SlideShare a Scribd company logo
1 of 14
Download to read offline
Duplex_Cost Summary_05.05.15
Job DescriptionJob Name : BUILDER SAMPLE
Demolition of existing dwelling incl.
construction of Attached Dual Occupancy
incl. site works
Client's Name: Builder sample
m2Cost/TradeTrade DescriptionTrd Trade
TotalNo. %
107,525PRELIMINARIES 11.93 289.051
23,629DEMOLITION & EXCAVATION 2.62 63.522
76,329CONCRETE 8.47 205.193
75,970BRICKWORK / BLOCKWORK 8.43 204.224
15,760WINDOWS & GLAZING 1.75 42.375
7,056STRUCTURAL STEEL 0.78 18.976
15,400METAL WORK 1.71 41.407
40,690ROOFING 4.51 109.388
95,570CARPENTRY 10.60 256.919
27,800JOINERY 3.08 74.7310
26,820FIXTURES & FITTINGS 2.98 72.1011
10,605WATERPROOFING 1.18 28.5112
35,135TILING 3.90 94.4513
55,610PLASTERING 6.17 149.4914
13,450CARPET 1.49 36.1615
16,450RENDERING 1.83 44.2216
26,290PAINTING 2.92 70.6717
43,465HYDRAULIC SERVICES (PROVISIONAL
SUM)
4.82 116.8418
24,820ELECTRICAL SERVICES (PROVISIONAL
SUM)
2.75 66.7219
5,000MECHANICAL SERVICES (PROVISIONAL
SUM)
0.55 13.4420
35,465EXTERNAL WORKS 3.93 95.3421
1,488FINAL CLEAN 0.17 4.0022
39,017BUILDR'S MARGIN @ 5% 4.33 104.8823
Subtotal24 819,344
81,935GST 9.09 220.2625
CLARIFICATIONS26
901,279100.00 2,422.79GFA: 372 m2.
$ 901,279Final Total :
Page : 1NEWIN ESTIMATING SERVICE 5/May/15Date of Printing:
Global Estimating System (32 Bit) - H10 FIRST AVE BERALA NSW 2141
of 1
SAM
PLE
Duplex_Cost Break Up_05.05.15
Job Name : BUILDER SAMPLE Job Description
Client's Name: Builder sample Demolition of existing dwelling incl.
construction of Attached Dual Occupancy
incl. site works
Item DescriptionItem AmountRateUnitQuantity
No.
PRELIMINARIESTrade : 1
PRELIMINARIES
1.00 ItemHome Warranty Insurance @ 0.079% of
construction cost
1 6,554.51 6,554.52
36.00 WeeksSite Foreman (3 days a week)2 1,080.00 38,880.00
36.00 WeeksLabourer (3 days a week)3 840.00 30,240.00
16.00 mSite fencing and temporary public access4 75.00 1,200.00
1.00 ItemSediment control5 1,000.00 1,000.00
2.00 ItemScaffold setup / dismantle6 2,500.00 5,000.00
470.00 m2Scaffold hire (1 month only)7 25.00 11,750.00
36.00 WeeksTemp Services8 50.00 1,800.00
36.00 WeeksOnsite toilet facilities9 100.00 3,600.00
10.00 WeeksSkip Bins10 450.00 4,500.00
2.00 ItemSurveyor11 1,500.00 3,000.00
PRELIMINARIES Total : 107,524.52
DEMOLITION & EXCAVATIONTrade : 2
DEMOLITION & EXCAVATION
Demolition
1.00 ItemDemolish existing structures1 15,000.00 15,000.00
Excavation
576.00 m2Site clearance2 4.00 2,304.00
145.00 m3Bulk excavation3 35.00 5,075.00
10.00 m3Detailed excavation4 125.00 1,250.00
DEMOLITION & EXCAVATION Total : 23,629.00
CONCRETETrade : 3
CONCRETE
Onsite Detention Tank (Both Duplex)
4.00 m3Concrete footings :[34 m]1 400.00 1,600.00
5.00 m3150mm thick concrete slab onground :[32 m2]2 400.00 2,000.00
7.00 m3200mm thick suspended concrete slab :[32 m2]3 220.00 1,540.00
Page : 1NEWIN ESTIMATING SERVICE 5/May/15Date of Printing:
- H10 FIRST AVE BERALA NSW 2141 Global Estimating System (32 Bit)
of 13
SAM
PLE
Duplex_Cost Break Up_05.05.15
Job Name : BUILDER SAMPLE Job Description
Client's Name: Builder sample Demolition of existing dwelling incl.
construction of Attached Dual Occupancy
incl. site works
Item DescriptionItem AmountRateUnitQuantity
No.
