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
32
33
34
35
36
37
38

Estimate Summary
For:
Phn:
Fax:

HomeEstimating & Inspection

Mob 0438 187 885 Email: sales@homeestimator.com.au

Category

PRELIMINARIES (0.78 %)

Material

Qty

Hire Scaffolding
Council Fee's Subdivision&certif permits
Master Builders Buildind Contract
Sub Contractors Agreement Contract
Water board Plns Stamped
Site Safety Fence ($330 MIN)$9lm after
Safety Signs
Builders Site Sign
Architect Draghiting Plans(Allowance)
Crane Hire
Chemical Toilet
Soil Test
Mine Subsidence Plans Stamped
Engineer Site Inspection
1.2*1.2 Site Tool Shed
Electricity Temporary Connection
Landscape Design
Structural Engineer
Building Surveyor PC
Council Development Llevy
Council Assetts Protection
Council Bond
Land Surveyor Subdivision
Registration/plan of subdivision
Contour Surveyor
Set Out Building per Corner
Energy Report

1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1

Code
1
0
ea
0
ea
0
ea
0
ea
0
lm+
0
ea
0
ea
0
Item
0
hr
0
weekly
0
ea
0
ea
0
ea
0
week
0
item
0
item
0
item
0
Item
0
3%/land cost 0
Item
0
0
item
0
each
0
item
0
each
0
item
0

Unit$

Mat$
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

Lab$
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

Sub$
211
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

Equip$
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

39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76

B
Town planning
Building Permit(Divide xNo.of units
Rubish Removal Fees
Solicitor/Subdivition Registration
Ptinting/Photocopying
Quantity Surveyor
Project Manager/Supervisor

INSURANCES (0.12 %)

CONTINGENCY (0.01 %)

MISCELLANEOUS (0.08 %)

DEMOLITION (0.01 %)

EXCAVATION (0.01 %)

TERMITE CONTROL (4.19 %)

QUOTE/1% of total Cost including gst&profit

BUILDERS ALL RISK 0.6% of Quote
HOW UNDER $ 500,000 PC

Difficolt Site
Access
Steep over 600

HOUSE/FINAL CLEAN
Various framing metal brakets
SEWER POINT FEE

Dmolition(Sub) Quote

Clear Site 100mm Deph

Excavation Hire Minimun 4hours
Rock Excavation Exstra($65 m3 PC)
Bob Cat $ Truck
Pier Boring

QUOTE
RETICULATION SYSTEM
PENETRATIONS
TERMITE TREATMENT/perimeter spray

C
1
1
1
1
1
1
1

1
1
1

1
1
1

1
1
1

D
each
each
each
Each
item
quote
quote

QUOTE
per job
per job

yes
item
item

item
item
each

1
1
1
1
1

1
1
1
54

E
0
0
0
0
0
0
0

0
0
0

0
0
0

0
0
0

m2
ea
hr
ea

QUOTE
m
each
lm

2
0
0
0
0

1
0
0
0

F
0
0
0
0
0
0
0

0
0
0

0
0
0

0
0
0

0
0
0
0
0

0
0
0
21

G
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
Sub total:

0
0
0
0
0
0
0

32
0
0
Sub total:

0
0
0

2
0
0
Sub total:

0
0
0

21
0
0
Sub total:

0
0
0

0
Sub total:

0
0
0
0
0
Sub total:

0
0
0
0
0

0
0
0
0

0
0
0
0

211.00

32.00

2.00

21.00

2.00

2.00

77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114

B
TERMITE TREATMENT/physical barrier
Allowance(check with Council if Require

FOOTINGS (0.04 %)

SLAB (1.01 %)

BV/JOIST (0.04 %)

EXT. FRAME TIMB (0.02 %)

