Cost Summary for Equipment Installation Work (PKG-1/2/3)

PROJECT: Ruwias Refinery Expansion

Direct
No. Description Mat'l Cost Man-hour Labor Cost Equip't Cost Tool & Consum.
Total(A)

1 Package 1 (Area 1 & 2) NA 38,039 196,557 254,588 127,294 578,440

2 Package 2 (Area 3, 4 & 6) NA 21,576 110,126 142,640 71,320 324,086

3 Package 3 (Area 5) NA 9,478 45,558 59,008 29,504 134,070

Total 69,094 352,241 456,236 228,118 1,036,596

Page 1 of 9
 Date : 2010- 04 - 30

CURRENCY : USD

Inirect Total
Remark
Total(B) Cost(A+B)

205,917 784,357

115,371 439,457

47,727 181,797

369,015 1,405,610

Page 2 of 9
 ESTIMATION SHEET
Plant : RUWAIS REFINERY EXPANSION PROJECT Date : 2010- 04 - 23
(Equipment Installation)
Client : TAKREER, Abhu Dabi - UAE 5.25 6.80 3.40 5.50
CURRENCY : USD

Type Size Weight Mat'l Cost Man-hour Labor Cost Equip't Cost Tool & Consum. Direct Total(A) Inirect Total(B) Total Cost(A+B)
Equip't No. DESCRIPTION Area Unit Q'ty Remark
(Hor/Vert.) Dia(mm) L(mm) (Ton)
Unit Amount Unit Amount Unit Amount Unit Amount Unit Amount Unit Amount Unit Amount Unit Amount
1. Static Equipment 0

1-1. Drum
1041-D-001 Propylene First Flash Drum 1 V 3400 8920 Set 1 50.2 25.00 1,254.63 131.25 6,586.78 170.00 8,531.45 85.00 4,265.73 386.25 19,383.96 137.50 6,900.44 523.75 26,284.39
1041-D-002 Propylene Second Flash Drum 1 V 3000 8380 Set 1 42.7 25.00 1,068.73 131.25 5,610.81 170.00 7,267.33 85.00 3,633.67 386.25 16,511.80 137.50 5,877.99 523.75 22,389.79
1041-D-003 Propylene Third Flash Drum 1 V 3000 8030 Set 1 54.6 25.00 1,364.28 131.25 7,162.44 170.00 9,277.07 85.00 4,638.54 386.25 21,078.05 137.50 7,503.51 523.75 28,581.56
1041-D-004 Propylene Accumulator 1 H 3000 9000 Set 1 46.2 25.00 1,154.43 131.25 6,060.73 170.00 7,850.09 85.00 3,925.05 386.25 17,835.87 137.50 6,349.34 523.75 24,185.20
1041-D-020 Propylene Storage Area Flare K.O. Drum 1 H 3000 9000 Set 1 22.6 25.00 565.30 131.25 2,967.83 170.00 3,844.04 85.00 1,922.02 386.25 8,733.89 137.50 3,109.15 523.75 11,843.04
1041-D-042 Gasoline 91/95/98 Closed Drain Drum 1 H 1300 4000 Set 1 4.0 25.00 100.00 131.25 525.00 170.00 680.00 85.00 340.00 386.25 1,545.00 137.50 550.00 523.75 2,095.00
1041-D-043 Bunker and Jet Fuel Closed Drain Drum 2 H 1300 4000 Set 1 4.0 25.00 100.00 131.25 525.00 170.00 680.00 85.00 340.00 386.25 1,545.00 137.50 550.00 523.75 2,095.00
1045-D-016 LLP FLARE KO DRUM 1 H 3000 7500 Set 1 18.3 25.00 457.43 131.25 2,401.48 170.00 3,110.49 85.00 1,555.25 386.25 7,067.22 137.50 2,515.84 523.75 9,583.05
1045-D-021 LLP FLARE AREA FUEL GAS KO DRUM 1 V 610 1750 Set 1 2.5 25.00 62.50 131.25 328.13 170.00 425.00 85.00 212.50 386.25 965.63 137.50 343.75 523.75 1,309.38
Sub-Total 245.1 6,127.28 32,168.19 41,665.47 20,832.74 94,666.40 33,700.01 128,366.41

1-2. Exchanger
1041-E-001 A Propylene Condenser 1 Set 1 42.7 30.00 1,281.00 157.50 6,725.25 204.00 8,710.80 102.00 4,355.40 463.50 19,791.45 165.00 7,045.50 628.50 26,836.95
1041-E-001 B Propylene Condenser 1 Set 1 42.7 30.00 1,281.00 157.50 6,725.25 204.00 8,710.80 102.00 4,355.40 463.50 19,791.45 165.00 7,045.50 628.50 26,836.95
Elec.
1041-E-003 Propylene Flare K.O. Drum Heater 1
Heater
Set 1 1.0 30.00 30.00 157.50 157.50 204.00 204.00 102.00 102.00 463.50 463.50 165.00 165.00 628.50 628.50
1041-E-004 Propylene Heat Recovery Exchanger 1 H-AEL Set - - 30.00 0.00 157.50 0.00 204.00 0.00 102.00 0.00 463.50 0.00 165.00 0.00 628.50 0.00
1041-E-005 Propylene Steam Heater 1 V-BAYONET Set 1 15.0 30.00 450.00 157.50 2,362.50 204.00 3,060.00 102.00 1,530.00 463.50 6,952.50 165.00 2,475.00 628.50 9,427.50
Sub-Total 101.4 3,042.00 15,970.50 20,685.60 10,342.80 46,998.90 16,731.00 63,729.90

1-3. Packages
1045-ME-014 Llp Flare System 1 Package Set 1 50.00 262.50 22,312.50 340.00 28,900.00 170.00 14,450.00 772.50 65,662.50 275.00 23,375.00 1,047.50 89,037.50
1045-ME-014-1 Llp Flare Steam Injection Control Skid 1 Package Set 1 85.0 50.00 4,250.00 262.50 0.00 340.00 0.00 170.00 0.00 772.50 0.00 275.00 0.00 1,047.50 0.00
1045-ME-014-2 Llp Flare Flame Front Generator 1 Package Set 1 50.00 262.50 0.00 340.00 0.00 170.00 0.00 772.50 0.00 275.00 0.00 1,047.50 0.00
Sub-Total 85.0 4,250.00 22,312.50 28,900.00 14,450.00 65,662.50 23,375.00 89,037.50

1-4. Others
Filters All Set 11 - 100.00 1,100.00 525.00 5,775.00 680.00 7,480.00 340.00 3,740.00 1,545.00 16,995.00 550.00 6,050.00 2,095.00 23,045.00
Coils All Set 4 - 150.00 600.00 787.50 3,150.00 1,020.00 4,080.00 510.00 2,040.00 2,317.50 9,270.00 825.00 3,300.00 3,142.50 12,570.00
In-Line Mixer All Set 1 - 150.00 150.00 787.50 787.50 1,020.00 1,020.00 510.00 510.00 2,317.50 2,317.50 825.00 825.00 3,142.50 3,142.50
Silencer All Set 4 - 150.00 600.00 787.50 3,150.00 1,020.00 4,080.00 510.00 2,040.00 2,317.50 9,270.00 825.00 3,300.00 3,142.50 12,570.00
Oil Mist PKG All Set 1 - 150.00 150.00 787.50 787.50 1,020.00 1,020.00 510.00 510.00 2,317.50 2,317.50 825.00 825.00 3,142.50 3,142.50
Carbon Filter All Set 7 - 100.00 700.00 525.00 3,675.00 680.00 4,760.00 340.00 2,380.00 1,545.00 10,815.00 550.00 3,850.00 2,095.00 14,665.00
Sub-Total - 3,300.00 17,325.00 22,440.00 11,220.00 50,985.00 18,150.00 69,135.00

Total 431.5 16,719.28 87,776.19 113,691.07 56,845.54 258,312.80 91,956.01 350,268.81

