Accepted
Accepted 20 Sep 2026 — job J-26-0233 raised
Mt Magnet gold project · Murchison · Mt Magnet · prepared by Matthew Jacka
Cost
$17,566
76 labour hrs · $5,568
Price ex GST
$24,398
30 lines · 3 groups
Margin
$6,832
28% of price
Total inc GST
$26,838
GST $2,439.80
Bill of materials & labour Accepted
| Item | Qty | Unit | Unit cost | Markup | Unit sell | Line | |
|---|---|---|---|---|---|---|---|
| Ducted split 14 kW — supply & install | $12,877 | ||||||
| DAI-FDYAN140 Daikin 14.0 kW ducted split inverter, 1-ph (FDYAN140) | 1 | ea | $5,650.00 | 22% | $6,893.00 | $6,893.00 | |
| CU-PR3858 Pre-insulated pair coil 3/8" + 5/8" × 20 m | 1 | coil | $342.00 | 35% | $461.70 | $461.70 | |
| EL-IC415 Interconnect cable 4C 1.5 mm² | 25 | m | $2.29 | 40% | $3.21 | $80.25 | |
| EL-ISO20 Isolator 20 A 2-pole IP66 | 1 | ea | $36.00 | 35% | $48.60 | $48.60 | |
| MS-PADS Anti-vibration pads (set of 4) | 1 | set | $22.00 | 35% | $29.70 | $29.70 | |
| MS-DRAIN Condensate drain 20 mm PVC + fittings | 1 | set | $28.00 | 35% | $37.80 | $37.80 | |
| DU-DIF450 Ceiling diffuser 4-way 450 sq. with plenum | 6 | ea | $46.00 | 35% | $62.10 | $372.60 | |
| DU-RAG600 Return air grille 600 × 600 with filter | 1 | ea | $74.00 | 35% | $99.90 | $99.90 | |
| DU-FLX250 Insulated flexible duct 250 mm × 6 m | 6 | length | $72.00 | 35% | $97.20 | $583.20 | |
| DU-SPG250 Spigot collar 250 mm with damper | 6 | ea | $18.00 | 35% | $24.30 | $145.80 | |
| DU-MASTIC Duct mastic & foil tape kit | 2 | kit | $22.00 | 35% | $29.70 | $59.40 | |
| CT-BRC1H Daikin wired controller (BRC1H) | 1 | ea | $220.00 | 30% | $286.00 | $286.00 | |
| RG-N2-G Dry nitrogen — G size cylinder | 0.25 | cyl | $98.00 | 30% | $127.40 | $31.85 | |
| MS-SUND Fixings & sundries allowance | 1 | lot | $35.00 | 35% | $47.25 | $47.25 | |
| LAB-MECH Refrigeration mechanic | 16 | hr | $72.00 | 73.6% | $125.00 | $2,000.00 | |
| LAB-APP Apprentice | 16 | hr | $38.00 | 97.4% | $75.00 | $1,200.00 | |
| LAB-ELEC Electrician | 4 | hr | $76.00 | 64.5% | $125.00 | $500.00 | |
| Wall split 7.1 kW — back-to-back install × 2 | $8,401 | ||||||
| DAI-FTXM71 Daikin 7.1 kW wall split inverter (FTXM71) | 2 | ea | $1,890.00 | 25% | $2,362.50 | $4,725.00 | |
| CU-PR1438 Pre-insulated pair coil 1/4" + 3/8" × 20 m | 2 | coil | $238.00 | 35% | $321.30 | $642.60 | |
| MS-BRK750 Wall bracket 750 mm heavy duty, galv | 2 | pr | $48.00 | 35% | $64.80 | $129.60 | |
| MS-PADS Anti-vibration pads (set of 4) | 2 | set | $22.00 | 35% | $29.70 | $59.40 | |
| EL-ISO20 Isolator 20 A 2-pole IP66 | 2 | ea | $36.00 | 35% | $48.60 | $97.20 | |
| EL-IC415 Interconnect cable 4C 1.5 mm² | 24 | m | $2.29 | 40% | $3.21 | $77.04 | |
| MS-DRAIN Condensate drain 20 mm PVC + fittings | 2 | set | $28.00 | 35% | $37.80 | $75.60 | |
| MS-SUND Fixings & sundries allowance | 2 | lot | $35.00 | 35% | $47.25 | $94.50 | |
| LAB-MECH Refrigeration mechanic | 10 | hr | $72.00 | 73.6% | $125.00 | $1,250.00 | |
| LAB-APP Apprentice | 10 | hr | $38.00 | 97.4% | $75.00 | $750.00 | |
| LAB-ELEC Electrician | 4 | hr | $76.00 | 64.5% | $125.00 | $500.00 | |
| Regional mobilisation — 2-person crew | $3,120 | ||||||
| TRV-TIME Travel time — regional (per person) | 16 | hr | $60.00 | 50% | $90.00 | $1,440.00 | |
| TRV-KM Service vehicle — regional travel | 1,200 | km | $0.95 | 47.4% | $1.40 | $1,680.00 | |
Scope & exclusions
Supply, install and commission as per the line items. Includes electrical isolation, refrigerant charge, testing and a commissioning report.
Exclusions: Builder's works, penetrations through fire-rated elements, after-hours work unless noted, structural certification. Flights and camp accommodation supplied by client on remote sites.
Client & site
- Client
- Ramelius Resources
- Contact
- Hayden Price · 08 9202 1127
- Site
- Mt Magnet gold project
- Access
- FIFO 8/6 · site induction
- Terms
- 30 days EOM
- Priced on
- 16 Sep 2026