CONCRETETrade : 3 (Continued)
41.00 m2Bondek to suspended slab4 85.00 3,485.00
1.00 TonneReinforcement to suspended slab (120kg/m3)5 1,300.00 1,300.00
Ground Floor
81.00 m300mm DIA concrete piers max 1m depth :[81
No]
6 195.00 15,795.00
9.00 m3Concrete footings :[97 m]7 400.00 3,600.00
289.00 m2Waffle pod concrete slab onground8 135.00 39,015.00
Steps
2.00 ItemExternal concrete steps9 1,500.00 3,000.00
Sundries
1.00 ItemDrains/sumps/cure/joints/pump/test/etc10 4,993.45 4,993.45
CONCRETE Total : 76,328.45
BRICKWORK / BLOCKWORKTrade : 4
BRICKWORK / BLOCKWORK
Onsite Detention Tank
41.00 m21200mm high concrete corefilled block walling
:[34 m]
1 190.00 7,790.00
Ground Floor
219.00 m2Single skin common brick veneer walling :[68 m]2 90.00 19,710.00
39.00 m2Double skin common brick external walling :[11
m]
3 160.00 6,240.00
57.00 m2Double skin common brick party walling :[16 m]4 160.00 9,120.00
4.00 NoCommon brick columns5 450.00 1,800.00
First Floor
133.00 m2Single skin common brick veneer walling :[51 m]6 90.00 11,970.00
45.00 m2Double skin common brick party walling :[15 m]7 160.00 7,200.00
10.00 m2Double skin common brick balustrade walling :[8
m]
8 160.00 1,600.00
Sundries
68.00 mTermite treatment9 30.00 2,040.00
34.00 ThouMud, dpc, lintels, etc10 250.00 8,500.00
BRICKWORK / BLOCKWORK Total : 75,970.00
Page : 2NEWIN ESTIMATING SERVICE 5/May/15Date of Printing:
- H10 FIRST AVE BERALA NSW 2141 Global Estimating System (32 Bit)
of 13
SAM
PLE
Duplex_Cost Break Up_05.05.15
Job Name : BUILDER SAMPLE Job Description
Client's Name: Builder sample Demolition of existing dwelling incl.
construction of Attached Dual Occupancy
incl. site works
Item DescriptionItem AmountRateUnitQuantity
No.
WINDOWS & GLAZINGTrade : 5
WINDOWS & GLAZING
Ground Floor
15.00 m2Aluminium framed windows :[10 No]1 300.00 4,500.00
9.00 m2Aluminium framed doors :[2 No]2 320.00 2,880.00
First Floor
11.00 m2Aluminium framed windows :[8 No]3 300.00 3,300.00
9.00 m2Aluminium framed doors :[2 No]4 320.00 2,880.00
Sundries
44.00 m2Flyscreens5 50.00 2,200.00
WINDOWS & GLAZING Total : 15,760.00
STRUCTURAL STEELTrade : 6
STRUCTURAL STEEL
0.60 TonneStructural Steel1 10,500.00 6,300.00
1.00 ItemBolts, plates, braces etc.. @ 12%2 756.00 756.00
STRUCTURAL STEEL Total : 7,056.00
METAL WORKTrade : 7
METAL WORK
Duplex A
6.00 mBalustrade allowance to internal stair1 350.00 2,100.00
3.00 mGrated drain to garage entry2 250.00 750.00
1.00 ItemAutomated panel lift garage door3 3,000.00 3,000.00
1.00 ItemClothes line4 550.00 550.00
1.00 ItemLetter box5 250.00 250.00
1.00 ItemSignage6 150.00 150.00
Duplex B
6.00 mBalustrade allowance to internal stair7 350.00 2,100.00
4.00 mGlazed balustrade to first floor balcony8 450.00 1,800.00
3.00 mGrated drain to garage entry9 250.00 750.00
1.00 ItemAutomated panel lift garage door10 3,000.00 3,000.00
Page : 3NEWIN ESTIMATING SERVICE 5/May/15Date of Printing:
- H10 FIRST AVE BERALA NSW 2141 Global Estimating System (32 Bit)
of 13
SAM
PLE
Duplex_Cost Break Up_05.05.15
Job Name : BUILDER SAMPLE Job Description
Client's Name: Builder sample Demolition of existing dwelling incl.
construction of Attached Dual Occupancy
incl. site works
Item DescriptionItem AmountRateUnitQuantity
No.
