MAIN CLIENT

PROJECT
CLIENT
LOCATION
PROJECT No.
COUNSULTANT
SL
NO.

DESCRIPTION

22m3

ADANI MSPVL MUNDRA

ULTRA PURE WATER PLANT
MSPVL - MUNDRA
MUNDRA-KUTCH
SEMAC CONSULTANTS PRIVATE LIMITED

TANK SIZE
H
C Thk
H

2.8 4.32 0.45

DRAWING No.

QTY
21

RESIN

NET
VOLUME

PPGL/FRP 22000Ltrs

Total No of Tanks

21

26603.94

MAIN CLIENT
PROJECT
CLIENT
LOCATION
CONTRACT/O.C.No.
CONSULTANT

ADANI MSPVL MUNDRA

ULTRA PURE WATER PLANT
MSPVL - MUNDRA
0
SEMAC CONSULTANTS PRIVATE LIMITED

ENQUIRY RECEIVED
QUOTE GENERATED
QUOTE FORWARDED

SL.
NO.
2

TANK
DIA
2.8
2.812

TANK
HEIGHT
4.32

05.11.2015

LID
2.92
1
1

PLATE/PAD/DIS BASKET
plate
HT
HT
0.25
DIA

2
1

QTY
WD
HT

BAFFLES
2
0.1
1.65

channels

22m3
2800 X4320H X 11Thk
5mmPPGL + 6mm ISO Laminate

CONE
HT/RAD
0.45
1.47

Thk

SHELL
BOTTOM
LID
FLANGE
PAD
FLANGE
CONE
BAF
channel
plates
internal ring

38.01
6.16
0.00
0.00
4.42
0.00
6.79
0
0
0
0

TOTAL

55.38

6
6

6
6

area
after thk ns

CONV
THK

228.03
36.95
0.00
0.00
26.51
0.00
40.77
0.00
0
0
0

26604
332.26

55.38

Sqr Mtrs
of
layers
Work Done
Glass Section
Vinyl ester layers
0.00
Bis layers
0.00
ISO - layers Inner
0.00
PAT- Layers Outer
0.00
GP- Layers Outer
0.00
Barrier/Stiffners
PPGL Sheet
Core Mat
PVC SHEET
steel structure
Initial and intermediate Coating
Coating for sheets
Coating for sheets
Coating for sheets
Coating for sheets
Coating for sheets
Coating for sheets
Layer Wetting
Layer-wetting resin
Layer-wetting resin
Layer-wetting resin
Layer-wetting resin
Layer-wetting resin
Final Coating
Coating final resin
Coating final resin
Coating final resin
Coating final resin
Coating final resin
Coating final resin
Curing Section
Promoters
Accelrator
Catalyst MEKP
Colour selection
Pigment coating
Pigment layers
Fillers
Type of filler
Resin for filler
Resin for puty
Resin for puty
Resin for puty
Resin for puty

0.00
0.00
0.00
0.00
0.00
0.00
0
0.00
0
0
0
0.00
0.00
0.00
0.00
0.00
0.00

q
t
y

Type of materials
Density/ Type of
Resin,Coremat
0.45g/m2
0.3g/m2

VEG
BIS
ISO
PAT

Basic
Price
Rs.

Excise
Duty
Rs.

0.00
0.00
0.0
0.00
0.00

117.00
117.00
117.00
117.00
117.00

14.46
14.46
14.46
14.46
14.46

0.00
0.00
0.00
0.00

0.00
0.00
0.00

0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00

288.00
203.00
193.00
153.00
149.00
141.00

35.60
25.09
23.85
18.91
18.42
17.43

0.0
0.00
0.0
0.0
0.0

189.00
187.00
135.00
120.00
116.00

23.36
23.11
16.69
14.83
14.34

0.00
0.00
0.00
0.00
0.00
0.00

260.00
189.00
187.00
135.00
120.00
116.00

32.14
23.36
23.11
16.69
14.83
14.34

0.00
0.00
0.00

150.00
260.00
210.00

18.54

8%
2%

0.00
0.00

235.00
235.00

29
29

5%

0.00
189.00
187.00
135.00
120.00

23.36
23.11
16.69
14.83

VES/sqm
0.28
VEG/sqm
0.28
BIS/sqm
0.28
ISO/sqm
0.28
PAT/sqm
0.28
GP/sqm
0.28
Glass to resin ratio
VEG
2.5
BIS
2.5
ISO
2.5
PAT
2.5
GP
2.5
VES-UV/sqm
VEG/sqm
BIS/sqm
ISO/sqm
PAT/sqm
GP/sqm
%
%
%
%
%
3 Nile
3 Nile
%
Talc

