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

By Owner

By Owner
By Owner
By Owner

2 - Building Permit Fees

3 - Site Related Cost
By Owner

By Owner
By Owner
refer to electrical quote
refer to plumbing quote
refer to plumbing quote
4 - Equipment & Plant Hire

5 - Concrete & Steel reinforcement

6 - Concrete pump hire

7 - Termite Treatment
8 - Plumbing works

Included in Site cost

9 - Structural Steel
10 - Aluminium Joinery

11 - Steel Door Frames

12 - Ground Floor Brickwork

13 - Roof Timber Supply

14 - Roof Carpentry
15 - Roof Cover and Materials

16 - Render and Plaster

17 - Plumbing Fixture & Fixing Hardware

18 - Electrical Services

19 - Lining & Insulation

20 - Cabinetry & Stones

21 - Doors Supply

22 - Doors Hardwares
23 - S & I Shelving

24 - Fixing Carpentry
25 - Supply & Install Tiling

Provisional Sum

26 - Glazing, Mirrors & Shower Screen

27 - Supply & Install Robe

28 - Painting
29 - Air Conditioner

30 - Appliances

31 - Brick Paving & Grano

32 - Window Treatment & Floor Covering

33 - Miscellaneous
34 - Garage Doors

35 - Supply & Install Colorbond Fence

Provisional Sum

36 - Maintenance & Contingency

Description Quantity
Energy Assessment 1
Contour & Feature survey (Large lot) 1
Drafting and design 134
Planning Approval 0
Accoustic Consultant 0
Consultant fees 0
Water Corp application fees 1
Engineering Fee 0
Certificate of Design Compliance 1
Estimating Fees 1
Printing Fee 0
Sundry material allowance 1
Home Indemnity Insurance 1
Workers Compensation (0.25% of contract) 0.25%
Contract works & Public Liability insurance (0.35% of contract) 0.35%

Description Quantity
Certified Application Class 1 - 0.19% 0.19%
Building Levy 0.09%
CTF Levy 0.20% 0.20%

Description - Provisional Sum 1/3 Share Quantity

Demolition & Tree removal
Earthworks and Site Clearing
Removing bulk sand from site
Repeg & building set out
Temp Power & pole
Western Power Dome Levy and Maximum Demand kVA
Water corps headworks fee
Underground power run
Main water run
Main sewer run
Removal of existing timber picket fencing
Reinstatement of footpath
Precast panel retaining wall
Pile footing to sewer easement
Description Quantity
Toilet Hire 20
Cement shed hire 4
Sundry hire equipment 1
Site sign 1
10m3 Bin Hire 3

Description Quantity
Concrete supply N20 including footing 21.173832
Concrete labour including footing to 21.173832
Concrete fill to brick pier 0
SL72 mesh 10
Trench Mesh L11TM3 12
Bar chairs 150
Plastic membrane 1
R6 Rods 1
Mini Excavator Hire 4
Other sundry allowances 1
Delivery 2
Description Quantity
Concrete Pump allowance 1

Description Quantity
Termite treatment spray 133.5
Supply & Install Physical Barrier 6
Description Quantity
Plumbing works as per quote 1
Stormwater disposal as per quote (inc cut off drain to Garage) 1

Description Quantity
Lintels 16.15
T-Bar 0
Structural Beam 17
Splay 2
Slots 1
Structural columns 2
Labour to stand cavity and external columns 1
Sundry items 1
Site weld 5
Crane allowance inc dogman 3
Delivery 1
Description Quantity
Aluminum Windows/Doors, Flyscreen and doors as per quote 1

Description Quantity
Single Steel Door Frame (820/720/620) - GF 8
Garage Door with extra striker 1
Delivery 2
Ground Floor - 820 Timber Frame with RP4 Seal & sidelite 1
Delivery 2

Description Quantity
2c Florentine Cored 290x90x162 pack size 132 2.772
2c Florentine Solid 290x90x162 pack size 132 0.132
Midland Maxibrick 305x90x162 - pack size 132 3.036
Midland Longreach 305x90x76 pack size 252 0.252
Duraclay brick lintel 1.256
Delivery 2c brick 5.94
Delivery 1c brick 0.252
Delivery brick lintels 1
Bricklayer 2c Maxibrick 3.036
Bricklayer 2c Face 2.904
Bricklayer 1c Longreach 0.252
Spray on parging 1
Slab marking 1
Brick patching allowance 1
E/O Free standing piers 1800mm fencing 1
Cement 17.8kg grey 40
Cement 17.8kg lite 45
S & I Permicav & Spacers 1
Hoop iron galv strap 1.8x25mmx1.2mm 40
Standard Alcor flashing 10mx300mm 1
20 Litre Dampco clear 1
300mm brick ties galv 50 bundle 5
Brickweld 46x70mm 1
Brickies Sand 10m3 1
Brickies scaffold 1
Combo meter box 1
Delivery 2