METAL WORKTrade : 7 (Continued)
1.00 ItemClothes line11 550.00 550.00
1.00 ItemLetter box12 250.00 250.00
1.00 ItemSignage13 150.00 150.00
METAL WORK Total : 15,400.00
ROOFINGTrade : 8
ROOFING
1.00 ItemAllowance for tarp protection during
construction
1 1,000.00 1,000.00
321.00 m2Metal roof sheeting2 65.00 20,865.00
321.00 m2EO insulation3 10.00 3,210.00
130.00 mFascia4 45.00 5,850.00
98.00 mGutter5 55.00 5,390.00
65.00 m2Eaves lining6 35.00 2,275.00
42.00 mDownpipes :[8 No]7 50.00 2,100.00
ROOFING Total : 40,690.00
CARPENTRYTrade : 9
CARPENTRY
Doors
2.00 NoExternal entry door1 850.00 1,700.00
2.00 NoExternal solidcore door to laundry2 450.00 900.00
16.00 NoInternal single leaf solidcore door3 250.00 4,000.00
2.00 NoInternal single cavity sliding solidcore door to
ensuites
4 300.00 600.00
22.00 NoDoor hardware5 80.00 1,760.00
Framing
173.00 m2Timber floor framing incl. 1 layer of yellow
tongue cladding
6 75.00 12,975.00
321.00 m2Timber roof framing7 85.00 27,285.00
352.00 m2External timber stud walling :[352 m]8 35.00 12,320.00
310.00 m2Internal timber stud walling :[106 m]9 35.00 10,850.00
Page : 4NEWIN ESTIMATING SERVICE 5/May/15Date of Printing:
- H10 FIRST AVE BERALA NSW 2141 Global Estimating System (32 Bit)
of 13
SAM
PLE
Duplex_Cost Break Up_05.05.15
Job Name : BUILDER SAMPLE Job Description
Client's Name: Builder sample Demolition of existing dwelling incl.
construction of Attached Dual Occupancy
incl. site works
Item DescriptionItem AmountRateUnitQuantity
No.
CARPENTRYTrade : 9 (Continued)
Stairs
2.00 ItemTimber internal stairs10 7,500.00 15,000.00
Window Install
64.00 HrsCarpentry labour11 45.00 2,880.00
1.00 ItemSundries12 500.00 500.00
Architraves / Skirting
2.00 ItemArchitraves allowance - Provisional Sum13 1,200.00 2,400.00
2.00 ItemSkirting allowance - Provisional Sum14 1,200.00 2,400.00
CARPENTRY Total : 95,570.00
JOINERYTrade : 10
JOINERY
Kitchen
2.00 ItemKitchen joinery with overhead cupboards +
breakfast bar in 2pac polyurethane finish incl.
20mm thick stone benchtop
1 9,000.00 18,000.00
2.00 ItemColourbacked glass splashback2 1,500.00 3,000.00
Bedrooms
4.00 NoBuilt in robe3 850.00 3,400.00
6.00 mWalk in robe :[2 No]4 350.00 2,100.00
Hallway
2.00 NoLinen cupboard incl. door and hardware5 650.00 1,300.00
JOINERY Total : 27,800.00
FIXTURES & FITTINGSTrade : 11
FIXTURES & FITTINGS
Ground Floor
Kitchen
2.00 ItemKitchen sink1 350.00 700.00
2.00 ItemMixer2 80.00 160.00
2.00 ItemCooktop3 450.00 900.00
2.00 ItemOven4 950.00 1,900.00
Page : 5NEWIN ESTIMATING SERVICE 5/May/15Date of Printing:
- H10 FIRST AVE BERALA NSW 2141 Global Estimating System (32 Bit)
of 13
SAM
PLE
Duplex_Cost Break Up_05.05.15
Job Name : BUILDER SAMPLE Job Description
Client's Name: Builder sample Demolition of existing dwelling incl.
construction of Attached Dual Occupancy
incl. site works
Item DescriptionItem AmountRateUnitQuantity
No.
FIXTURES & FITTINGSTrade : 11 (Continued)
2.00 ItemRangehood5 400.00 800.00
2.00 ItemDishwasher6 950.00 1,900.00
Powder Room
2.00 ItemToilet suite7 250.00 500.00
2.00 ItemToilet roll holder8 50.00 100.00
2.00 ItemWall hung basin9 300.00 600.00
2.00 ItemMixer10 60.00 120.00
2.00 ItemMirror11 100.00 200.00
2.00 ItemSoap holder12 50.00 100.00
2.00 ItemTowel Rack13 60.00 120.00
2.00 ItemCoat hook14 50.00 100.00
Laundry
2.00 ItemLaundry tub15 250.00 500.00
2.00 ItemMixer16 60.00 120.00
2.00 ItemWashing machine cocks17 50.00 100.00
2.00 ItemToilet suite18 350.00 700.00
2.00 ItemToilet roll holder19 50.00 100.00
2.00 ItemSoap holder20 50.00 100.00
2.00 ItemTowel Rack21 60.00 120.00
2.00 ItemCoat hook22 50.00 100.00
2.00 ItemFrameless shower screen23 1,500.00 3,000.00
2.00 ItemShower set24 350.00 700.00
First Floor
Bathrooms
2.00 ItemToilet suite25 250.00 500.00
2.00 ItemToilet roll holder26 50.00 100.00
2.00 ItemVanity basin27 300.00 600.00
2.00 ItemMixer28 60.00 120.00
2.00 ItemMirror29 150.00 300.00
2.00 ItemSoap holder30 50.00 100.00
2.00 ItemTowel Rack31 60.00 120.00
Page : 6NEWIN ESTIMATING SERVICE 5/May/15Date of Printing:
- H10 FIRST AVE BERALA NSW 2141 Global Estimating System (32 Bit)
of 13
SAM
PLE
Duplex_Cost Break Up_05.05.15
Job Name : BUILDER SAMPLE Job Description
Client's Name: Builder sample Demolition of existing dwelling incl.
