Myrtle Bank — Dining & Lounge Refresh
Southern Cross Care · Myrtle Bank, Myrtle Bank SA 5064
Raised
5 Jun 2026
Valid to
5 Jul 2026
Owner
Sarah Mullane
Terms
30 days EOM
Deposit
30% on order
Factories
3 on this job
This quote is on order SO-2026-0133, and it is still live. Change a cost, a margin or a fabric split below and the sales order and every supplier purchase order raised from it move with it — because they read these lines rather than a copy of them. That is the whole point: the number is typed once, in one place.
Applies to every line that isn't pinned. 0 lines are pinned to their own margin and won't move.
Cost
$30,456.40
Margin $
$16,345.00
Margin %
34.9%
Total inc GST
$51,481.54
| # | Product | Qty | Cost ea | Margin | Sell ea | Line total | |
|---|---|---|---|---|---|---|---|
| Main Dining4 lines · 46 units · $25,636.86 | |||||||
| 1 |  | HC-1033Nambucca Coastline Vinyl Shell · Blackbutt stain | $477.78 | $15,288.96 | |||
| 2 |  | HC-1035Wollemi Bariatric Coastline Vinyl Shell · Blackbutt stain | $928.25 | $3,713.00 | |||
| 3 |  | HC-1046Springbrook Blackbutt stain | $663.49 | $3,980.94 | |||
| 4 |  | HC-1045Concept Blackbutt stain | $663.49 | $2,653.96 | |||
| Lounge — North3 lines · 12 units · $7,373.38 | |||||||
| 5 |  | HC-1002Gem Wing Back Tallow Sage · Blackbutt stain | $878.10 | $5,268.60 | |||
| 6 |  | HC-1050Cooinda Blackbutt stain | $414.29 | $828.58 | |||
| 7 |  | HC-1054Bargara Blackbutt stain | $319.05 | $1,276.20 | |||
| Lounge — South3 lines · 12 units · $9,904.80 | |||||||
| 8 | | HC-1002Gem Wing Back Tallow Bark · Blackbutt stain | $878.10 | $5,268.60 | |||
| 9 |  | HC-1023Forum 2.5 Tallow Bark · Blackbutt stain | $1,702.22 | $3,404.44 | |||
| 10 |  | HC-1055Linear side table Blackbutt stain | $307.94 | $1,231.76 | |||
| Freight — Statewide Furniture Logistics, factory to site | 12% | $3,420.00 cost | $3,886.36 | ||||
What this quote is worth
Product lines
10
Units
70
Cost of goods
$30,456.40
Gross margin
$16,345.00 · 34.9%
Every cost above is the cost this project will actually be bought at. When this quote is accepted it becomes the sales order, and the purchase orders to each factory are split out of it — carrying these exact figures. Nobody re-enters a price to raise a PO.
What happens when this is accepted
1 · Sales order
10 lines carried across with their cost, margin and sell price exactly as they stand here.
2 · Purchase orders
Split automatically across 3 factories plus Statewide Furniture Logistics for the delivery leg. Cost per line comes from the line, not from a catalogue.
3 · Claim schedule
$15,444.46 deposit, then progress claims against value delivered, then the final claim. Each posts to Xero on its own against 200 SALES.
Every product on this quote is made to order in Australia — 100% Australia — and delivered direct to site. 5 years warranty. No stock is held at any point.