2. Rotatic Equipment

2-1. Pump
1041-G-015 A Jet Fuel Shipping Pumps 2 H Set 1 24.5 40.00 978.00 210.00 5,134.50 272.00 6,650.40 136.00 3,325.20 618.00 15,110.10 220.00 5,379.00 838.00 20,489.10
1041-G-015 B Jet Fuel Shipping Pumps 2 H Set 1 24.5 40.00 978.00 210.00 5,134.50 272.00 6,650.40 136.00 3,325.20 618.00 15,110.10 220.00 5,379.00 838.00 20,489.10
1041-G-015 C Jet Fuel Shipping Pumps 2 H Set 1 24.5 40.00 978.00 210.00 5,134.50 272.00 6,650.40 136.00 3,325.20 618.00 15,110.10 220.00 5,379.00 838.00 20,489.10
1041-G-015 D Jet Fuel Shipping Pumps 2 H Set 1 24.5 40.00 978.00 210.00 5,134.50 272.00 6,650.40 136.00 3,325.20 618.00 15,110.10 220.00 5,379.00 838.00 20,489.10
1041-G-019 A HT Kerosene Blending Pumps 2 H Set 1 2.5 40.00 99.56 210.00 522.69 272.00 677.01 136.00 338.50 618.00 1,538.20 220.00 547.58 838.00 2,085.78
1041-G-019 B HT Kerosene Blending Pumps 2 H Set 1 2.5 40.00 99.56 210.00 522.69 272.00 677.01 136.00 338.50 618.00 1,538.20 220.00 547.58 838.00 2,085.78
1041-G-038 A Gasoline-95 Shipping Pumps 1 V Set 1 15.0 40.00 600.00 210.00 3,150.00 272.00 4,080.00 136.00 2,040.00 618.00 9,270.00 220.00 3,300.00 838.00 12,570.00
1041-G-038 B Gasoline-95 Shipping Pumps 1 V Set 1 15.0 40.00 600.00 210.00 3,150.00 272.00 4,080.00 136.00 2,040.00 618.00 9,270.00 220.00 3,300.00 838.00 12,570.00
1041-G-038 C Gasoline-95 Shipping Pumps 1 V Set 1 15.0 40.00 600.00 210.00 3,150.00 272.00 4,080.00 136.00 2,040.00 618.00 9,270.00 220.00 3,300.00 838.00 12,570.00
1041-G-041 A Gasoline-95 Transfer Pumps 1 V Set 1 9.0 40.00 360.00 210.00 1,890.00 272.00 2,448.00 136.00 1,224.00 618.00 5,562.00 220.00 1,980.00 838.00 7,542.00
1041-G-041 B Gasoline-95 Transfer Pumps 1 V Set 1 9.0 40.00 360.00 210.00 1,890.00 272.00 2,448.00 136.00 1,224.00 618.00 5,562.00 220.00 1,980.00 838.00 7,542.00
1041-G-042 A Gasoline-98 Shipping Pumps 1 V Set 1 15.0 40.00 600.00 210.00 3,150.00 272.00 4,080.00 136.00 2,040.00 618.00 9,270.00 220.00 3,300.00 838.00 12,570.00
1041-G-042 B Gasoline-98 Shipping Pumps 1 V Set 1 15.0 40.00 600.00 210.00 3,150.00 272.00 4,080.00 136.00 2,040.00 618.00 9,270.00 220.00 3,300.00 838.00 12,570.00
1041-G-045 A Bunker Shipping Pumps 2 H Set 1 9.9 40.00 396.40 210.00 2,081.10 272.00 2,695.52 136.00 1,347.76 618.00 6,124.38 220.00 2,180.20 838.00 8,304.58
1041-G-045 B Bunker Shipping Pumps 2 H Set 1 9.9 40.00 396.40 210.00 2,081.10 272.00 2,695.52 136.00 1,347.76 618.00 6,124.38 220.00 2,180.20 838.00 8,304.58
1041-G-045 C Bunker Shipping Pumps 2 H Set 1 9.9 40.00 396.40 210.00 2,081.10 272.00 2,695.52 136.00 1,347.76 618.00 6,124.38 220.00 2,180.20 838.00 8,304.58

Page 3 of 9
 ESTIMATION SHEET
Plant : RUWAIS REFINERY EXPANSION PROJECT Date : 2010- 04 - 23
(Equipment Installation)
Client : TAKREER, Abhu Dabi - UAE 5.25 6.80 3.40 5.50
CURRENCY : USD

Type Size Weight Mat'l Cost Man-hour Labor Cost Equip't Cost Tool & Consum. Direct Total(A) Inirect Total(B) Total Cost(A+B)
Equip't No. DESCRIPTION Area Unit Q'ty Remark
(Hor/Vert.) Dia(mm) L(mm) (Ton)
Unit Amount Unit Amount Unit Amount Unit Amount Unit Amount Unit Amount Unit Amount Unit Amount
1041-G-045 D Bunker Shipping Pumps 2 H Set 1 9.9 40.00 396.40 210.00 2,081.10 272.00 2,695.52 136.00 1,347.76 618.00 6,124.38 220.00 2,180.20 838.00 8,304.58
1041-G-046 A Gasoline-91 Shipping Pumps 1 V Set 1 15.0 40.00 600.00 210.00 3,150.00 272.00 4,080.00 136.00 2,040.00 618.00 9,270.00 220.00 3,300.00 838.00 12,570.00
1041-G-046 B Gasoline-91 Shipping Pumps 1 V Set 1 15.0 40.00 600.00 210.00 3,150.00 272.00 4,080.00 136.00 2,040.00 618.00 9,270.00 220.00 3,300.00 838.00 12,570.00
1041-G-046 C Gasoline-91 Shipping Pumps 1 V Set 1 15.0 40.00 600.00 210.00 3,150.00 272.00 4,080.00 136.00 2,040.00 618.00 9,270.00 220.00 3,300.00 838.00 12,570.00
1041-G-047 A Propylene Flash Drum Pumps 1 H Set 1 5.4 40.00 214.16 210.00 1,124.34 272.00 1,456.29 136.00 728.14 618.00 3,308.77 220.00 1,177.88 838.00 4,486.65
1041-G-047 B Propylene Flash Drum Pumps 1 H Set 1 5.4 40.00 214.16 210.00 1,124.34 272.00 1,456.29 136.00 728.14 618.00 3,308.77 220.00 1,177.88 838.00 4,486.65
1041-G-048 A Propylene Circulation Pumps 1 V Set 1 0.7 40.00 26.24 210.00 137.76 272.00 178.43 136.00 89.22 618.00 405.41 220.00 144.32 838.00 549.73
1041-G-048 B Propylene Circulation Pumps 1 V Set 1 0.7 40.00 26.24 210.00 137.76 272.00 178.43 136.00 89.22 618.00 405.41 220.00 144.32 838.00 549.73
1041-G-049 Propylene Circulation Pump 1 V Set 1 0.7 40.00 26.24 210.00 137.76 272.00 178.43 136.00 89.22 618.00 405.41 220.00 144.32 838.00 549.73
1041-G-050 A Propylene Shipping Pumps 1 V Set 1 3.7 40.00 148.84 210.00 781.41 272.00 1,012.11 136.00 506.06 618.00 2,299.58 220.00 818.62 838.00 3,118.20
