Accepted 18 Sep 2026 — customer order WCO-4500118822. This quote is now job J-26-041. Changes from here are variations on the job.
Quote detailsAccepted
Wollombi Coal Operations Pty Ltd · 30 days EOM
Lines
| Item | Qty | Unit cost | Markup | Unit sell | Line ex GST | GM | |
|---|---|---|---|---|---|---|---|
| VSD pump starter — 75 kW × 2 | |||||||
| ABB-ACS580-75 Equipment ABB ACS580-01-145A-4 VSD 75 kW IP21 | 2 ea | $9,420.00 | 22% | $11,492.40 | $22,984.80 | 18% | |
| ABB-LR-145 Equipment Line reactor 145 A, 3-phase | 2 ea | $1,120.00 | 22% | $1,366.40 | $2,732.80 | 18% | |
| ABB-EMC-145 Equipment EMC/RFI filter 145 A | 2 ea | $880.00 | 22% | $1,073.60 | $2,147.20 | 18% | |
| NHP-MCCB-250 Components NHP 250 A 3P MCCB, 36 kA, electronic trip | 2 ea | $980.00 | 35% | $1,323.00 | $2,646.00 | 25.9% | |
| NHP-AMM-96 Components Analogue ammeter 96 mm c/w CT | 2 ea | $118.00 | 35% | $159.30 | $318.60 | 25.9% | |
| NHP-SEL-HOA Components Hand-Off-Auto 3-position selector switch | 2 ea | $52.00 | 35% | $70.20 | $140.40 | 25.9% | |
| NHP-PL-LED Components LED pilot light 24 V (red / green / amber) | 6 ea | $26.00 | 35% | $35.10 | $210.60 | 25.9% | |
| NHP-RLY-24 Components Control relay 24 VDC 4 C/O c/w base | 8 ea | $34.00 | 35% | $45.90 | $367.20 | 25.9% | |
| RX-TB-4 Components Terminal block 4 mm², box of 50 | 2 ea | $62.00 | 45% | $89.90 | $179.80 | 31% | |
| RX-DUCT-60 Components Slotted cable duct 60 × 60, 2 m | 8 ea | $14.00 | 45% | $20.30 | $162.40 | 31% | |
| RX-DIN-35 Components DIN rail 35 mm top-hat, 2 m length | 4 ea | $9.50 | 45% | $13.78 | $55.12 | 31.1% | |
| RX-LUG-95 Components Compression lug 95 mm², pack of 10 | 2 ea | $58.00 | 45% | $84.10 | $168.20 | 31% | |
| PLC & HMI control section | |||||||
| SE-TM241 Components Schneider Modicon M241 PLC, 24 I/O, Ethernet + CANopen | 1 ea | $1,240.00 | 30% | $1,612.00 | $1,612.00 | 23.1% | |
| SE-TM3DI16 Components Modicon TM3 16-channel digital input module | 2 ea | $268.00 | 30% | $348.40 | $696.80 | 23.1% | |
| SE-TM3DQ16R Components Modicon TM3 16-channel relay output module | 1 ea | $312.00 | 30% | $405.60 | $405.60 | 23.1% | |
| SE-TM3AI4 Components Modicon TM3 4-channel analogue input module | 1 ea | $486.00 | 30% | $631.80 | $631.80 | 23.1% | |
| SE-TM3AQ2 Components Modicon TM3 2-channel analogue output module | 1 ea | $398.00 | 30% | $517.40 | $517.40 | 23.1% | |
| SE-HMIST6-7 Components Harmony ST6 7" touch HMI, Ethernet | 1 ea | $1,580.00 | 30% | $2,054.00 | $2,054.00 | 23.1% | |
| SE-PSU-24-10 Components 24 VDC 10 A switch-mode power supply | 1 ea | $245.00 | 30% | $318.50 | $318.50 | 23.1% | |
| SE-UPS-24 Components 24 VDC DC-UPS module c/w 7 Ah battery | 1 ea | $640.00 | 30% | $832.00 | $832.00 | 23.1% | |
| SE-ESW-8 Components Unmanaged industrial Ethernet switch, 8-port | 1 ea | $330.00 | 30% | $429.00 | $429.00 | 23.1% | |
| RX-FERR Components Bootlace ferrule kit, assorted | 1 ea | $48.00 | 45% | $69.60 | $69.60 | 31% | |
