Client Name : Home Art

Lot Address : Lot 145 Unit 1 2 6 7

Summary Of Bill Cost Centre Budget

1 - Preliminaries $ 6,670.00
2 - Building Permit Fees $ 720.00
3 - Site Related Cost $ -
4 - Equipment & Plant Hire $ 2,575.00
5 - Concrete & Steel reinforcement $ 7,922.32
6 - Concrete pump hire $ 1,200.00
7 - Termite Treatment $ 530.55
8 - Plumbing works $ 5,500.00
9 - Structural Steel $ 4,151.81
10 - Aluminium Joinery $ 4,800.00
11 - Steel Door Frames $ 900.00
12 - Ground Floor Brickwork $ 19,701.64
13 - Roof Timber Supply $ 8,024.20
14 - Roof Carpentry $ 4,069.00
15 - Roof Cover and Materials $ 10,451.80
16 - Render and Plaster $ 7,050.00
17 - Plumbing Fixture & Fixing Hardware $ 1,724.67
18 - Electrical Services $ 5,000.00
19 - Lining & Insulation $ 4,085.41
20 - Cabinetry & Stones $ 5,500.00
21 - Doors Supply $ 640.50
22 - Doors Hardwares $ 727.50
23 - S & I Shelving $ 453.84
24 - Fixing Carpentry $ 1,352.00
25 - Supply & Install Tiling $ 4,414.45
26 - Glazing, Mirrors & Shower Screen $ 1,400.00
27 - Supply & Install Robe $ -
28 - Painting $ 3,414.02
29 - Air Conditioner $ -
30 - Appliances $ 1,739.00
31 - Brick Paving & Grano $ 1,419.89
32 - Window Treatment & Floor Covering $ -
33 - Miscellaneous $ 2,517.50
34 - Garage Doors $ 1,650.00
35 - Supply & Install Colorbond Fence $ -
36 - Maintenance & Contingency $ 3,300.00

Subtotal $ 123,605.09
Mark Up 13% $ 16,068.66
GST 10% $ 13,967.38

Total $ 153,641.13

Total Building Area (m2) 133.5

M2 rate for the project $ 1,150.87
Check Cells Link
$ 6,670.00 $ -
$ 720.00 $ -
$ - $ -
$ 2,575.00 $ -
$ 7,922.32 $ -
$ 1,200.00 $ -
$ 530.55 $ -
$ 5,500.00 $ -
$ 4,151.81 $ -
$ 4,800.00 $ -
$ 900.00 $ -
$ 19,701.64 $ -
$ 8,024.20 $ -
$ 4,069.00 $ -
$ 10,451.80 $ -
$ 7,050.00 $ -
$ 1,724.67 $ -
$ 5,000.00 $ -
$ 4,085.41 $ -
$ 5,500.00 $ -
$ 640.50 $ -
$ 727.50 $ -
$ 453.84 $ -
$ 1,352.00 $ -
$ 4,414.45 $ -
$ 1,400.00 $ -
$ - $ -
$ 3,414.02 $ -
$ - $ -
$ 1,739.00 $ -
$ 1,419.89 $ -
$ - $ -
$ 2,517.50 $ -
$ 1,650.00 $ -
$ - $ -
$ 3,300.00 $ -
1 - Preliminaries Description Quantity Units Rate Amount
Energy Assessment 1 each $ 350.00 $ 350.00
By Owner Contour & Feature survey (Large lot) 1 each $ - $ -
Drafting and design 134 m2 $ 10.00 $ 1,340.00
By Owner Planning Approval 0 each $ - $ -
By Owner Accoustic Consultant 0 each $ - $ -
By Owner Consultant fees 0 each $ - $ -
Water Corp application fees 1 each $ 280.00 $ 280.00
Engineering Fee 0 each $ 416.67 $ -
Certificate of Design Compliance 1 each $ 300.00 $ 300.00
Estimating Fees 1 each $ 1,000.00 $ 1,000.00
Printing Fee 0 each $ 50.00 $ -
Sundry material allowance 1 each $ 500.00 $ 500.00
Home Indemnity Insurance 1 each $ 2,000.00 $ 2,000.00
Workers Compensation (0.25% of contract) 0.25% percentage $ 150,000.00 $ 375.00
Contract works & Public Liability insurance (0.35% of contract) 0.35% percentage $ 150,000.00 $ 525.00

