Main Estimate Report Date 18/8/2021

178 Fowler Street

178 Fowler Street
1 - Preliminaries Description Quantity Units Rate Amount
Estimating Fee 2.0 days $ 500.00 $ 1,000.00
Printing fee 1.0 each $ 200.00 $ 200.00
By Owner Energy Assessment 3-storey house - each $ - $ -
By Owner Contour & Feature survey - each $ - $ -
By Owner Design & Drafting (Concept , Arch & Struc) - each $ - $ -
By Owner Engineering Fee - each $ - $ -
By Owner Consultant Fee - each $ - $ -
Engineer Report on adjoining properties Dilapidation - each $ 800.00 $ -
Sundry materials allowance 1.0 each $ 1,200.00 $ 1,200.00
Home Indemnity Insurance 1.0 each $ 1,200.00 $ 1,200.00
Workers Comp (0.25% of contract) 0.0 percentage $ - $ -
Contract works insurance (0.35% of contract) 0.0 percentage $ - $ -

Subtotal $ 3,600.00

2 - Council & Government fees Description Quantity Units Rate Amount

Certification and Compliances 0.1% (jobs under $500k) 0.0 percentage $ -
Building licence/ permit fee 0.61% inc kerb inspection 0.0 percentage $ -
BCTF fees 1.0 each $ 2,000.00 $ 2,000.00
Shire secuirty/Kerb & Footpath deposit bond 1.0 each $ 1,000.00 $ 1,000.00
By Owner Shire planning approval fees 1.0 each $ - $ -
Water Corporation Application Fee 1.0 each $ 280.00 $ 280.00

Subtotal $ 3,280.00

3 - Site Related Cost (Provisional Sum) Description Quantity Units Rate Amount
Demolition portion of roof to be connected with new roof and make 12.0 m2 $ 80.00 $ 960.00
good
Demolish on Openings and make good not exceeding 2m2 1.0 each $ 40.00 $ 40.00
Demolish walls up to 3m high 64.0 m2 $ 55.00 $ 3,520.00
Take Out existing paving on the rear yard and make good 130.0 m2 $ 10.00 $ 1,300.00
Take out Exisitng Roof including removing sheets, steel/timber, ceiling 52.0 m2 $ 40.00 $ 2,080.00

Remove existing floor finishBedroms and make good exising floors 72.0 m2 $ 12.00 $ 864.00

Provisional Sum Allowance Bobcat allowance 1.0 each $ 500.00 $ 500.00

Provisional Sum Allowance Labour allowance 1.0 each $ 400.00 $ 400.00
Included in electrical services Underground power run & phone conduit - lm $ - $ -
Included in plumbing services Sewer run/connections to mains - each $ - $ -
Included in plumbing services Water run - each $ - $ -
Included in brickwork boundary Retaining walls allowance - each $ - $ -
Temporary fencing/ Use existing & Maintain 112.0 lm $ 10.00 $ 1,120.00
Inspect and clean existing concrete soakwell 1.0 each $ 200.00 $ 200.00
Stormwater disposal 1.0 each $ 1,350.00 $ 1,350.00

Subtotal $ 12,334.00

4 - Equipment & Plant Hire Description Quantity Units Rate Amount

Toilet Hire 10.0 week $ 28.00 $ 280.00
Cement shed hire 2.0 week $ 18.00 $ 36.00
Toilet Delivery 2.0 each $ 50.00 $ 100.00
5m3 Bin Hire 1.0 each $ 250.00 $ 250.00
Scaffold & Hoist Hire 2 storey 2.0 week $ 250.00 $ 500.00
Site sign 1.0 each $ 250.00 $ 250.00

Subtotal $ 1,416.00

5 - Plumbing & Gas Supply & Install Description Quantity Units Rate Amount
Vanity Basin (VB) - Verotti City Life 600mm above counter Basin 2.0 ea $ 750.00 $ 1,500.00
Vanity Cabinet (VC) - Wall Hung Type - Black caviar likewood laminate 2.0 m $ 550.00 $ 1,100.00
ELTO

Vanity Benchtop (BT) - Smartstone imperial grande - 20mm 2.0 ea $ 650.00 $ 1,300.00

Basin Mixer/Spout (BMS) - Parisi Quasar 190mm Wall Basin Mixer - 2.0 ea $ 750.00 $ 1,500.00
PQ012U190

Basin Waste (BW) - Parisi Unirvesal Pop Up Waste - TA3240 2.0 ea $ 650.00 $ 1,300.00
Bath (FB) - Forme Hilton 1740mm Oval Freestanding Bath - BHHY416 2.0 ea $ 620.00 $ 1,240.00

