BILL OF QUANTITY PALM OIL MILL CAP 30 TON FFB/HR

ITEMS
1
1.00
1.01
1.02
1.03
1.04
1.05
1.06
1.07

2.00
2.01
2.02

2.03

2.04
2.05
2.06

DESCRIPTION
2
FRUIT RECEPTION & STORAGE
ROAD WEIGH BRIDGE (CAP. 30 TON)
FRUIT LOADING RAMP
STERILIZER CAGES & BOGIES 5 TON
WINCH + SLING AND HOOK
GUIDE BOLLARD
RAIL TRACK SYSTEM (2 LINE)
FRUIT CAGES TRANSFER
CARRIAGE (2 LORRY x 5 TON)
C/W RAIL LINE CABLE, HANGER
AND PANEL
SUB TOTAL 1.00
STERILIZER STATION
STERILIZER UNIT 7 x 5 TON
C/W LINER MS. 9 MM
STERILIZER PROGRAMER UNIT
C/W VALVES AND MAKE UP BPV
AIR COMPRESSOR
BLOW DOWN & BLOW OFF
SILENCER + CONDENSATE PIT
20 M3 AND PUMP
CAGES TROLLEY C/W RAIL
STERILIZER CATWALK FOR
3 STERILIZER
SLUDGE CONDENSATEPIT,OIL RECOVE RY OIL TANK 150
M3, AND SLUDGE PUMP

THRESHING STATION
TIPPLER CAP 7.5 TON
BUNCH FEED CONVEYOR
THERSHER, STRUCTURE & PLATFORM
UNDER THRESHER CONVEYOR
BOTTOM CROSS CONVEYOR

3.06

HORIZONTAL EMPTY BUNCH

CONVEYOR
INCLINED EMPTY BUNCH CONVEYOR
HORIZONTAL BUNCH HOPPER CONVEYOR
BUNCH HOPPER

3.07
3.08
3.09

PRESSING STATION
FRUIT ELEVATOR
TOP DISTRIBUSI CONVEYOR
OVERFLOW CHUTE
DIGESTER 3.500 LITER
SCREW PRESS (15 TON/HR)
CRUDE OIL GUTTER FOR 3 PRESS
PRESSING STRUCTURE FOR 3 PRESS
SUB TOTAL 4.00