Subtotal $ 6,670.00

2 - Building Permit Fees Description Quantity Units Rate Amount

Certified Application Class 1 - 0.19% 0.19% percentage $ 150,000.00 $ 285.00
Building Levy 0.09% percentage $ 150,000.00 $ 135.00
CTF Levy 0.20% 0.20% percentage $ 150,000.00 $ 300.00

Subtotal $ 720.00

3 - Site Related Cost Description - Provisional Sum 1/3 Share Quantity Units Rate Amount
By Owner Demolition & Tree removal each $ - $ -
Earthworks and Site Clearing quote $ - $ -
Removing bulk sand from site each $ 1,000.00 $ -
Repeg & building set out each $ 500.00 $ -
Temp Power & pole each $ 300.00 $ -
By Owner Western Power Dome Levy and Maximum Demand kVA each $ - $ -
By Owner Water corps headworks fee each $ - $ -
refer to electrical quote Underground power run quote $ - $ -
refer to plumbing quote Main water run lm $ 20.00 $ -
refer to plumbing quote Main sewer run lm $ 35.00 $ -
Removal of existing timber picket fencing lm $ 20.00 $ -
Reinstatement of footpath each $ 500.00 $ -
Precast panel retaining wall quote $ - $ -
Pile footing to sewer easement each $ 500.00 $ -

Subtotal $ -
4 - Equipment & Plant Hire Description Quantity Units Rate Amount
Toilet Hire 20 week $ 27.00 $ 540.00
Cement shed hire 4 week $ 15.00 $ 60.00
Sundry hire equipment 1 each $ 150.00 $ 150.00
Site sign 1 each $ 100.00 $ 100.00
10m3 Bin Hire 3 each $ 575.00 $ 1,725.00

Subtotal $ 2,575.00

5 - Concrete & Steel reinforcement Description Quantity Units Rate Amount

Concrete supply N20 including footing 21.173832 m2 $ 185.00 $ 3,917.16
Concrete labour including footing to 21.173832 m2 $ 110.00 $ 2,329.12
Concrete fill to brick pier 0 each $ 300.00 $ -
SL72 mesh 10 sheet $ 51.00 $ 510.00
Trench Mesh L11TM3 12 length $ 16.92 $ 203.04
Bar chairs 150 each $ 0.50 $ 75.00
Plastic membrane 1 each $ 80.00 $ 80.00
R6 Rods 1 each $ 18.00 $ 18.00
Mini Excavator Hire 4 each $ 85.00 $ 340.00
Other sundry allowances 1 each $ 250.00 $ 250.00
Delivery 2 $ 100.00 $ 200.00

Subtotal $ 7,922.32

6 - Concrete pump hire Description Quantity Units Rate Amount

Concrete Pump allowance 1 each $ 1,200.00 $ 1,200.00

Subtotal $ 1,200.00

7 - Termite Treatment Description Quantity Units Rate Amount

Termite treatment spray 133.5 m2 $ 3.30 $ 440.55
Supply & Install Physical Barrier 6 lm $ 15.00 $ 90.00
 Subtotal $ 530.55

8 - Plumbing works Description Quantity Units Rate Amount

Plumbing works as per quote 1 quote $ 5,500.00 $ 5,500.00
Included in Site cost Stormwater disposal as per quote (inc cut off drain to Garage) 1 quote $ - $ -

Subtotal $ 5,500.00

9 - Structural Steel Description Quantity Units Rate Amount

Lintels 16.15 lm $ 39.40 $ 636.31
T-Bar 0 lm $ 109.00 $ -
Structural Beam 17 lm $ 61.50 $ 1,045.50
Splay 2 each $ 25.00 $ 50.00
Slots 1 each $ 40.00 $ 40.00
Structural columns 2 each $ 150.00 $ 300.00
Labour to stand cavity and external columns 1 each $ 250.00 $ 250.00
Sundry items 1 each $ 300.00 $ 300.00
Site weld 5 hour $ 90.00 $ 450.00
Crane allowance inc dogman 3 hour $ 310.00 $ 930.00
Delivery 1 item $ 150.00 $ 150.00

Subtotal $ 4,151.81

10 - Aluminium Joinery Description Quantity Units Rate Amount

Aluminum Windows/Doors, Flyscreen and doors as per quote 1 each $ 4,800.00 $ 4,800.00

