ESTIMATE SUMMARY

ITEM

ACTIVITY

COST REPORT
VALUE

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31

PRELIMINARIES
SITE WORKS
FOOTINGS
DRAINER
FLOOR SLABS
TERMITE SYSTEMS
BRICK SUPPLY
BRICK LAYER
EXTERNAL, FINISHES
STRUCTURAL STEEL/METALWORK
WALL FRAMES & TRUSS SUPPLY
WINDOWS & EXTERNAL DOORS
CUT ROOF
TIMBER SUPPLY
CARPENTER LABOUR
CARPENTER SUNDRIES
METAL FASCIA & GUTTER
ROOF COVERING
PLASTERER
INSULATION
FIT OUT MATERIAL
HARDWARE
TILES / WATER PROOF'G
PAINTER
PLUMBER
ELECTRICAL
JOINERY
KITCHENS
STAIRCASES
LANDSCAPER
OTHER TRADES

7930
7000
3078
0
12361
1040
6653
7000
0
2490
8000
10800
0
6615
11374
800
1697
17928
17990
4680
3676
0
7647
13181
11000
10000
0
9750
1000
3000
3000

32

MONITORY SUMS / CONTINGENCIES

3650

NET ESTIMATE
33

PROFIT/ MARGIN.

TENDER SUM
34

VARIATIONS
CONTRACT SUM (EX - TAX)
GST
CONTRACT SUM TOTAL(INC -GST )

Com'ted

Forecast

Add

Deduct

7930
7000
3078
0
12361
1040
6653
7000
0
2490
8000
10800
0
6615
11374
800
1697
17928
17990
4680
3676
0
7647
13181
11000
10000
0
9750
1000
3000
3000

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

Variance

174759

Total V'nce

174759

193339
49335

242674
1812
244486
24449
268935

PRELIMINARIES
ITEM

DESIGN

ACTIVITY

BUILDING
SERVICES
STRUCTURAL
LANDSCAPE
JOB SIGN

FEES and CHARGES

DESIGN APPROVAL
BUILDING APPROVAL
USE of NATURE STRIP
WORKS BOND

UNIT QTY RATE

ITEM
ITEM
HR
HR
NO

$0.00

$100.00

TOTAL

$0.00
$0.00
$0.00
$0.00
$100.00

NO
NO
NO
NO

$0.00

$0.00
$0.00
$0.00
$0.00
$0.00

STORM WATER CONNECTION

STORM WATER RETENTION TANK
SEWER CONNECTION
WATER
ELECTRICITY

NO
NO
NO

$0.00
$0.00
$0.00

$0.00
$0.00
$0.00

HOME OWNERS WARRANTY

CONTRACTORS ALL RISK
PUBLIC LIABILITY
WORKERS COMPENSATION

NO
NO
NO
NO

SERVICES

$550.00

INSURANCE

HIRE EQUIPMENT
TEMPORARY TOILET
STORAGE SHED
SCAFFOLD DELIVERY
SCAFFOLD ERRECT AND DISMANTLE
SCAFFOLD HIRE
TEMPORARY FENCING
SMALL TOOLS
WASTE BINS
CONCRETE PUMP
CRANE HIRE
BRICK HOIST