Description Quantity
Roof timber supply & hardwares - H2 162.76
Extra over coffered ceilings 0
Sundry allowance 1
Delivery 2

Description Quantity
Ground floor roof labour 162.76
Extra over coffered ceilings 0
Description Quantity
Custom Orb Colorbond Roof 25 degree raking roof pitch 162.76
Roof plumbing allowance 1

Description Quantity
Sand Render 0
Float & set internal walls - GF 304
Metal Beads 38
Plastering sand 10m3 1
Extra render to piers 0

Description Quantity
9503280 - Base Vanity Basin O/F 540x435 1th White & Plug 2
9503409 - Base Mk2 Basin Mixer Chrome 4* 2
9503331 - Base Chrome Plated 800mm Double Towel Rail 2
9502123 - Base Rail Shower Chrome 3* 2
9503410 - Base Mk2 Shower Mixer 2
9503326 - Base Soap Dish 2
1800273 - Posh Solus Trident Toilet Suite, S-Trap White 2
146573 - Cosmo Chrome Plated Toilet Roll Holder 2
2000895 Everhard Benchline Trough 45l W/Bypss SS 1
9502733 - Base 850mm Single Bowl Sink 1
9503412 - Base Mk2 Sink Mixer Chrome (4*) 2
Caroma Maxton 1
Sundry items 1
Delivery 3

Description Quantity
Electrical services & communicatin as per quote 1
Light fittings as per quote 1

Description Quantity
Supply & Install 10mm plasterboard ceiling with cove cornice 133.51
R4.1 Batts to ceiling 133.51
Description Quantity
Cabinetsworks as per quote 1

Description Quantity
2040mm High Redicote Door 8
Solid Core Duracote External 2040 x all size 1
Corinthian Madison PMAD104 1
Delivery 1

Description Quantity
Trilock lever front entry set & garage 1
850 Deadbolt to garage 1
Gains Contractor Series Internal Door Furnitures Privacy 4
Gains Contractor Series Internal Door Furnitures Passage 4
RP4 Raven Door Seals 825mm silver 1
180 degree steel hinges 100mm 3
Sundry Items 1
Door Stops 10
Concealed door closer 1

Description Quantity
S & I Shelving x 4 to Linen inc meranti and battens 1.24
S & I Shelving & Rail to robe 4.22

Description Quantity
Hang internal door on steel frame with door furnitures 8
Hang external door on steel frame with door furnitures 1
Hang external door on timber frame with door furnitures 1
Fix toilet roll Holder 2
Fix towel rail 2
Fixing carpenter to seal top and bottom of all doors 1
Return Trip 1
Nail and screw allowance 1
Sundry labour 1
Fix hardiflex to Alfresco and Porch 9.68
Extra over labour to fix to coffered ceiling riser 0
Supply & Install MDF skirting 0

Description Quantity
S & I wall & floor tiling to wet areas only all in rate 38.31
Waterproofing to shower 2
Brick up vanity hob 3
Brick up shower hob 2
S & I wall & floor tiling to main floor area 0
Feature tile cladding to Exterior 0

Description Quantity
Splashback Kitchen 0
Shower screens 2
Mirrors 2
Return trip for site measure 1
Description Quantity
Supply & Install robes 1

Description Quantity
Paint int/ext ceiling including eaves 162.76
Extra over paint cedar lining 0
internal wall painting - 3 coats 0
Paint sand render 0
Paint external T-Bars 0
painted external lintels 16.15
Paint Flashing 16
Paint Skirting 0
Paint external & internal Doors on metal frame 9
Paint timber door and sidelight 1
External taps 1
External AC pipe 1
Paint HWS recess box, gas & power box 1
return trips 1

Description Quantity
S & I Air Conditioner as per quote 1

Description Quantity
Applianceallowance for 3 piece 1
Rheem NG Integrity 24L Instantaneous HWS 1
Recessed Box - Instantaneous Gas for Integrity 24 (299842) 1

Description Quantity
S & I Brick paving inc pave prep 0
Paving sand 10m3 0
Limestone base to crossover 0
Grano to Garage 31.553
Delivery of paving bricks 0

Description Quantity
Window treatment as per quote 1
Carpet to Bedroom as per quote 1

Description Quantity
S & I Clothsline
Letter box supply
Letter box numbering and installation
Site labour allowance 1
Bobcat allowance 10
House Clean 133.5
Description Quantity
Supply & Install Garage Doors 1

