Accepted
Accepted 14 Jun 2026 — project AQ-2624 raised
Tryphena, Great Barrier Island, NZ · CIF Great Barrier Island · 12 weeks · prepared by Andrew Pike
Cost (A$)
$292,171
parts $194,622 · 925 hrs labour $87,549
Price ex GST (A$)
$429,142
43 lines · 2 groups
Margin
$136,971
31.9% of price
Customer price · NZD
NZ$465,194
@ 0.9225 A$/NZD · today 0.9035 · GST-free export
Bill of materials & labour Accepted
| Stock code | Qty | Unit | Unit cost | Markup | Unit sell | Line (A$) | |
|---|---|---|---|---|---|---|---|
| Containerised seawater RO — 150 kL/d (20 ft) | $395,441 | ||||||
| MEM-SW30-440 FilmTec SW30HRLE-440i 8" seawater RO element | 18 | ea | $1,297.83 | 32% | $1,713.14 | $30,836.52 | |
| PV-80E-6 Codeline 80E100 8" pressure vessel, 6-element, 1000 psi | 3 | ea | $4,770.97 | 30% | $6,202.26 | $18,606.78 | |
| PMP-APP-5 Danfoss APP 5.1 high-pressure pump | 1 | ea | $11,573.32 | 30% | $15,045.32 | $15,045.32 | |
| ERD-ISAVE-21 Danfoss iSave 21 energy recovery device | 1 | ea | $31,437.15 | 28% | $40,239.55 | $40,239.55 | |
| PMP-CR-5 Grundfos CR 5-10 feed / booster pump | 2 | ea | $3,180.00 | 32% | $4,197.60 | $8,395.20 | |
| FIL-MMF-1200 Multimedia filter vessel 1200 mm FRP | 2 | ea | $7,400.00 | 30% | $9,620.00 | $19,240.00 | |
| MED-SAND Filter sand 0.6–1.2 mm, 25 kg | 30 | bag | $22.00 | 50% | $33.00 | $990.00 | |
| MED-ANTH Anthracite 1.2–2.4 mm, 25 kg | 20 | bag | $41.00 | 50% | $61.50 | $1,230.00 | |
| MED-GARNET Garnet 0.3–0.6 mm, 25 kg | 8 | bag | $48.00 | 50% | $72.00 | $576.00 | |
| FIL-H40-7 Cartridge housing 7-round 40" 316SS | 1 | ea | $3,950.00 | 30% | $5,135.00 | $5,135.00 | |
| FIL-C40-5 Cartridge 40" 5 µm melt-blown | 7 | ea | $18.50 | 60% | $29.60 | $207.20 | |
| PMP-DDA-7 Grundfos DDA 7.5-16 smart dosing pump | 3 | ea | $1,690.00 | 35% | $2,281.50 | $6,844.50 | |
| TNK-CIP CIP tank 1000 L with heater | 1 | ea | $2,800.00 | 30% | $3,640.00 | $3,640.00 | |
| MED-CALCITE Calcite remineralisation media, 25 kg | 20 | bag | $36.00 | 50% | $54.00 | $1,080.00 | |
| INS-COND Signet 2850 conductivity sensor + 9900 transmitter | 3 | ea | $1,480.00 | 35% | $1,998.00 | $5,994.00 | |
| INS-MAG-50 Promag W 50 mm electromagnetic flowmeter | 2 | ea | $3,650.00 | 30% | $4,745.00 | $9,490.00 | |
| INS-PT-100 Pressure transmitter 0–100 bar 316SS | 3 | ea | $640.00 | 35% | $864.00 | $2,592.00 | |
| INS-PT-10 Pressure transmitter 0–10 bar | 3 | ea | $420.00 | 35% | $567.00 | $1,701.00 | |
| INS-PG-100 Pressure gauge 0–100 bar 316SS glycerine | 6 | ea | $96.00 | 50% | $144.00 | $864.00 | |
| VLV-SD-25 Super duplex HP ball valve 25 NB | 4 | ea | $1,840.00 | 30% | $2,392.00 | $9,568.00 | |
| VLV-SD-CHK High-pressure check valve 25 NB super duplex | 2 | ea | $1,260.00 | 30% | $1,638.00 | $3,276.00 | |
| PIP-SD-25 Super duplex 2507 pipe 25 NB Sch40, 6 m | 6 | length | $980.00 | 30% | $1,274.00 | $7,644.00 | |