Bath Wall Spout (BS) - Parisi Quasar 190mm Wall Spout - PQ 02WF190 2.0 ea $ 500.00 $ 1,000.00

Bath Mixer (BM) - Parisi Unirvesal POP Up Waste - TA 4000 2.0 ea $ 420.00 $ 840.00

Overhead Mirror Cabinet (OMC) - 2.0 ea $ 320.00 $ 640.00

Strip Drain (SD) 100mm Tile Insert Strip Drain 2.0 ea $ 120.00 $ 240.00

Towel rails (TR) - Phoenix Gloss 800mm Double Trowel Rail - GS 811CHR 2.0 ea $ 260.00 $ 520.00

Towel Pan (TP) - Verotti Luci Zero Wall faced Pan + Seat - LV 200 2.0 ea $ 1,650.00 $ 3,300.00

Cistern © Geberit Sigma 8 Concealed cistern - 109795001 2.0 ea $ 1,200.00 $ 2,400.00

Page 1 of 10
 Cistern Button (CB) Geberit Sigma 30 dual flush plate - 115883KH1 2.0 ea $ 1,200.00 $ 2,400.00

Toilet Roll Holder (TRH) - Phoenix Gloss Toilet roll holder - GS892CHR 2.0 ea $ 120.00 $ 240.00

Shower screen (FSS) - Clear Frameless Glass Type 2.0 ea $ 1,500.00 $ 3,000.00

Shower Set (SHS) - Parisi Laser Single shower on rail - LTSR 1.0 ea $ 1,650.00 $ 1,650.00

Shower Mixer/Diverter (SMD) - Pasiri Quasar shower/bath mixer 1.0 ea $ 740.00 $ 740.00
diverter

Shower Head (SH) - Parisi Quadro Square 300 shower head - QQSHB300 1.0 ea $ 550.00 $ 550.00

Ceiling ARM (CA) - Parisi Quadro 200mm Ceiling Arm - QQSA1C 1.0 ea $ 260.00 $ 260.00

Subtotal $ 25,720.00

6 - Electrical Services S&I Description Quantity Units Rate Amount

Supply & Install all electrical components LED Downlight 27.0 EA $ 90.00 $ 2,430.00
Oyster Light fittings 3.0 EA $ 100.00 $ 300.00
Double GPO Fittings 2.0 EA $ 120.00 $ 240.00
Light Switch 12.0 EA $ 25.00 $ 300.00
Telephone Outlet 2.0 EA $ 55.00 $ 110.00
Flourescent Light fitting 2.0 EA $ 120.00 $ 240.00
Wall Light Internal 4.0 EA $ 80.00 $ 320.00
Spot light with Sensors 2.0 EA $ 150.00 $ 300.00
Recessed Wall Light Sensors 3.0 EA $ 140.00 $ 420.00
Recessed Wall Light Stairs 2.0 EA $ 200.00 $ 400.00
Radiant Light 2.0 EA $ 150.00 $ 300.00
Motion Detector 2.0 EA $ 40.00 $ 80.00
Electrical Wire Flex/ 2 core 2.5mm 200.0 EA $ 3.50 $ 700.00
Electrical Conduits 15mm 120.0 M $ 2.00 $ 240.00
Electrical Flex/ 4mm pvc cables 10.0 M $ 3.40 $ 34.00
16mm 3 core xple Armoured Cable 20.0 M $ 20.00 $ 400.00
Electrical : DB Mains 1.0 EA $ 300.00 $ 300.00
Electrical DB Sub 1.0 EA $ 220.00 $ 220.00
Electrical : 1.6mm Drawing Wire 250.0 M $ 1.40 $ 350.00
Electrical : Allow for all conduits boxes 30.0 M $ 5.00 $ 150.00

Subtotal $ 7,834.00

7 - Door & Door Hardware Supply Description Quantity Units Rate Amount
Door stoppers 5.0 each $ 20.00 $ 100.00
Delivery 1.0 each $ 50.00 $ 50.00

Subtotal $ 150.00

8- Roof framing & Cover Description Quantity Units Rate Amount

Colourbond custom box profile gutter with brackets FF Fascia & Gutter 24.0 lm $ 130.00 $ 3,120.00

Klip Lok Metal Deck - Dune Matt Finish 68.0 m2 $ 85.00 $ 5,780.00
Colourbond custom gutter sumps 9.0 each $ 140.00 $ 1,260.00
Colourbond 75mm dia downpipes 5.0 lm $ 140.00 $ 700.00
Cover flashing to roof 5.0 lm $ 120.00 $ 600.00
R4.0 insulation batts to roof 6.0 m2 $ 7.50 $ 45.00
Anticon 55 to roof 5.0 m2 $ 7.20 $ 36.00
Supply & Install Timber roof on Balcony 4.0 m2
Roof hatch 800x800mm 1.0 each $ 250.00 $ 250.00
Allow for connection of existing roof to the new roof 1.0 item $ 1,000.00 $ 1,000.00