QTY
Kgs or
Sq mts

0.45
0.28
0.45
0.45
0.45
0.45
2%
2%
3%

0.00
0.00
0.00
0.00

Resin for puty

GP

0.00

Totals

116.00

14.34

Price workout summary

Customer Name
Item name
Item description
MOC

:
:
:
:

Drawing No
Surface Mat
Painting
Price as per workings
CONTINGENCY
Final price quoted
No of items
Total Amount
Discount
Price after Discount
FINAL PRICE
Round off
Quoted Price
Liquid contained
Litres Contained

:
:
:
:
:
:
:
:
:
:
:

Rate per Litre

Total Area of Tank

:
:

Thickness of Tank

9.2

Sqr mtrs
0.00
5%

0%
Each

:
:

0
0.00
0
1
0
0
0
0
0
0

1696

0.00

Rate per Sqr mtr /mm :

#DIV/0!

Rate per Sqr Foot/mm

Rate for the reqired Thickness
Approx 3.57

#DIV/0!
#DIV/0!
#DIV/0!

Round off

colour
RAL/ISC No.217

NILE BLUE
PASTEL BLUE
PALE GREY
LT GREY
FRE GREY

material
PPGL/PVC
Isopthalic Resin
Vinylester Resin
Vinylester Resin
Isopthalic Resin
Isopthalic Resin
Isopthalic Resin
Isopthalic Resin
Isopthalic Resin
Vinylester Resin
Vinylester Resin

1
2
3
4
5
VES
Coat

Thk
coat
layer
layer
coat
layer
layer
coat
layer
coat
coat

272 IVORY
305 BLACLK
235 RED
WHITE
YELLOW
BIS
Coat

ISO
coat

6
7
8
9
10
VEG
coat

VEG
Layer

3
0.15
1.09
1.09
0.15
1.09
1.09
0.15
1.09
0.15
0.15

9.2
Required tickness
Totals

dealers
comm/
tpt/tax
Rs.
7.00
7.00
7.00
7.00
7.00

Dealer
Price
Rs.

CST
@2%
Rs.

Tpt
In
Rs.

INT
1%
Rs.

Cutting
&Barrel
Loss
Rs.

landed
cost
of
RM

Excise
Modvat
availed
Rs.