PT.PANIN MAS

(US $)
5

25,400
13,890
10,200
17,600

6,965
91,398
109,677
6,452
2,151
13,441

2 UNIT

19,600

41,398

86,690

271,481

2 UNIT

5,000

349,462

2 SET

33,500

1,075

1+1+2
UNIT

4,200

9,140

2 UNIT

4,892

1 LOT

8,065

1+ 4
UNIT

11,000

23,656

53,700

396,290

1 UNIT
1 UNIT
1 SET
1 UNIT

11,220
12,000
7,000
3,400

31,183
31,720
45,699
7,903

1 UNIT

3,060

10,215

1 UNIT

13,800

14,516

1 UNIT
1 UNIT
1 UNIT

19,000
8,500
6,000

28,495
8,065
67,742

83,980

245,538

14,000
3,060

42,473
8,538
987
2,890
2,632
6,240
45,699

SUB TOTAL 3.00

4.00
4.01
4.02
4.03
4.04
4.05
4.06
4.07

LOCAL COST

(US $)
4

1 UNIT
6 BAYS
20 UNIT
2 UNIT
2 UNIT
1/2 LOT

SUB TOTAL 2.00

3.00
3.01
3.02
3.03
3.04
3.05

IMPORT COST
QTY

2 UNIT
1 UNIT
1 UNIT
3 UNIT
3 UNIT
1 SET
1 LOT

90,000
125,000

232,060

109,459

BILL OF QUANTITY PALM OIL MILL CAP 30 TON FFB/HR

ITEMS
1
5.00
5.01
5.02
5.03
5.04
5.05

5.06
5.07
5.08
5.09
5.10
5.11

5.12
5.13

5.15
5.16
5.17

DESCRIPTION
2
CLARIFICATION STATION
SAND TRAP TANK 8 M
VIBRATING SCREEN & STRUCTURE
CRUDE OIL TANK 15 M
CRUDE OIL PUMP & SAND CYCLONE
A) CLARIFIER TANK 90 M
B) OIL TANK 15 M
C) SLUDGE TANK 15 M
OIL PURIFIER AND AUTOMATIC PANEL
VACUUM OIL DRIER C/W DRIED OIL
PUMP CAP. 15 TON/HR
SLUDGE PUMP TO BUFFER TANK
SLUDGE BUFFER TANK 4 M
A) ROTARY BRUSH STAINER
B) SLUDGE CENTRIFUGE
A) SLUDGE DRAIN TANK 8,5 M
B) RECLAIMED OIL TANK 3 M
C) RECLAIMED OIL PUMP
SLUDGE PUMP
A) HOT WATER TANK
B) HOT WELL TANK
C) PUMPS
CLARIFICATION STEEL STRUCTRUE
CLARIFICATION DRAINAGE COVER
OIL FLOW METER MECHANICAL TYPE

1 UNIT
2 UNIT
1 UNIT
2+2 UNIT
1 UNIT
1 UNIT
1 UNIT
2 UNIT
1+1
UNIT
2 SET
1 UNIT
2 UNIT
3 UNIT
1 UNIT
1 UNIT
2 UNIT
2 UNIT
1 UNIT
1 UNIT
2 UNIT
1 UNIT
1 LOT
1 UNIT

SUB TOTAL 5.00

6.00
6.01
6.02
6.03

STORAGE TANK STATION

OIL STORAGE TANK CAP.1000 - 2000 TON
2
OIL LOADING SHED 4 x 8 M (32 M )
A) OIL DESPATCH PUMP
B) DESPATCH PUMP HOUSE

1+ 1 UNIT
1 UNIT
2 UNIT
1 UNIT

SUB TOTAL 6.00

7.00
7.01
7.02
7.03
7.04
7.05
7.06

DEPERICARPING STATION
CAKE BREAKER CONVEYOR & PLAT
FORM (DIA. 900 x 15 M) + (900 x 18 M)
DEPERICARPER & NUT POLISHING
DRUM
PNEUMATIC FIBER TRANSPORT SYSTEM
FIBRE CYCLONE, FAN, & AIRLOCK
STRUCTURE AND PLAT FORM FOR
30 TON FFB/HR
NUT CROSS CONVEYOR
SUB TOTAL 7.00

PT.PANIN MAS

IMPORT COST

LOCAL COST

(US $)
4

(US $)
5

QTY

117,000

4,140
2,194
9,140
329
42,473
9,409
8,817
823

28,500

484

7,000

5,200

323
3,763
753
1,645
4,516
1,258
349
349
3,871
3,290
269
23,118
3,011
161

413,500

124,485

42,000
34,300
4,500

26,000
130,000

7,000
7,000

5,000

7,000

275,269
6,237
430
1,935

7,000

283,871

6,500

31,720

2,850

19,892

14,000

16,177

1 LOT

20,522

1 UNIT

2,700

5,108

26,050

100,946

1 SET
1+ 1
UNIT
1 UNIT
1+1+1
UNIT

7,527

BILL OF QUANTITY PALM OIL MILL CAP 30 TON FFB/HR

ITEMS
1
8.00
8.01
8.02
8.03
8.04
8.04
8.05
8.06
8.07
8.08
8.90
8.10
8.11
8.12
8.13
8.14
8.15
8.16
8.17
8.18
8.19

DESCRIPTION
2
KERNEL RECOVERY STATION
PNEUMATIC NUT TRANSPORT
NUT SILO CAP. 30 M
NUT GRUDING DRUM, STRUCTURE
RIPPLE MILL, MAGNET AND SUPPORT STKR
CRACKED MIXTURE CONVEYOR
DIA. 400 x 8 M
CRACKED MIXTURE ELEVATOR
CRACKED MIXTURE SEPARATION
SYSTEM
CLAYBATH AND PUMP, VIBRATING
WET KERNEL CONVEYOR
(DIA. 400 x 10 M)
WET KERNEL ELEVATOR
KERNEL DISTRIBUTION CONVEYOR
SILO INTI CAP. 40 M & ROTARY
FEEDER
BOTTOM DRIED KERNEL CONVEYOR
400 X 12000 MM
DRIED KERNEL TRANSPORT SYSTEM
KERNEL DISTRIBUTION CONVEYOR
KERNEL BULK SILO 500 M
WET SHELL TRANSPORT SYSTEM
SHELL HOPPER CAP. 40 M
STRUCTURE PLATE FORM CYCLONE
STELL STRUCTURE FOR KERNEL
STATION