Subtotal $ 3,891.00

9 - Supply and Install Shelving Description Quantity Units Rate Amount

Supply & install Walk in Robe - Polytec Bottega Oak - Woodmatt - First 1.0 each $ 2,800.00 $ 2,800.00
Floor 4,200w x 2,400h
Supply & install Walk in Robe - Polytec Bottega Oak - Woodmatt - First 1.0 each $ 1,800.00 $ 1,800.00
Floor 2,700w x 2,400h
Supply and Install - Polytec Ferro Matt _ Daybed (DB), 1.0 each $ 1,200.00 $ 1,200.00

Supply and Install - Polytec Ravine Sepia OAK _ Drawer Unit (DU), 1.0 each $ 1,100.00 $ 1,100.00

Supply and Install - Polytec Ravine Sepia OAK _ Bookcase BC 1.0 each $ 1,300.00 $ 1,300.00

Supply and Install - Polytec Ravine Sepia OAK _ Square Edge overhead 1.0 each $ 800.00 $ 800.00
open Cupboard Door (OOC),
Supply & install Benchtop (BT) - Polytec Ravine Sepia OAK _ Square Edge 1.0 each $ 800.00 $ 800.00
overhead Cupboard Door (OC),
Delivery 1.0 each $ 300.00 $ 300.00

Subtotal $ 10,100.00
Page 2 of 10
10 - Render and Plaster Description Quantity Units Rate Amount
Scyon Axon External Wall Cladding 9mm with Hardiewrap weather 64.0 m2 $ 120.00 $ 7,680.00
barrier 60mm hardiefire insulation 90mm x 45mm Stud Wall 6mm
Hardies Villaboard wall lining

Subtotal $ 7,680.00

11 - Ceilings & Insulation Description Quantity Units Rate Amount

New Ceiling Labour 65.0 m2 $ 40.00 $ 2,600.00
10mm CSR Gyrock flush plasterboard ceiling lining SUPPLER: 65.0 m2 $ 75.00 $ 4,875.00
GYPROCK
TYPE: P50 10MM SHADOW-LINE
MODEL NO: N/A
FINISH: PAINTED P01 FLAT measured elsewhere

100mm Aquachek moisture resistant ceiling lining 65.0 m2 $ 20.00 $ 1,300.00

Hardies fibre cement flush jointed ceiling lining 2.0 m2 $ 140.00 $ 280.00
Red cedar tongue & groove timber lining (Afresco) 2.0 m2 $ 130.00 $ 260.00
CSR bedmould cornice 20.0 lm $ 25.00 $ 500.00
P50 shadowline cornice 10.0 lm $ 20.00 $ 200.00

Subtotal $ 10,015.00

12 - Fixing Carpenter Description Quantity Units Rate Amount

SUPPLER: GYPROCK
TYPE: P50 10MM SHADOW-LINE
MODEL NO: N/A
FINISH: PAINTED P01 FLAT

S&I Timber roof structure 67.0 m2 $ 65.00 $ 4,355.00

Fix toilet roll holders and towel rails 1.0 each $ 25.00 $ 25.00
Nail & screw allowance 1.0 each $ 100.00 $ 100.00
Return trip 1.0 each $ 50.00 $ 50.00
S&I timber skirting 92x18mm MDF 20.0 lm $ 15.00 $ 300.00
S&I dry lining studwalls with plasterboard one side m2 $ 150.00 $ -
S&I recessed curtain pelmets lm $ 120.00 $ -
Colourbond m2 $ 50.00 $ -
Delivery each $ 120.00 $ -

Subtotal $ 4,830.00

13 - Doors & Fitout (Included) Description Quantity Units Rate Amount

S & I door D1 Bathroom door 1.0 each $ 280.00 $ 280.00
Aluminium Frame, Clear Glass & Mortice Lock
S & I door D2 - 820w x 2040h 1.0 each $ 320.00 $ 320.00
Aluminium Frame, Clear Glass & Mortice Lock
S & I door D3 820w x 2040h 1.0 each $ 320.00 $ 320.00
Aluminium Frame, Clear Glass & Mortice Lock
S & I door D4 1930w x 2040h 1.0 each $ 640.00 $ 640.00
Aluminium Frame, Clear Glass & Mortice Lock
S & I door D5 820w x 2040h 1.0 each $ 320.00 $ 320.00
Aluminium Frame, Clear Glass & Mortice Lock
S & I door D6 820w x 2040h 1.0 each $ 320.00 $ 320.00
Aluminium Frame, Clear Glass & Mortice Lock
S & I Sliding door W4 2820w x 2040h 1.0 each $ 820.00 $ 820.00
Aluminium Frame, Clear Glass & Mortice Lock
S & I Sliding door W5 2820w x 2040h 1.0 each $ 820.00 $ 820.00
Aluminium Frame, Clear Glass & Mortice Lock

