Accepted 20 Oct 2026 — customer order LHWS-PO-22817. This quote is now job J-26-042. Changes from here are variations on the job.
Quote detailsAccepted
Lower Hunter Water Services Pty Ltd · 30 days
Lines
| Item | Qty | Unit cost | Markup | Unit sell | Line ex GST | GM | |
|---|---|---|---|---|---|---|---|
| Pumps | |||||||
| GF-CR45-3-22 Equipment Grundfos CR 45-3 vertical multistage pump c/w 22 kW IE3 motor | 3 ea | $14,850.00 | 22% | $18,117.00 | $54,351.00 | 18% | |
| VSD pump starter — 22 kW × 3 | |||||||
| ABB-ACS580-22 Equipment ABB ACS580-01-046A-4 VSD 22 kW IP21 | 3 ea | $3,280.00 | 22% | $4,001.60 | $12,004.80 | 18% | |
| NHP-MCCB-100 Components NHP 100 A 3P MCCB, 25 kA | 3 ea | $420.00 | 35% | $567.00 | $1,701.00 | 25.9% | |
| NHP-AMM-96 Components Analogue ammeter 96 mm c/w CT | 3 ea | $118.00 | 35% | $159.30 | $477.90 | 25.9% | |
| NHP-SEL-HOA Components Hand-Off-Auto 3-position selector switch | 3 ea | $52.00 | 35% | $70.20 | $210.60 | 25.9% | |
| NHP-PL-LED Components LED pilot light 24 V (red / green / amber) | 9 ea | $26.00 | 35% | $35.10 | $315.90 | 25.9% | |
| NHP-RLY-24 Components Control relay 24 VDC 4 C/O c/w base | 9 ea | $34.00 | 35% | $45.90 | $413.10 | 25.9% | |
| RX-TB-4 Components Terminal block 4 mm², box of 50 | 3 ea | $62.00 | 45% | $89.90 | $269.70 | 31% | |
| RX-DUCT-60 Components Slotted cable duct 60 × 60, 2 m | 6 ea | $14.00 | 45% | $20.30 | $121.80 | 31% | |
| RX-DIN-35 Components DIN rail 35 mm top-hat, 2 m length | 3 ea | $9.50 | 45% | $13.78 | $41.34 | 31.1% | |
| 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% | |
| Control panel enclosure | |||||||
| RIT-SS316-1210 Equipment 316 stainless enclosure 1200 × 1000 × 400, IP66 | 1 ea | $3,250.00 | 30% | $4,225.00 | $4,225.00 | 23.1% | |
| RIT-CANOPY Equipment Outdoor sun canopy, 316 stainless | 1 ea | $1,850.00 | 30% | $2,405.00 | $2,405.00 | 23.1% | |
| NHP-MCCB-250 Components NHP 250 A 3P MCCB, 36 kA, electronic trip | 1 ea | $980.00 | 35% | $1,323.00 | $1,323.00 | 25.9% | |
| NHP-SPD-3P Components Surge protection device 3P+N, 40 kA | 1 ea | $520.00 | 35% | $702.00 | $702.00 | 25.9% | |
| TEL-RTU-4G Components 4G telemetry RTU c/w antenna & SIM tray | 1 ea | $2,850.00 | 30% | $3,705.00 | $3,705.00 | 23.1% | |
| Pump station instrumentation kit | |||||||
| 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% | |
| EH-PROMAG-150 Components E+H Promag W 400 electromagnetic flowmeter DN150 | 1 ea | $6,780.00 | 28% | $8,678.40 | $8,678.40 | 21.9% | |
| EH-FTL-FLOAT Components Level float switch, PP, 10 m cable | 2 ea | $245.00 | 28% | $313.60 | $627.20 | 21.9% | |
| HPV-PG-100 Components Pressure gauge 100 mm 0–16 bar glycerine filled | 3 ea | $68.00 | 28% | $87.05 | $261.15 | 21.9% | |