1041-G-050 B Propylene Shipping Pumps 1 V Set 1 3.7 40.00 148.84 210.00 781.41 272.00 1,012.11 136.00 506.06 618.00 2,299.58 220.00 818.62 838.00 3,118.20
1041-G-050 C Propylene Shipping Pumps 1 V Set 1 3.7 40.00 148.84 210.00 781.41 272.00 1,012.11 136.00 506.06 618.00 2,299.58 220.00 818.62 838.00 3,118.20
1041-G-051 A Propylene Shipping Pumps 1 V Set 1 3.7 40.00 148.84 210.00 781.41 272.00 1,012.11 136.00 506.06 618.00 2,299.58 220.00 818.62 838.00 3,118.20
1041-G-051 B Propylene Shipping Pumps 1 V Set 1 3.7 40.00 148.84 210.00 781.41 272.00 1,012.11 136.00 506.06 618.00 2,299.58 220.00 818.62 838.00 3,118.20
1041-G-054 Propylene Circulation Pump 1 V Set 1 0.7 40.00 26.24 210.00 137.76 272.00 178.43 136.00 89.22 618.00 405.41 220.00 144.32 838.00 549.73
1041-G-055 A Propylene Shipping Pumps 1 V Set 1 3.7 40.00 148.84 210.00 781.41 272.00 1,012.11 136.00 506.06 618.00 2,299.58 220.00 818.62 838.00 3,118.20
1041-G-055 B Propylene Shipping Pumps 1 V Set 1 3.7 40.00 148.84 210.00 781.41 272.00 1,012.11 136.00 506.06 618.00 2,299.58 220.00 818.62 838.00 3,118.20
1041-G-071A Propylene Transfer Pumps 1 V Set 1 2.5 40.00 101.08 210.00 530.67 272.00 687.34 136.00 343.67 618.00 1,561.69 220.00 555.94 838.00 2,117.63
1041-G-071B Propylene Transfer Pumps 1 V Set 1 2.5 40.00 101.08 210.00 530.67 272.00 687.34 136.00 343.67 618.00 1,561.69 220.00 555.94 838.00 2,117.63
1041-G-072A Propylene Transfer Pumps 1 V Set 1 2.5 40.00 101.08 210.00 530.67 272.00 687.34 136.00 343.67 618.00 1,561.69 220.00 555.94 838.00 2,117.63
1041-G-072B Propylene Transfer Pumps 1 V Set 1 2.5 40.00 101.08 210.00 530.67 272.00 687.34 136.00 343.67 618.00 1,561.69 220.00 555.94 838.00 2,117.63
1041-G-073A Propylene Transfer Pumps 1 V Set 1 - 100.00 100.00 525.00 0.00 680.00 0.00 340.00 0.00 1,545.00 0.00 550.00 0.00 2,095.00 0.00
1041-G-073B Propylene Transfer Pumps 1 V Set 1 - 100.00 100.00 525.00 0.00 680.00 0.00 340.00 0.00 1,545.00 0.00 550.00 0.00 2,095.00 0.00
1041-G-082A Gasoline 91/95/98 Closed Drain Drum Pumps 1 V Set 1 - 100.00 100.00 525.00 0.00 680.00 0.00 340.00 0.00 1,545.00 0.00 550.00 0.00 2,095.00 0.00
1041-G-082B Gasoline 91/95/98 Closed Drain Drum Pumps 1 V Set 1 - 100.00 100.00 525.00 0.00 680.00 0.00 340.00 0.00 1,545.00 0.00 550.00 0.00 2,095.00 0.00
Bunker and Jet Fuel Closed Drain Drum
1041-G-083A
Pumps
2 V Set 1 - 100.00 100.00 525.00 0.00 680.00 0.00 340.00 0.00 1,545.00 0.00 550.00 0.00 2,095.00 0.00
Bunker and Jet Fuel Closed Drain Drum
1041-G-083B
Pumps
2 V Set 1 - 100.00 100.00 525.00 0.00 680.00 0.00 340.00 0.00 1,545.00 0.00 550.00 0.00 2,095.00 0.00
1046-G-221A AOS Sump 21 Duty Pump 1 Sump Set 1 2.0 40.00 80.00 210.00 420.00 272.00 544.00 136.00 272.00 618.00 1,236.00 220.00 440.00 838.00 1,676.00
1046-G-221B AOS Sump 21 Standby Pump 1 Sump Set 1 2.0 40.00 80.00 210.00 420.00 272.00 544.00 136.00 272.00 618.00 1,236.00 220.00 440.00 838.00 1,676.00
1046-G-222A AOS Sump 22 Duty Pump 2 Sump Set 1 2.0 40.00 80.00 210.00 420.00 272.00 544.00 136.00 272.00 618.00 1,236.00 220.00 440.00 838.00 1,676.00
1046-G-222B AOS Sump 22 Standby Pump 2 Sump Set 1 2.0 40.00 80.00 210.00 420.00 272.00 544.00 136.00 272.00 618.00 1,236.00 220.00 440.00 838.00 1,676.00
1046-G-318A OS Sump 18 Duty Pump 2 Sump Set 1 2.0 40.00 80.00 210.00 420.00 272.00 544.00 136.00 272.00 618.00 1,236.00 220.00 440.00 838.00 1,676.00
1046-G-318B OS Sump 18 Standby Pump 2 Sump Set 1 2.0 40.00 80.00 210.00 420.00 272.00 544.00 136.00 272.00 618.00 1,236.00 220.00 440.00 838.00 1,676.00
1046-G-319A OS Sump 19 Duty Pump 1 Sump Set 1 2.0 40.00 80.00 210.00 420.00 272.00 544.00 136.00 272.00 618.00 1,236.00 220.00 440.00 838.00 1,676.00
1046-G-319B OS Sump 19 Standby Pump 1 Sump Set 1 2.0 40.00 80.00 210.00 420.00 272.00 544.00 136.00 272.00 618.00 1,236.00 220.00 440.00 838.00 1,676.00
1046-G-427A SS Sump Pumps 2 Sump Set 1 0.1 40.00 4.00 210.00 21.00 272.00 27.20 136.00 13.60 618.00 61.80 220.00 22.00 838.00 83.80
1046-G-427B SS Sump Pumps 2 Sump Set 1 0.1 40.00 4.00 210.00 21.00 272.00 27.20 136.00 13.60 618.00 61.80 220.00 22.00 838.00 83.80
1046-G-428A SS Sump Pumps 1 Sump Set 1 0.1 40.00 4.00 210.00 21.00 272.00 27.20 136.00 13.60 618.00 61.80 220.00 22.00 838.00 83.80
1046-G-428B SS Sump Pumps 1 Sump Set 1 0.1 40.00 4.00 210.00 21.00 272.00 27.20 136.00 13.60 618.00 61.80 220.00 22.00 838.00 83.80
1046-G-429A SS Sump Pumps 1 Sump Set 1 0.1 40.00 4.00 210.00 21.00 272.00 27.20 136.00 13.60 618.00 61.80 220.00 22.00 838.00 83.80
1046-G-429B SS Sump Pumps 1 Sump Set 1 0.1 40.00 4.00 210.00 21.00 272.00 27.20 136.00 13.60 618.00 61.80 220.00 22.00 838.00 83.80
Sub-Total 346.5 41.73 14,460.20 72,766.05 94,249.36 47,124.68 214,140.09 76,231.10 290,371.19

