Contract Rates for 37.50 hours per week Contract Rates for 40.

00 hours per week

Hours/day 7.50 Hours/day 8.00

Days/week 5.00 Days/week 5.00

Total annual hours 52.00 weeks = 1950.00 hours Total annual hours 52.00 weeks =

Deductions Deductions
Public holidays 12.00 days = 90.00 hours Public holidays 12.00 days =
Annual Leave 20.00 days = 150.00 hours Annual Leave 20.00 days =
Long Service Leave 5.00 days = 37.50 hours Long Service Leave 5.00 days =
Sick Leave 10.00 days = 75.00 hours Sick Leave 10.00 days =
Misc. Leave 3.00 days = 22.50 hours Misc. Leave 3.00 days =
Professional Development 5.00 days = 37.50 hours Professional Development 5.00 days =
Termination/Redundancy 5.00 days = 37.50 hours Termination/Redundancy 5.00 days =

Total Deductions = 375.00 hours Total Deductions =

Productive Balances Productive Balances

Long term work = 1575.00 hours Long term work =

Short term work = 1260.00 hours Short term work =

(20% deduction) (20% deduction)

On-costs On-costs
Accident Cover 3.00 % Accident Cover 3.00 %
Superannuation 10.00 % Superannuation 10.00 %
Professional Indemnity 3.00 % Professional Indemnity 3.00 %

Total on-costs 16.00 % Total on-costs 16.00 %

Target Annual Salary $ 75000.00 Target Annual Salary $

Other Costs - Budgeted (exc. GST) Other Costs - Budgeted (exc. GST)
Software Upgrades (Computer) $ 2000.00 Software Upgrades (Computer) $
Hardware Upgrades (Computer) $ 2000.00 Hardware Upgrades (Computer) $
Maintenance Contracts (Computer) $ 1250.00 Maintenance Contracts (Computer) $
Finance/Depreciation (Vehicle) $ 5000.00 Finance/Depreciation (Vehicle) $
Newspapers $ 500.00 Newspapers $
Insurance (Contents) $ 150.00 Insurance (Contents) $
Advertising $ 4500.00 Advertising $
Computer Consumables $ 450.00 Computer Consumables $
Stationery $ 100.00 Stationery $
Postage $ 50.00 Postage $
Tool maintenance $ 150.00 Tool maintenance $
Other Office Expenses $ 250.00 Other Office Expenses $
Reference Books & Journals $ 500.00 Reference Books & Journals $
Subscriptions (ISP/Domain Name) $ 1420.00 Subscriptions (ISP/Domain Name) $
Travel $ 100.00 Travel $
Union Dues $ 700.00 Union Dues $
Electricity $ 600.00 Electricity $
Telephone $ 1500.00 Telephone $
Insurance (Vehicle) $ 1200.00 Insurance (Vehicle) $
Registration (Vehicle) $ 500.00 Registration (Vehicle) $
Fuel (Vehicle) $ 1000.00 Fuel (Vehicle) $
Repairs & Maintenance (Vehicle) $ 500.00 Repairs & Maintenance (Vehicle) $

Total Other Costs - Budgeted (exc. GST) $ 24420.00 Total Other Costs - Budgeted (exc. GST) $

Charged Rate (exc. GST) Charged Rate (exc. GST)

Short term contract rate $ 92.50 /hour Short term contract rate $
Long term contract rate $ 75.00 /hour Long term contract rate $

GST (10% where applicable) GST (10% where applicable)

Short term contract $ 9.25 /hour Short term contract $

Long term contract $ 7.50 /hour Long term contract $

Charged Rate (inc. GST) Charged Rate (inc. GST)

Short term contract rate $ 101.75 /hour Short term contract $

Long term contract $ 82.50 /hour Long term contract $

Approximation (with and without GST) Approximation (with and without GST)

Short term factor (excluding GST) 800.00 Short term factor (excluding GST)
Long term factor (excluding GST) 1000.00 Long term factor (excluding GST)

Short term factor (including GST) 700.00 Short term factor (including GST)
Long term factor (including GST) 900.00 Long term factor (including GST)
hours per week

2080.00 hours

96.00 hours
160.00 hours
40.00 hours
80.00 hours
24.00 hours
40.00 hours
40.00 hours

376.00 hours

1704.00 hours

1363.20 hours

50000.00

2000.00
2000.00
1250.00
5000.00
500.00
 150.00
4500.00
450.00
100.00
50.00
150.00
250.00
500.00
1420.00
100.00
700.00
600.00
1500.00
1200.00
500.00
1000.00
500.00

24420.00

65.00 /hour
52.50 /hour

6.50 /hour
5.25 /hour

71.50 /hour
57.75 /hour

750.00
950.00

650.00
850.00