| PIP-VIC-25 Victaulic HP coupling 25 NB | 18 | ea | $86.00 | 45% | $124.70 | $2,244.60 | |
| VLV-PVC-50 PVC-U ball valve 50 mm | 10 | ea | $118.00 | 40% | $165.20 | $1,652.00 | |
| PIP-FIT-SET Pipe fittings, supports & fasteners — set | 1 | set | $1,450.00 | 35% | $1,957.50 | $1,957.50 | |
| ELE-PLC CompactLogix PLC kit with I/O | 1 | ea | $6,850.00 | 30% | $8,905.00 | $8,905.00 | |
| ELE-HMI PanelView 10" HMI | 1 | ea | $3,120.00 | 30% | $4,056.00 | $4,056.00 | |
| ELE-VSD-15 VSD 15 kW (ABB ACS580) | 1 | ea | $3,350.00 | 30% | $4,355.00 | $4,355.00 | |
| ELE-RTU 4G remote monitoring RTU + SCADA licence | 1 | ea | $1,890.00 | 40% | $2,646.00 | $2,646.00 | |
| ELE-CABLE Cable, trays & sundries — lot | 1 | lot | $2,200.00 | 30% | $2,860.00 | $2,860.00 | |
| CNT-20HC 20 ft high-cube container, new build | 1 | ea | $6,900.00 | 25% | $8,625.00 | $8,625.00 | |
| CNT-FITOUT Container fit-out — insulation, lining, A/C, lighting, safety shower | 1 | ea | $18,500.00 | 25% | $23,125.00 | $23,125.00 | |
| LAB-ENG Process engineering & design | 108 | hr | $95.00 | 94.7% | $185.00 | $19,980.00 | |
| LAB-DRAFT Drafting — 2D/3D & P&ID | 72 | hr | $70.00 | 100% | $140.00 | $10,080.00 | |
| LAB-HAZOP HAZOP workshop & report | 1 | lot | $2,800.00 | 71.4% | $4,800.04 | $4,800.04 | |
| LAB-FAB Workshop fabrication & assembly | 504 | hr | $72.00 | 87.5% | $135.00 | $68,040.00 | |
| LAB-ELEC Electrical, PLC & SCADA | 198 | hr | $82.00 | 82.9% | $150.00 | $29,700.00 | |
| LAB-FAT Factory acceptance test | 43 | hr | $75.00 | 86.7% | $140.00 | $6,020.00 | |
| LAB-OMM O&M manuals, logbook & drawings | 1 | lot | $1,600.00 | 100% | $3,200.00 | $3,200.00 | |
| Export & commissioning package — Pacific | $33,700 | ||||||
| FRT-EXPORT Export crating, freight to port & customs docs | 1 | lot | $3,800.00 | 21.1% | $4,599.90 | $4,599.90 | |
| FRT-SEA Sea freight — container, port to port | 1 | lot | $6,200.00 | 16.1% | $7,200.06 | $7,200.06 | |
| LAB-TRAVEL Travel & accommodation | 1 | lot | $4,500.00 | 20% | $5,400.00 | $5,400.00 | |
| LAB-COMM Site installation & commissioning | 10 | day | $760.00 | 117.1% | $1,650.04 | $16,500.40 | |
Scope & exclusions
Design, supply, factory test and commission as per the line items. Includes HAZOP, O&M manuals, operator training and 12 months' defects liability.
Exclusions: Civil works, slabs and footings; feed and reject pipework beyond the container/skid flanges; power supply to the MCC; potable storage beyond the product tank; import duties and taxes at destination unless stated.
Customer
- Customer
- Great Barrier Island Trust
- Contact
- Hemi Walker · +64 9 411 9333
- Country
- New Zealand
- Currency
- NZDquoted @ 0.9225 · NZ$465,194.11 ex tax
- Terms
- 30 days
- Delivery
- CIF Great Barrier Island