BOBCAT & TIPPER FOR SPOIL REMOVAL

TRENCH TRIMMING / LABOUR
25 MPA CONCRETE/BLOB & TRENCHES
POSITION REINFORCEMENT / LABOUR
TRENCH MESH 200W*300DEEP
RY12 REO BARS
Bar Chairs
PUMP HIRE
CONCRETE
TRENCH MESH
STIRRUPS

EDGE FORMWORK
Concret Slab Labour(Garage)
CONCRETE
Sheet Mesh F82 (Garage)
BAR CHAIRS
PLASTIC

BEARERS F17 90*70 KD HWD

1ST FLOOR JOISTS 200 X 50
DAMP COARSE 230mm *30m*500um
P/Board Yellow tongue(3600*900=3 m2)

GUN NAILS
ANGLE STEEL BRACE 3.6 long
PLATES (TOP+BOT) 90*35 MGP10
NOGGING (1 ROW) MERCH 70X35
STUDS 2700*90*35 MGP10
FRAMING MGP10 90*45
First Floor

C
240
1

1
4
4
4
14
2
1
4
21.44
42
131

11
149
13.85
10
228
115.46

1
1
11
38

2
22
103.3
51.65
134
1
1

D
m2

hrs
hrs
m/3
hrs
6mtr lgth
6m
ea
ea
m3
ea
ea

lm
m2
m3
each
each
m2

lm
m
item
sheet

BOX
EA
M
LM
ea
lm

E
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

F
0
0

0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0

9.75
0
0
0

0
0
0
0
0
4.94999981
0

G
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
Sub total:

0
0

12
0
0
0
0
0
0
0
0
0
0
Sub total:

0
0
0
0
0
0
0
0
0
0
0

25
0
0
0
0
0
Sub total:

0
0
0
0
0
0

0
0
0
0
Sub total:

0
0
0
0

0
0
0
0
0
0
0

0
0
0
0
0
0
0

1135.00

12.00

275.00

9.75

115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152

B
Plates 2 Top & 1 bottom Mgp10 90*45
Noggins Merch 70*35
Studs 2400*90*35 MGP10
F17 KD Hwd
240X45
F2 2Hardw Sheet Bracing 2440*1200*4

INT. FRAME TIMB (3.89 %)

EXT. BRICKS/BLOCKS (2.06 %)

GYPROCK/LININGS (6.02 %)

QUOTE Prefabricated Walls

Ground Floor Internal Walls
Plates 2 Top 1 Bottom Mgp10 90*45
Nogins) 70*35 Merch
Studs Mgp 10 90*45
First Floor Internal walls
Plates 1 Top 1 Bottom Mgp10 90*45
Nogins) 70*35 Merch
Studs Mgp 10 90*35*2400

Bricklayers($750 single $850 double

DOUBLE RING TIES (500 per bag)
VENEER TIES GAL
DAMPCOARSE POLY 300MM*30M
STEEL DOOR JAMB
HOOP IRON 30 METRE ROLL
Expention ties/MFA3-3
Brick Cleaning single Storey
Engage Piers Garage
Brick sills /cut,material&labour
BRICKS /FACE$680 PER1000+del
SAND
CEMENT
SILLS

QUOTE
Ground Floor Plaster Board
internal wall lining Supply&Fix
External Wall lining

C
120
40
106
3.8
17

22
4
55
27.5
71
1
70
35
94

1
1
5
2
11
1
20
7
6
9
7252
8
37
17.1

2
1
148.5
139.46

D
lm
lm
lm
ea

lm
M
lm
EACH
lm
lm
lm

Item
box 150
roll
ea
roll
each
per/1000
each
lm
P/1000
ton
bags
Lm

QUOTE
Item
m2
m2

E
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

F
0
0
0
0
0

0
0
0
0
0
0
0
0
0

560
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0

G
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
Sub total:

0
0
0
0
0

48
0
0
0
0
0
0
0
0
Sub total:

0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
Sub total:

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

0
0
11
0

0
0
0
0

4.95

1056.00

560.00

153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190

B
Ceiling Lining
Cornices
First Floor PlasterBoard
External Wall lining
internal wall lining Supply&Fix
Ceiling Lining
Cornices

ROOF (0.19 %)

FACSIA/SOFFIT (0.02 %)

ARCHITRAVES (0.18 %)

STRUCTURAL STEEL (6.02 %)

METAL WORK (0.06 %)

QUOTE
Concrete Roof tiles
Safety rail to Perimiter
Tile Area
Trimdect C/Bond on Flat structures(garage)

GABLE EAVE
PVC H mould 4.5mm*3.0m
SCOTIA 31*31 FJ PRIMED 25mmf
Fascia&quad Gutter
Soffit Fibro Cement

Architraves /Skirtings MDF Primed 92*18

Architraves /Skirtings MDF Primed 90*18

85*89*5 mm* 2700 Column

250 PFC
250*200*12 Gal Tbar Lintel
200UB 31

ARCH BAR 85*7*900

ARCH BAR 85*7*1200
GAL ANGLE 100*100*2400
METAL DOOR FRAMES 829W
GARAGE DOOR (DOUBLE)

C
115.46
106.65
1
21
32
45
22

2
55
46
202.53
202

4
2
55
55.25
24.05

22
106.65

13.5
6
3.4
20.6

2
7
4
1
1

D
m2
lm
Item
m2
m2
m2
lm

QUOTE
m2
lm
m2
m2

sheet
lm
lm
lm
m2

lm
lm

lm
lm
lm
lm

EA
EA
EA
EA
EA

E
0
0
0
0
0
0
0

1
0
0
0
0

0
0
0
0
0

0
0

0
0
0
0

0
0
0
0
0

F
0
0
0
0
0
0
0

0
0
0
0
0

0
2.8499999
0
0
0

G
0
0
0
0
0
0
0

0
0
0
0
0

0
0
0
0
0

2.20000005 0
0
0

0
0
0
0

8.5
0
0
0
0

121
0
0
0

0
0
0
0
0

0
0
0
0
0
0
0
Sub total:

0
0
0
0
0
0
0

25
0
0
0
0
Sub total:

0
0
0
0
0

0
0
0
0
0
Sub total:

0
0
0
0
0

0
0
Sub total:

0
0

0
0
0
0
Sub total:

0
0
0
0

0
0
0
0
0

0
0
0
0
0

1633.50

52.00

5.70

48.40

1633.50

191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228

Sub total:
FIRST FLOOR EXTERNAL WALLS (0.25 %)

FIRST FLOOR INTERNAL WALLS (0.97 %)

Studs mgp1o 90*35

Nogginns Merch 70*35

FRAME & TRUSSES (PREFABRICATED) (0.00 %)QUOTE

Roof trusses Prefabricated

CARPENTER FRAMING

(LABOUR) (0.04 %)

CARPENTER LOCK UP (LABOUR) (15.98 %)

Labour Cost to carry out the following

Frame With Sticks & Erect trusses(Rafters)
Framing Box Gutter
Installation of Windows
Installation of External DoorFrames no.2
Valley boards
Instal 1st Floor Posy & Yellow Floor Board

Lock Up Stage
Labour Cost to carryout the following
Plain&Pack Walls
Instal Bath&Shower Bases
Instal Noggings for Plaster
Eaves & Porch soffit lining
Cladding to Gables
Hang all External Doors & Hardware
Extra for eaves Per m2

CARPENTER FIX STAGE (LABOUR ) (0.04 %) Labour Cost to carryout The following
Fix Stage
Install Pre Hinged&latched Doors&Jambs
Install Arcitraves & Skirting
Install all Door Hardware
Fix Robe/Linen Shelving Fixture&Fittings