2-2. Compressor
1041-K-001 A Propylene Compressors 1 Turbine Set 1 46.8 40.00 1,872.00 210.00 9,828.00 272.00 12,729.60 136.00 6,364.80 618.00 28,922.40 220.00 10,296.00 838.00 39,218.40
1041-K-001 B Propylene Compressors 1 Motor Set 1 55.1 40.00 2,204.00 210.00 11,571.00 272.00 14,987.20 136.00 7,493.60 618.00 34,051.80 220.00 12,122.00 838.00 46,173.80
1041-K-001 C Propylene Compressors 1 Motor Set 1 55.1 40.00 2,204.00 210.00 11,571.00 272.00 14,987.20 136.00 7,493.60 618.00 34,051.80 220.00 12,122.00 838.00 46,173.80
Sub-Total 157.0 40.00 6,280.00 32,970.00 42,704.00 21,352.00 97,026.00 34,540.00 131,566.00

2-3. Mixer Tank No.

1041-V-061A/B/C/D/E Bunker Tank Mixers 2 F-061 Set 5 2.9 50.00 145.00 262.50 761.25 340.00 986.00 170.00 493.00 772.50 2,240.25 275.00 797.50 1,047.50 3,037.75
1041-V-062A/B/C/D/E Bunker Tank Mixers 2 F-062 Set 5 2.9 50.00 145.00 262.50 761.25 340.00 986.00 170.00 493.00 772.50 2,240.25 275.00 797.50 1,047.50 3,037.75
1041-V-063A/B/C/D/E Bunker Tank Mixers 2 F-063 Set 5 2.9 50.00 145.00 262.50 761.25 340.00 986.00 170.00 493.00 772.50 2,240.25 275.00 797.50 1,047.50 3,037.75
1041-V-064A/B/C/D/E Bunker Tank Mixers 2 F-064 Set 5 2.9 50.00 145.00 262.50 761.25 340.00 986.00 170.00 493.00 772.50 2,240.25 275.00 797.50 1,047.50 3,037.75
Sub-Total 11.6 50.00 580.00 3,045.00 3,944.00 1,972.00 8,961.00 3,190.00 12,151.00

Total 515.1 21,320.20 108,781.05 140,897.36 70,448.68 320,127.09 113,961.10 434,088.19

Page 4 of 9
 ESTIMATION SHEET
Plant : RUWAIS REFINERY EXPANSION PROJECT Date : 2010- 04 - 23
(Equipment Installation)
Client : TAKREER, Abhu Dabi - UAE 5.25 6.80 3.40 5.50
CURRENCY : USD

Type Size Weight Mat'l Cost Man-hour Labor Cost Equip't Cost Tool & Consum. Direct Total(A) Inirect Total(B) Total Cost(A+B)
Equip't No. DESCRIPTION Area Unit Q'ty Remark
(Hor/Vert.) Dia(mm) L(mm) (Ton)
Unit Amount Unit Amount Unit Amount Unit Amount Unit Amount Unit Amount Unit Amount Unit Amount
Grand-Total 946.6 38,039.48 196,557.24 254,588.43 127,294.22 578,439.89 205,917.11 784,357.00

Page 5 of 9
 ESTIMATION SHEET
Plant : RUWAIS REFINERY EXPANSION PROJECT Date : 2010- 04 - 23
(Equipment Installation)
Client : TAKREER, Abhu Dabi - UAE 5.25 0.00 6.80 0.00 3.40 0.00 0.00 0.00 5.50
CURRENCY : USD

Type Size Weight Mat'l Cost Man-hour Labor Cost Equip't Cost Tool & Consum. Direct Total(A) Inirect Total(B) Total Cost(A+B)
Equip't No. DESCRIPTION Area Unit Q'ty Remark
(Hor/Vert.) Dia(mm) L(mm) (Ton)
Unit Amount Unit Amount Unit Amount Unit Amount Unit Amount Unit Amount Unit Amount Unit Amount
1. Static Equipment 0

