Accepted
Accepted 17 Sep 2026 — project AQ-2625 raised
Narrandera NSW 2700 · Delivered to site · 12 weeks · prepared by Andrew Pike
Cost (A$)
$234,116
parts $159,783 · 907 hrs labour $74,333
Price ex GST (A$)
$350,840
35 lines · 1 groups
Margin
$116,724
33.3% of price
Total inc GST
$385,924
GST $35,083.99
Bill of materials & labour Accepted
| Stock code | Qty | Unit | Unit cost | Markup | Unit sell | Line (A$) | |
|---|---|---|---|---|---|---|---|
| Brackish water RO — 250 kL/d | $350,840 | ||||||
| MEM-BW30-400 FilmTec BW30-400 8" brackish RO element | 36 | ea | $859.89 | 33% | $1,143.65 | $41,171.40 | |
| PV-80S-6 Codeline 80S30 8" pressure vessel, 6-element, 300 psi | 6 | ea | $2,868.97 | 30% | $3,729.66 | $22,377.96 | |
| PMP-CRN-15 Grundfos CRN 15-17 stainless multistage pump | 1 | ea | $9,850.00 | 30% | $12,805.00 | $12,805.00 | |
| 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-H40-15 Cartridge housing 15-round 40" 316SS | 1 | ea | $6,850.00 | 30% | $8,905.00 | $8,905.00 | |
| FIL-C40-5 Cartridge 40" 5 µm melt-blown | 15 | ea | $18.50 | 60% | $29.60 | $444.00 | |
| 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 | |
| PMP-CR-32 Grundfos CR 32-2 CIP pump | 1 | ea | $5,600.00 | 30% | $7,280.00 | $7,280.00 | |
| MED-CALCITE Calcite remineralisation media, 25 kg | 24 | bag | $36.00 | 50% | $54.00 | $1,296.00 | |
| 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-10 Pressure transmitter 0–10 bar | 4 | ea | $420.00 | 35% | $567.00 | $2,268.00 | |
| INS-PG-100 Pressure gauge 0–100 bar 316SS glycerine | 6 | ea | $96.00 | 50% | $144.00 | $864.00 | |
| VLV-PVC-80 PVC-U ball valve 80 mm | 10 | ea | $265.00 | 40% | $371.00 | $3,710.00 | |
| VLV-BFY-100 Butterfly valve 100 mm, pneumatic actuated | 4 | ea | $1,380.00 | 35% | $1,863.00 | $7,452.00 | |
| PIP-PVC-100 PVC-U pipe 100 mm PN12, 6 m | 16 | length | $142.00 | 40% | $198.80 | $3,180.80 | |
| PIP-FIT-SET Pipe fittings, supports & fasteners — set | 2 | set | $1,450.00 | 35% | $1,957.50 | $3,915.00 | |
| 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-37 VSD 37 kW (ABB ACS580) | 1 | ea | $6,480.00 | 30% | $8,424.00 | $8,424.00 | |
| 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 | 2 | lot | $2,200.00 | 30% | $2,860.00 | $5,720.00 | |
| SKD-RO-316 RO skid frame, 316SS | 1 | ea | $7,200.00 | 30% | $9,360.00 | $9,360.00 | |
| 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 | 468 | hr | $72.00 | 87.5% | $135.00 | $63,180.00 | |
| LAB-ELEC Electrical, PLC & SCADA | 216 | hr | $82.00 | 82.9% | $150.00 | $32,400.00 | |
| 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 | |
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
- Riverina Fresh Feedlot
- Contact
- Hamish Doyle · 02 5608 6717
- Country
- Australia
- Currency
- AUD
- Terms
- 30 days EOM
- Delivery
- Delivered to site