landed
cost for
product
moulded

138.00
138.00
138.00
138.00
138.00

2.76
2.76
2.76
2.76
2.76

2.65
2.65
2.65
2.65
2.65

2.15
2.15
2.15
2.15
2.15

2.15
2.15
2.15
2.15
2.15

147.71
147.71
147.71
147.71
147.71

0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00

0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00

`
324.00
228.00
217.00
172.00
167.00
158.00

6.48
4.56
4.34
3.44
3.34
3.16

4.50
4.50
4.50
4.50
4.50
4.50

5.02
3.56
3.39
2.70
2.62
2.48

5.02
3.56
3.39
2.70
2.62
2.48

345.03
244.17
232.62
185.34
180.09
170.63

0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00

212.00
210.00
152.00
135.00
130.00

4.24
4.20
3.04
2.70
2.60

4.50
4.50
4.50
4.50
4.50

3.31
3.28
2.39
2.13
2.06

3.31
3.28
2.39
2.13
2.06

227.36
225.26
164.33
146.47
141.21

0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00

292.00
212.00
210.00
152.00
135.00
130.00

5.84
4.24
4.20
3.04
2.70
2.60

4.50
4.50
4.50
4.50
4.50
4.50

4.54
3.31
3.28
2.39
2.13
2.06

4.54
3.31
3.28
2.39
2.13
2.06

311.41
227.36
225.26
164.33
146.47
141.21

0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.0
0.0
0.00

169.00
260.00
210.00

3.38
5.20
4.20

1.72
2.65
2.14

2.61
4.02
3.25

1.77
2.72
2.20

178.48
274.59
221.78

0.00

0.00
0.00
0.00

264.00
264.00

5.28
5.28

2.69
2.69

4.08
4.08

4.14
4.14

280.19
280.19

0.00
0.00

0.00
0.00

8.00

0.16

0.08

0.12

0.17

8.53

212.00
210.00
152.00
135.00

4.24
4.2
3.04
2.7

4.50
4.50
4.50
4.50

3.31
3.28
2.39
2.13

3.31
3.28
2.39
2.13

227.36
225.26
164.33
146.47

0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00

130.00

2.60

4.50

2.06

2.06

141.21

0.00

0.00

0.00

RM Total carried forward

Extras
Qty
Rate
Qty
Rate
Nozzles
Nos
PP/PVC
Nos
FRP
25NB socket
200
50
25 NB
250
200
32NB
320
256
40NB
400
380
50NB
600
500
65/80NB
800
640
100/125NB
1000
750
150NB
1500
1125
200NB
2000
1500
250NB
2500
1875
MANHOLE
4500
650
Level switch pad
640
840
Long Pipe 25NB
150
150
Surface finish
sqr mtr rate/sqmtr
Painting cost
0.00
501.75
surface mat
0
450
Stiffners
Nos
Rate
Body stiffners
1500
Cone stiffners
150
FRP internals
150
MS Ladder size:2.5 M h
3050
out sourced
MS Railing size:1.3M
13500
out sourced
MS rings LSC
1500
MS Channels
850
ms cleats set
3000
SS Channels
PPGL
PPHGL
PP-Roll 10X1.5 X5mm
9735
12315
PP-Roll 10X1.5 X3mm
6200
7935
PVC SHEETS
MS Lifting Lugs
150
FRP Legs
150
SS/BR Hinges
130
82
SS/MS HANDLES
600
150
Name plate
250
Total
Consumables-Brush,Wax,PVA,
12%
Waste,Thinner,Cutting Blades,
Emerry sheets'and Sandering wheels
Labour
12%

0.00

workout summary

colour

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00

Rents,Electricity,transport,Inspection
Net
Profit
Price
Round off
Less modvat claimed
PRICE QUOTED
6 VE
7 VES
8 VEG
9
262
BIS
Layer

ISO
Layer

2
3

PTA
Layer

FINAL
Coat

200
255
200

12%
20%

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Sqr Mtrs
of
layers
Work Done
Glass Section
55.38
Vinyl ester layers
55.38
Bis layers
55.38
ISO - layers Inner
55.38
PAT- Layers Outer
55.38
GP- Layers Outer
55.38
Barrier/Stiffners
PPGL Sheet
Core Mat
PVC SHEET
steel structure
Initial and intermediate Coating
55.38
Coating for sheets
55.38
Coating for sheets
55.38
Coating for sheets
55.38
Coating for sheets
55.38
Coating for sheets
55.38
Coating for sheets
55.38
Layer Wetting
Layer-wetting resin
0
Layer-wetting resin
0.00
Layer-wetting resin
276.88
Layer-wetting resin
0
Layer-wetting resin
0
Final Coating
Coating final resin
55.38
Coating final resin
55.38
Coating final resin
55.38
Coating final resin
55.38
Coating final resin
55.38
Coating final resin
55.38
Curing Section
Promoters
Accelrator
Catalyst MEKP
Colour selection
Pigment coating
Pigment layers
Fillers
Type of filler
Resin for filler
Resin for puty
Resin for puty
Resin for puty
Resin for puty

q
t
y

Type of materials
QTY
Density/ Type of
Kgs or
Resin,Coremat
Sq mts
2
2
0.45g/m
0.3g/m
0.00
0.00
1
138.4
0.00
0.00

VEG
BIS
1 ISO
PAT

Excise
Duty
Rs.

119.00
119.00
119.00
119.00
119.00

14.88
14.88
14.88
14.88
14.71

0.00
0.00
0.00
0.00

0.00
0.00
0.00

0.00
0.00
0.00

0.00
0.00
0.00
31.01
0.00
0.00

295.00
210.00
210.00
121.00
149.00
142.00

36.88
26.25
26.25
15.13
18.63
17.75

0.0
0.00
346.1
0.0
0.0

210.00
210.00
121.00
149.00
142.00

26.25
26.25
15.13
18.63
17.75

0.00
0.00
0.00
31.01
0.00
0.00

295.00
210.00
210.00
121.00
149.00
142.00

36.88
26.25
26.25
15.13
18.63
17.75

0.00
8.16
12.24

150.00
260.00
210.00

18.54

8%
2%

4.96
6.92

325.00
325.00

41
41

5%

27.33
210.00
210.00
121.00
149.00

26.33
26.25
15.13
18.63

VES/sqm
0.28
VEG/sqm
0.28
BIS/sqm
0.15
ISO/sqm
0.28
PAT/sqm
0.28
GP/sqm
0.2
Glass to resin ratio
VEG
2.5
BIS
1.8
ISO
2.5
PAT
2.5
GP
2.5
VES-UV/sqm
VEG/sqm
BIS/sqm
ISO/sqm
PAT/sqm
GP/sqm
%
%
%
%
%
5 Nile
5 Nile
%
Talc

Basic
Price
Rs.