1-1. Drum
1041-D-019 Naphtha Closed Drain Drum 4 H 1300 6000 Set 1 6.6 25.00 163.88 131.25 860.34 170.00 1,114.35 85.00 557.18 386.25 2,531.87 137.50 901.31 523.75 3,433.18
1041-D-021 Tank Farm Flare K.O. Drum 4 H 2750 6900 Set 1 14.9 25.00 371.98 131.25 1,952.87 170.00 2,529.43 85.00 1,264.72 386.25 5,747.01 137.50 2,045.86 523.75 7,792.88
1041-D-022 Cracked Slop Oil Coalescer 4 H - - Set 1 4.1 25.00 102.50 131.25 538.13 170.00 697.00 85.00 348.50 386.25 1,583.63 137.50 563.75 523.75 2,147.38
1041-D-041 Naphtha and Gas Oil Closed Drain Drum 4 H 1300 4000 Set 1 4.0 25.00 100.00 131.25 525.00 170.00 680.00 85.00 340.00 386.25 1,545.00 137.50 550.00 523.75 2,095.00
1041-D-044 Alkylate Closed Drain Drum 3 H 1300 4000 Set 1 4.0 25.00 100.00 131.25 525.00 170.00 680.00 85.00 340.00 386.25 1,545.00 137.50 550.00 523.75 2,095.00
1041-D-045 Blending Area Closed Drain Drum 4 H 1300 4000 Set 1 4.0 25.00 100.00 131.25 525.00 170.00 680.00 85.00 340.00 386.25 1,545.00 137.50 550.00 523.75 2,095.00
1041-D-046 SR Residue Closed Drain Drum 4 H 1300 4000 Set 1 4.0 25.00 100.00 131.25 525.00 170.00 680.00 85.00 340.00 386.25 1,545.00 137.50 550.00 523.75 2,095.00
1041-D-047 Crude Oil Closed Drain Drum 3 H 1300 4000 Set 1 4.0 25.00 100.00 131.25 525.00 170.00 680.00 85.00 340.00 386.25 1,545.00 137.50 550.00 523.75 2,095.00
1041-D-048 Slop and Slurry Closed Drain Drum 4 H 1300 4000 Set 1 4.0 25.00 100.00 131.25 525.00 170.00 680.00 85.00 340.00 386.25 1,545.00 137.50 550.00 523.75 2,095.00
Sub-Total 49.5 - 1,238.4 6,501.3 8,420.8 4,210.4 19,132.5 6,810.9 25,943.4

1-2. Exchanger
Elec.
1041-E-002 Tank Farm Flare K.O. Heater 4
Heater
Set 1 1.0 50.00 50.00 262.50 262.50 340.00 340.00 170.00 170.00 772.50 772.50 275.00 275.00 1,047.50 1,047.50
Sub-Total 1.0 - 50.0 262.5 340.0 170.0 772.5 275.0 1,047.5

1-3. Heater
Elec.
1045-E-003 LLP Flare KO Drum Heater 4
Heater
Set 1 1.0 50.00 50.00 262.50 262.50 340.00 340.00 170.00 170.00 772.50 772.50 275.00 275.00 1,047.50 1,047.50
Sub-Total 1.0 - 50.0 262.5 340.0 170.0 772.5 275.0 1,047.5

1-4. Others
Filters All Set 36 - 100.00 3600.00 525.00 18,900.00 680.00 24,480.00 340.00 12,240.00 1,545.00 55,620.00 550.00 19,800.00 2,095.00 75,420.00
Coils All Set 11 - 150.00 1650.00 787.50 8,662.50 1,020.00 11,220.00 510.00 5,610.00 2,317.50 25,492.50 825.00 9,075.00 3,142.50 34,567.50
In-Line Mixer All Set 5 - 150.00 750.00 787.50 3,937.50 1,020.00 5,100.00 510.00 2,550.00 2,317.50 11,587.50 825.00 4,125.00 3,142.50 15,712.50
Silencer All Set 1 - 150.00 150.00 787.50 787.50 1,020.00 1,020.00 510.00 510.00 2,317.50 2,317.50 825.00 825.00 3,142.50 3,142.50
Oil Mist PKG All Set 1 - 150.00 150.00 787.50 787.50 1,020.00 1,020.00 510.00 510.00 2,317.50 2,317.50 825.00 825.00 3,142.50 3,142.50
Sub-Total - - 6,300.0 33,075.0 42,840.0 21,420.0 97,335.0 34,650.0 131,985.0

Total 51.5 - 7,638.4 40,101.3 51,940.8 25,970.4 118,012.5 42,010.9 160,023.4

2. Rotatic Equipment

2-1. Pump
1041-G-001 A Crude Booster Pumps 3 H Set 1 19.1 40.00 764.56 210.00 4,013.94 272.00 5,199.01 136.00 2,599.50 618.00 11,812.45 220.00 4,205.08 838.00 16,017.53
1041-G-001 B Crude Booster Pumps 3 H Set 1 19.1 40.00 764.56 210.00 4,013.94 272.00 5,199.01 136.00 2,599.50 618.00 11,812.45 220.00 4,205.08 838.00 16,017.53
1041-G-001 C Crude Booster Pumps 3 H Set 1 19.1 40.00 764.56 210.00 4,013.94 272.00 5,199.01 136.00 2,599.50 618.00 11,812.45 220.00 4,205.08 838.00 16,017.53
1041-G-002 A Water Draw-Off Sump Pumps 3 Sump Set 1 0.7 40.00 29.38 210.00 154.22 272.00 199.76 136.00 99.88 618.00 453.86 220.00 161.57 838.00 615.43
1041-G-002 B Water Draw-Off Sump Pumps 3 Sump Set 1 0.7 40.00 29.38 210.00 154.22 272.00 199.76 136.00 99.88 618.00 453.86 220.00 161.57 838.00 615.43
1041-G-003 Crude Intertank Transfer Pump 3 H Set 1 9.9 40.00 395.84 210.00 2,078.16 272.00 2,691.71 136.00 1,345.86 618.00 6,115.73 220.00 2,177.12 838.00 8,292.85
1041-G-009 A Naphtha Shipping Pumps 4 V Set 1 20.0 40.00 800.00 210.00 4,200.00 272.00 5,440.00 136.00 2,720.00 618.00 12,360.00 220.00 4,400.00 838.00 16,760.00
1041-G-009 B Naphtha Shipping Pumps 4 V Set 1 20.0 40.00 800.00 210.00 4,200.00 272.00 5,440.00 136.00 2,720.00 618.00 12,360.00 220.00 4,400.00 838.00 16,760.00
1041-G-009 C Naphtha Shipping Pumps 4 V Set 1 20.0 40.00 800.00 210.00 4,200.00 272.00 5,440.00 136.00 2,720.00 618.00 12,360.00 220.00 4,400.00 838.00 16,760.00
1041-G-009 D Naphtha Shipping Pumps 4 V Set 1 20.0 40.00 800.00 210.00 4,200.00 272.00 5,440.00 136.00 2,720.00 618.00 12,360.00 220.00 4,400.00 838.00 16,760.00
1041-G-016 A Gas Oil Shipping Pumps 4 H Set 1 24.5 40.00 978.00 210.00 5,134.50 272.00 6,650.40 136.00 3,325.20 618.00 15,110.10 220.00 5,379.00 838.00 20,489.10
1041-G-016 B Gas Oil Shipping Pumps 4 H Set 1 24.5 40.00 978.00 210.00 5,134.50 272.00 6,650.40 136.00 3,325.20 618.00 15,110.10 220.00 5,379.00 838.00 20,489.10
1041-G-016 C Gas Oil Shipping Pumps 4 H Set 1 24.5 40.00 978.00 210.00 5,134.50 272.00 6,650.40 136.00 3,325.20 618.00 15,110.10 220.00 5,379.00 838.00 20,489.10
1041-G-016 D Gas Oil Shipping Pumps 4 H Set 1 24.5 40.00 978.00 210.00 5,134.50 272.00 6,650.40 136.00 3,325.20 618.00 15,110.10 220.00 5,379.00 838.00 20,489.10
1041-G-036 A Mixed Butane Blending Pumps 6 V Set 1 0.6 40.00 23.04 210.00 120.96 272.00 156.67 136.00 78.34 618.00 355.97 220.00 126.72 838.00 482.69
1041-G-036 B Mixed Butane Blending Pumps 6 V Set 1 0.6 40.00 23.04 210.00 120.96 272.00 156.67 136.00 78.34 618.00 355.97 220.00 126.72 838.00 482.69
1041-G-036 C Mixed Butane Blending Pumps 6 V Set 1 0.6 40.00 23.04 210.00 120.96 272.00 156.67 136.00 78.34 618.00 355.97 220.00 126.72 838.00 482.69
1041-G-037 A Mixed Butane FEED Pumps 6 V Set 1 2.5 40.00 101.08 210.00 530.67 272.00 687.34 136.00 343.67 618.00 1,561.69 220.00 555.94 838.00 2,117.63
1041-G-037 B Mixed Butane FEED Pumps 6 V Set 1 2.5 40.00 101.08 210.00 530.67 272.00 687.34 136.00 343.67 618.00 1,561.69 220.00 555.94 838.00 2,117.63
1041-G-037 C Mixed Butane FEED Pumps 6 V Set 1 2.5 40.00 101.08 210.00 530.67 272.00 687.34 136.00 343.67 618.00 1,561.69 220.00 555.94 838.00 2,117.63
1041-G-040 A Alkylate Blending/Shipping Pumps 3 H Set 1 6.3 40.00 250.84 210.00 1,316.91 272.00 1,705.71 136.00 852.86 618.00 3,875.48 220.00 1,379.62 838.00 5,255.10
1041-G-040 B Alkylate Blending/Shipping Pumps 3 H Set 1 6.3 40.00 250.84 210.00 1,316.91 272.00 1,705.71 136.00 852.86 618.00 3,875.48 220.00 1,379.62 838.00 5,255.10
1041-G-040 C Alkylate Blending/Shipping Pumps 3 H Set 1 6.3 40.00 250.84 210.00 1,316.91 272.00 1,705.71 136.00 852.86 618.00 3,875.48 220.00 1,379.62 838.00 5,255.10
1041-G-052 A Mixed C4 / Alkylation FEED Pumps 6 V Set 1 1.5 40.00 58.12 210.00 305.13 272.00 395.22 136.00 197.61 618.00 897.95 220.00 319.66 838.00 1,217.61

