Job estimate detail																																											4/22/2005
																																															12:54:11 PM
					MyAssembliesDemo rev 01
	Item					Type		Units		#				Cost Ea			Cost Ext		M/U  Margin					Price Ea			Price Ext				Net Ea			Net Ext			Local tax			Fed tax			Price w / tax			Local tax %					Fed tax %	Local @			Fed @
		ACME 3 ton condensor M# xyz123					Material	Each	1		600.00				600.00			1.80		.44	1,080.00				1,080.00				480.00			480.00			81.00				91.80		1,252.80				0.0750				0.0850				Price	Price
			*Assembly 3 ton system w/ overhead *
		ACME 3 ton AHU M# xyz123					Material	Each	1		450.00				450.00			1.80		.44	810.00				810.00				360.00			360.00			60.75				68.85		939.60				0.0750				0.0850				Price	Price
			*Assembly 3 ton system w/ overhead *
		Office Manager					Labor	Hours	0.5		50.00				25.00			1.80		.44	90.00				45.00				40.00			20.00			3.15				3.71		51.86				0.0700				0.0825				Price	Price
			*Assembly 3 ton system w/ overhead *
		Office overhead - secretary					Labor	Hours	0.2		25.00				5.00			1.80		.44	45.00				9.00				20.00			4.00			0.63				0.74		10.37				0.0700				0.0825				Price	Price
			*Assembly 3 ton system w/ overhead *
		Field labor - Journey level					Labor	Hours	8		45.00				360.00			1.80		.44	81.00				648.00				36.00			288.00			45.36				53.46		746.82				0.0700				0.0825				Price	Price
			*Assembly 3 ton system w/ overhead *   HVAC techs and sparkies
		Field labor - Helper level					Labor	Hours	8		35.00				280.00			1.80		.44	63.00				504.00				28.00			224.00			35.28				41.58		580.86				0.0700				0.0825				Price	Price
			*Assembly 3 ton system w/ overhead *   HVAC techs and sparkies
		Assembly sub-total														1,720.00									3,096.00							1,376.00			226.17				260.14		3,582.31
		Torch charge					Material	Each	1		25.00				25.00			1.80		.44	45.00				45.00				20.00			20.00			3.38				3.83		52.20				0.0750				0.0850				Price	Price
			*Assembly Changeout kit *
		Reclaim machine charge					Material	Each	1		25.00				25.00			1.80		.44	45.00				45.00				20.00			20.00			3.38				3.83		52.20				0.0750				0.0850				Price	Price
			*Assembly Changeout kit *
		Recovery tank					Material	Each	1		50.00				50.00			1.80		.44	90.00				90.00				40.00			40.00			6.75				7.65		104.40				0.0750				0.0850				Price	Price
			*Assembly Changeout kit *
		Office overhead - secretary					Labor	Hours	0.2		25.00				6.25			1.80		.44	45.00				11.25				20.00			5.00			0.79				0.93		12.97				0.0700				0.0825				Price	Price
			*Assembly Changeout kit * EPA paperwork
		Field labor - Helper level					Labor	Hours	1		35.00				35.00			1.80		.44	63.00				63.00				28.00			28.00			4.41				5.20		72.61				0.0700				0.0825				Price	Price
			*Assembly Changeout kit * Return cylinder to supply house  HVAC techs and sparkies
		Assembly sub-total														141.25									254.25							113.00			18.71				21.44		294.40
		Copper pipe - 3/8 Type K					Material	Feet	40		1.98				79.20			2.10		.52	4.16				166.40				2.18			87.20			11.65				13.73		191.78				0.0700				0.0825				Price	Price
			*Assembly Copper lineset 3/8 over 7/8 per 10 ft *
		Copper pipe - 7/8 Type K					Material	Feet	40		2.56				102.40			2.10		.52	5.38				215.20				2.82			112.80			15.06				17.75		248.02				0.0700				0.0825				Price	Price
			*Assembly Copper lineset 3/8 over 7/8 per 10 ft *
		Copper fitting - 3/8 90					Material	Each	4		1.97				7.88			2.10		.52	4.14				16.56				2.17			8.68			1.16				1.37		19.09				0.0700				0.0825				Price	Price
			*Assembly Copper lineset 3/8 over 7/8 per 10 ft *
		Copper fitting - 7/8 90					Material	Each	4		2.56				10.24			2.10		.52	5.38				21.52				2.82			11.28			1.51				1.78		24.80				0.0700				0.0825				Price	Price
			*Assembly Copper lineset 3/8 over 7/8 per 10 ft *
																						HVACSuite.com

					Job estimate detail																																																													4/22/2005
																																																																		12:54:11 PM
						MyAssembliesDemo rev 01
	Item								Type			Units				#				Cost Ea					Cost Ext			M/U  Margin							Price Ea					Price Ext				Net Ea					Net Ext			Local tax					Fed tax					Price w / tax			Local tax %					Fed tax %	Local @			Fed @
		Assembly sub-total																						199.72													419.44											219.72		29.36						34.60		483.40
		Field labor - Journey level								Labor		Hours			2		45.00					90.00					1.80		.44			81.00				162.00						36.00					72.00			11.34						13.37		186.71						0.0700				0.0825				Price	Price
			2 extra hours
		Humidifier - medium								Material		Unit			1		125.00					125.00					1.80		.44			225.00				225.00						100.00					100.00			15.75						18.56		259.31						0.0700				0.0825				Price	Price
		Commission								Labor		Com			1		113.80					113.80					1.20		.17			136.56				136.56						22.76					22.76									9.56		146.12										0.0700				Price	Price
	2,389.77																																			4,293.49						1,903.72								301.35						357.70		4,952.54
	Commission										Basis			Percent									Amount								M / U								Tax rate
	2,275.97												5.00									113.80								1.20								7.00
	Summary										Cost			Price									Tax								Price w / tax								Net							Markup								Margin
				Labor			915.05						1,578.81									229.51								1,808.32								663.76							1.73								.42
				Materials			1,474.72						2,714.68									429.54								3,144.22								1,239.96							1.84								.46
				Total			2,389.77						4,293.49									659.05								4,952.54								1,903.72							1.80								.44
																																	HVACSuite.com