the estimated days at site for commissioning shall be charged extra at Rs. 6500/man-day. To and fro IInd AC Train Fare, local Coveyance, Boarding and Lodging shall be in Client ScopeFor any out of mumbai visits to end user, to and fro air fare, local coveyance, lodging andboarding will be in customer scopeProlific shall provide the PROJECT SCHEDULE for the total job if applicableCustomer shall provide the power, drinking water & sanitary facilities to the site personnel of Prolific

3.4Exclusions

Any civil work related to the Installation other than specified in the BOQ

s

Sheet5M/s Hindustan Petroleum Corporation Ltd.Terms & Conditions


4.Terms & Conditions

Price BasisEx-godown, Bhiwandi, Mumbai/ Manufacturers premises

P&F2% Extra

Freight & InsuranceExtra At actual

Excise Duty12.36%. Extra

VAT/CSTVAT 12.5% Extra OR CST as applicable

Service Tax12.36% Extra

OctroiExtra at actual to your account

Payment Terms - Supply30% Advance with PO.70% Against Proforma Invoice

Payment Terms - Services30% Advance with PO.60% Erection5 % after completing Installation. 5 % after Commissioning or after one month of our final testingreports whichever is earlier.

Offer Validity30 Days

Warranty12 months from date of delivery (against manufacturing defects)