| DN150 discharge valve set × 3 | |||||||
| HPV-BFV150 Components DN150 lugged butterfly valve, gear operated | 3 ea | $640.00 | 30% | $832.00 | $2,496.00 | 23.1% | |
| HPV-CHK150 Components DN150 swing check valve, ductile iron | 3 ea | $1,120.00 | 30% | $1,456.00 | $4,368.00 | 23.1% | |
| HPV-GATE150 Components DN150 resilient seat gate valve | 3 ea | $1,380.00 | 30% | $1,794.00 | $5,382.00 | 23.1% | |
| HPV-VIC77-150 Components Victaulic Style 77 flexible coupling DN150 | 12 ea | $118.00 | 30% | $153.40 | $1,840.80 | 23.1% | |
| HPV-PG-100 Components Pressure gauge 100 mm 0–16 bar glycerine filled | 3 ea | $68.00 | 28% | $87.05 | $261.15 | 21.9% | |
| Discharge header | |||||||
| HPV-BFV150-ACT Components DN150 lugged butterfly valve c/w electric actuator 240 V | 1 ea | $2,960.00 | 30% | $3,848.00 | $3,848.00 | 23.1% | |
| HPV-ARV50 Components DN50 combination air release valve | 2 ea | $520.00 | 30% | $676.00 | $1,352.00 | 23.1% | |
| Pipework | |||||||
| PE-160-PN16 Components PE100 pipe DN160 PN16 SDR11 | 120 m | $46.00 | 30% | $59.80 | $7,176.00 | 23.1% | |
| PE-EF-160 Components Electrofusion coupler DN160 | 16 ea | $96.00 | 30% | $124.80 | $1,996.80 | 23.1% | |
| PE-STUB-160 Components Stub flange & backing ring DN160 | 12 ea | $148.00 | 30% | $192.40 | $2,308.80 | 23.1% | |
| Cabling | |||||||
| CBL-35-4C Components Cable 35 mm² 4C+E XLPE/PVC 0.6/1 kV | 180 m | $34.00 | 35% | $45.90 | $8,262.00 | 25.9% | |
| CBL-16-4C Components Cable 16 mm² 4C+E XLPE/PVC 0.6/1 kV | 90 m | $18.00 | 35% | $24.30 | $2,187.00 | 25.9% | |
| CBL-INST-1PR Components Instrument cable 1-pair 0.75 mm² screened | 240 m | $2.90 | 35% | $3.92 | $940.80 | 26% | |
| Labour | |||||||
| Design, P&ID, schematics & GA drawings | 40 hr | $88.00 | 65% | $145.00 | $5,800.00 | 39.3% | |
| Control panel build & pipe spool fabrication | 80 hr | $72.00 | 60% | $115.00 | $9,200.00 | 37.4% | |
| Mechanical & electrical installation, commissioning | 260 hr | $80.00 | 56% | $125.00 | $32,500.00 | 36% | |
| Project management | 40 hr | $98.00 | 58% | $155.00 | $6,200.00 | 36.8% | |
| Other costs | |||||||
| Crane hire — 2 days incl. rigging crew | 1 lot | $4,000.00 | 20% | $4,800.00 | $4,800.00 | 16.7% | |
| Concrete pump plinths (subcontract) | 1 lot | $8,200.00 | 16% | $9,500.00 | $9,500.00 | 13.7% | |
| Site establishment & traffic management | 1 lot | $2,600.00 | 23% | $3,200.00 | $3,200.00 | 18.8% | |
Equipment $72,985.80Components $72,660.14Labour $53,700.00Other $17,500.00Labour hours 420
| Subtotal ex GST | $216,845.94 |
| GST 10% | $21,684.59 |
| Total inc GST | $238,530.53 |
| Cost | $163,817.50 |
| Gross margin | $53,028.44 · 24.5% |