BILL OF QUANTITY 30TPH PAML OIL FACTORY

QUANTITY Unite Price

№ DESCRIPTION
VOLUME SAT. (USD)

II. MECHANICAL WORKING

1. FRUIT RECEPTION STATION
1. Road Weighbridge Cap. 50.000 kg 1.00 unit USD. 26,550
2. Fruit Loading Ramp ; 16 doors 1.00 lot USD. 111,528
SUB TOTAL

2. STERILIZER STATION
1. FFB Scraper Conveyor No. 1 1.00 unit USD. 59,179
2. Inclined FFB Scraper Conveyor No. 2 1.00 unit USD. 62,046
3. Cross FFB Scraper Conveyor No. 3 1.00 unit USD. 34,349
4. Distributing FFB Scraper Conveyor No. 4 1.00 unit USD. 51,975
5. Chute of Recyling 1.00 lot USD. 3,105
6. Sliding Feeding FFB 3.00 unit USD. 3,771
7. Vertical Sterilizer 3.00 unit USD. 107,555
8. Sterilized Bunch Conveyor No. 5 1.00 unit USD. 57,015
9. Blow Down Silincer 1.00 unit USD. 6,914
10. Condensate Tank & Pump 1.00 lot USD. 13,169
11. Steel Structure Vertical Sterilizer 1.00 unit USD. 80,060
SUB TOTAL

3. THRESHING STATION
1. Bunch Feeder Conveyor & Hooper 1.00 unit USD. 25,704
2. Inclined Conveyor to Thresher 1.00 unit USD. 38,939
3. Bunch Cross Conveyor 1.00 unit USD. 21,487
4. Drum 2.00 unit USD. 39,632
5. Steel Structure & Platform 2.00 unit USD. 10,890
6. Under Thresher Screw Conveyor 2.00 unit USD. 6,300
7. Empty Bunch Crusher 1.00 unit USD. 24,750
8. Empty Bunch Retreshing Conveyor 1.00 unit USD. 16,065
9. Horizontal Empty Bunch Conveyor 1.00 unit USD. 17,577
10. Inclined Empty Bunch Conveyor 1 1.00 unit USD. 22,367
11. Inclined Empty Bunch Conveyor 2 1.00 unit USD. 32,133
12. Distributing Fibre / Empty Bunch Conveyor 3 1.00 unit USD. 16,183
13. Under Super Press Conveyor 1.00 unit USD. 14,328
14. Distributing Empty Bunch Conveyor to Bunch Crusher 1.00 unit USD. 16,614
15. EFB Super Press 2.00 unit USD. 40,055
16. EFB Super Press Structure 1.00 unit USD. 24,300
SUB TOTAL

4. PRESSING STATION
1. Bottom Cross Conveyor 1.00 unit USD. 13,050
2. Fruit Elevator 1.00 unit USD. 18,045
3. Press Structure 1.00 lot USD. 48,060
4. Fruit Distributing Conveyor 1.00 unit USD. 6,117
5. Digester, kap 3.00 unit USD. 31,950
6. Screw Presses 3.00 unit USD. 37,350

Bill of Quantity ; Page 1 of 12

 QUANTITY Unite Price
№ DESCRIPTION
VOLUME SAT. (USD)