Subtotal $ 4,800.00

11 - Steel Door Frames Description Quantity Units Rate Amount

Single Steel Door Frame (820/720/620) - GF 8 each $ 50.00 $ 400.00
Garage Door with extra striker 1 each $ 85.00 $ 85.00
Delivery 2 each $ 35.00 $ 70.00
Ground Floor - 820 Timber Frame with RP4 Seal & sidelite 1 each $ 275.00 $ 275.00
Delivery 2 each $ 35.00 $ 70.00

Subtotal $ 900.00

12 - Ground Floor Brickwork Description Quantity Units Rate Amount

2c Florentine Cored 290x90x162 pack size 132 2.772 thousand $ 1,200.00 $ 3,326.40
2c Florentine Solid 290x90x162 pack size 132 0.132 thousand $ 1,395.00 $ 184.14
Midland Maxibrick 305x90x162 - pack size 132 3.036 thousand $ 750.00 $ 2,277.00
Midland Longreach 305x90x76 pack size 252 0.252 thousand $ 650.00 $ 163.80
Duraclay brick lintel 1.256 lm $ 40.00 $ 50.24
Delivery 2c brick 5.94 thousand $ 120.00 $ 712.80
Delivery 1c brick 0.252 thousand $ 75.00 $ 18.90
Delivery brick lintels 1 each $ 16.50 $ 16.50
Bricklayer 2c Maxibrick 3.036 thousand $ 1,300.00 $ 3,946.80
Bricklayer 2c Face 2.904 thousand $ 2,000.00 $ 5,808.00
Bricklayer 1c Longreach 0.252 thousand $ 1,300.00 $ 327.60
Spray on parging 1 each $ 350.00 $ 350.00
Slab marking 1 each $ 150.00 $ 150.00
Brick patching allowance 1 each $ 150.00 $ 150.00
E/O Free standing piers 1800mm fencing 1 each $ 30.00 $ 30.00
Cement 17.8kg grey 40 each $ 8.00 $ 320.00
Cement 17.8kg lite 45 each $ 8.00 $ 360.00
S & I Permicav & Spacers 1 each $ 350.00 $ 350.00
Hoop iron galv strap 1.8x25mmx1.2mm 40 each $ 2.24 $ 89.60
Standard Alcor flashing 10mx300mm 1 each $ 26.20 $ 26.20
20 Litre Dampco clear 1 each $ 26.92 $ 26.92
300mm brick ties galv 50 bundle 5 each $ 16.25 $ 81.25
Brickweld 46x70mm 1 each $ 10.49 $ 10.49
 Brickies Sand 10m3 1 each $ 400.00 $ 400.00
Brickies scaffold 1 each $ 250.00 $ 250.00
Combo meter box 1 each $ 175.00 $ 175.00
Delivery 2 each $ 50.00 $ 100.00

Subtotal $ 19,701.64

13 - Roof Timber Supply Description Quantity Units Rate Amount

Roof timber supply & hardwares - H2 162.76 m2 $ 45.00 $ 7,324.20
Extra over coffered ceilings 0 each $ 475.00 $ -
Sundry allowance 1 each $ 500.00 $ 500.00
Delivery 2 each $ 100.00 $ 200.00

Subtotal $ 8,024.20

14 - Roof Carpentry Description Quantity Units Rate Amount

Ground floor roof labour 162.76 m2 $ 25.00 $ 4,069.00
Extra over coffered ceilings 0 each $ 350.00 $ -

Subtotal $ 4,069.00

15 - Roof Cover and Materials Description Quantity Units Rate Amount

Custom Orb Colorbond Roof 25 degree raking roof pitch 162.76 m2 $ 55.00 $ 8,951.80
Roof plumbing allowance 1 each $ 1,500.00 $ 1,500.00

Subtotal $ 10,451.80

16 - Render and Plaster Description Quantity Units Rate Amount

Sand Render 0 m2 $ 25.00 $ -
Float & set internal walls - GF 304 m2 $ 20.00 $ 6,080.00
Metal Beads 38 each $ 15.00 $ 570.00
Plastering sand 10m3 1 each $ 400.00 $ 400.00
Extra render to piers 0 each $ 50.00 $ -