Subtotal $ 3,840.00

14 - Supply & Install Tiling Description Quantity Units Rate Amount

S&I Tiles -Bedroom Tiles - Provisional 72.0 m2 $ 90.00 $ 6,480.00
Bathroom Tiles - Provisional 35.0 m2 $ 90.00 $ 3,150.00
Brick up bath hob each $ 150.00 $ -
Brick up vanity hob each $ 75.00 $ -
Brick up shower hob each $ 75.00 $ -
10.0 lm $ 60.00 $ 600.00
Subtotal $ 10,230.00

15- Glazing, Mirrors & Shower Screen Description Quantity Units Rate Amount
Clear frameless glass shower screens 1.0 Item $ 400.00 $ 400.00
Frameless glass mirrors 1.0 Item $ 400.00 $ 400.00

Subtotal $ 800.00

16 - Supply & Install Balustrade & Handrails Description Quantity Units Rate Amount
BALUSTRADES
Frameless Glass Balustrades 24.0 m $ 420.00 $ 10,080.00

Subtotal $ 10,080.00

17 - Painting Description Quantity Units Rate Amount

PAINT S& I
DULUX, Internal walls and skim coated ceiling painting 72.0 m2 $ 16.00 $ 1,152.00
DULUX, Bottle Green Exterior Walls 46.0 m2 $ 16.00 $ 736.00
P04 - PORTERS, ‘PALM BLACK’ 12.0 m2 $ 16.00 $ 192.00
DULUX, CEILING WHITE 84.0 m2 $ 16.00 $ 1,344.00
Paint skirting 20.0 lm $ 5.00 $ 100.00
Paint ceiling cornice 25.0 lm $ 15.00 $ 375.00
Return trips 1.0 each $ 100.00 $ 100.00
Equipment hire 1.0 each $ 200.00 $ 200.00

Page 3 of 10
 Subtotal $ 4,199.00

18 - Window Treatment & Flooring Covering, Description Quantity Units Rate Amount
Wall Cladding

S & I Window W1 1.0 each $ 100.00 $ 100.00

Aluminium Frame, Clear Glass
S & I Window W2 1.0 each $ 100.00 $ 100.00
Aluminium Frame, Clear Glass
S & I Window W3 1.0 each $ 100.00 $ 100.00
Aluminium Frame, Clear Glass
S & I Window W6 1.0 each $ 420.00 $ 420.00
Aluminium Frame, Clear Glass
S & I Window W7 1.0 each $ 210.00 $ 210.00
Aluminium Frame, Clear Glass
S & I Window W8 1.0 each $ 100.00 $ 100.00
Aluminium Frame, Clear Glass
Fibre Cement Wall Cladding 120.0 m2 $ 180.00 $ 21,600.00
Transluscent Glass 18.0 m2 $ 95.00 $ 1,710.00

Subtotal $ 24,340.00

19 - Landscaping & Reticulation Description Quantity Units Rate Amount

Soft landscaping and reticulation system (Prov) 1.0 each $ 4,500.00 $ 4,500.00

Subtotal $ 4,500.00

20 - Contingency Description Quantity Units Rate Amount

Contingency 1.0 each $ 3,000.00 $ 3,000.00
Products warranty 1.0 each $ 850.00 $ 850.00
Statutory structural waranty 1.0 each $ 500.00 $ 500.00
Defects liability/ Maintenance 1 year 1.0 each $ 2,000.00 $ 2,000.00
Handover items 1.0 each $ 1,500.00 $ 1,500.00

Subtotal $ 7,850.00

Total $ 152,849.00
GST $ 15,284.90
Total Contract $ 168,133.90

Page 4 of 10
Income:
Salary 21000
21000
Less:

Expenses
Rental 6200
Internet 500
Electricity & Water 1200
Food - 4000
Maid 1500
Busfare 1000
Food & Electricity - mthatha 1000
Transport -mthatha 1200
Rental - mthatha 1500
Dee Fees & Transport 1800
Airtime & Data - Mthatha 350
20250
Available Balance after Net
expenses 750
Zim Funding
Income: USD
Salary 21000
21000
Less:

