← Quotes
Q-2026-0190
AcceptedFrankipile Australia · Louise Cardoso
Raised 14 Jul 2026 by Bec Naylor · valid to 13 Aug 2026 · lead time 16 weeks · their reference FPA-2026-0442
Accepted. This became sales order SO-2026-0142 — the same lines, the same costs, the same margins. Nothing was re-keyed to get there.
Total ex GST
$919,710
$91,971.00 GST · $1,011,681.00 inc
Cost to build
$584,639
Rolled up from the BOMs
Margin
36.4%
$335,071
Lead time quoted
16 wks
Delivery 24 Nov 2026
Lines
Cost per line is the multi-level roll-up, not a percentage guess. Open a part number to see what it's made of.
| # | Part No. | Description | Qty | Unit ex GST | Line ex GST | Cost | Margin | Free stock |
|---|---|---|---|---|---|---|---|---|
| 1 | BD-1000THD | Bournedrill 1000THD — 10,000 kg pullback · 1000 series head · 9 m mast | 1 | $870,000.00 | $870,000.00 | $556,595 | 36.0% | 0 |
| 2 | ACC-BRK-HYD-1 | Hydraulic Breakout System — Twin-cylinder rod breakout, 89–219 mm | 1 | $25,000.00 | $25,000.00 | $16,651 | 33.4% | 1 |
| 3 | ACC-SLP-140 | Slips 140 mm — Manual slips, 140 mm pipe, replaceable dies | 4 | $1,815.00 | $7,260.00 | $4,065 | 44.0% | 6 |
| 4 | — | Commissioning, Rydalmere NSW | 1 | $12,800.00 | $12,800.00 | $5,376 | 58.0% | — |
| 5 | — | Freight — Archerfield to Rydalmere | 1 | $4,650.00 | $4,650.00 | $1,953 | 58.0% | — |
| Total ex GST | $919,710.00 | $584,639 | 36.4% | |||||
| GST 10% | $91,971.00 | |||||||
| Total inc GST | $1,011,681.00 | |||||||