Subtotal $ 7,050.00

17 - Plumbing Fixture & Fixing Hardware Description Quantity Units Rate Amount
9503280 - Base Vanity Basin O/F 540x435 1th White & Plug 2 each $ 72.36 $ 144.72
9503409 - Base Mk2 Basin Mixer Chrome 4* 2 each $ 42.50 $ 85.00
9503331 - Base Chrome Plated 800mm Double Towel Rail 2 each $ 24.81 $ 49.62
9502123 - Base Rail Shower Chrome 3* 2 each $ 46.32 $ 92.64
9503410 - Base Mk2 Shower Mixer 2 each $ 40.00 $ 80.00
9503326 - Base Soap Dish 2 each $ 12.50 $ 25.00
 1800273 - Posh Solus Trident Toilet Suite, S-Trap White 2 each $ 185.00 $ 370.00
146573 - Cosmo Chrome Plated Toilet Roll Holder 2 each $ 15.36 $ 30.72
2000895 Everhard Benchline Trough 45l W/Bypss SS 1 each $ 118.82 $ 118.82
9502733 - Base 850mm Single Bowl Sink 1 each $ 128.15 $ 128.15
9503412 - Base Mk2 Sink Mixer Chrome (4*) 2 each $ 42.50 $ 85.00
Caroma Maxton 1 each $ 275.00 $ 275.00
Sundry items 1 each $ 150.00 $ 150.00
Delivery 3 each $ 30.00 $ 90.00

Subtotal $ 1,724.67

18 - Electrical Services Description Quantity Units Rate Amount

Electrical services & communicatin as per quote 1 quote $ 5,000.00 $ 5,000.00
Light fittings as per quote 1 quote $ - $ -

Subtotal $ 5,000.00

19 - Lining & Insulation Description Quantity Units Rate Amount

Supply & Install 10mm plasterboard ceiling with cove cornice 133.51 m2 $ 24.00 $ 3,204.24
R4.1 Batts to ceiling 133.51 m2 $ 6.60 $ 881.17

Subtotal $ 4,085.41

20 - Cabinetry & Stones Description Quantity Units Rate Amount

Cabinetsworks as per quote 1 Quote $ 5,500.00 $ 5,500.00

Subtotal $ 5,500.00

21 - Doors Supply Description Quantity Units Rate Amount

2040mm High Redicote Door 8 each $ 28.00 $ 224.00
Solid Core Duracote External 2040 x all size 1 each $ 97.50 $ 97.50
Corinthian Madison PMAD104 1 each $ 269.00 $ 269.00
Delivery 1 each $ 50.00 $ 50.00

Subtotal $ 640.50

22 - Doors Hardwares Description Quantity Units Rate Amount

Trilock lever front entry set & garage 1 each $ 170.00 $ 170.00
850 Deadbolt to garage 1 each $ 85.00 $ 85.00
Gains Contractor Series Internal Door Furnitures Privacy 4 each $ 35.00 $ 140.00
Gains Contractor Series Internal Door Furnitures Passage 4 each $ 32.00 $ 128.00
RP4 Raven Door Seals 825mm silver 1 each $ 24.00 $ 24.00
180 degree steel hinges 100mm 3 each $ 9.50 $ 28.50
Sundry Items 1 each $ 100.00 $ 100.00
 Door Stops 10 each $ 2.50 $ 25.00
Concealed door closer 1 each $ 27.00 $ 27.00

Subtotal $ 727.50

23 - S & I Shelving Description Quantity Units Rate Amount

S & I Shelving x 4 to Linen inc meranti and battens 1.24 lm $ 155.00 $ 192.20
S & I Shelving & Rail to robe 4.22 lm $ 62.00 $ 261.64

Subtotal $ 453.84

24 - Fixing Carpentry Description Quantity Units Rate Amount

Hang internal door on steel frame with door furnitures 8 each $ 55.00 $ 440.00
Hang external door on steel frame with door furnitures 1 each $ 120.00 $ 120.00
Hang external door on timber frame with door furnitures 1 each $ 160.00 $ 160.00
Fix toilet roll Holder 2 each $ 15.00 $ 30.00
Fix towel rail 2 each $ 15.00 $ 30.00
Fixing carpenter to seal top and bottom of all doors 1 each $ 65.00 $ 65.00
Return Trip 1 each $ 100.00 $ 100.00
Nail and screw allowance 1 each $ 65.00 $ 65.00
Sundry labour 1 each $ 100.00 $ 100.00
Fix hardiflex to Alfresco and Porch 9.68 m2 $ 25.00 $ 242.00
Extra over labour to fix to coffered ceiling riser 0 each $ 120.00 $ -
Supply & Install MDF skirting 0 lm $ 13.70 $ -