Page 6 of 9
 ESTIMATION SHEET
Plant : RUWAIS REFINERY EXPANSION PROJECT Date : 2010- 04 - 23
(Equipment Installation)
Client : TAKREER, Abhu Dabi - UAE 5.25 0.00 6.80 0.00 3.40 0.00 0.00 0.00 5.50
CURRENCY : USD

Type Size Weight Mat'l Cost Man-hour Labor Cost Equip't Cost Tool & Consum. Direct Total(A) Inirect Total(B) Total Cost(A+B)
Equip't No. DESCRIPTION Area Unit Q'ty Remark
(Hor/Vert.) Dia(mm) L(mm) (Ton)
Unit Amount Unit Amount Unit Amount Unit Amount Unit Amount Unit Amount Unit Amount Unit Amount
1041-G-052 B Mixed C4 / Alkylation FEED Pumps 6 V Set 1 1.5 40.00 58.12 210.00 305.13 272.00 395.22 136.00 197.61 618.00 897.95 220.00 319.66 838.00 1,217.61
1041-G-052 C Mixed C4 / Alkylation FEED Pumps 6 V Set 1 - 40.00 0.00 210.00 0.00 272.00 0.00 136.00 0.00 618.00 0.00 220.00 0.00 838.00 0.00
1041-G-053 A Cracked LPG FEED Pumps 6 V Set 1 2.0 40.00 81.88 210.00 429.87 272.00 556.78 136.00 278.39 618.00 1,265.05 220.00 450.34 838.00 1,715.39
1041-G-053 B Cracked LPG FEED Pumps 6 V Set 1 2.0 40.00 81.88 210.00 429.87 272.00 556.78 136.00 278.39 618.00 1,265.05 220.00 450.34 838.00 1,715.39
1041-G-069 Tank Deinventory Pump For Light Hydrocarbon 4 H Set 1 1.7 40.00 66.92 210.00 351.33 272.00 455.06 136.00 227.53 618.00 1,033.91 220.00 368.06 838.00 1,401.97
1041-G-070 Tank Deinventory Pump For Heavy Hydrocarbon 4 H Set 1 2.1 40.00 84.04 210.00 441.21 272.00 571.47 136.00 285.74 618.00 1,298.42 220.00 462.22 838.00 1,760.64
1041-G-081A Naphtha and Gas Oil Closed Drain Drum Pumps 4 V Set 1 - 100.00 100.00 525.00 0.00 680.00 0.00 340.00 0.00 1,545.00 0.00 550.00 0.00 2,095.00 0.00
1041-G-081B Naphtha and Gas Oil Closed Drain Drum Pumps 4 V Set 1 - 100.00 100.00 525.00 0.00 680.00 0.00 340.00 0.00 1,545.00 0.00 550.00 0.00 2,095.00 0.00
1041-G-084A Alkylate Closed Drain Drum Pumps 3 V Set 1 - 100.00 100.00 525.00 0.00 680.00 0.00 340.00 0.00 1,545.00 0.00 550.00 0.00 2,095.00 0.00
1041-G-084B Alkylate Closed Drain Drum Pumps 3 V Set 1 - 100.00 100.00 525.00 0.00 680.00 0.00 340.00 0.00 1,545.00 0.00 550.00 0.00 2,095.00 0.00
1041-G-087A Crude Oil Closed Drain Drum Pumps 3 V Set 1 - 100.00 100.00 525.00 0.00 680.00 0.00 340.00 0.00 1,545.00 0.00 550.00 0.00 2,095.00 0.00
1041-G-087B Crude Oil Closed Drain Drum Pumps 3 V Set 1 - 100.00 100.00 525.00 0.00 680.00 0.00 340.00 0.00 1,545.00 0.00 550.00 0.00 2,095.00 0.00
1046-G-216A AOS Sump 16 Duty Pump 3 Sump Set 1 2.0 40.00 80.00 210.00 420.00 272.00 544.00 136.00 272.00 618.00 1,236.00 220.00 440.00 838.00 1,676.00
1046-G-216B AOS Sump 16 Standby Pump 3 Sump Set 1 2.0 40.00 80.00 210.00 420.00 272.00 544.00 136.00 272.00 618.00 1,236.00 220.00 440.00 838.00 1,676.00
1046-G-218A AOS Sump 18 Duty Pump 6 Sump Set 1 2.0 40.00 80.00 210.00 420.00 272.00 544.00 136.00 272.00 618.00 1,236.00 220.00 440.00 838.00 1,676.00
1046-G-218B AOS Sump 18 Standby Pump 6 Sump Set 1 2.0 40.00 80.00 210.00 420.00 272.00 544.00 136.00 272.00 618.00 1,236.00 220.00 440.00 838.00 1,676.00
1046-G-315A OS Sump 15 Duty Pump 6 Sump Set 1 2.0 40.00 80.00 210.00 420.00 272.00 544.00 136.00 272.00 618.00 1,236.00 220.00 440.00 838.00 1,676.00
1046-G-315B OS Sump 15 Standby Pump 6 Sump Set 1 2.0 40.00 80.00 210.00 420.00 272.00 544.00 136.00 272.00 618.00 1,236.00 220.00 440.00 838.00 1,676.00
1046-G-316A OS Sump 16 Duty Pump 4 Sump Set 1 2.0 40.00 80.00 210.00 420.00 272.00 544.00 136.00 272.00 618.00 1,236.00 220.00 440.00 838.00 1,676.00
1046-G-316B OS Sump 16 Standby Pump 4 Sump Set 1 2.0 40.00 80.00 210.00 420.00 272.00 544.00 136.00 272.00 618.00 1,236.00 220.00 440.00 838.00 1,676.00
1046-G-317A OS Sump 17 Duty Pump 3 Sump Set 1 2.0 40.00 80.00 210.00 420.00 272.00 544.00 136.00 272.00 618.00 1,236.00 220.00 440.00 838.00 1,676.00
1046-G-317B OS Sump 17 Standby Pump 3 Sump Set 1 2.0 40.00 80.00 210.00 420.00 272.00 544.00 136.00 272.00 618.00 1,236.00 220.00 440.00 838.00 1,676.00
1046-G-411A SS Sump Pumps 6 Sump Set 1 0.1 40.00 4.00 210.00 21.00 272.00 27.20 136.00 13.60 618.00 61.80 220.00 22.00 838.00 83.80
1046-G-411B SS Sump Pumps 6 Sump Set 1 0.1 40.00 4.00 210.00 21.00 272.00 27.20 136.00 13.60 618.00 61.80 220.00 22.00 838.00 83.80
1046-G-418A SS Sump Pumps 4 Sump Set 1 0.1 40.00 4.00 210.00 21.00 272.00 27.20 136.00 13.60 618.00 61.80 220.00 22.00 838.00 83.80
1046-G-418B SS Sump Pumps 4 Sump Set 1 0.1 40.00 4.00 210.00 21.00 272.00 27.20 136.00 13.60 618.00 61.80 220.00 22.00 838.00 83.80
1046-G-422A SS Sump Pumps 3 Sump Set 1 0.1 40.00 4.00 210.00 21.00 272.00 27.20 136.00 13.60 618.00 61.80 220.00 22.00 838.00 83.80
1046-G-422B SS Sump Pumps 3 Sump Set 1 0.1 40.00 4.00 210.00 21.00 272.00 27.20 136.00 13.60 618.00 61.80 220.00 22.00 838.00 83.80
Sub-Total 306.0 - 12,840.1 64,260.6 83,232.8 41,616.4 189,109.7 67,320.6 256,430.3

2-2. Mixer Tank No.