12

22

1
186

1
198
1
1
1
1
1

197
1
1
1
1
1
1
1
197

1
197
1
1
1
1

ea

lm

QUOTE
m2

EACH
m2

m2
item
item
item
item
item
item
item
m2

m2
item
item
item
item

1
0

0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0

0
0
0
0
0
0

5.6500001

12

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

22
0
0
0
0
0
0
0
0

11
0
0
0
0
0

17.00

0
Sub total:

0
Sub total:

0
0
Sub total:

0
0

0
0
0
0
0
0
12
Sub total:

0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
Sub total:

0
0
0
0
0
0
0
0
0

0
0
0
0
0
0

0
0
0
0
0
0

67.80

264.00

1.00

12.00

4334.00

229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266

B
Fix/Hang Door-Sliding Unit
Man hole Frame

CARPENTER FIX STAGE (MATERIAL) (0.36 %) PRE HUNG D/JAMB 90MM

Skirting/Architrve/MDF Primed 90*18
Door Stops
Man Hole / Man Hole Frame
Smart Robe
Doors 2040*820 Oakfield latched&hinged
Doors 2040*820 oakfield (slider)

ELECTRICAL (0.04 %)

STORMWATER/SEWER (0.10 %)

PLUMBING (4.42 %)

QUOTE PC
DOUBLE POWER POINT
LIGHT POINT
Down Lights
fluro 1200l
EXTERNAL POWER POINT/SNGL
TV POINT
SMOKE ALARM
COOKTOP POWER POINT
EXHAUST FAN
RANGE HOOD P/P
Telephone points
TV Antenna * hockey stick
Central heating pp
Single phase supply U/G

STORMWATER 90MM
STORMWATER 150MM
SEWER
100MM
PC Site Water Retain(system

Rough In/Bath/Ensuite/Kitchen&Laundry
Rough In&Fit Off/HWS

C
1
1

7
148
9
1
4
7
2

1
20
12
12
1
2
2
3
1
3
1
2
1
1
1

14
21
14
1

1
1

D
item
item

each
lm
no.
each
ea
ea
ea

QUOTE
each
each

each
each
each
each
each
each
each
each
each
each

LM
LM
LM
item

item
each

E
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

F
0
0

14
0
0
0
0
0
0

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

2
0
0
0

0
0

G
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
Sub total:

0
0

0
0
0
0
0
0
0
Sub total:

0
0
0
0
0
0
0

10
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Sub total:

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

0
0
0
0
Sub total:

0
0
0
0

0
0

0
0

11.00

98.00

10.00

28.00

267
268
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304

Hot Water Tap & Limit Valve/Plumber/Dishwasher

1
WaterTapping /Same Side of Street
1
Sewerage Drains 100mmPVC
1
Stormwater Drains/90mm /Including Exc&Bacfil 1
Gas to External HWS/Piping and Fit Off
1
Gas to Hot PlateS/Piping and Fit Off
1
Plumber -Fit Off/1Bath+Kitchen&Laundry
1
External Taps
2
Sewerage Stacks (2nd Storey)
1

ROOF PLUMBER (3.25 %)

PLUMBING FIXTURES All PC Items (0.41 %)

MECHANICAL COOLING/HEATING (1.47 %)

Downpipes & Pops - inc installation labour

Lead Flashing 300 w*3000

Kitchen sink Blanco/1&3/4

Laundry tubWith Cabinet 45lt. Tub
Bath taps
Shower set taps & rose
Vanity taps
Kitchen taps Hansa/mixer
Toilet suites
Towel rails
WC roll holders
Washing machine taps
Hot Water Unit Gas e 26 rinnai.
Bath 1580long
Vanity Cabinets 700 W
Vanity cabinets 900 w
Vanity cabinets 1000
Vanity Cabinets 1200 Single
Water Tank 2000lt & pump
Shower Screens
Shower base 900*900
shower base 1200*900