7. Over flow Chute 1.00 unit USD. 2,907

8. Crude Oil Gutter 1.00 unit USD. 4,802
9. Sand Trap Tank 1.00 unit USD. 8,926
SUB TOTAL

5. CLARIFICATION STATION

1. Vibro Screnn Double Deck 3.00 unit USD. 14,310

2. Crude Oil Tank 1.00 unit USD. 26,942
3. Crude Oil Pump 2.00 unit USD. 1,794
4. Continuous Settling Tank 1.00 unit USD. 37,040
5. Pure Oil Tank 1.00 unit USD. 6,114
6. Sludge Oil Tank 2.00 unit USD. 14,967
7. Sludger Pump 2.00 unit USD. 1,609
8. Sand Cyclone 1.00 unit USD. 8,820
9. Sludge Oil Decanter Feed Tank 1.00 unit USD. 17,730
10. Three Phase Decanter / Tricanter 1.00 unit USD. 219,479
11. Horizontal Slurry Conveyor 1.00 unit USD. 8,419
12. Inclined Slury Conveyor 1.00 unit USD. 14,520
13. Slurry hopper 1.00 unit USD. 2,354
14. Oil Purifier 2.00 unit USD. 90,715
15. Oil Vacum Drier 1.00 unit USD. 11,700
16. Oil Vacum Drier Pump 2.00 unit USD. 4,950
17. Fload Tank 1.00 unit USD. 1,107
18. Oil Transfer Pump 2.00 unit USD. 2,916
19. Hot Water Tank 1.00 unit USD. 1,205
20. Hot Well Tank 1.00 unit USD. 8,763
21. Hot Well Pump 2.00 unit USD. 1,592
22. Clarification Steel Structure 1.00 lot USD. 32,274
23. Sludge Collecting Pit 1.00 unit USD. -
24. Effluent Pump 2.00 unit USD. 2,975
25. Rectangular Sludge Settling Tank 1.00 unit USD. 25,421
26. Single Deck Vibrating Screen c/w Structure 1.00 unit USD. 15,326
27. Sludge Pump SEN 80 to Feeding Tank Separator 1.00 unit USD. 4,901
28. Sludge Feeding Tank 1.00 unit USD. 2,886
29. Water Balance Tank 1.00 unit USD. 1,914
30. Brush Strainer 1.00 unit USD. 6,887
31. Sludge Separator 1.00 unit USD. 28,798
32. Oil Collecting Tank 1.00 unit USD. 2,296
33. Oil Collecting Pump 2.00 unit USD. 1,757
34. Hydrocyclone Pit c/w Cover Plate 1.00 unit USD. -
35. Water Transfer Pump VSP 50 2.00 unit USD. 4,075
36. Air Compressor for Clarification 1.00 unit USD. 1,794
SUB TOTAL

6. PALM OIL STORAGE STATION

1. Strorage Tank Cap. 2.000 Ton ; Dimention 9,15 mtr x Ø 17,5 mtr 2.00 unit USD. 79,473
2. Despacth Oil Pump ; Cap. 100 m³/hour 1.00 unit USD. 9,450
3. Recycling Strorage Oil Pump ; Cap. 10 m³/hour 1.00 unit USD. 4,041

Bill of Quantity ; Page 2 of 12

 QUANTITY Unite Price
№ DESCRIPTION
VOLUME SAT. (USD)

4. Oil Loading Shed 1.00 unit USD. 10,407

SUB TOTAL

7. DEPERICARPER STATION
1. Cake Breaker Conveyor no.1 1.00 unit USD. 18,177
2. Cake Braker Conveyor no.2 1.00 unit USD. 22,678
3. Depericarper ; Cap. 40 m³ 1.00 unit USD. 3,194
4. Nut Polishing Drum Ø 1000 x 8000 mm 1.00 unit USD. 19,093
5. Pneumatic Fibre Transport System ; Cap. 6,5 m³/hour 1.00 unit USD. 4,113
6. Fibre Cyclone+Air Lock 1.00 unit USD. 11,203
7. Fibre Cyclone Fan ; Cap. 40.000 m³/hour 1.00 unit USD. 8,336
8. Destoner and Nut Transport System 1.00 unit USD. 14,348
9. Nut Auger Conveyor Ø 300 x ≈≈≈ mm 1.00 unit USD. 2,069
SUB TOTAL

8. KERNEL RECOVERY PLANT

1. Nut Grading Drum 1.00 unit USD. 6,520

2. Nut Silo + Platform ; Cap. 40 m³ 1.00 unit USD. 31,959
3. Ripple Mill ; Cap. 8 Ton/hour 3.00 unit USD. 5,850
4. Craked Mixture Conveyor Ø 380 x ≈≈≈ mm 1.00 unit USD. 2,655
5. Craked Mixture Elevator 1.00 unit USD. 7,904
6. Craked Mixture distributing conveyor Ø 380 x ≈≈≈ mm 1.00 unit USD. 2,116
7. Craked Mixture Separation Sytem
8. Kolom Vertical 1.00 set USD. 3,207
9. Airlock 2.00 unit USD. 3,942
10. Siklon Cangkang 1.00 unit USD. 3,241
11. Airlock Siklon Cangkang 1.00 unit USD. 1,517
12. Fan 1.00 unit USD. 3,964
13. Ducting Transport 1.00 set USD. 2,819
14. Ducting Isap 1.00 set USD. 1,517
15. Cracked Mixture Grading Drum 1.00 unit USD. 4,576
16. Kolom Vertical 1.00 set USD. 3,207
17. Airlock 2.00 unit USD. 3,942
18. Siklon Cangkang 1.00 set USD. 3,200
19. Airlock Siklon Cangkang 1.00 unit USD. 1,517
20. Fan 1.00 unit USD. 3,963
21. Ducting Transport 1.00 set USD. 2,687
22. Ducting Isap 1.00 set USD. 5,411
23. Clybath System 1.00 unit USD. 22,808
24. Wet Kernel Conveyor 1.00 unit USD. 4,762
25. Wet Kernel Elevator 1.00 unit USD. 9,694
26. Kernel Silos 2.00 unit USD. 13,050
27. Dry Kernel Conveyor 1.00 unit USD. 7,875
28. Dry Kernel Elevator 1.00 unit USD. 15,490
29. Dry Kernel distributing Conveyor 1.00 unit USD. 7,875
30. Bunker Kernel Silos 2.00 unit USD. 75,546
31. Wet Shell Coveyor no1 1.00 unit USD. 3,187
32. Wet Shell Coveyor no2 1.00 unit USD. 4,988