SITE LABOUR
SITE CLEAN
FINAL CLEAN

WK
WK
NO
NO
WK
WK
NO
EPTY

HR
HR

1 $1,300.00
$0.00
$0.00
$0.00

24
1
2

$1,300.00
$0.00
$0.00
$0.00

$45.00
$200.00
$50.00
$0.00
$100.00
$0.00
$0.00
$400.00
$0.00
$400.00

$1,080.00
$200.00
$100.00
$0.00
$100.00
$0.00
$0.00
$1,200.00
$0.00
$400.00

4
40

$100.00
$62.50

$400.00
$2,500.00

TEMPORARY SERVICES
WATER
SEWER
TELEPHONE
TELEPHONE USE
ELECTRICAL
ELECTRICAL USE

TOTAL PRELIMINARIES

NO
NO
NO
WK
NO
WK

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$7,930.00

SITE WORKS and EXCAVATION

ITEM

DESCRIPTION

UNIT QTY

RATE

TOTAL

Clear site and remove vegetation

M2

734

$0.00

Remove top soil and stockpile on site

M2

341

$0.00

Cut to fill

M3

21

$0.00

Import fill and compact

M3

$0.00

PROVISIONAL SUM FOR TIMBER DECK

$3,000.00

TOTAL SITEWORKS

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$7,000.00

FOOTINGS
ITEM
EXCAVATION

CONCRETE
Note Pump to prelims

ACTIVITY

UNIT

QTY RATE

BACK HOE
BACK HOE TRAVEL
SUB CONTRACTOR LABOUR / QUOTE
FORMWORK
LABOUR TRIM

hr
hr
M3
item
hr

0
0
6.42
0
0

$0.00
$0.00
$120.00
$0.00
$0.00

20 MPA
REINFORCING
SPACERS
BAR CHAIRS
TIE WIRE
POLYSTYRENE

m3
lgth
bag50
box 25
roll
m2

6.42
26
0
19
1
0

$220.00
$25.00
$0.00
$12.50
$8.00
$0.00

LABOUR
BOB CAT
TRUCK
TIPPING FEES

hr
hr
hr
m3

0
0
0
0

$0.00
$0.00
$0.00
$0.00

QUOTATION
LABOUR

ITEM
HR

CLEAN SPOIL

SUB-CONTR/LABOUR

TOTAL FOOTINGS

TOTAL
$0.00
$0.00
$770.40
$0.00
$0.00
$0.00
$0.00
$1,412.40
$650.00
$0.00
$237.50
$8.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$3,078.30

FLOOR SLAB
ITEM

CONCRETE

DESCRIPTION

20 MPA
25 MPA
30 MPA

UNIT QTY

M3
M3
M3

RATE

0
27.6

$0.00
$240.00

FABRIC REINFORCING F62

F72
F82

Sht
Sht
Sht

18

$120.00

BAR REINFORCING

BAR REINFORCING

Lth

$9.50

SUNDRIES

BAR CHAIRS
TIE WIRE
SAND BLINDING
VAPOUR BARRIER
BOBCAT
HARDCORE
FILL
FORMWORK
TAPE

100
Roll
M3
ROLL
HR
M3
M3
ITEM
Roll

$8.00

$100.00

$7.00

INSULATION

EDGE
BELOW

M2
M2

SUB-CONTR/LABOUR

QUOTATION/ RATES
ADDITIONAL LABOUR

ITEM
HR

27.6

$120.00

TOTAL FLOORSLAB

TOTAL

$0.00
$6,624.00
$0.00
$0.00
$0.00
$0.00
$0.00
$2,160.00
$0.00
$0.00
$28.50
$0.00
$0.00
$0.00
$8.00
$0.00
$200.00
$0.00
$0.00
$0.00
$0.00
$28.00
$0.00
$0.00
$0.00
$0.00
$0.00
$3,312.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$12,360.50