EVAPORATIVE COOLING PC

12
42

1
1
1
2
3
1
2
2
3
1
1
1
1
1
1
1
1
2
1
1

D
each
per job
item
l;m
each
each
item
each
ea

ea
lm

EACH
EACH
each
EACH
EACH
EACH
EACH
EACH
EACH
EACH
EACH
each
EACH
EACH
EACH
EACH
each
ea
ea
ea

item

E
0
1200
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

F
0
0
0
0
0
0
0
0
0

0
21

112
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

G
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
Sub total:

0
0
0
0
0
0
0
0
0

0
0
Sub total:

0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Sub total:

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

399

1200.00

882.00

112.00

305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342

B
GAS HEATING 6 POINTS PC

FLOORING/POSY TRUSS (3.77 %)

EXTERNAL CLADDING (0.18 %)

INSULATION SARKING (0.01 %)

FIRE RATED PARTY WALL (1.95 %)

WALL & FLOOR TILING (1.30 %)

JOINERY (0.20 %)

KITCHEN CUPBOARDS (0.01 %)

COPRESSED FC 1500*900*15mm

QUOTE
HARDIE PLANK BOARD WD/GRN 230*4200
Unitex 100mm Thickwith render
Weather Board Round edge Boltic 170wide

QUOTE
WALL SARKING
INSULATION BATTS R/1.5/msq
INSULATION BATTS R/3.5 msq Ceiling

ShaftLINER PARTY WALL(BORAL)

Wall Tiles /Budget ceramic PC$30

Floor Tiles /Budget ceramic PC$30
Water proof bathroom & ensuit

C
1

33

1
23
80
14.4

1
140
140
186

23

16
12.5
2

Wardrobes 600 d.*2100hwithdoors&shelv Built on1 site

Vanity with laminex top
1
Laurdry 800 *600 laminex top
1
Laundry Broom Cabinet 600wide
1

Intallation
Base Cabinet/Laminated
Base Cabinet Drawer Nest of 4 &1 cutlery
Overhead Cupboards/Laminated
Pantry Doors & Shelves/Laminated 800w
kitchen Island Bench 2mt*800

1
3
1
3.5
1
1

D
item

sheet

QUOTE
board
m2
m2

QUOTE
m2
m2
m2

m2

m2
m2
ea

lm
lm

QUOTE
lm
each
lm
lm
Lm

E
0

1
0
0
0

1
0
0
0

0
0
0

0
0
0
0

1
0
0
0
0
0

F
0

0
0
0
0

0
0
0
0

0
0
0

0
0
0
0

0
0
0
0
0
0

G
0

31

0
0
0
0

0
0
0
0

23

22
0
0

0
0
0
0

0
0
0
0
0
0

0
Sub total:

0
Sub total:

48
0
0
0
Sub total:

0
0
0
0

3
0
0
0
Sub total:

0
0
0
0

0
Sub total:

0
0
0
Sub total:

0
0
0

55
0
0
0
Sub total:

0
0
0
0

2
0
0
0
0
0

0
0
0
0
0
0

399.00

1023.00

49.00

4.00

529.00

352.00

55.00

343
344
345
346
347
348
349
350
351
352
353
354
355
356
357
358
359
360
361
362
363
364
365
366
367
368
369
370
371
372
373
374
375
376
377
378
379
380

B
marble Top Island Bench 2mt*800
Benchtops 40mm roundedge Marble/ Stone

EXTERNAL RENDER (0.03 %)

FLOOR/FINISHES PC Items (9.46 %)

STAIRS (1.23 %)

PRIME COST ITEMS (0.16 %)

GARAGE (2.92 %)

EXTERNAL CONCRETE/PAVERS (2.68 %)

PAINTING (23.97 %)

RENDER ACRYLIC

Timber Floor Pc $ 88
carpet
PC $ 41

Timber Polished

MIRROR 900*750 ALUM WHITE FRAME

SHOWER SCREENS For 900*900
Rangehood 900
Top Plate
900
Oven
600

100MM CONCRETE WITH SL82 MESH

Driveway if required (allow $90 m2)