Expenses
Rental 3500 220
Internet & Airtime 400
DStv 500
Electricity & Water 350
Food - 4000
Maid 500
Food & Electricity - mthatha 1000
Transport -mthatha 1200 Expenses over 3 trips a year.
Rental - mthatha 1500
USD80 250
Dee Fees & Transport 1300 each
Airtime & Data - Mthatha 350 from to

Travel - Trips to SA and from - 3 times a

Spread over monthly expenses 2400 year 4800 4800
Fuel Zim 1000 9600 28800
2400
3 times a 1200 1200
Interval Travel 600 year
7200
Passports - challenges 500
600
19100
Available Balance after Net
expenses 1900
 Main Estimate Report Date 18/8/2021
178 Fowler Street
178 Fowler Street
1 - Preliminaries Description Quantity Units Rate Amount
Estimating Fee 2.0 days $ 500.00 $ 1,000.00
Printing fee 1.0 each $ 200.00 $ 200.00
By Owner Energy Assessment 3-storey house - each $ - $ -
By Owner Contour & Feature survey - each $ - $ -
By Owner Design & Drafting (Concept , Arch & Struc) - each $ - $ -
By Owner Engineering Fee - each $ - $ -
By Owner Consultant Fee - each $ - $ -
Engineer Report on adjoining properties Dilapidation - each $ 800.00 $ -
Sundry materials allowance 1.0 each $ 1,200.00 $ 1,200.00
Home Indemnity Insurance 1.0 each $ 1,200.00 $ 1,200.00
Workers Comp (0.25% of contract) 0.0 percentage $ - $ -
Contract works insurance (0.35% of contract) 0.0 percentage $ - $ -

Subtotal $ 3,600.00

2 - Council & Government fees Description Quantity Units Rate Amount

Certification and Compliances 0.1% (jobs under $500k) 0.0 percentage $ -
Building licence/ permit fee 0.61% inc kerb inspection 0.0 percentage $ -
BCTF fees 1.0 each $ 2,000.00 $ 2,000.00
Shire secuirty/Kerb & Footpath deposit bond 1.0 each $ 1,000.00 $ 1,000.00
By Owner Shire planning approval fees 1.0 each $ - $ -
Water Corporation Application Fee 1.0 each $ 280.00 $ 280.00

Subtotal $ 3,280.00

3 - Site Related Cost (Provisional Sum) Description Quantity Units Rate Amount
Demolition portion of roof to be connected with new roof and make 12.0 m2 $ 80.00 $ 960.00
good
Demolish on Openings and make good not exceeding 2m2 1.0 each $ 40.00 $ 40.00
Demolish walls up to 3m high 64.0 m2 $ 55.00 $ 3,520.00
Take Out existing paving on the rear yard and make good 130.0 m2 $ 10.00 $ 1,300.00
Take out Exisitng Roof including removing sheets, steel/timber, ceiling 52.0 m2 $ 40.00 $ 2,080.00

Remove existing floor finishBedroms and make good exising floors 72.0 m2 $ 12.00 $ 864.00

Provisional Sum Allowance Bobcat allowance 1.0 each $ 500.00 $ 500.00

Provisional Sum Allowance Labour allowance 1.0 each $ 400.00 $ 400.00
Included in electrical services Underground power run & phone conduit - lm $ - $ -
Included in plumbing services Sewer run/connections to mains - each $ - $ -
Included in plumbing services Water run - each $ - $ -
Included in brickwork boundary Retaining walls allowance - each $ - $ -
Temporary fencing/ Use existing & Maintain 112.0 lm $ 10.00 $ 1,120.00
Inspect and clean existing concrete soakwell 1.0 each $ 200.00 $ 200.00
Stormwater disposal 1.0 each $ 1,350.00 $ 1,350.00

Subtotal $ 12,334.00

4 - Equipment & Plant Hire Description Quantity Units Rate Amount

Toilet Hire 10.0 week $ 28.00 $ 280.00
Cement shed hire 2.0 week $ 18.00 $ 36.00
Toilet Delivery 2.0 each $ 50.00 $ 100.00
5m3 Bin Hire 1.0 each $ 250.00 $ 250.00
Scaffold & Hoist Hire 2 storey 2.0 week $ 250.00 $ 500.00
Site sign 1.0 each $ 250.00 $ 250.00

Subtotal $ 1,416.00

5 - Plumbing & Gas Supply & Install Description Quantity Units Rate Amount
Vanity Basin (VB) - Verotti City Life 600mm above counter Basin 2.0 ea $ 750.00 $ 1,500.00
Vanity Cabinet (VC) - Wall Hung Type - Black caviar likewood laminate 2.0 m $ 550.00 $ 1,100.00
ELTO