TERMITES
ITEM

DESCRIPTION

UNIT QTY

MEMBRANE

SLAB

M2

SPRAY

BELOW SLAB
PERIMETER
EXTERNAL WORKS

M2

TERMIMESH
GRANITE GUARD

ITEM
ITEM

SHEILDING/CAPPING
BONDING

ITEM
ITEM

PTY SYSTEM

SUB-CONTR/LABOUR
QUOTATION/ RATES
ADDITIONAL LABOUR

TOTAL TERMITES

RATE

$0.00

205
55

$4.00
$4.00

$0.00

ITEM

ITEM
HR

TOTAL

$820.00
$220.00
$0.00

$0.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$1,040.00

BRICK SUPPLY
ITEM

FACE BRICK

ACTIVITY

UNIT

QTY

RATE

TOTAL

BELOW DPC
ABOVE DPC
SCILLS
HEADER SOLDIER

1000
1000
1000
1000

7
0
0
0

$600.00
$0.00
$0.00
$0.00

$4,200.00
$0.00
$0.00
$0.00

COMMON BRICK
BELOW DPC
ATTACHED PIERS
ISOLATED PIERS
PORCHES
ABOVE DPC

1000
1000
1000
1000
1000

0
0
0
0
0

$0.00
$0.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00

SUPER COMMON
BELOW DPC
ABOVE DPC
SCILLS
HEADER SOLDIER

1000
1000
1000
1000

0
0
0
0

$0.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00

DELIVERY

ITEM
ITEM
ITEM

7
0
0

$120.00
$0.00
$0.00

$840.00
$0.00
$0.00

DELIVERY TO SITE
ADDITIONAL HANDLING
PALLET RETURN

Total bricks

$5,040.00

BRICK SUNDRIES
ITEM

ACTIVITY
SAND
CEMENT
COLOURED CEMENT
OXIDE
ADDATIVE
BYCOL
STUBBIE TIES
WALL TIES
REINFORCING
BRICK CLEANER

UNIT

QTY

M3
20KG
40KG
10KG
20 LITRE
50
Lth
M2

RATE
10
40
0
0
0
1

9
6
136
0
0
0

TOTAL
$40.00
$8.00
$0.00
$0.00
$0.00
$36.00
$0.00
$15.00
$7.00
$5.00
$0.00
$0.00
$0.00

$400.00
$320.00
$0.00
$0.00
$0.00
$36.00
$0.00
$135.00
$42.00
$680.00
$0.00
$0.00
$0.00

0
0

$0.00
$0.00

$0.00
$0.00

Total Sundries

$1,613.00

Total bricksupply

$6,653.00

BRICK LAYER
ITEM

ACTIVITY

UNIT QTY

RATE

TOTAL

FACE BRICK

BELOW DPC
ABOVE DPC
SCILLS
HEADER SOLDIER

1000
1000
M
M

7
0
0
0

1,000.00
0.00
0.00
0.00

COMMON BRICK

BELOW DPC
ATTACHED PIERS
ISOLATED PIERS
PORCHES
ABOVE DPC

1000
1000
M
1000
1000

0
0
0
0
0

0.00
0.00
0.00
0.00
0.00

SUPER COMMON

BELOW DPC
ABOVE DPC
SCILLS
HEADER SOLDIER

1000
1000
M
M

0
0
0
0

0.00
0.00
0.00
0.00

SUNDRIES

OXIDE (Labour)
DOUBLE FACE
FARE RAKING
ROUGH RAKING
GABLE ENDS

1000
M2
M
M
ITEM

0
0
0
0
0

0.00
0.00
0.00
0.00
0.00

SUB-CONTR/LABOUR QUOTATION/ RATES

ADDITIONAL LABOUR

TOTAL BRICKLAYER

ITEM
HR

7,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
7,000.00

STRUCTURAL STEEL
ITEM

ACTIVITY

UNIT QTY

RATE

ANGLES

0
0
0

$0.00
$0.00
$0.00

CHANNELS

0
0
0

$30.00
$0.00
$0.00

COLUMNS

0
0
0

$0.00
$0.00
$0.00

UNIVERSAL BEAMS

0
0
0

$0.00
$0.00
$0.00

GARAGE LINTELS
WINDOWS AND DOORS

8
24
0

$200.00
$35.00
$0.00

DELIVERY HANDLING

1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

$50.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

TOTAL STEEL

TOTAL
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$1,600.00
$840.00
$0.00
$0.00
$50.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$2,490.00

EXTERNAL FINISHES
ITEM

ACTIVITY

UNIT

QTY

RATE

TOTAL

CEMENT RENDER

CEMENT RENDER
EXTERNAL CORNERS
CEMENT RENDER SUNDRIES

M2
M
ITEM

0
0
0

$0.00
$0.00
$0.00

$0.00
$0.00
$0.00

PTY FINISH

PROPRIETORY FINISH
PROPRIETORY FINISH SUNDRIES

M2
ITEM

0
0

$0.00
$0.00

$0.00
$0.00

ITEM
HR

0
0
0
0
0
0

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

SUB-CONTR/LABOUR QUOTATION/ RATES

ADDITIONAL LABOUR

TOTAL

WALL FRAME SUPPLY

ITEM

ACTIVITY
INTERNAL
EXTERNAL
RIBBON PLATE
BRACING
TEMPORARY BRACING

UNIT

QTY

M
M
M

RATE
0
0
2
0
0
0
0
0
0
0
0
0

TOTAL
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

Total Wall Frame

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

ROOF TRUSSES
ITEM

ACTIVITY

UNIT

TRUSSES
SPECIAL TRUSSES

NO

CATWALK

QTY

RATE

TOTAL
$8,000.00
$0.00

1
0

$8,000.00
$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

0
0

$0.00
$0.00

$0.00
$0.00

BRACING
HOISTING

Total Trusses

$8,000.00

TOTAL FRAMES AND TRUSS SUPPLY

$8,000.00

DRAINER
ITEM

DESCRIPTION

UNIT QTY

AGRICULTURAL DRAINS
SEWER DRAIN
STORMWATER DRAIN
RETENTION TANKS
SUMPS
SEWER CONNECTION
STORMWATER CONNECTION
EN-SUITE
BATHROOM