Description Quantity
S & I 1800mm colorbond fence 0

Description Quantity
Maintenance 1
Defect rectification 1
Contingency 0.20%
Units Rate Amount
each $ 350.00 $ 350.00
each $ - $ -
m2 $ 10.00 $ 1,340.00
each $ - $ -
each $ - $ -
each $ - $ -
each $ 280.00 $ 280.00
each $ 416.67 $ -
each $ 300.00 $ 300.00
each $ 1,000.00 $ 1,000.00
each $ 50.00 $ -
each $ 500.00 $ 500.00
each $ 2,000.00 $ 2,000.00
percentage $ 150,000.00 $ 375.00
percentage $ 150,000.00 $ 525.00

Subtotal $ 6,670.00

Units Rate Amount

percentage $ 150,000.00 $ 285.00
percentage $ 150,000.00 $ 135.00
percentage $ 150,000.00 $ 300.00

Subtotal $ 720.00

Units Rate Amount

each $ - $ -
quote $ - $ -
each $ 1,000.00 $ -
each $ 500.00 $ -
each $ 300.00 $ -
each $ - $ -
each $ - $ -
quote $ - $ -
lm $ 20.00 $ -
lm $ 35.00 $ -
lm $ 20.00 $ -
each $ 500.00 $ -
quote $ - $ -
each $ 500.00 $ -

Subtotal $ -
Units Rate Amount
week $ 27.00 $ 540.00
week $ 15.00 $ 60.00
each $ 150.00 $ 150.00
each $ 100.00 $ 100.00
each $ 575.00 $ 1,725.00

Subtotal $ 2,575.00

Units Rate Amount

m2 $ 185.00 $ 3,917.16
m2 $ 110.00 $ 2,329.12
each $ 300.00 $ -
sheet $ 51.00 $ 510.00
length $ 16.92 $ 203.04
each $ 0.50 $ 75.00
each $ 80.00 $ 80.00
each $ 18.00 $ 18.00
each $ 85.00 $ 340.00
each $ 250.00 $ 250.00
$ 100.00 $ 200.00
 Subtotal $ 7,922.32

Units Rate Amount

each $ 1,200.00 $ 1,200.00

Subtotal $ 1,200.00

Units Rate Amount

m2 $ 3.30 $ 440.55
lm $ 15.00 $ 90.00
 Subtotal $ 530.55

Units Rate Amount

quote $ 5,500.00 $ 5,500.00
quote $ - $ -

Subtotal $ 5,500.00

Units Rate Amount

lm $ 39.40 $ 636.31
lm $ 109.00 $ -
lm $ 61.50 $ 1,045.50
each $ 25.00 $ 50.00
each $ 40.00 $ 40.00
each $ 150.00 $ 300.00
each $ 250.00 $ 250.00
each $ 300.00 $ 300.00
hour $ 90.00 $ 450.00
hour $ 310.00 $ 930.00
item $ 150.00 $ 150.00

Subtotal $ 4,151.81
Units Rate Amount
each $ 4,800.00 $ 4,800.00

Subtotal $ 4,800.00

Units Rate Amount

each $ 50.00 $ 400.00
each $ 85.00 $ 85.00
each $ 35.00 $ 70.00
each $ 275.00 $ 275.00
each $ 35.00 $ 70.00

Subtotal $ 900.00

Units Rate Amount

thousand $ 1,200.00 $ 3,326.40
thousand $ 1,395.00 $ 184.14
thousand $ 750.00 $ 2,277.00
thousand $ 650.00 $ 163.80
lm $ 40.00 $ 50.24
thousand $ 120.00 $ 712.80
thousand $ 75.00 $ 18.90
each $ 16.50 $ 16.50
thousand $ 1,300.00 $ 3,946.80
thousand $ 2,000.00 $ 5,808.00
thousand $ 1,300.00 $ 327.60
each $ 350.00 $ 350.00
each $ 150.00 $ 150.00
each $ 150.00 $ 150.00
each $ 30.00 $ 30.00
each $ 8.00 $ 320.00
each $ 8.00 $ 360.00
each $ 350.00 $ 350.00
each $ 2.24 $ 89.60
each $ 26.20 $ 26.20
each $ 26.92 $ 26.92
each $ 16.25 $ 81.25
each $ 10.49 $ 10.49
each $ 400.00 $ 400.00
each $ 250.00 $ 250.00
each $ 175.00 $ 175.00
each $ 50.00 $ 100.00

Subtotal $ 19,701.64

Units Rate Amount

m2 $ 45.00 $ 7,324.20
each $ 475.00 $ -
each $ 500.00 $ 500.00
each $ 100.00 $ 200.00

Subtotal $ 8,024.20

Units Rate Amount

m2 $ 25.00 $ 4,069.00
each $ 350.00 $ -

Subtotal $ 4,069.00
Units Rate Amount
m2 $ 55.00 $ 8,951.80
each $ 1,500.00 $ 1,500.00