Vanity Benchtop (BT) - Smartstone imperial grande - 20mm 2.0 ea $ 650.00 $ 1,300.00

Basin Mixer/Spout (BMS) - Parisi Quasar 190mm Wall Basin Mixer - 2.0 ea $ 750.00 $ 1,500.00
PQ012U190

Basin Waste (BW) - Parisi Unirvesal Pop Up Waste - TA3240 2.0 ea $ 650.00 $ 1,300.00
Bath (FB) - Forme Hilton 1740mm Oval Freestanding Bath - BHHY416 2.0 ea $ 620.00 $ 1,240.00

Bath Wall Spout (BS) - Parisi Quasar 190mm Wall Spout - PQ 02WF190 2.0 ea $ 500.00 $ 1,000.00

Bath Mixer (BM) - Parisi Unirvesal POP Up Waste - TA 4000 2.0 ea $ 420.00 $ 840.00

Overhead Mirror Cabinet (OMC) - 2.0 ea $ 320.00 $ 640.00

Strip Drain (SD) 100mm Tile Insert Strip Drain 2.0 ea $ 120.00 $ 240.00

Towel rails (TR) - Phoenix Gloss 800mm Double Trowel Rail - GS 811CHR 2.0 ea $ 260.00 $ 520.00

Towel Pan (TP) - Verotti Luci Zero Wall faced Pan + Seat - LV 200 2.0 ea $ 1,650.00 $ 3,300.00

Cistern © Geberit Sigma 8 Concealed cistern - 109795001 2.0 ea $ 1,200.00 $ 2,400.00

Page 7 of 10
 Cistern Button (CB) Geberit Sigma 30 dual flush plate - 115883KH1 2.0 ea $ 1,200.00 $ 2,400.00

Toilet Roll Holder (TRH) - Phoenix Gloss Toilet roll holder - GS892CHR 2.0 ea $ 120.00 $ 240.00

Shower screen (FSS) - Clear Frameless Glass Type 2.0 ea $ 1,500.00 $ 3,000.00

Shower Set (SHS) - Parisi Laser Single shower on rail - LTSR 1.0 ea $ 1,650.00 $ 1,650.00

Shower Mixer/Diverter (SMD) - Pasiri Quasar shower/bath mixer 1.0 ea $ 740.00 $ 740.00
diverter

Shower Head (SH) - Parisi Quadro Square 300 shower head - QQSHB300 1.0 ea $ 550.00 $ 550.00

Ceiling ARM (CA) - Parisi Quadro 200mm Ceiling Arm - QQSA1C 1.0 ea $ 260.00 $ 260.00

Subtotal $ 25,720.00

6 - Electrical Services S&I Description Quantity Units Rate Amount

Supply & Install all electrical components LED Downlight 27.0 EA $ 90.00 $ 2,430.00
Oyster Light fittings 3.0 EA $ 100.00 $ 300.00
Double GPO Fittings 2.0 EA $ 120.00 $ 240.00
Light Switch 12.0 EA $ 25.00 $ 300.00
Telephone Outlet 2.0 EA $ 55.00 $ 110.00
Flourescent Light fitting 2.0 EA $ 120.00 $ 240.00
Wall Light Internal 4.0 EA $ 80.00 $ 320.00
Spot light with Sensors 2.0 EA $ 150.00 $ 300.00
Recessed Wall Light Sensors 3.0 EA $ 140.00 $ 420.00
Recessed Wall Light Stairs 2.0 EA $ 200.00 $ 400.00
Radiant Light 2.0 EA $ 150.00 $ 300.00
Motion Detector 2.0 EA $ 40.00 $ 80.00
Electrical Wire Flex/ 2 core 2.5mm 200.0 EA $ 3.50 $ 700.00
Electrical Conduits 15mm 120.0 M $ 2.00 $ 240.00
Electrical Flex/ 4mm pvc cables 10.0 M $ 3.40 $ 34.00
16mm 3 core xple Armoured Cable 20.0 M $ 20.00 $ 400.00
Electrical : DB Mains 1.0 EA $ 300.00 $ 300.00
Electrical DB Sub 1.0 EA $ 220.00 $ 220.00
Electrical : 1.6mm Drawing Wire 250.0 M $ 1.40 $ 350.00
Electrical : Allow for all conduits boxes 30.0 M $ 5.00 $ 150.00

Subtotal $ 7,834.00

7 - Door & Door Hardware Supply Description Quantity Units Rate Amount
Door stoppers 5.0 each $ 20.00 $ 100.00
Delivery 1.0 each $ 50.00 $ 50.00

Subtotal $ 150.00

8- Roof framing & Cover Description Quantity Units Rate Amount

Colourbond custom box profile gutter with brackets FF Fascia & Gutter 24.0 lm $ 130.00 $ 3,120.00