M
M
M
ITEM
NO
ITEM
ITEM
ITEM
ITEM

QUOTATION
LABOUR

ITEM
HR

TOTAL DRAINER

RATE

0
0

$0.00
$0.00

$0.00

TOTAL

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

WINDOWS/DOOR FRAMES
ITEM

ACTIVITY

UNIT

QTY

RATE

WINDOWS - SUPPLY & DELIVER

NO

1 $10,000.00
0
$0.00
0
$0.00
0
$0.00
0
$0.00
0
$0.00
0
$0.00
0
$0.00
0
$0.00
0
$0.00
0
$0.00
0
$0.00
0
$0.00
0
$0.00
0
$0.00

DOOR FRAMES

NO

BAY WINDOWS

NO

2
0
0
0

$400.00
$0.00
$0.00
$0.00

PROTECTION

ITEM

STORM MOULDS

NO

PRIME REVEALS

ITEM

0
0
0
0
0
0
0
0
0
0
0
0
0

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

TOTAL WINDOWS AND EXTERNAL

DOORS

TOTAL
$10,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$800.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$10,800.00

CUT ROOF
ITEM

ACTIVITY

TOTAL CUT ROOF

UNIT

QTY

RATE

TOTAL

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Cut Roof Labour

ITEM

ACTIVITY
1

UNIT
hrs

TOTAL Cut Roof

QTY

RATE

TOTAL

1
0
0
0
0
0

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

0
0
0
0
0
0

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

0
0
0
0

$0.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

TIMBER SUPPLY
ITEM

ACTIVITY

WALL FRAME
90*45
90*35
90*90
190*45

ROOF FRAME
100*50
150*50
200*50
240*45 lvl
70*45 batons.
BEAMS

UNITQTY RATE
Lm

300
1195
0
30
0
0
0
0
0
60
60
0

250*50
300*50

EAVES
FIBRO 600 WIDE

Timber Supply

0
0
0
0

TOTAL

$4.50 ########
$3.00 ########
$0.00
$0.00
$9.00 $270.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$20.00 ########
$3.50 $210.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
########

CARPENTER LABOUR
ITEM

ACTIVITY
ERECT FRAME
ERECT ROOF TRUSSES
FASCIA
EXTERNAL CLADDING
INSTALL WINDOWS
EAVES
PRESHEET/ LOCKUP
ENSUITE
CAVITY DOOR FRAMES

FIXING
WARDROBE
EXTERNAL DOORS
INTERNAL DOORS&LOCKS
DOOR FRAMES

TOTAL CARPENTER LABOUR

UNIT
M2
M2
M

QTY

RATE
110
234
0
0
12
0

$25.00
$25.00
$0.00
$0.00
$40.00
$0.00

0
0
2
0
0
0

$0.00
$0.00
$155.00
$0.00
$0.00
$0.00

0
0
0
16
12

$0.00
$0.00
$0.00
$100.00
$32.00

TOTAL
$2,750.00
$5,850.00
$0.00
$0.00
$480.00
$0.00
$0.00
$0.00
$0.00
$310.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$1,600.00
$384.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$11,374.00

CARPENTER SUNDRIES
ITEM

ACTIVITY
NAILS
BOLTS
CONNECTORS

UNIT

QTY

RATE

TOTAL

0
0
0
0
0
0

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

0
0
0
0
0
0

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

0
0
0
0

$0.00
$0.00
$0.00
$0.00

SCREWS
STRAPS
GLUE
HINGES
RAWLPLUGS
RAMSET FIXINGS
MAX BOND

TOTAL CARPENTER
SUNDRIES

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$800.00

ROOF COVER
ITEM

ACTIVITY

CONCRETE ROOF TILES

UNIT

FLEXIPOINT
RIDGE
HIPS
VALLEY

METAL ROOFING
BARGE
FLASHING CAPPING
VALLEY
BOX GUTTER

QTY

RATE

TOTAL

280
0
0
0
0
0
0
0
0
0
0
0

$40.00
$0.00
$0.00
$0.00
$0.00

43.5
0
0
0
28

$25.00
$0.00
$0.00
$0.00
$8.00

18

$12.50

$8.00

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

ANTICON

M2

260

$6.00

DOWNPIPES

LM

15

$15.00

CLIPS & SILICONE

Item

$100.00

LABOUR

M2

260

$12.50

TOTAL ROOF COVERING

$11,200.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$1,087.50
$0.00
$0.00
$0.00
$224.00
$0.00
$225.00
$0.00
$56.00
$0.00
$1,560.00
$0.00
$225.00
$0.00
$100.00
$0.00
$3,250.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$17,927.50