Prolific Budgetory Estimate-R2Budgetary offer for HCPCL- INSTRUMENTATION & PLCDate: 6-Jan-2014SRITEMTypeMakeQTYUNITSupply in Rs.Installation in Rs.AMOUNT( All taxes Excluded)UnitTotalUnitTotalAInstrumentation - Supply & Services1.01Level Transmitter-RadarFlameproof enclosure/Ref attached datasheetE&H/ Emerson/Siemens0Nos0.000.000.00.01.02Pressure Switch-BlindFlameproof enclosure/Ref attached datasheetSwitzer/Danfoss or equivalent32Nos26350.00843,20052516,800.00860,000Total Signal carrying instrumentsTotal Field Installations32843,20016,800.00860,000ABERRECTION HARDWARE2INSTALLATION OF JUNCTION BOX INCLUDING FABRICATION,PAINTING OF SUPPORTS AS PER STD (SUPPLY OF STEEL CONSIDERD SEPERATELY)2.01Junction Boxes with 30 nos. Phonix / Klipon make 2.5mm Terminals, IP-65 Protected for Analog, Inputes & Outputs MOC: SS304 FlameproofSudhir Switchgear /FCG Hitech4Nos18750.0075,00012004,800.0079,8003SUPPLY AND LAYING OF FOLLOWING CABLES AS PER SPECIFICATIONS ON TRAYS,DRESSING,CLAMPING,FIXING CABLE TAGS 3.01Cable -1Pair X 1 sq.mm (armoured)Shielded & armoured, FRLS cablePolycab / KEI / Universal cables Ltd. / Associated Cables CCI/ Finolex /NIICO / Havells & Torrent0mtrs0.000.000.00.03.02Cable - 12Pair X 1 sq.mm (armoured)Shielded & armoured, FRLS cable0mtrs0.000.000.00.03.03Cable - 2 core X 1 sq.mm (armoured)Unscreened, armoured ,FRLS cable1200mtrs81.2597,5003238,400.00135,9003.04Cable - 24 core X 1 sq.mm (armoured)Unscreened, armoured ,FRLS cable1000mtrs725.00725,0006464,000.00789,0004.00SUPPLY AND CABLE GLANDING & TERMINATION INCLUDING FERRULES,LUGS AND SHROUDS OF FOLLOWING CABLE GLANDS AND TUBE FITTINGS 4.011/2" NPT for field sideFlameproof SS304Ex-protecta / Cosmos / Baliga/ Comet40Nos2489,9001044,160.0014,0604.021/2" NPT for JB sideFlameproof SS30440Nos2489,9001285,120.0015,0204.031.1/4" NPTFlameproof SS30410Nos437.504,375153.61,5365,9114.041/2" BLIND PLUG WITH CHECK NUTFlameproof SS30415Nos212.503,188153.62,304.005,4925.00SUPPLY AND INSTALLATION OF PREFABRICATED HOT DIP GALVANISED PERFORATED TYPE CABLE TRAYS5.0150mm X 25mm(H) X 2mmG.I Perforated hot dip galnavnaized, thk 85 micronLaxmi Engineering/ Profab engineering /Equivalent50mtrs175.008,750964,800.0013,5505.02100mm X 25mm(H) X 2mmG.I Perforated hot dip galnavnaized, thk 85 micron60mtrs343.7520,6251126,720.0027,3455.03150mm X 50mm(H) X 2mmG.I Perforated hot dip galnavnaized, thk 85 micron100mtrs387.5038,75014414,400.0053,1505.04300mm X 50mm(H) X 2mmG.I Perforated hot dip galnavnaized, thk 85 micron200mtrs622.50124,50022444,800.00169,3005.05500mm X 75mm(H) X 2mmG.I Perforated hot dip galnavnaized, thk 85 micron50mtrs1750.0087,50033616,800.00104,3006.00SUPPLY OF STRUCTURAL STEEL IN FORM OF MS ANGLES,CHANNELS,PLATS ETC FOR SUPPORTING VARIOUS ITEMS OF EQUIPMENT SUCH AS VARIOUS PANELS,CABLE TRAYS,LOCAL CONTROL PANELS,CANOPIES,RIO CABINETS,JUNCTION BOXES INCLUDING ANCHOR FASTENERS.500KGS81.2540,6257236,000.0076,6257.00FITTINGS FOR INSTRUMENTSaM12 x 65L LONG STUDS with Two Nuts & WASHERSCAD PLATED CSISI reputed make30Nos.106.253,188802,400.005,588bM16 x 75L LONG STUDS with Two Nuts & WASHERSCAD PLATED CSISI reputed make20Nos.125.002,500801,600.004,100c80 NB RING GASKET (TO SUIT ASA 150#)PTFEISI reputed make0Nos.0.000.000.00.0d''BSW x 100 mm LONG ANCHOR FASTENERS CAD PLATED CSISI reputed make650Nos.56.2536,5638052,000.0088,563e1/2" NPT ( F ) FULL COUPLINGSS-304ISI reputed make35Nos.312.5010,938802,800.0013,738fAir Header AssemblySS 304Divy control/Equivalent16Nos10625.00170,000120019,200.00189,2001,468,800321,8401,790,640B8Upradation of existing control system include redundancy in commumnication, power supply.Schneider 1Set00.000.00.0A.1Main PLC System hardware1Set1263901.51,263,90200.01,263,902A.2HMI1Set183150183,15000.0183,150A.3SCADA Software License1Set281003.4281,00300.0281,003A.4Control panels for Main PLC1Set105390105,39000.0105,390A.5Off-site engineering services1Set00.0225000225,000.00225,000A.6On-site engineering services1Set00.06300063,000.0063,0001,833,445288,0002,121,445CTotal-Instrument Supply860,000ATotal-Erection work1,790,640BTotal-Automation2,121,445C4,772,0850.0Excise duty - Additional - 12.36% of supply Tax - Additional on supply - 2% CST against Form C, if purchased from other state.Service tax - Additional on services - 12.36%

Note:1Above prices are budgetary & may vary after detail engineering.0.02Above quantities are based on site study and may vary after detail engineering.3This prices are valid for next 30days. The prices are subject to change as per market conditions.4This commercial estimate is prepared as per market rates available in Dec-2013.

&F&P of &N

03_HPCL Budgetary Estimate R2 PSTPL

Documents

Transcript of 03_HPCL Budgetary Estimate R2 PSTPL