1041-V-001A/B/C/D/E/F Crude Storage tank Mixers 3 F-001 Set 6 7.3 50.00 366.00 262.50 1,921.50 340.00 2,488.80 170.00 1,244.40 772.50 5,654.70 275.00 2,013.00 1,047.50 7,667.70
1041-V-002A/B/C/D/E/F Crude Storage tank Mixers 3 F-001 Set 6 7.3 50.00 366.00 262.50 1,921.50 340.00 2,488.80 170.00 1,244.40 772.50 5,654.70 275.00 2,013.00 1,047.50 7,667.70
1041-V-003A/B/C/D/E/F Crude Storage tank Mixers 3 F-001 Set 6 7.3 50.00 366.00 262.50 1,921.50 340.00 2,488.80 170.00 1,244.40 772.50 5,654.70 275.00 2,013.00 1,047.50 7,667.70
Sub-Total 22.0 - 1,098.0 5,764.5 7,466.4 3,733.2 16,964.1 6,039.0 23,003.1

Total 328.0 - 13,938.1 70,025.1 90,699.2 45,349.6 206,073.8 73,359.6 279,433.4

Grand-Total 379.5 - 21,576.5 110,126.4 142,639.9 71,320.0 324,086.3 115,370.5 439,456.9

Page 7 of 9
 ESTIMATION SHEET
Plant : RUWAIS REFINERY EXPANSION PROJECT Date : 2010- 04 - 23
(Equipment Installation)
Client : TAKREER, Abhu Dabi - UAE 5.25 0.00 6.80 0.00 3.40 0.00 0.00 0.00 5.50
CURRENCY : USD

Type Size Weight Mat'l Cost Man-hour Labor Cost Equip't Cost Tool & Consum. Direct Total(A) Inirect Total(B) Total Cost(A+B)
Equip't No. DESCRIPTION Area Unit Q'ty Remark
(Hor/Vert.) Dia(mm) L(mm) (Ton)
Unit Amount Unit Amount Unit Amount Unit Amount Unit Amount Unit Amount Unit Amount Unit Amount
1. Static Equipment 0

1-1. Others
Oil Mist PKG All Set 1 - 150.00 150.00 787.50 787.50 1,020.00 1,020.00 510.00 510.00 2,317.50 2,317.50 825.00 825.00 3,142.50 3,142.50
Sub-Total - - 150.0 787.5 1,020.0 510.0 2,317.5 825.0 3,142.5

Total - - 150.0 787.5 1,020.0 510.0 2,317.5 825.0 3,142.5

2. Rotatic Equipment

2-1. Pump
1041-G-005 A Light Naphtha Blending Pumps 5 H Set 1 5.2 40.00 206.96 210.00 1,086.54 272.00 1,407.33 136.00 703.66 618.00 3,197.53 220.00 1,138.28 838.00 4,335.81
1041-G-005 B Light Naphtha Blending Pumps 5 H Set 1 5.2 40.00 206.96 210.00 1,086.54 272.00 1,407.33 136.00 703.66 618.00 3,197.53 220.00 1,138.28 838.00 4,335.81
1041-G-006 Heavy Naphtha FEED Pump 5 H Set 1 2.5 40.00 99.56 210.00 522.69 272.00 677.01 136.00 338.50 618.00 1,538.20 220.00 547.58 838.00 2,085.78
1041-G-007 A Heavy Naphtha Blending Pumps 5 H Set 1 5.2 40.00 206.96 210.00 1,086.54 272.00 1,407.33 136.00 703.66 618.00 3,197.53 220.00 1,138.28 838.00 4,335.81
1041-G-007 B Heavy Naphtha Blending Pumps 5 H Set 1 5.2 40.00 206.96 210.00 1,086.54 272.00 1,407.33 136.00 703.66 618.00 3,197.53 220.00 1,138.28 838.00 4,335.81
1041-G-010 A Closed Drain Drum Pumps 5 V Set 1 0.5 40.00 18.52 210.00 97.23 272.00 125.94 136.00 62.97 618.00 286.13 220.00 101.86 838.00 387.99
1041-G-010 B Closed Drain Drum Pumps 5 V Set 1 0.5 40.00 18.52 210.00 97.23 272.00 125.94 136.00 62.97 618.00 286.13 220.00 101.86 838.00 387.99
1041-G-011 A S.R. Kerosene FEED Pumps 5 H Set 1 6.3 40.00 250.84 210.00 1,316.91 272.00 1,705.71 136.00 852.86 618.00 3,875.48 220.00 1,379.62 838.00 5,255.10
1041-G-011 B S.R. Kerosene FEED Pumps 5 H Set 1 6.3 40.00 250.84 210.00 1,316.91 272.00 1,705.71 136.00 852.86 618.00 3,875.48 220.00 1,379.62 838.00 5,255.10
1041-G-012 A S.R. LGO FEED Pumps 5 H Set 1 2.5 40.00 99.56 210.00 522.69 272.00 677.01 136.00 338.50 618.00 1,538.20 220.00 547.58 838.00 2,085.78
1041-G-012 B S.R. LGO FEED Pumps 5 H Set 1 2.5 40.00 99.56 210.00 522.69 272.00 677.01 136.00 338.50 618.00 1,538.20 220.00 547.58 838.00 2,085.78
1041-G-013 A S.R. HGO FEED Pumps 5 H Set 1 2.4 40.00 97.96 210.00 514.29 272.00 666.13 136.00 333.06 618.00 1,513.48 220.00 538.78 838.00 2,052.26
1041-G-013 B S.R. HGO FEED Pumps 5 H Set 1 2.4 40.00 97.96 210.00 514.29 272.00 666.13 136.00 333.06 618.00 1,513.48 220.00 538.78 838.00 2,052.26
1041-G-014 A LCO FEED Pumps 5 H Set 1 2.5 40.00 99.56 210.00 522.69 272.00 677.01 136.00 338.50 618.00 1,538.20 220.00 547.58 838.00 2,085.78
1041-G-014 B LCO FEED Pumps 5 H Set 1 2.5 40.00 99.56 210.00 522.69 272.00 677.01 136.00 338.50 618.00 1,538.20 220.00 547.58 838.00 2,085.78
1041-G-017 A HT LGO Blending Pumps 5 H Set 1 7.6 40.00 305.76 210.00 1,605.24 272.00 2,079.17 136.00 1,039.58 618.00 4,723.99 220.00 1,681.68 838.00 6,405.67
1041-G-017 B HT LGO Blending Pumps 5 H Set 1 7.6 40.00 305.76 210.00 1,605.24 272.00 2,079.17 136.00 1,039.58 618.00 4,723.99 220.00 1,681.68 838.00 6,405.67
1041-G-018 A HT HGO Blending Pumps 5 H Set 1 6.3 40.00 250.84 210.00 1,316.91 272.00 1,705.71 136.00 852.86 618.00 3,875.48 220.00 1,379.62 838.00 5,255.10
1041-G-018 B HT HGO Blending Pumps 5 H Set 1 6.3 40.00 250.84 210.00 1,316.91 272.00 1,705.71 136.00 852.86 618.00 3,875.48 220.00 1,379.62 838.00 5,255.10
1041-G-020 A Cetane Improver Dosing Pumps 5 Dosing Set 1 0.1 40.00 4.00 210.00 21.00 272.00 27.20 136.00 13.60 618.00 61.80 220.00 22.00 838.00 83.80
1041-G-020 B Cetane Improver Dosing Pumps 5 Dosing Set 1 0.1 40.00 4.00 210.00 21.00 272.00 27.20 136.00 13.60 618.00 61.80 220.00 22.00 838.00 83.80
1041-G-021 A CFPP Additive Dosing Pumps 5 Dosing Set 1 0.1 40.00 4.00 210.00 21.00 272.00 27.20 136.00 13.60 618.00 61.80 220.00 22.00 838.00 83.80
1041-G-021 B CFPP Additive Dosing Pumps 5 Dosing Set 1 0.1 40.00 4.00 210.00 21.00 272.00 27.20 136.00 13.60 618.00 61.80 220.00 22.00 838.00 83.80
1041-G-022 A Lubricity Additive Dosing Pumps 5 Dosing Set 1 0.1 40.00 4.00 210.00 21.00 272.00 27.20 136.00 13.60 618.00 61.80 220.00 22.00 838.00 83.80
1041-G-022 B Lubricity Additive Dosing Pumps 5 Dosing Set 1 0.1 40.00 4.00 210.00 21.00 272.00 27.20 136.00 13.60 618.00 61.80 220.00 22.00 838.00 83.80
1041-G-023 A Stability Additive Dosing Pumps 5 Dosing Set 1 0.1 40.00 4.00 210.00 21.00 272.00 27.20 136.00 13.60 618.00 61.80 220.00 22.00 838.00 83.80
1041-G-023 B Stability Additive Dosing Pumps 5 Dosing Set 1 0.1 40.00 4.00 210.00 21.00 272.00 27.20 136.00 13.60 618.00 61.80 220.00 22.00 838.00 83.80
1041-G-025 A Cetane Improver Unloading Pumps 5 H Set 1 2.1 40.00 82.28 210.00 431.97 272.00 559.50 136.00 279.75 618.00 1,271.23 220.00 452.54 838.00 1,723.77
1041-G-025 B Cetane Improver Unloading Pumps 5 H Set 1 2.1 40.00 82.28 210.00 431.97 272.00 559.50 136.00 279.75 618.00 1,271.23 220.00 452.54 838.00 1,723.77
1041-G-026 A CFPP Additive Unloading Pumps 5 H Set 1 2.1 40.00 82.28 210.00 431.97 272.00 559.50 136.00 279.75 618.00 1,271.23 220.00 452.54 838.00 1,723.77
1041-G-026 B CFPP Additive Unloading Pumps 5 H Set 1 2.1 40.00 82.28 210.00 431.97 272.00 559.50 136.00 279.75 618.00 1,271.23 220.00 452.54 838.00 1,723.77
1041-G-027 A Lubricity Additive Unloading Pumps 5 H Set 1 2.1 40.00 82.28 210.00 431.97 272.00 559.50 136.00 279.75 618.00 1,271.23 220.00 452.54 838.00 1,723.77
1041-G-027 B Lubricity Additive Unloading Pumps 5 H Set 1 2.1 40.00 82.28 210.00 431.97 272.00 559.50 136.00 279.75 618.00 1,271.23 220.00 452.54 838.00 1,723.77
Stability Additive / Anti Oxidant
1041-G-028 A
Unloading Pump
5 Portable Set 1 0.1 40.00 4.00 210.00 21.00 272.00 27.20 136.00 13.60 618.00 61.80 220.00 22.00 838.00 83.80
Stability Additive / Anti Oxidant
1041-G-028 B
Unloading Pump
5 Portable Set 1 0.1 40.00 4.00 210.00 21.00 272.00 27.20 136.00 13.60 618.00 61.80 220.00 22.00 838.00 83.80
1041-G-030 A Anti Oxidant Additive Dosing Pumps 5 Dosing Set 1 0.1 40.00 4.00 210.00 21.00 272.00 27.20 136.00 13.60 618.00 61.80 220.00 22.00 838.00 83.80
1041-G-030 B Anti Oxidant Additive Dosing Pumps 5 Dosing Set 1 0.1 40.00 4.00 210.00 21.00 272.00 27.20 136.00 13.60 618.00 61.80 220.00 22.00 838.00 83.80
1041-G-032 A Whole Cracked Naphtha FEED Pumps 5 H Set 1 2.7 40.00 109.52 210.00 574.98 272.00 744.74 136.00 372.37 618.00 1,692.08 220.00 602.36 838.00 2,294.44
1041-G-032 B Whole Cracked Naphtha FEED Pumps 5 H Set 1 2.7 40.00 109.52 210.00 574.98 272.00 744.74 136.00 372.37 618.00 1,692.08 220.00 602.36 838.00 2,294.44
Hydrotreated Light Cracked Naphtha
1041-G-033 A
Blending Pumps
5 V Set 1 0.9 40.00 35.80 210.00 187.95 272.00 243.44 136.00 121.72 618.00 553.11 220.00 196.90 838.00 750.01
Hydrotreated Light Cracked Naphtha
1041-G-033 B
Blending Pumps
5 V Set 1 0.9 40.00 35.80 210.00 187.95 272.00 243.44 136.00 121.72 618.00 553.11 220.00 196.90 838.00 750.01
Hydrotreated Light Cracked Naphtha
1041-G-033 C
Blending Pumps
5 V Set 1 0.9 40.00 35.80 210.00 187.95 272.00 243.44 136.00 121.72 618.00 553.11 220.00 196.90 838.00 750.01
Hydrotreated Heavy Cracked Naphtha
1041-G-034 A
Blending Pumps
5 H Set 1 5.2 40.00 206.96 210.00 1,086.54 272.00 1,407.33 136.00 703.66 618.00 3,197.53 220.00 1,138.28 838.00 4,335.81
Hydrotreated Heavy Cracked Naphtha
1041-G-034 B
Blending Pumps
5 H Set 1 5.2 40.00 206.96 210.00 1,086.54 272.00 1,407.33 136.00 703.66 618.00 3,197.53 220.00 1,138.28 838.00 4,335.81
Hydrotreated Heavy Cracked Naphtha
1041-G-034 C
Blending Pumps
5 H Set 1 5.2 40.00 206.96 210.00 1,086.54 272.00 1,407.33 136.00 703.66 618.00 3,197.53 220.00 1,138.28 838.00 4,335.81
Treated SR Reformate Blending
1041-G-035 A
Pumps
5 H Set 1 5.2 40.00 206.96 210.00 1,086.54 272.00 1,407.33 136.00 703.66 618.00 3,197.53 220.00 1,138.28 838.00 4,335.81

