Declined
Declined 28 Jan 2026
Atwell Medical Centre · Atwell · prepared by Matthew Jacka
Cost
$20,815
94 labour hrs · $5,380
Price ex GST
$29,309
32 lines · 2 groups
Margin
$8,494
29% of price
Total inc GST
$32,240
GST $2,930.90
Bill of materials & labour Declined
| Item | Qty | Unit | Unit cost | Markup | Unit sell | Line | |
|---|---|---|---|---|---|---|---|
| Coolroom refrigeration — medium temp | $11,371 | ||||||
| HC-LET068 Heatcraft condensing unit 1.5 HP medium temp (R448A) | 1 | ea | $3,180.00 | 25% | $3,975.00 | $3,975.00 | |
| KB-EVMT26 Kirby coolroom evaporator, medium temp 2.6 kW | 1 | ea | $1,240.00 | 28% | $1,587.20 | $1,587.20 | |
| CT-XR60 Dixell XR60CX coolroom controller kit | 1 | ea | $310.00 | 30% | $403.00 | $403.00 | |
| CU-C38-15 Copper tube 3/8" soft coil × 15 m | 1 | coil | $103.35 | 35% | $139.52 | $139.52 | |
| CU-C58-15 Copper tube 5/8" soft coil × 15 m | 1 | coil | $179.90 | 35% | $242.87 | $242.87 | |
| INS-AF58 Armaflex 5/8" ID × 19 mm × 1.8 m | 8 | length | $10.00 | 35% | $13.50 | $108.00 | |
| CU-FIT-PK Copper fittings pack — elbows, couplers, tees | 1 | pack | $55.50 | 35% | $74.93 | $74.93 | |
| RG-BRZ15 Silver brazing rod 15% — 1 kg | 0.25 | pack | $165.00 | 30% | $214.50 | $53.63 | |
| RG-N2-G Dry nitrogen — G size cylinder | 0.5 | cyl | $98.00 | 30% | $127.40 | $63.70 | |
| RG-R448-10 Refrigerant R448A — 10 kg cylinder | 0.6 | cyl | $571.43 | 35% | $771.43 | $462.86 | |
| EL-ISO20 Isolator 20 A 2-pole IP66 | 1 | ea | $36.00 | 35% | $48.60 | $48.60 | |
| EL-IC415 Interconnect cable 4C 1.5 mm² | 20 | m | $2.29 | 40% | $3.21 | $64.20 | |
| MS-SUND Fixings & sundries allowance | 1 | lot | $35.00 | 35% | $47.25 | $47.25 | |
| LAB-MECH Refrigeration mechanic | 18 | hr | $72.00 | 73.6% | $125.00 | $2,250.00 | |
| LAB-APP Apprentice | 18 | hr | $38.00 | 97.4% | $75.00 | $1,350.00 | |
| LAB-ELEC Electrician | 4 | hr | $76.00 | 64.5% | $125.00 | $500.00 | |
| Freezer room refrigeration — low temp | $17,938 | ||||||
| HC-LET150 Heatcraft condensing unit 3.5 HP low temp (R448A) | 1 | ea | $5,960.00 | 25% | $7,450.00 | $7,450.00 | |
| KB-EVLT30 Kirby freezer evaporator, low temp 3.0 kW electric defrost | 1 | ea | $1,980.00 | 28% | $2,534.40 | $2,534.40 | |
| CT-XR60 Dixell XR60CX coolroom controller kit | 1 | ea | $310.00 | 30% | $403.00 | $403.00 | |
| CU-C38-15 Copper tube 3/8" soft coil × 15 m | 1 | coil | $103.35 | 35% | $139.52 | $139.52 | |
| CU-H78-58 Copper tube 7/8" hard drawn × 5.8 m | 2 | length | $122.49 | 35% | $165.36 | $330.72 | |
| INS-AF58 Armaflex 5/8" ID × 19 mm × 1.8 m | 10 | length | $10.00 | 35% | $13.50 | $135.00 | |
| CU-FIT-PK Copper fittings pack — elbows, couplers, tees | 2 | pack | $55.50 | 35% | $74.93 | $149.86 | |
| RG-BRZ15 Silver brazing rod 15% — 1 kg | 0.4 | pack | $165.00 | 30% | $214.50 | $85.80 | |
| RG-N2-G Dry nitrogen — G size cylinder | 0.5 | cyl | $98.00 | 30% | $127.40 | $63.70 | |
| RG-R448-10 Refrigerant R448A — 10 kg cylinder | 1 | cyl | $571.43 | 35% | $771.43 | $771.43 | |
| EL-ISO35 Isolator 35 A 3-pole IP66 | 1 | ea | $58.00 | 35% | $78.30 | $78.30 | |
| EL-5C4 4 mm² 5-core circular cable | 25 | m | $5.90 | 35% | $7.97 | $199.25 | |
| MS-SUND Fixings & sundries allowance | 1 | lot | $35.00 | 35% | $47.25 | $47.25 | |
| LAB-MECH Refrigeration mechanic | 24 | hr | $72.00 | 73.6% | $125.00 | $3,000.00 | |
| LAB-APP Apprentice | 24 | hr | $38.00 | 97.4% | $75.00 | $1,800.00 | |
| LAB-ELEC Electrician | 6 | hr | $76.00 | 64.5% | $125.00 | $750.00 | |
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
- Atwell Medical Centre
- Contact
- Dr Kerry Halvorsen · 08 9414 5520
- Site
- Atwell Medical Centre
- Access
- Before 8am or after 6pm only
- Terms
- 14 days
- Priced on
- 12 Jan 2026