Klip Lok Metal Deck - Dune Matt Finish 68.0 m2 $ 85.00 $ 5,780.00
Colourbond custom gutter sumps 9.0 each $ 140.00 $ 1,260.00
Colourbond 75mm dia downpipes 5.0 lm $ 140.00 $ 700.00
Cover flashing to roof 5.0 lm $ 120.00 $ 600.00
R4.0 insulation batts to roof 6.0 m2 $ 7.50 $ 45.00
Anticon 55 to roof 5.0 m2 $ 7.20 $ 36.00
Supply & Install Timber roof on Balcony 4.0 m2
Roof hatch 800x800mm 1.0 each $ 250.00 $ 250.00
Allow for connection of existing roof to the new roof 1.0 item $ 1,000.00 $ 1,000.00

Subtotal $ 3,891.00

9 - Supply and Install Shelving Description Quantity Units Rate Amount

Supply & install Walk in Robe - Polytec Bottega Oak - Woodmatt - First 1.0 each $ 2,800.00 $ 2,800.00
Floor 4,200w x 2,400h
Supply & install Walk in Robe - Polytec Bottega Oak - Woodmatt - First 1.0 each $ 1,800.00 $ 1,800.00
Floor 2,700w x 2,400h
Supply and Install - Polytec Ferro Matt _ Daybed (DB), 1.0 each $ 1,200.00 $ 1,200.00

Supply and Install - Polytec Ravine Sepia OAK _ Drawer Unit (DU), 1.0 each $ 1,100.00 $ 1,100.00

Supply and Install - Polytec Ravine Sepia OAK _ Bookcase BC 1.0 each $ 1,300.00 $ 1,300.00

Supply and Install - Polytec Ravine Sepia OAK _ Square Edge overhead 1.0 each $ 800.00 $ 800.00
open Cupboard Door (OOC),
Supply & install Benchtop (BT) - Polytec Ravine Sepia OAK _ Square Edge 1.0 each $ 800.00 $ 800.00
overhead Cupboard Door (OC),
Delivery 1.0 each $ 300.00 $ 300.00

Subtotal $ 10,100.00
Page 8 of 10
10 - Render and Plaster Description Quantity Units Rate Amount
Scyon Axon External Wall Cladding 9mm with Hardiewrap weather 64.0 m2 $ 120.00 $ 7,680.00
barrier 60mm hardiefire insulation 90mm x 45mm Stud Wall 6mm
Hardies Villaboard wall lining

Subtotal $ 7,680.00

11 - Ceilings & Insulation Description Quantity Units Rate Amount

New Ceiling Labour 65.0 m2 $ 40.00 $ 2,600.00
10mm CSR Gyrock flush plasterboard ceiling lining SUPPLER: 65.0 m2 $ 75.00 $ 4,875.00
GYPROCK
TYPE: P50 10MM SHADOW-LINE
MODEL NO: N/A
FINISH: PAINTED P01 FLAT measured elsewhere

100mm Aquachek moisture resistant ceiling lining 65.0 m2 $ 20.00 $ 1,300.00

Hardies fibre cement flush jointed ceiling lining 2.0 m2 $ 140.00 $ 280.00
Red cedar tongue & groove timber lining (Afresco) 2.0 m2 $ 130.00 $ 260.00
CSR bedmould cornice 20.0 lm $ 25.00 $ 500.00
P50 shadowline cornice 10.0 lm $ 20.00 $ 200.00

Subtotal $ 10,015.00

12 - Fixing Carpenter Description Quantity Units Rate Amount

SUPPLER: GYPROCK
TYPE: P50 10MM SHADOW-LINE
MODEL NO: N/A
FINISH: PAINTED P01 FLAT

S&I Timber roof structure 67.0 m2 $ 65.00 $ 4,355.00

Fix toilet roll holders and towel rails 1.0 each $ 25.00 $ 25.00
Nail & screw allowance 1.0 each $ 100.00 $ 100.00
Return trip 1.0 each $ 50.00 $ 50.00
S&I timber skirting 92x18mm MDF 20.0 lm $ 15.00 $ 300.00
S&I dry lining studwalls with plasterboard one side m2 $ 150.00 $ -
S&I recessed curtain pelmets lm $ 120.00 $ -
Colourbond m2 $ 50.00 $ -
Delivery each $ 120.00 $ -