Subtotal $ 10,451.80

Units Rate Amount

m2 $ 25.00 $ -
m2 $ 20.00 $ 6,080.00
each $ 15.00 $ 570.00
each $ 400.00 $ 400.00
each $ 50.00 $ -

Subtotal $ 7,050.00

Units Rate Amount

each $ 72.36 $ 144.72
each $ 42.50 $ 85.00
each $ 24.81 $ 49.62
each $ 46.32 $ 92.64
each $ 40.00 $ 80.00
each $ 12.50 $ 25.00
each $ 185.00 $ 370.00
each $ 15.36 $ 30.72
each $ 118.82 $ 118.82
each $ 128.15 $ 128.15
each $ 42.50 $ 85.00
each $ 275.00 $ 275.00
each $ 150.00 $ 150.00
each $ 30.00 $ 90.00

Subtotal $ 1,724.67

Units Rate Amount

quote $ 5,000.00 $ 5,000.00
quote $ - $ -

Subtotal $ 5,000.00

Units Rate Amount

m2 $ 24.00 $ 3,204.24
m2 $ 6.60 $ 881.17

Subtotal $ 4,085.41
Units Rate Amount
Quote $ 5,500.00 $ 5,500.00

Subtotal $ 5,500.00

Units Rate Amount

each $ 28.00 $ 224.00
each $ 97.50 $ 97.50
each $ 269.00 $ 269.00
each $ 50.00 $ 50.00

Subtotal $ 640.50

Units Rate Amount

each $ 170.00 $ 170.00
each $ 85.00 $ 85.00
each $ 35.00 $ 140.00
each $ 32.00 $ 128.00
each $ 24.00 $ 24.00
each $ 9.50 $ 28.50
each $ 100.00 $ 100.00
each $ 2.50 $ 25.00
each $ 27.00 $ 27.00

Subtotal $ 727.50

Units Rate Amount

lm $ 155.00 $ 192.20
lm $ 62.00 $ 261.64

Subtotal $ 453.84

Units Rate Amount

each $ 55.00 $ 440.00
each $ 120.00 $ 120.00
each $ 160.00 $ 160.00
each $ 15.00 $ 30.00
each $ 15.00 $ 30.00
each $ 65.00 $ 65.00
each $ 100.00 $ 100.00
each $ 65.00 $ 65.00
each $ 100.00 $ 100.00
m2 $ 25.00 $ 242.00
each $ 120.00 $ -
lm $ 13.70 $ -

Subtotal $ 1,352.00

Units Rate Amount

m2 $ 95.00 $ 3,639.45
each $ 200.00 $ 400.00
each $ 75.00 $ 225.00
each $ 75.00 $ 150.00
m2 $ 75.00 $ -
each $ 3,000.00 $ -

Subtotal $ 4,414.45

Units Rate Amount

each $ 1,200.00 $ -
each $ 450.00 $ 900.00
quote $ 150.00 $ 300.00
each $ 200.00 $ 200.00
 Subtotal $ 1,400.00

Units Rate Amount

quote $ - $ -

Subtotal $ -

Units Rate Amount

m2 $ 12.00 $ 1,953.12
m2 $ 35.00 $ -
m2 $ 12.50 $ -
m2 $ 20.00 $ -
lm $ 20.00 $ -
lm $ 6.00 $ 96.90
lm $ 6.50 $ 104.00
lm $ 8.00 $ -
each $ 90.00 $ 810.00
each $ 150.00 $ 150.00
each $ 15.00 $ 15.00
each $ 15.00 $ 15.00
each $ 20.00 $ 20.00
each $ 250.00 $ 250.00

Subtotal $ 3,414.02

Units Rate Amount

quote $ - $ -

Subtotal $ -

Units Rate Amount

each $ 850.00 $ 850.00
each $ 889.00 $ 889.00
each $ - $ -

Subtotal $ 1,739.00

Units Rate Amount

m2 $ 45.00 $ -
each $ 420.00 $ -
m2 $ 55.00 $ -
m2 $ 45.00 $ 1,419.89
m2 $ 3.00 $ -

Subtotal $ 1,419.89

Units Rate Amount

quote $ - $ -
quote $ - $ -

Subtotal $ -

Units Rate Amount

each $ 280.00 $ -
each $ 70.00 $ -
each $ 100.00 $ -
each $ 1,000.00 $ 1,000.00
each $ 85.00 $ 850.00
m2 $ 5.00 $ 667.50
 Subtotal $ 2,517.50

Units Rate Amount

each $ 1,650.00 $ 1,650.00

Subtotal $ 1,650.00

Units Rate Amount

lm $ 85.00 $ -

Subtotal $ -

Units Rate Amount

each $ 2,000.00 $ 2,000.00
each $ 1,000.00 $ 1,000.00
percentage $ 150,000.00 $ 300.00

Subtotal $ 3,300.00