0.45
0.28
0.45
0.28
0.45
0.45
2%
2%
3%

0.00
0.00
13.66
0.00

Resin for puty

GP

0.00

Totals

142.00

17.75

620

Price workout summary

Customer Name
Item name
Item description
MOC

:
:
:
:

Drawing No
Surface Mat
Painting
Price as per workings
CONTINGENCY
Final price quoted
No of items
Total Amount
Discount
Price after Discount
FINAL PRICE
Round off
Quoted Price
Liquid contained
Litres Contained

:
:
:
:
:
:
:
:
:
:
:

Rate per Litre

Total Area of Tank

:
:

55.38

Thickness of Tank

11.05

:
:

ADANI MSPVL MUNDRA

22m3
2800 X4320H X 11Thk
5mmPPGL + 6mm ISO Laminate

2
22000Ltrs

10%

Each

1 Sqr mtrs
55.38
330727
33072.70
363800
1
363800
0
363800
363800
0
363799.70
92315

26600

13.68

Rate per Sqr mtr /mm :

594.53

Rate per Sqr Foot/mm

Rate for the reqired Thickness

55.25
610.56
611

Round off

colour
RAL/ISC No.217

271485

NILE BLUE
PASTEL BLUE
PALE GREY
LT GREY
FRE GREY

material
PPGL
Isopthalic Resin
Isopthalic Resin
Isopthalic Resin
Isopthalic Resin
Isopthalic Resin
Isopthalic Resin
Isopthalic Resin
Isopthalic Resin
Isopthalic Resin
Putty
Required tickness
Totals

1
2
3
4
5
VES
Coat

Thk
coat
450CSM
450CSM
coat
450CSM
450CSM
450CSM
coat
coat

272 IVORY
305 BLACLK
235 RED
WHITE
325 YELLOW
BIS
Coat

ISO
coat

5
0.15
1.09
1.09
0.15
1.09
1.09
1.09
0.15
0.15

6
7
8
9
10
VEG
coat

VEG
Layer

11.05
0

dealers
comm/
tpt/tax
Rs.
7.00
7.00
7.00
7.00
7.00

Dealer
Price
Rs.

CST
@2%
Rs.

Tpt
In
Rs.

INT
1%
Rs.

Cutting
&Barrel
Loss
Rs.

landed
cost
of
RM

Excise
Modvat
availed
Rs.

