Accepted 29 Sep 2026 — customer order MCRC-PO-9114. This quote is now job J-26-038. Changes from here are variations on the job.
Quote detailsAccepted
Myall Coast Regional Council · 30 days
Lines
| Item | Qty | Unit cost | Markup | Unit sell | Line ex GST | GM | |
|---|---|---|---|---|---|---|---|
| Pump starters | |||||||
| ABB-ACS580-11 Equipment ABB ACS580-01-026A-4 VSD 11 kW IP21 | 2 ea | $1,960.00 | 22% | $2,391.20 | $4,782.40 | 18% | |
| NHP-MCCB-100 Components NHP 100 A 3P MCCB, 25 kA | 1 ea | $420.00 | 35% | $567.00 | $567.00 | 25.9% | |
| NHP-SEL-HOA Components Hand-Off-Auto 3-position selector switch | 2 ea | $52.00 | 35% | $70.20 | $140.40 | 25.9% | |
| Control | |||||||
| 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-TM3AI4 Components Modicon TM3 4-channel analogue input module | 1 ea | $486.00 | 30% | $631.80 | $631.80 | 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% | |
| 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% | |
| 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% | |
| Wet-well level | |||||||
| 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-FTL-FLOAT Components Level float switch, PP, 10 m cable | 2 ea | $245.00 | 28% | $313.60 | $627.20 | 21.9% | |
| Labour | |||||||
| Engineering & drafting | 22 hr | $88.00 | 65% | $145.00 | $3,190.00 | 39.3% | |
| Workshop labour | 46 hr | $72.00 | 60% | $115.00 | $5,290.00 | 37.4% | |
| Site labour | 30 hr | $80.00 | 56% | $125.00 | $3,750.00 | 36% | |
| Project management | 8 hr | $98.00 | 58% | $155.00 | $1,240.00 | 36.8% | |
| Other costs | |||||||
| Council SCADA integration allowance | 1 lot | $2,000.00 | 30% | $2,600.00 | $2,600.00 | 23.1% | |
Equipment $9,007.40Components $9,253.10Labour $13,470.00Other $2,600.00Labour hours 106
| Subtotal ex GST | $34,330.50 |
| GST 10% | $3,433.05 |
| Total inc GST | $37,763.55 |
| Cost | $24,727.00 |
| Gross margin | $9,603.50 · 28% |