Page 8 of 9
 ESTIMATION SHEET
Plant : RUWAIS REFINERY EXPANSION PROJECT Date : 2010- 04 - 23
(Equipment Installation)
Client : TAKREER, Abhu Dabi - UAE 5.25 0.00 6.80 0.00 3.40 0.00 0.00 0.00 5.50
CURRENCY : USD

Type Size Weight Mat'l Cost Man-hour Labor Cost Equip't Cost Tool & Consum. Direct Total(A) Inirect Total(B) Total Cost(A+B)
Equip't No. DESCRIPTION Area Unit Q'ty Remark
(Hor/Vert.) Dia(mm) L(mm) (Ton)
Unit Amount Unit Amount Unit Amount Unit Amount Unit Amount Unit Amount Unit Amount Unit Amount
Treated SR Reformate Blending
1041-G-035 B
Pumps
5 H Set 1 5.2 40.00 206.96 210.00 1,086.54 272.00 1,407.33 136.00 703.66 618.00 3,197.53 220.00 1,138.28 838.00 4,335.81
Treated SR Reformate Blending
1041-G-035 C
Pumps
5 H Set 1 5.2 40.00 206.96 210.00 1,086.54 272.00 1,407.33 136.00 703.66 618.00 3,197.53 220.00 1,138.28 838.00 4,335.81
1041-G-043 A S.R. A.R. FEED Pumps 5 H Set 1 6.6 40.00 263.60 210.00 1,383.90 272.00 1,792.48 136.00 896.24 618.00 4,072.62 220.00 1,449.80 838.00 5,522.42
1041-G-043 B S.R. A.R. FEED Pumps 5 H Set 1 6.6 40.00 263.60 210.00 1,383.90 272.00 1,792.48 136.00 896.24 618.00 4,072.62 220.00 1,449.80 838.00 5,522.42
1041-G-044 A Slurry Oil Blending Pumps 5 H Set 1 1.8 40.00 71.56 210.00 375.69 272.00 486.61 136.00 243.30 618.00 1,105.60 220.00 393.58 838.00 1,499.18
1041-G-044 B Slurry Oil Blending Pumps 5 H Set 1 1.8 40.00 71.56 210.00 375.69 272.00 486.61 136.00 243.30 618.00 1,105.60 220.00 393.58 838.00 1,499.18
1041-G-044 C Slurry Oil Blending Pumps 5 H Set 1 1.8 40.00 71.56 210.00 375.69 272.00 486.61 136.00 243.30 618.00 1,105.60 220.00 393.58 838.00 1,499.18
1041-G-056 A Straight Run Slops Transfer Pumps 5 H Set 1 5.4 40.00 214.16 210.00 1,124.34 272.00 1,456.29 136.00 728.14 618.00 3,308.77 220.00 1,177.88 838.00 4,486.65
1041-G-056 B Straight Run Slops Transfer Pumps 5 H Set 1 5.4 40.00 214.16 210.00 1,124.34 272.00 1,456.29 136.00 728.14 618.00 3,308.77 220.00 1,177.88 838.00 4,486.65
1041-G-057 A Cracked Slops Transfer Pump 5 H Set 1 3.4 40.00 135.60 210.00 711.90 272.00 922.08 136.00 461.04 618.00 2,095.02 220.00 745.80 838.00 2,840.82
1041-G-057 B Cracked Slops Transfer Pump 5 H Set 1 3.4 40.00 135.60 210.00 711.90 272.00 922.08 136.00 461.04 618.00 2,095.02 220.00 745.80 838.00 2,840.82
1041-G-058 A Heavy Slops Transfer Pumps 5 H Set 1 3.8 40.00 153.44 210.00 805.56 272.00 1,043.39 136.00 521.70 618.00 2,370.65 220.00 843.92 838.00 3,214.57
1041-G-058 B Heavy Slops Transfer Pumps 5 H Set 1 3.8 40.00 153.44 210.00 805.56 272.00 1,043.39 136.00 521.70 618.00 2,370.65 220.00 843.92 838.00 3,214.57
1041-G-085A Naphtha Closed Drain Drum Pumps 5 V Set 1 - 100.00 100.00 525.00 0.00 680.00 0.00 340.00 0.00 1,545.00 0.00 550.00 0.00 2,095.00 0.00
1041-G-085B Naphtha Closed Drain Drum Pumps 5 V Set 1 - 100.00 100.00 525.00 0.00 680.00 0.00 340.00 0.00 1,545.00 0.00 550.00 0.00 2,095.00 0.00
SR Residue Closed Drain Drum
1041-G-086A
Pumps
5 V Set 1 - 100.00 100.00 525.00 0.00 680.00 0.00 340.00 0.00 1,545.00 0.00 550.00 0.00 2,095.00 0.00
SR Residue Closed Drain Drum
1041-G-086B
Pumps
5 V Set 1 - 100.00 100.00 525.00 0.00 680.00 0.00 340.00 0.00 1,545.00 0.00 550.00 0.00 2,095.00 0.00
Slop and Slurry Closed Drain Drum
1041-G-088A
Pump
5 V Set 1 - 100.00 100.00 525.00 0.00 680.00 0.00 340.00 0.00 1,545.00 0.00 550.00 0.00 2,095.00 0.00
Slop and Slurry Closed Drain Drum
1041-G-088B
Pump
5 V Set 1 - 100.00 100.00 525.00 0.00 680.00 0.00 340.00 0.00 1,545.00 0.00 550.00 0.00 2,095.00 0.00
1041-G-100A Light Hydrotreated Naphtha Pumps 5 V Set 1 - 100.00 100.00 525.00 0.00 680.00 0.00 340.00 0.00 1,545.00 0.00 550.00 0.00 2,095.00 0.00
1041-G-100B Light Hydrotreated Naphtha Pumps 5 V Set 1 - 100.00 100.00 525.00 0.00 680.00 0.00 340.00 0.00 1,545.00 0.00 550.00 0.00 2,095.00 0.00
1046-G-217A AOS Sump 17 Duty Pump 5 Sump Set 1 2.0 40.00 80.00 210.00 420.00 272.00 544.00 136.00 272.00 618.00 1,236.00 220.00 440.00 838.00 1,676.00
1046-G-217B AOS Sump 17 Standby Pump 5 Sump Set 1 2.0 40.00 80.00 210.00 420.00 272.00 544.00 136.00 272.00 618.00 1,236.00 220.00 440.00 838.00 1,676.00
1046-G-219A AOS Sump 19 Duty Pump 5 Sump Set 1 2.0 40.00 80.00 210.00 420.00 272.00 544.00 136.00 272.00 618.00 1,236.00 220.00 440.00 838.00 1,676.00
1046-G-219B AOS Sump 19 Standby Pump 5 Sump Set 1 2.0 40.00 80.00 210.00 420.00 272.00 544.00 136.00 272.00 618.00 1,236.00 220.00 440.00 838.00 1,676.00
1046-G-220A AOS Sump 20 Duty Pump 5 Sump Set 1 2.0 40.00 80.00 210.00 420.00 272.00 544.00 136.00 272.00 618.00 1,236.00 220.00 440.00 838.00 1,676.00
1046-G-220B AOS Sump 20 Standby Pump 5 Sump Set 1 2.0 40.00 80.00 210.00 420.00 272.00 544.00 136.00 272.00 618.00 1,236.00 220.00 440.00 838.00 1,676.00
1046-G-313A OS Sump 13 Duty Pump 5 Sump Set 1 2.0 40.00 80.00 210.00 420.00 272.00 544.00 136.00 272.00 618.00 1,236.00 220.00 440.00 838.00 1,676.00
1046-G-313B OS Sump 13 Standby Pump 5 Sump Set 1 2.0 40.00 80.00 210.00 420.00 272.00 544.00 136.00 272.00 618.00 1,236.00 220.00 440.00 838.00 1,676.00
1046-G-314A OS Sump 14 Duty Pump 5 Sump Set 1 2.0 40.00 80.00 210.00 420.00 272.00 544.00 136.00 272.00 618.00 1,236.00 220.00 440.00 838.00 1,676.00
1046-G-314B OS Sump 14 Standby Pump 5 Sump Set 1 2.0 40.00 80.00 210.00 420.00 272.00 544.00 136.00 272.00 618.00 1,236.00 220.00 440.00 838.00 1,676.00
1046-G-412A SS Sump Pumps 5 Sump Set 1 0.1 40.00 4.00 210.00 21.00 272.00 27.20 136.00 13.60 618.00 61.80 220.00 22.00 838.00 83.80
1046-G-412B SS Sump Pumps 5 Sump Set 1 0.1 40.00 4.00 210.00 21.00 272.00 27.20 136.00 13.60 618.00 61.80 220.00 22.00 838.00 83.80
1046-G-417A SS Sump Pumps 5 Sump Set 1 0.1 40.00 4.00 210.00 21.00 272.00 27.20 136.00 13.60 618.00 61.80 220.00 22.00 838.00 83.80
1046-G-417B SS Sump Pumps 5 Sump Set 1 0.1 40.00 4.00 210.00 21.00 272.00 27.20 136.00 13.60 618.00 61.80 220.00 22.00 838.00 83.80
Sub-Total 196.2 - 8,647.6 41,200.1 53,364.0 26,682.0 121,246.0 43,162.0 164,408.1

2-2. Mixer Tank No.

1041-V-033 Centane Improver Tank Mixer 5 F-033 Set 1 0.5 50.00 24.00 262.50 126.00 340.00 163.20 170.00 81.60 772.50 370.80 275.00 132.00 1,047.50 502.80
1041-V-034 CFPP Additive Tank Mixer 5 F-034 Set 1 0.5 50.00 24.00 262.50 126.00 340.00 163.20 170.00 81.60 772.50 370.80 275.00 132.00 1,047.50 502.80
1041-V-035 Lubricity Additive Tank Mixer 5 F-035 Set 1 0.5 50.00 24.00 262.50 126.00 340.00 163.20 170.00 81.60 772.50 370.80 275.00 132.00 1,047.50 502.80
1041-V-036 Stability Additive Tank Mixer 5 F-036 Set 1 0.5 50.00 24.00 262.50 126.00 340.00 163.20 170.00 81.60 772.50 370.80 275.00 132.00 1,047.50 502.80
1041-V-038 Anti Oxidant Additive Tank Mixer 5 F-038 Set 1 0.5 50.00 24.00 262.50 126.00 340.00 163.20 170.00 81.60 772.50 370.80 275.00 132.00 1,047.50 502.80
1041-V-057 Slurry Oil Tank mixers 5 F-057 Set 1 0.5 50.00 24.00 262.50 126.00 340.00 163.20 170.00 81.60 772.50 370.80 275.00 132.00 1,047.50 502.80
1041-V-058 Slurry Oil Tank mixers 5 F-058 Set 1 0.5 50.00 24.00 262.50 126.00 340.00 163.20 170.00 81.60 772.50 370.80 275.00 132.00 1,047.50 502.80
1041-V-059 Slurry Oil Tank mixers 5 F-059 Set 1 0.5 50.00 24.00 262.50 126.00 340.00 163.20 170.00 81.60 772.50 370.80 275.00 132.00 1,047.50 502.80
1041-V-060 Slurry Oil Tank mixers 5 F-060 Set 1 0.5 50.00 24.00 262.50 126.00 340.00 163.20 170.00 81.60 772.50 370.80 275.00 132.00 1,047.50 502.80
1041-V-084 Heavy Slops Storage Tank Mixers 5 F-084 Set 1 0.6 50.00 29.00 262.50 152.25 340.00 197.20 170.00 98.60 772.50 448.05 275.00 159.50 1,047.50 607.55
1041-V-090A/B/C/D/E S.R. A.R. Storage Tank Mixers 5 F-090 Set 5 2.9 50.00 145.00 262.50 761.25 340.00 986.00 170.00 493.00 772.50 2,240.25 275.00 797.50 1,047.50 3,037.75
1041-V-091A/B/C/D/E S.R. A.R. Storage Tank Mixers 5 F-091 Set 5 2.9 50.00 145.00 262.50 761.25 340.00 986.00 170.00 493.00 772.50 2,240.25 275.00 797.50 1,047.50 3,037.75
1041-V-092A/B/C/D/E S.R. A.R. Storage Tank Mixers 5 F-092 Set 5 2.9 50.00 145.00 262.50 761.25 340.00 986.00 170.00 493.00 772.50 2,240.25 275.00 797.50 1,047.50 3,037.75
Sub-Total 13.6 - 680.0 3,570.0 4,624.0 2,312.0 10,506.0 3,740.0 14,246.0

Total 209.8 - 9,327.6 44,770.1 57,988.0 28,994.0 131,752.0 46,902.0 178,654.1

Grand-Total 209.8 - 9,477.6 45,557.6 59,008.0 29,504.0 134,069.5 47,727.0 181,796.6

Page 9 of 9