Accepted 12 Jun 2026 — customer order BGD-77104. This quote is now job J-26-029. Changes from here are variations on the job.
Quote detailsAccepted
Barrington Gold Pty Ltd · 30 days EOM
Lines
| Item | Qty | Unit cost | Markup | Unit sell | Line ex GST | GM | |
|---|---|---|---|---|---|---|---|
| Pumps | |||||||
| GF-CR32-4-15 Equipment Grundfos CR 32-4 vertical multistage pump c/w 15 kW IE3 motor | 2 ea | $11,200.00 | 22% | $13,664.00 | $27,328.00 | 18% | |
| VSD pump starter — 22 kW × 2 | |||||||
| ABB-ACS580-22 Equipment ABB ACS580-01-046A-4 VSD 22 kW IP21 | 2 ea | $3,280.00 | 22% | $4,001.60 | $8,003.20 | 18% | |
| NHP-MCCB-100 Components NHP 100 A 3P MCCB, 25 kA | 2 ea | $420.00 | 35% | $567.00 | $1,134.00 | 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 | 6 ea | $34.00 | 35% | $45.90 | $275.40 | 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 | 4 ea | $14.00 | 45% | $20.30 | $81.20 | 31% | |
| RX-DIN-35 Components DIN rail 35 mm top-hat, 2 m length | 2 ea | $9.50 | 45% | $13.78 | $27.56 | 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% | |
| 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% | |
| DN150 discharge valve set × 2 | |||||||
| HPV-BFV150 Components DN150 lugged butterfly valve, gear operated | 2 ea | $640.00 | 30% | $832.00 | $1,664.00 | 23.1% | |
| HPV-CHK150 Components DN150 swing check valve, ductile iron | 2 ea | $1,120.00 | 30% | $1,456.00 | $2,912.00 | 23.1% | |
| HPV-GATE150 Components DN150 resilient seat gate valve | 2 ea | $1,380.00 | 30% | $1,794.00 | $3,588.00 | 23.1% | |
| HPV-VIC77-150 Components Victaulic Style 77 flexible coupling DN150 | 8 ea | $118.00 | 30% | $153.40 | $1,227.20 | 23.1% | |
| HPV-PG-100 Components Pressure gauge 100 mm 0–16 bar glycerine filled | 2 ea | $68.00 | 28% | $87.05 | $174.10 | 21.9% | |
| 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% | |
| Labour | |||||||
| Engineering & drafting | 28 hr | $88.00 | 65% | $145.00 | $4,060.00 | 39.3% | |
| Workshop labour | 74 hr | $72.00 | 60% | $115.00 | $8,510.00 | 37.4% | |
| Site labour | 48 hr | $80.00 | 56% | $125.00 | $6,000.00 | 36% | |
| Project management | 16 hr | $98.00 | 58% | $155.00 | $2,480.00 | 36.8% | |
| Other costs | |||||||
| Freight to Gloucester | 1 lot | $900.00 | 22% | $1,100.00 | $1,100.00 | 18.2% | |
Equipment $41,051.20Components $23,127.66Labour $21,050.00Other $1,100.00Labour hours 166
| Subtotal ex GST | $86,328.86 |
| GST 10% | $8,632.89 |
| Total inc GST | $94,961.75 |
| Cost | $65,074.00 |
| Gross margin | $21,254.86 · 24.6% |