Bill of Quantity ; Page 3 of 12

 QUANTITY Unite Price
№ DESCRIPTION
VOLUME SAT. (USD)

33. Wet Shell Elevator 1.00 unit USD. 8,568

34. Shell Bin &Structure & Plateform 1.00 lot USD. 48,463
SUB TOTAL

9. BOILER STATION

1. Boiler Unit Cap. 10 Ton Uap/hour 1.00 lot USD. 292,680

2. Fuel under Fibre Cyclone Conveyor 1.00 unit USD. 21,203
3. Fuel Distribution Conveyor 1.00 unit USD. 28,742
4. Fuel Cross Conveyor 1.00 unit USD. 21,554
5. Moving Floor 1.00 unit USD. 9,198
6. Recycling Fuel Conveyor 1.00 unit USD. 10,610
7. Structure & Cat Walk for Conveyor 1.00 unit USD. 6,444
8. SUB TOTAL

10. POWER STATION

1 Diesel Engine Set (400 KW) 1.00 unit USD. 57,916

2 Diesel Engine Set (125 KW) 1.00 unit USD. 32,886

3 Daily Fuel Tank 1.00 unit USD. 1,194

4 Fuel Storage Tank 1.00 unit USD. 5,578

5 Diesel Feed Pump 1.00 unit USD. 2,303

6 Back Pressure Vessel cap. 30 m3 c/w Make up Valve. 1.00 unit USD. 21,382
7 Make Up Steam Automatic 1.00 unit USD. 14,890
8 Air Compressor For Make Up Steam 1.00 unit USD. 1,816
SUB TOTAL

11. RAW WATER

1. Raw Water Pump 2.00 unit USD. 5,934

2. Raw Water Chemical feed System 2.00 unit USD. 2,655

3. Water Clarifier Tank 1.00 lot USD. 14,235
4. Clarified Water Tank 1.00 unit USD. 6,895
5. Sand Filter Pumps 2.00 unit USD. 1,743
6. Sand Pressure Filters 2.00 unit USD. 10,611
8. Elevated Water Tank ; Cap. 90 m³ + 40 m³ + 40 m³ ; Completed 1.00 lot USD. 44,568
SUB TOTAL

12. RAW WATER/BOILER WATER TREATMENT

1. Boiler Feed Water Plan 1.00 lot USD. 25,694

2 Boiler Feed Water Tank 1.00 set USD. 32,262
2. Thermal Deaerator 1.00 unit USD. 29,596
3 Deaerator Water Pumps ; Cap. 40 m³/hour 2.00 unit USD. 1,791
3. Boiler Chemical Feed System ; Cap. 100 ltr/hour 2.00 unit USD. 2,205
SUB TOTAL

13 Palm Kernel Oil Press Line

Bill of Quantity ; Page 4 of 12

 QUANTITY Unite Price
№ DESCRIPTION
VOLUME SAT. (USD)

SUB TOTAL

V. PIPING, VALVES, FITTING and INSULATIONS:

1. PIPING, VALVES, FITTING and INSULATIONS:

1. Piping Works
a. Pipa Steam 1.00 lot
b. Pipa Condensat 1.00 lot
c. Pipa Minyak dan Sludge 1.00 lot
d. Pipa/Slang minyak solar c/w Gun 1.00 lot
d. Pipa Water 1.00 lot
2. Valves 1.00 lot
3. Fitting 1.00 lot
4. Insulation Work all Tank and Piping 1.00 lot
SUB TOTAL