9.03
9.04

BOILER
STEAM BOILER CAP. 20 TON/HR
FIBRE & SHELL CONVEYOR
(SIZE 760 x 25 M) C/W PLATFORM
SCRAPPER TYPE
FUEL DISTRIBUTION CONVEYOR
(SIZE 760 x 25 M) C/W PLATFORM
FIRING PLATFORM FOR 2 BOILER

10.02
10.03
10.04
10.05
10.06

POWER STATION
STEAM TURBO ALTERNATOR
CAP. 800 kW
STEAM SEPARATOR CAP. 25 TON
BACK PRESSURE VESSEL VOL. 12 M
DIESEL ENGINE SET (350 & 150 kW)
DAILY FUEL TANK 1000 LITER
FUEL STORAGE TANK 20000 LITER
& PUMP

11,559
15,247
6,344
1,882

1 UNIT

2,500

3,016

1 UNIT

3,825

9,247

1 UNIT

16,000

29,570

1+1 UNIT

3,800

10,323

1 UNIT

3,300

6,667

1 UNIT
1 UNIT
2+2
UNIT

6,500
2,800

10,267
4,839

14,000

32,043

1 UNIT

2,750

7,535

1 UNIT
1 UNIT
1 UNIT
1 UNIT
1 UNIT
1 UNIT

5,600
2,750
5,610
-

6,989
6,778
67,097
3,839
9,946
12,366

1 UNIT

7,258

89,235

262,812

1 UNIT

821,000

10,258

1 UNIT

3,500

28,575

1 UNIT

3,500

28,575

1 UNIT

18,817

828,000

86,226

1 UNIT

265,000

2,151

1 UNIT
1 UNIT
1+1 UNIT
1 UNIT

4,000
2,750
87,500

538
14,516
1,688
1,076

1+1 UNIT

6,000

4,086

365,250

24,054

1 LOT
1 LOT
1 LOT
1 LOT
1 LOT
1 LOT
1 LOT

23,000
32,000
12,200
65,000
32,000
-

38,710
45,161
17,742
13,441
14,591
9,677
15,591

1 LOT

24,194

SUB TOTAL 10.00

11.00
11.01

11.02
11.03
11.04
11.05
11.06

PIPING WORKS
A. STEAM LINE & CONDENSATE LINE
B. CRUDE OIL/SLUDGE LINE
C. WATER LINES
VALVES
FITTINGS
INSTRUMENTATION
INSULATION WORKS FOR ALL
SLUDGE PIPE/HDPE TO EFFLUENT
POND
SUB TOTAL 11.00

12.00
12.01
12.02

12.03

EFFLUENT TREATMENT PLANT

CIRCULATION PUMP
POLYPIPE FOR CIRCULATION
DIA. 160 MM AND OVERFLOW
SYSTEMPOND TO POND
ELECTRICAL WORKS
SUB TOTAL 12.00

PT.PANIN MAS

(US $)
5
6,500
3,300
10,000

SUB TOTAL 9.00

10.00
10.01

LOCAL COST

(US $)
4

1 UNIT
1 UNIT
1 UNIT
2 UNIT

SUB TOTAL 8.00

9.00
9.01
9.02

IMPORT COST
QTY

2 UNIT

164,200

179,108

7,120

329

1 LOT

14,944

1 LOT

3,839
7,120

19,111

BILL OF QUANTITY PALM OIL MILL CAP 30 TON FFB/HR

ITEMS
1
13.00
13.01
13.02
13.03
13.04
13.05
13.06
13.07
13.08
13.09
13.10
13.11
13.12
13.13
13.14
13.15
13.16
13.17
13.18