Subtotal $ 4,830.00

13 - Doors & Fitout (Included) Description Quantity Units Rate Amount

S & I door D1 Bathroom door 1.0 each $ 280.00 $ 280.00
Aluminium Frame, Clear Glass & Mortice Lock
S & I door D2 - 820w x 2040h 1.0 each $ 320.00 $ 320.00
Aluminium Frame, Clear Glass & Mortice Lock
S & I door D3 820w x 2040h 1.0 each $ 320.00 $ 320.00
Aluminium Frame, Clear Glass & Mortice Lock
S & I door D4 1930w x 2040h 1.0 each $ 640.00 $ 640.00
Aluminium Frame, Clear Glass & Mortice Lock
S & I door D5 820w x 2040h 1.0 each $ 320.00 $ 320.00
Aluminium Frame, Clear Glass & Mortice Lock
S & I door D6 820w x 2040h 1.0 each $ 320.00 $ 320.00
Aluminium Frame, Clear Glass & Mortice Lock
S & I Sliding door W4 2820w x 2040h 1.0 each $ 820.00 $ 820.00
Aluminium Frame, Clear Glass & Mortice Lock
S & I Sliding door W5 2820w x 2040h 1.0 each $ 820.00 $ 820.00
Aluminium Frame, Clear Glass & Mortice Lock

Subtotal $ 3,840.00

14 - Supply & Install Tiling Description Quantity Units Rate Amount

S&I Tiles -Bedroom Tiles - Provisional 72.0 m2 $ 90.00 $ 6,480.00
Bathroom Tiles - Provisional 35.0 m2 $ 90.00 $ 3,150.00
Brick up bath hob each $ 150.00 $ -
Brick up vanity hob each $ 75.00 $ -
Brick up shower hob each $ 75.00 $ -
10.0 lm $ 60.00 $ 600.00
Subtotal $ 10,230.00

15- Glazing, Mirrors & Shower Screen Description Quantity Units Rate Amount
Clear frameless glass shower screens 1.0 Item $ 400.00 $ 400.00
Frameless glass mirrors 1.0 Item $ 400.00 $ 400.00

Subtotal $ 800.00

16 - Supply & Install Balustrade & Handrails Description Quantity Units Rate Amount
BALUSTRADES
Frameless Glass Balustrades 24.0 m $ 420.00 $ 10,080.00

Subtotal $ 10,080.00

17 - Painting Description Quantity Units Rate Amount

PAINT S& I
DULUX, Internal walls and skim coated ceiling painting 72.0 m2 $ 16.00 $ 1,152.00
DULUX, Bottle Green Exterior Walls 46.0 m2 $ 16.00 $ 736.00
P04 - PORTERS, ‘PALM BLACK’ 12.0 m2 $ 16.00 $ 192.00
DULUX, CEILING WHITE 84.0 m2 $ 16.00 $ 1,344.00
Paint skirting 20.0 lm $ 5.00 $ 100.00
Paint ceiling cornice 25.0 lm $ 15.00 $ 375.00
Return trips 1.0 each $ 100.00 $ 100.00
Equipment hire 1.0 each $ 200.00 $ 200.00

Page 9 of 10
 Subtotal $ 4,199.00

18 - Window Treatment & Flooring Covering, Description Quantity Units Rate Amount
Wall Cladding

S & I Window W1 1.0 each $ 100.00 $ 100.00

Aluminium Frame, Clear Glass
S & I Window W2 1.0 each $ 100.00 $ 100.00
Aluminium Frame, Clear Glass
S & I Window W3 1.0 each $ 100.00 $ 100.00
Aluminium Frame, Clear Glass
S & I Window W6 1.0 each $ 420.00 $ 420.00
Aluminium Frame, Clear Glass
S & I Window W7 1.0 each $ 210.00 $ 210.00
Aluminium Frame, Clear Glass
S & I Window W8 1.0 each $ 100.00 $ 100.00
Aluminium Frame, Clear Glass
Fibre Cement Wall Cladding 120.0 m2 $ 180.00 $ 21,600.00
Transluscent Glass 18.0 m2 $ 95.00 $ 1,710.00

Subtotal $ 24,340.00

19 - Landscaping & Reticulation Description Quantity Units Rate Amount

Soft landscaping and reticulation system (Prov) 1.0 each $ 4,500.00 $ 4,500.00

Subtotal $ 4,500.00

20 - Contingency Description Quantity Units Rate Amount

Contingency 1.0 each $ 3,000.00 $ 3,000.00
Products warranty 1.0 each $ 850.00 $ 850.00
Statutory structural waranty 1.0 each $ 500.00 $ 500.00
Defects liability/ Maintenance 1 year 1.0 each $ 2,000.00 $ 2,000.00
Handover items 1.0 each $ 1,500.00 $ 1,500.00

Subtotal $ 7,850.00

Total $ 152,849.00
GST $ 15,284.90
Total Contract $ 168,133.90

Page 10 of 10