landed
cost for
product
moulded

141.00
141.00
141.00
141.00
141.00

2.82
2.82
2.82
2.82
2.82

2.65
2.65
2.65
2.65
2.65

2.64
2.64
2.64
2.64
2.64

0.73
0.73
0.73
0.73
0.73

149.84
149.84
149.84
149.84
149.84

0.00
0.00
1357.49
0.00
0.00

0.00
0.00
20743.75
0.00
0.00

0.00
0.00
0.00

0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00

`
332.00
236.00
236.00
136.00
168.00
160.00

6.64
4.72
4.72
2.72
3.36
3.20

4.50
4.50
4.50
4.50
4.50
4.50

5.15
3.68
3.68
2.15
2.64
2.52

1.72
1.23
1.23
0.72
0.88
0.84

350.00
250.12
250.12
146.08
179.38
171.05

0.00
0.00
0.00
309.19
0.00
0.00

0.00
0.00
0.00
4530.17
0.00
0.00

236.00
236.00
136.00
168.00
160.00

4.72
4.72
2.72
3.36
3.20

4.50
4.50
4.50
4.50
4.50

4.41
4.41
2.58
3.17
3.02

1.23
1.23
0.72
0.88
0.84

250.86
250.86
146.51
179.90
171.56

0.00
0.00
3450.77
0.00
0.00

0.00
0.00
50708.68
0.00
0.00

332.00
236.00
236.00
136.00
168.00
160.00

6.64
4.72
4.72
2.72
3.36
3.20

4.50
4.50
4.50
4.50
4.50
4.50

5.15
3.68
3.68
2.15
2.64
2.52

1.72
1.23
1.23
0.72
0.88
0.84

350.00
250.12
250.12
146.08
179.38
171.05

0.00
0.00
0.00
309.19
0.00
0.00

0.00
0.00
0.00
4530.2
0.0
0.00

169.00
260.00
210.00

3.38
5.20
4.20

1.72
2.65
2.14

2.61
4.02
3.25

1.77
2.72
2.20

178.48
274.59
221.78

0.00

0.00
2241.31
2715.44

366.00
366.00

7.32
7.32

3.73
3.73

5.66
5.66

5.74
5.74

388.45
388.45

132.87
185.37

1927.37
2688.86

8.00

0.16

0.08

0.12

0.17

8.53

236.00
236.00
136.00
168.00

4.72
4.72
2.72
3.36

4.50
4.50
4.50
4.50

3.68
3.68
2.15
2.64

1.23
1.23
0.72
0.88

250.12
250.12
146.08
179.38

233.18
0.00
0.00
136.24
0.00

0.00
0.00
1996.11
0.00

160.00

3.20

4.50

2.52

0.84

171.05

0.00

0.00

5881

92315.05

RM Total carried forward

Extras
Qty
Rate
Qty
Rate
Nozzles
Nos
PP/PVC
Nos
FRP
15NB
200
200
25 NB
4
250
150
32NB
320
50
40NB
400
250
50NB
600
400
65/80NB
5
800
640
100/125NB
2
1000
950
150NB
1500
1125
200NB
2000
1500
250NB
2500
1875
Manhole 500
1
6800
5500
Air Vent Pipe 50NB
1
850
650
0 Level Switch80NB
1
850
350
Surface finish
sqr mtr rate/sqmtr
Painting cost
0.00
650
surface mat
55.37618
75
Stiffners
Nos
Rate
Body stiffners PU Filled
2
2500
Cone stiffners
8
300
Flange Stiffners
3200
SS Angle for DB-1640L
650
out sourced
MS Railing size:4.6 M
21000
out sourced
MS Socket for Ladder
8
250
Lifting Lugs
2
650
Ms Cleats on Cone
10
150
Fastners & Gaskets
1200
PPGL
PPHGL
PP-Roll 10X1.5 X5mm
9735
5.50
13243
PP-Roll 10X1.5 X3mm
6060
7935
balsa
91000
Eye Bolts
450
FRP Legs
4
200
SS/BR Hinges
230
82
SS/MS HANDLES
2
100
250
Name plate
200
Total
Consumables-Brush,Wax,PVA,
12%
Waste,Thinner,Cutting Blades,
Emerry sheets'and Sandering wheels
Labour
12%

92315.05

workout summary

colour

271485

0.00
1000.00
0.00
0.00
0.00
4000.00
2000.00
0.00
0.00
0.00
6800.00
850.00
850.00
0.00
4153.21
5000.00
2400.00
0.00
0.00
0.00
2000.00
1300.00
1500.00
0.00
72836.50
0.00
0.00
0.00
800.00
0.00
200.00
0.00
198004.76
23760.57

23760.57

Rents,Electricity,transport,Inspection
Net
Profit
Price
Round off
Less modvat claimed
PRICE QUOTED
6 VE
7 VES
8 VEG
9
262
BIS
Layer

ISO
Layer

2
3

GP
Layer

FINAL
Coat

1
1
1
1
1

25%

23760.57
269286.48
67321.62
336608.09
336608.00
5881.12
330726.88
238411.83
132722.12
165794.94

1
1

200
255
200

12%

MAIN CLIENT
PROJECT
CLIENT
LOCATION
CONTRACT/O.C.No.
CONSULTANT

ADANI MSPVL MUNDRA

ULTRA PURE WATER PLANT
MSPVL - MUNDRA
MUNDRA-KUTCH
0
SEMAC CONSULTANTS PRIVATE LIMITED

S.Nos

Description

Capacity
brim full
Ltrs

Collection Station Tanks

Net Volume 22 m / PPGL light grey
Number of Tanks

Dim
MOC
Net Volume

2800 X4320H X 11Thk

5mm PPGL Light Grey + 6mm Isopthalic resin Laminate
22000Ltrs

Total

Delivery
Payment
Freight
Insurance
Packing & Forwarding

:
:
:
:
:

26604

VE-ISO

Qty

Amount

Price

363800

21

7639794

363800

21

7639794

Six Weeks from the date of your confirmed Purchase Order Or LOI
Immediate Against Proforma Invoice
Will be Chargebale extra As actuals ( Price Ex Works Hosur)
Extra As Actuals
Extra As Actuals