| NHP-MCB-6 Components MCB 1P 6 A C-curve, 6 kA | 6 ea | $18.00 | 35% | $24.30 | $145.80 | 25.9% | |
| NHP-RLY-24 Components Control relay 24 VDC 4 C/O c/w base | 6 ea | $34.00 | 35% | $45.90 | $275.40 | 25.9% | |
| Enclosure kit — 2-bay freestanding | |||||||
| RIT-VX-1812 Equipment Rittal VX25 freestanding 1800H × 1200W × 500D, 2-door | 1 ea | $3,980.00 | 30% | $5,174.00 | $5,174.00 | 23.1% | |
| RIT-PLINTH-1200 Equipment VX25 plinth 100 mm, 1200 W | 1 ea | $420.00 | 30% | $546.00 | $546.00 | 23.1% | |
| RX-FAN-150 Components Filter fan 230 V 150 m³/h c/w exhaust filter | 2 ea | $245.00 | 45% | $355.25 | $710.50 | 31% | |
| RX-LIGHT Components Panel LED light c/w door switch | 1 ea | $86.00 | 45% | $124.70 | $124.70 | 31% | |
| RX-THERMO Components Enclosure thermostat / hygrostat | 1 ea | $72.00 | 45% | $104.40 | $104.40 | 31% | |
| RX-HEATER Components Anti-condensation heater 100 W | 1 ea | $98.00 | 45% | $142.10 | $142.10 | 31% | |
| RX-EARTH12 Components Copper earth bar, 12-way | 1 ea | $44.00 | 45% | $63.80 | $63.80 | 31% | |
| CBL-GLAND-M63 Components Cable gland kit M63, brass, c/w locknut | 6 ea | $38.00 | 35% | $51.30 | $307.80 | 25.9% | |
| Incomer & protection | |||||||
| NHP-MCCB-400 Components NHP 400 A 3P main switch-disconnector, 50 kA | 1 ea | $1,840.00 | 35% | $2,484.00 | $2,484.00 | 25.9% | |
| NHP-SPD-3P Components Surge protection device 3P+N, 40 kA | 1 ea | $520.00 | 35% | $702.00 | $702.00 | 25.9% | |
| SE-RM17-PF Components Phase failure / sequence relay | 1 ea | $165.00 | 30% | $214.50 | $214.50 | 23.1% | |
| NHP-ESTOP Components E-stop 40 mm mushroom, twist release, c/w NC block | 2 ea | $64.00 | 35% | $86.40 | $172.80 | 25.9% | |
| Field instruments | |||||||
| EH-PMC21 Components E+H Cerabar PMC21 pressure transmitter 0–16 bar, 4–20 mA | 2 ea | $685.00 | 28% | $876.80 | $1,753.60 | 21.9% | |
| EH-FMX21 Components E+H Waterpilot FMX21 hydrostatic level 0–10 m, 20 m cable | 1 ea | $1,290.00 | 28% | $1,651.20 | $1,651.20 | 21.9% | |
| CBL-CTRL-12C Components Control cable 12C 1.5 mm² screened | 60 m | $7.80 | 35% | $10.53 | $631.80 | 25.9% | |
| Labour | |||||||
| Electrical design, schematics & GA drawings | 36 hr | $88.00 | 65% | $145.00 | $5,220.00 | 39.3% | |
| Panel assembly, power & control wiring | 100 hr | $72.00 | 60% | $115.00 | $11,500.00 | 37.4% | |
| Site installation support & commissioning | 24 hr | $80.00 | 56% | $125.00 | $3,000.00 | 36% | |
| Project management | 14 hr | $98.00 | 58% | $155.00 | $2,170.00 | 36.8% | |
| Other costs | |||||||
| Factory acceptance test, ITP & manuals | 1 lot | $1,800.00 | 33% | $2,400.00 | $2,400.00 | 25% | |
| Freight to site — Broke | 1 lot | $1,200.00 | 21% | $1,450.00 | $1,450.00 | 17.2% | |
Equipment $33,584.80Components $21,299.42Labour $21,890.00Other $3,850.00Labour hours 174
| Subtotal ex GST | $80,624.22 |
| GST 10% | $8,062.42 |
| Total inc GST | $88,686.64 |
| Cost | $59,944.00 |
| Gross margin | $20,680.22 · 25.7% |