PLASTERER
ITEM

ACTIVITY

UNIT

WALLS
10MM
13MM
13MM FYRECHECK
VILLABOARD
REVEALS

M2

10MM
13MM
13MM FYRECHECK

M2

ITEM

CEILING

CORNICE
SQUARE SET
SKY LIGHT
FURRING CHANNEL

TOTAL INTERNAL LININGS

M2

QTY

RATE

TOTAL

0
400
0
0
0
1

$0.00
$23.00
$0.00
$0.00
$0.00
$1,000.00

0
205
0
0
0
0

$0.00
$28.00
$0.00
$0.00
$0.00
$0.00

$0.00

0
205
0
0

$0.00
$10.00
$0.00
$0.00

$0.00
$9,200.00
$0.00
$0.00
$0.00
$1,000.00
$0.00
$0.00
$5,740.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$2,050.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$17,990.00

INSULATION
ITEM
WALL INSULATION

FLOOR INSULATION

ACTIVITY
REFLECTIVE FOIL
R2
R2.5
R3

TOTAL INSULATION

M2

R2
R2.5
R3

CEILING INSULATION R2
R2.5
R3
R3.5
R4

ROOF

UNIT

REFLECTIVE FOIL
R2
R2.5
R3
R3.5
R4

M2

QTY

RATE
0
263
0
0
0
0
0
0
0
0
0
0
205
0
0
0
0
0
0
0
0
0
0

TOTAL

$0.00
$0.00
$10.00 $2,630.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$10.00 $2,050.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$4,680.00

METAL FASCIA/GUTTER
ITEM

ACTIVITY
FASCIA
BARGE
GUTTER
CORNERS

TOTAL FASCIA & GUTTER

UNIT
M
M
M
EACH

QTY

RATE
63
0
63
9
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

TOTAL
$13.00
$0.00
$12.50
$10.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$819.00
$0.00
$787.50
$90.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$1,696.50

FIT OUT MATERIAL

ITEM

ACTIVITY

UNIT

SKIRTING
5.4 Lth
ARCATRAVES
5.4 Lth
INTERNAL DOORS AND FRAMES
CAVITY SLIDERS
EXTERNAL DOORS
ENTRANCE LOCKS

TOTAL FITOUT

QTY

RATE
0
33
13
16
2
2
2
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

$0.00
$11.00
$11.00
$100.00
$155.00
$400.00
$230.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

TOTAL
$0.00
$363.00
$143.00
$1,600.00
$310.00
$800.00
$460.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$3,676.00

HARDWARE
ITEM
1

ACTIVITY
FRONT DOOR LOCK

TOTAL HARDWARE

UNIT

QTY

RATE
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

TOTAL
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

CERAMIC TILER &WATERPROOFING

ITEM

ACTIVITY

WET AREA WATERPROOFING

EXTERNAL WATERPROOFING

FLOOR TILING PC
LABOUR
PORTCH TILES PC
LABOUR
WALL TILING PC
LABOUR
KITCHEN TILES PC
LABOUR
SUNDRIES
TILE GLUE
HOBS
MITRES
SILICON

TOTAL CERAMIC TILER AND WATERPROOFING

UNIT

QTY

RATE
39
0
0
0
0
0
0
0
0
0
21
21
11
11
0
20
20
3
3
0
0
9
2
6
40
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

$33.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$40.00
$50.00
$45.00
$50.00
$0.00
$25.00
$50.00
$45.00
$25.00
$0.00
$0.00
$55.00
$350.00
$20.00
$10.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

TOTAL
$1,287.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$840.00
$1,050.00
$495.00
$550.00
$0.00
$500.00
$1,000.00
$135.00
$75.00
$0.00
$0.00
$495.00
$700.00
$120.00
$400.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$7,647.00