DESCRIPTION
2
RAW WATER INTAKE AND BOILER
WATER TREATMENT PLANT
RAW WATER INTAKE, PUMP SUMP
AND PUMP HOUSE
WATER INTAKE PUMP
INTAKE PIPE DIA. 6" GIP PIPE
CHEMICAL PUMP
CLARIFIER TANK CAP. 100 M/HR
CLARIFIER WATER BASIN 450 M
SAND FILTER PUMP + PUMP HOUSE
(28 M)
PRESSURE SAND FILTER
WATER TOWER TANK CAP 90 M
CHLORINE PUMP
INTERCONECTING PIPING
BOOSTER PUMP FOR CATION TANK
CATION EXHANGER CAP. 30 M
ANION AXHANGER CAP. 30 M
BOILER FEED TANK 150 M
DEAERATOR FEED PUMP
DEAERATOR UNIT
CHEMICAL PUMP BOILER

FIRE FIGHTING EQUIPMENT

APPURTENANCES
FIRE FIGHTING DIESEL PUMP & HYDRANT

15.00
15.01
15.02
15.03
15.04
15.05
15.06

SPECIAL REQUIREMENT
MACHINERY GUARDS
PLATFORM & LADDER
PAINTING WORKS
FUEL, OIL AND CHEMICAL
RAW MATERIAL FOR TESTING
STEAM BOILING OUT

LOCAL COST

(US $)
4

(US $)
5

1+1 UNIT
2 UNIT
1 LOT
2 UNIT
1 UNIT
1 UNIT
2+1
UNIT
2 UNIT
1 UNIT
2 UNIT
1 UNIT
2 UNIT
1 UNIT
1 UNIT
1 UNIT
2 UNIT
1 UNIT
2 UNIT

SUB TOTAL 13.00

14,00
14.01
14.02

IMPORT COST
QTY

14,806
7,200
5,500

7,000

4,168

1,600
3,500

7,000
2,500
4,500

23,226
19,792
161
2,688
215
323
430
15,054
329
20,921
215

77,800

184,053

7,000
11,500
20,500

1 LOT
1 LOT

16,129
28,495

SUB TOTAL 14.00

44,624

1 LOT
1 LOT
1 LOT
1 LOT
1 LOT
1 LOT

SUB TOTAL 15.00

16.00
16.01
16.02
16.03
16.04
16.05
16.06
16.07
16.08

ELECTRICAL INSTALLATION
MAIN SWITCH BOARD
POWER DISTRIBUTION AND CONTROL
CABLE
MOTOR CONTROL CENTRE, STATER,
AND DISTRIBUTION BORD
FACTORY LIGHTING
WALL SOCKET OUT LET
EARTHING / GROUNDING
LIGHTING PROTECTION SYSTEM
CABLING TO EFFLUENT POND AND TO
RAW WATER INTAKE (500 M + 500 M)

17.01
17.02
17.03
17.04
17.06
17.07
17.08
17.09
1
2
3
4
5
6
7
8
9
10
11
17.10
17.11
17.12
17.13

PT.PANIN MAS

CIVIL WORKS
MAIN PROCESS BUILDING WORKSHOP
& GODOWN INCLUDED FOUNDATION
FOUNDATION FOR LOADING RAMP,
RETAINING WALL
MACHINERY FOUNDATION
ROAD & DRAINAGE
FLOORING
BUILDING FOUNDATION
CABLE DUCT
AUXILIARY BUILDING
OFFICE & LABORATORY
GUARD HOUSE
BICYCLE SHED
MUSHOLAH
TOILET BLOCK
WEIGHBRIDGE HOUSE
OIL LOADING SHED
OIL DESPACTH PUMP HOUSE
INTAKE PUMP HOUSE
WATER TREATMENT PUMP HOUSE
CANTEEN
DOORS AND FENCING
CUT & FILL MILL AREA
WATER RECEVOIR
EFFLUENT POND
SUB TOTAL 16.00