Subtotal $ 1,352.00

25 - Supply & Install Tiling Description Quantity Units Rate Amount

S & I wall & floor tiling to wet areas only all in rate 38.31 m2 $ 95.00 $ 3,639.45
Waterproofing to shower 2 each $ 200.00 $ 400.00
Brick up vanity hob 3 each $ 75.00 $ 225.00
Brick up shower hob 2 each $ 75.00 $ 150.00
S & I wall & floor tiling to main floor area 0 m2 $ 75.00 $ -
Provisional Sum Feature tile cladding to Exterior 0 each $ 3,000.00 $ -

Subtotal $ 4,414.45

26 - Glazing, Mirrors & Shower Screen Description Quantity Units Rate Amount
Splashback Kitchen 0 each $ 1,200.00 $ -
Shower screens 2 each $ 450.00 $ 900.00
Mirrors 2 quote $ 150.00 $ 300.00
Return trip for site measure 1 each $ 200.00 $ 200.00
 Subtotal $ 1,400.00

27 - Supply & Install Robe Description Quantity Units Rate Amount

Supply & Install robes 1 quote $ - $ -

Subtotal $ -

28 - Painting Description Quantity Units Rate Amount

Paint int/ext ceiling including eaves 162.76 m2 $ 12.00 $ 1,953.12
Extra over paint cedar lining 0 m2 $ 35.00 $ -
internal wall painting - 3 coats 0 m2 $ 12.50 $ -
Paint sand render 0 m2 $ 20.00 $ -
Paint external T-Bars 0 lm $ 20.00 $ -
painted external lintels 16.15 lm $ 6.00 $ 96.90
Paint Flashing 16 lm $ 6.50 $ 104.00
Paint Skirting 0 lm $ 8.00 $ -
Paint external & internal Doors on metal frame 9 each $ 90.00 $ 810.00
Paint timber door and sidelight 1 each $ 150.00 $ 150.00
External taps 1 each $ 15.00 $ 15.00
External AC pipe 1 each $ 15.00 $ 15.00
Paint HWS recess box, gas & power box 1 each $ 20.00 $ 20.00
return trips 1 each $ 250.00 $ 250.00

Subtotal $ 3,414.02

29 - Air Conditioner Description Quantity Units Rate Amount

S & I Air Conditioner as per quote 1 quote $ - $ -

Subtotal $ -

30 - Appliances Description Quantity Units Rate Amount

Applianceallowance for 3 piece 1 each $ 850.00 $ 850.00
Rheem NG Integrity 24L Instantaneous HWS 1 each $ 889.00 $ 889.00
Recessed Box - Instantaneous Gas for Integrity 24 (299842) 1 each $ - $ -

Subtotal $ 1,739.00

31 - Brick Paving & Grano Description Quantity Units Rate Amount

S & I Brick paving inc pave prep 0 m2 $ 45.00 $ -
Paving sand 10m3 0 each $ 420.00 $ -
Limestone base to crossover 0 m2 $ 55.00 $ -
 Grano to Garage 31.553 m2 $ 45.00 $ 1,419.89
Delivery of paving bricks 0 m2 $ 3.00 $ -

Subtotal $ 1,419.89

32 - Window Treatment & Floor Covering Description Quantity Units Rate Amount
Window treatment as per quote 1 quote $ - $ -
Carpet to Bedroom as per quote 1 quote $ - $ -

Subtotal $ -

33 - Miscellaneous Description Quantity Units Rate Amount

S & I Clothsline each $ 280.00 $ -
Letter box supply each $ 70.00 $ -
Letter box numbering and installation each $ 100.00 $ -
Site labour allowance 1 each $ 1,000.00 $ 1,000.00
Bobcat allowance 10 each $ 85.00 $ 850.00
House Clean 133.5 m2 $ 5.00 $ 667.50

Subtotal $ 2,517.50

34 - Garage Doors Description Quantity Units Rate Amount

Supply & Install Garage Doors 1 each $ 1,650.00 $ 1,650.00

Subtotal $ 1,650.00

35 - Supply & Install Colorbond Fence Description Quantity Units Rate Amount
Provisional Sum S & I 1800mm colorbond fence 0 lm $ 85.00 $ -

Subtotal $ -

36 - Maintenance & Contingency Description Quantity Units Rate Amount

Maintenance 1 each $ 2,000.00 $ 2,000.00
Defect rectification 1 each $ 1,000.00 $ 1,000.00
Contingency 0.20% percentage $ 150,000.00 $ 300.00

Subtotal $ 3,300.00