PAINTER
ITEM

ACTIVITY

UNIT

CEILINGS AND EAVES

M2
WALLS
M2
INTERNAL DOORS FRAMES
EACH
EXTERNAL DOORS AND FRAMES
EACH
SKIRTING
LM
ARCHITRAVES
LM

TOTAL PAINTER

QTY

RATE
235
400
12
2
167
69
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

TOTAL
$15.00
$15.00
$120.00
$400.00
$6.00
$6.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$3,525.00
$6,000.00
$1,440.00
$800.00
$1,002.00
$414.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$13,181.00

PLUMBER
ITEM
1

ACTIVITY
PROVISIONAL SUM

TOTAL PLUMBER

UNIT
no

QTY

RATE
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

TOTAL
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$11,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$11,000.00

ELECTRICAL
ACTIVITY
1

PROVISIONAL SUM

UNIT
No

QTY

RATE
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

TOTAL
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$10,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$10,000.00

JOINERY
ITEM
1

ACTIVITY
WARDROBES

TOTAL JOINERY

UNIT
No

QTY

RATE
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

TOTAL
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

KITCHEN
ITEM
1

ACTIVITY
PROVISIONAL SUM

TOTAL KITCHEN

UNIT
m

QTY

RATE
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

TOTAL
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$9,750.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$9,750.00

STAIRCASES
ITEM

ACTIVITY

UNIT

QTY

RATE
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

TOTAL STAIRCASE

TOTAL
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$1,000.00

LANDSCAPE
ITEM
1

ACTIVITY
ALL IN

TOTAL LANDSCAPER

UNIT
Lin m

QTY

RATE
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

TOTAL

$0.00 $3,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$3,000.00

MONITORY SUMS
ITEM

ACTIVITY
CONCRETE PUMP
EXCAVATION IN ROCK
SITE EXCAVATION

CONCRETE IN FOOTINGS
DRIVEWAY
EXTERNAL PAVING

KITCHEN
VANITIES PC
TOILET SUITE
HAND BASIN
DISH WASHER
SHOWER SCREENS PROVISIONAL SUM

TOTAL MONITORY SUMS

UNIT QTY
Hour

RATE

TOTAL

0
0
0
0
0
0
0
0
0
0
0
0
0

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

0
0
0
0

$0.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$1,500.00
$350.00
$0.00
$600.00
$1,200.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$3,650.00

PROFIT MARGIN
ITEM

ACTIVITY

Income
Risk
Contingency

TOTAL PROFIT MARGIN

UNIT

QTY

RATE

0
0
0
0
0
0
0
0
0
0

TOTAL

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

OTHER TRADES
ITEM

ACTIVITY
GARAGE DOOR

TOTAL ITEMS

UNIT
Each

QTY

RATE

TOTAL

1 $3,000.00 $3,000.00
0
$0.00
$0.00
0
$0.00
$0.00
0
$0.00
$0.00
0
$0.00
$0.00
0
$0.00
$0.00
0
$0.00
$0.00
0
$0.00
$0.00
0
$0.00
$0.00
0
$0.00
$0.00
0
$0.00
$0.00
0
$0.00
$0.00
0
$0.00
$0.00
0
$0.00
$0.00
0
$0.00
$0.00
0
$0.00
$0.00
0
$0.00
$0.00
0
$0.00
$0.00
0
$0.00
$0.00
0
$0.00
$0.00
0
$0.00
$0.00
0
$0.00
$0.00
0
$0.00
$0.00
0
$0.00
$0.00
0
$0.00
$0.00
0
$0.00
$0.00
0
$0.00
$0.00
0
$0.00
$0.00
0
$0.00
$0.00
0
$0.00
$0.00
0
$0.00
$0.00
0
$0.00
$0.00
0
$0.00
$0.00
0
$0.00
$0.00
0
$0.00
$0.00
0
$0.00
$0.00
0
$0.00
$0.00
0
$0.00
$0.00
0
$0.00
$0.00
0
$0.00
$0.00
0
$0.00
$0.00
0
$0.00
$0.00
$3,000.00

VARIATIONS
ITEM

ACTIVITY
PERGOLA

UNIT

QTY

RATE
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

TOTAL

$0.00 $1,811.70
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

TOTAL VARIATIONS

$1,811.70