VI. OTHERS WORK

1. Painting Works 1.00 lot
SUB TOTAL

GRAND TOTAL

Bill of Quantity ; Page 5 of 12

F QUANTITY 30TPH PAML OIL FACTORY

TOTAL Price

(USD)

USD. 26,550
USD. 111,528

USD. 59,179
USD. 62,046
USD. 34,349
USD. 51,975
USD. 3,105
USD. 11,313
USD. 322,664
USD. 57,015
USD. 6,914
USD. 13,169
USD. 80,060
USD. 701,789

USD. 25,704
USD. 38,939
USD. 21,487
USD. 79,265
USD. 21,780
USD. 12,600
USD. 24,750
USD. 16,065
USD. 17,577
USD. 22,367
USD. 32,133
USD. 16,183
USD. 14,328
USD. 16,614
USD. 80,111
USD. 24,300
USD. 464,201

USD. 13,050
USD. 18,045
USD. 48,060
USD. 6,117
USD. 95,850
USD. 112,050

Bill of Quantity ; Page 6 of 12

 TOTAL Price

(USD)

USD. 2,907
USD. 4,802
USD. 8,926
USD. 309,807

USD. 42,930
USD. 26,942
USD. 3,587
USD. 37,040
USD. 6,114
USD. 29,934
USD. 3,218
USD. 8,820
USD. 17,730
USD. 219,479
USD. 8,419
USD. 14,520
USD. 2,354
USD. 181,429
USD. 11,700
USD. 9,900
USD. 1,107
USD. 5,832
USD. 1,205
USD. 8,763
USD. 3,184
USD. 32,274
USD -
USD. 5,949
USD. 25,421
USD. 15,326
USD. 4,901
USD. 2,886
USD. 1,914
USD. 6,887
USD. 28,798
USD. 2,296
USD. 3,514
USD -
USD. 8,150
USD. 1,794
USD. 784,317

USD. 158,945
USD. 9,450
USD. 4,041

Bill of Quantity ; Page 7 of 12

 TOTAL Price

(USD)

USD. 10,407

USD. 18,177
USD. 22,678
USD. 3,194
USD. 19,093
USD. 4,113
USD. 11,203
USD. 8,336
USD. 14,348
USD. 2,069
USD. 103,211

USD. 6,520
USD. 31,959
USD. 17,550
USD. 2,655
USD. 7,904
USD. 2,116

USD. 3,207
USD. 7,885
USD. 3,241
USD. 1,517
USD. 3,964
USD. 2,819
USD. 1,517
USD. 4,576
USD. 3,207
USD. 7,885
USD. 3,200
USD. 1,517
USD. 3,963
USD. 2,687
USD. 5,411
USD. 22,808
USD. 4,762
USD. 9,694
USD. 26,100
USD. 7,875
USD. 15,490
USD. 7,875
USD. 151,092
USD. 3,187
USD. 4,988

Bill of Quantity ; Page 8 of 12

 TOTAL Price

(USD)

USD. 8,568
USD. 48,463
USD. 436,202

USD. 292,680
USD. 21,203
USD. 28,742
USD. 21,554
USD. 9,198
USD. 10,610
USD. 6,444
USD. 390,431

USD. 57,916

USD. 32,886

USD. 1,194

USD. 5,578

USD. 2,303

USD. 21,382
USD. 14,890
USD. 1,816

USD. 11,867

USD. 5,310
USD. 14,235
USD. 6,895
USD. 3,487
USD. 21,222
USD. 44,568

USD. 25,694
USD. 32,262
USD. 29,596
USD. 3,582
USD. 4,410

Bill of Quantity ; Page 9 of 12

 TOTAL Price

(USD)

USD. 120,469

USD. 63,210
USD. 18,131
USD. 29,279
USD. 7,086
USD. 33,600
USD. 125,400
USD. 27,805
USD. 23,840

USD. 29,639
USD. 29,639

USD. 3,775,014

Bill of Quantity ; Page 10 of 12

MATERIA PRIMA COL/TON
FRUTO MADURO $122.30 $0.12 USD 0.12
ACEITE DE PALMA CRUDO $800.67 $0.80 USD 0.80
ACEITE DE PALMISTE $1,516.00 $1.52 USD 1.52

SERVICIOS AUXILIARES COL CONSUMO DE LA PLANTA /TRF}

agua potable (m3) $1,751.49 USD 0.58 0.4
energia electrica (kw) $315.09 USD 0.11 29.01
$0.23
$3.05
$3.28