3,763
4,839
12,903
4,839
3,763
1,645
31,753

1 LOT
1 LOT
1 LOT
1 LOT
1 LOT
1 LOT
2 LOT
1 LOT

SUB TOTAL 16.00

17.00

430
20,968
219
25,161
34,946

102,151
142,473
120,430
47,957
8,485
15,688
8,847
34,333
480,364

1 LOT
1 LOT

483,871

1 LOT
1 LOT
1 LOT
1 LOT
1 LOT

98,925
165,591
231,183
145,161
59,140
24,301

1 LOT
1 LOT
1 LOT
1 LOT
1 LOT
1 LOT
1 LOT
1 LOT
1 LOT
1 LOT
1 LOT

89,247
1,935
3,871
18,280
3,387
2,258
4,839
2,258
3,011
3,011
6,989

926 M'
1 LOT
1 LOT
1 LOT

60,215
268,817
48,387
236,559
1,961,237

BILL OF QUANTITY PALM OIL MILL CAP 30 TON FFB/HR

ITEMS

DESCRIPTION

18.00

LABORATORY EQUIPMENT

IMPORT COST

LOCAL COST

(US $)
4

(US $)
5

QTY
3

1 LOT

31,774

31,774

65,578

14,140

65,578

14,140

26,882
5,376
37,634
129,032
10,753
23,656
8,065

SUB TOTAL 18.00

19.00

WORKSHOP EQUIPMENT

20.00
A
B
C
D
E
F
G

OVERHEAD & SUNDRIES

DESIGN AND DRAWING
ENGINEERING & SUPERVISOR
MOBILISATION & DEMOBILISATION
TRANSPORTATION
TESTING & COMMISSIONING
PROJECT INSURANCE (EAR)
SITE OFFICE & TEMPORARY HOUSING

1 LOT

SUB TOTAL 19.00

LS
LS
LS
LS
LS
LS
LS

SUB TOTAL 20.00

21.00
A
B
C
D

EMPLOYESS LIVING HOUSE

MESS MANAGER TYPE G1
MESS ASSISTANT TYPE G2
MESS OFFICER TYPE G4
MUSHOLAH

241,398

1 UNIT
4 UNITS
15 UNITS
1 UNIT

650,000,000
375,000,000
145,000,000
250,000,000

SUB TOTAL 21.00

22.00

TOFO GERAPI / SONDIR

491,935
1 LOT

SUB TOTAL 22.00

23.00

PAILING

PT.PANIN MAS

16,129
16,129

1 LOT
SUB TOTAL 23.00

69,892
161,290
233,871
26,882

107,527
107,527

RECAPITULATION
PALM OIL MILL CAPACITY 30 TON FFB/HR

ITEMS
1
1.00
2.00
3.00
4.00
5.00
6.00
7.00
8.00
9.00
10.00
11.00

DESCRIPTION

2
FRUIT RECEPTION & STORAGE
STERILIZER STATION
THRESHING STATION
PRESSING STATION
CLARIFICATION STATION
STORAGE TANK STATION
DEPERICARPING STATION
KERNEL RECOVERY STATION
BOILER STATION
POWER STATION
PIPING WORKS, INSULATION TANK
& PIPES
12.00 EFFLUENT TREATMENT PLANT
13.00 RAW WATER INTAKE & BOILER
WATER TREATMENT
14.00 FIRE FIGHTING EQUIPMENT
15.00 SPECIAL REQUIREMENT
16.00 ELECTRICAL INSTALLATION
17.00 CIVIL WORKS
18.00 LABORATORY EQUIPMENT
19.00 WORKSHOP EQUIPMENT
20.00 OVERHEAD & SUNDRIES
21.00 EMPLOYESS LIVING HOUSE
22.00 TOFO GERAFI/SONDIR,
23.00 PAILING
TOTAL
GRAND TOTAL ( IMPORT + LOCAL COST )

PT.PANIN MAS

IMPORT COST

LOCAL COST

(US $)

(US $)

3
-

86,690
53,700
83,980
232,060
413,500
7,000
26,050
89,235
828,000
365,250

271,481
396,290
245,538
109,459
124,485
283,871
100,946
262,812
86,226
24,054

164,200

179,108

7,120

19,111

77,800

184,053

65,578
2,500,163

44,624
31,753
480,364
1,961,237
31,774
14,140
241,398
491,935
16,129
107,527
5,708,314
8,208,477

QTY