Rear Concrete( 25 m2 Coloured)
Driveway Per Unit
Front Driveway
Path 900wide*6.2

PAINTER 3 COAT SYSTEM

LANDSCAPING COST / ALLOWANCE (0.00 %) Garden beds & other trees(no sprinklers
Clothesline
Letterbox
Calour Bond Stramit fence 1700h(sides)

C
1
3

3.5

77.72
53.64

2
2
1
1
1

36

22
25
48
26.6
5.58

197

1
1
1
39.62

D
item
lm

m2

m2
m2

Item

item
item
item
item
item

M2

m2
m2
m2
m2
m2

m2

item

lm

E
0
0

0
0

0
0
0
0
0

0
0
0
0
0

0
0
0
0

F
0
0

0
0

22
0
0
0
0

0
0
0
0
0

0
0
0
0

G
0
0

0
0

0
0
0
0
0

22

33
0
0
0
0

33

1
0
0
0

0
0
Sub total:

0
0

2
Sub total:

33
0
Sub total:

0
0

333
Sub total:

0
0
0
0
0
Sub total:

0
0
0
0
0

0
Sub total:

0
0
0
0
0
Sub total:

0
0
0
0
0

0
Sub total:

0
0
0
0

0
0
0
0

3.00

7.00

2564.76

333.00

44.00

792.00

726.00

6501.00

381
382
383
384
385
386
387
388
389
390
391
392
393
394
395
396

B
Garden Shed 6m3 & concrete Slab

PERGOLAS/DECKS (0.01 %)

POST SUPPORTS IN CONCRETE U SHAPE

BEAMS 190*45 Mgp10 KD Pine/FIR
JOISTS 150*35 MGP10
MERBAU DECK FLOORING 90*18
STEPS 6 TREADS Treted Pine

C
1

2
2
22222
34
1

D
item

item
m
m
m2
ea

E
0

0
0
0
0
0

F
0

0
0
0
0
0

G
0

2
0
0
0
0

0
Sub total:

0
0
0
0
0
Sub total:

0
0
0
0
0

Costs total $ :
Waste $ :
Profit $ :
Overall Tax $ :
Estimate $ :

27119.3594
542.390015
5423.87012
3308.56006
36394.1797

1.00

4.00

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
32
33
34
35
36
37
38

Total $
211
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

39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76

J
0
0
0
0
0
0
0

32
0
0

2
0
0

21
0
0

2
0
0
0
0

1
0
0
1134

77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114

J
0
0

12
0
0
0
0
0
0
0
0
0
0

275
0
0
0
0
0

9.75
0
0
0

0
0
0
0
0
4.94999981
0

115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152

J
0
0
0
0
0

1056
0
0
0
0
0
0
0
0

560
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
1633.5
0

153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190

J
0
0
0
0
0
0
0

52
0
0
0
0

0
5.69999981
0
0
0

48.4000015
0

1633.5
0
0
0

17
0
0
0
0

191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228

67.8000031

264

1
0

0
0
0
0
0
0
12

4334
0
0
0
0
0
0
0
0

11
0
0
0
0
0

229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266

J
0
0

98
0
0
0
0
0
0

10
0
0
0
0
0
0
0
0
0
0
0
0
0
0

28
0
0
0

0
0

267
268
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304

J
0
1200
0
0
0
0
0
0
0

0
882

112
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

399

305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342

J
0

1023

49
0
0
0

4
0
0
0

529

352
0
0

55
0
0
0

3
0
0
0
0
0

343
344
345
346
347
348
349
350
351
352
353
354
355
356
357
358
359
360
361
362
363
364
365
366
367
368
369
370
371
372
373
374
375
376
377
378
379
380

J
0
0

2564.76001
0

333

44
0
0
0
0

792

726
0
0
0
0

6501

1
0
0
0

381
382
383
384
385
386
387
388
389
390
391
392
393
394
395
396

J
0

4
0
0
0
0