construction of Attached Dual Occupancy
incl. site works
Item DescriptionItem AmountRateUnitQuantity
No.
FIXTURES & FITTINGSTrade : 11 (Continued)
2.00 ItemCoat hook32 50.00 100.00
2.00 ItemFrameless shower screen33 1,500.00 3,000.00
2.00 ItemShower set34 350.00 700.00
2.00 ItemBath tub35 750.00 1,500.00
2.00 ItemBath set36 150.00 300.00
Ensuites
2.00 ItemToilet suite37 250.00 500.00
2.00 ItemToilet roll holder38 50.00 100.00
2.00 ItemVanity basin39 300.00 600.00
2.00 ItemMixer40 60.00 120.00
2.00 ItemMirror41 150.00 300.00
2.00 ItemSoap holder42 50.00 100.00
2.00 ItemTowel Rack43 60.00 120.00
2.00 ItemCoat hook44 50.00 100.00
2.00 ItemFrameless shower screen45 1,500.00 3,000.00
2.00 ItemShower set46 350.00 700.00
FIXTURES & FITTINGS Total : 26,820.00
WATERPROOFINGTrade : 12
WATERPROOFING
38.00 m2Waterproof wet area floors1 35.00 1,330.00
99.00 m2Waterproof wet area walls2 35.00 3,465.00
102.00 m2Waterproof membrane to onsite detention tank3 35.00 3,570.00
14.00 m2Waterproof porch4 35.00 490.00
38.00 m2Waterproof alfresco5 35.00 1,330.00
12.00 m2Waterproof balcony6 35.00 420.00
WATERPROOFING Total : 10,605.00
TILINGTrade : 13
TILING
Page : 7NEWIN ESTIMATING SERVICE 5/May/15Date of Printing:
- H10 FIRST AVE BERALA NSW 2141 Global Estimating System (32 Bit)
of 13
SAM
PLE
Duplex_Cost Break Up_05.05.15
Job Name : BUILDER SAMPLE Job Description
Client's Name: Builder sample Demolition of existing dwelling incl.
construction of Attached Dual Occupancy
incl. site works
Item DescriptionItem AmountRateUnitQuantity
No.
TILINGTrade : 13 (Continued)
64.00 m2Screed to correct falls to porch / alfresco / wet
areas / balcony
1 35.00 2,240.00
38.00 m2Supply and fix floor tiles to wet areas (PC Sum
Supply $40/m2)
2 85.00 3,230.00
153.00 m2Supply and fix wall tiles to wet areas (PC Sum
Supply $40/m2)
3 85.00 13,005.00
94.00 m2Supply and fix floor tiles to kitchen / living /
dining (PC Sum Supply $40/m2)
4 85.00 7,990.00
12.00 m2Supply and fix floor tiles to understair storage
(PC Sum Supply $40/m2)
5 85.00 1,020.00
26.00 m2Supply and fix floor tiles to retreat (PC Sum
Supply $40/m2)
6 85.00 2,210.00
14.00 m2Supply and fix floor tiles to porch (PC Sum
Supply $40/m2)
7 85.00 1,190.00
38.00 m2Supply and fix floor tiles to alfresco (PC Sum
Supply $40/m2)
8 85.00 3,230.00
12.00 m2Supply and fix floor tiles to balcony (PC Sum
Supply $40/m2)
9 85.00 1,020.00
TILING Total : 35,135.00
PLASTERINGTrade : 14
PLASTERING
Ceilings
312.00 m2Plasterboard suspended ceiling1 25.00 7,800.00
88.00 m2Moisture resistant plasterboard ceiling2 35.00 3,080.00
380.00 mCornice3 25.00 9,500.00
2.00 NoCeiling access panels4 350.00 700.00
Walls
798.00 m2Internal plasterboard lining5 25.00 19,950.00
174.00 m2Villaboard lining6 35.00 6,090.00
662.00 m2Insulation7 10.00 6,620.00
Floors
22.00 m2CFC lining to first floor wet areas8 55.00 1,210.00
12.00 m2CFC lining to first floor balcony9 55.00 660.00
PLASTERING Total : 55,610.00
Page : 8NEWIN ESTIMATING SERVICE 5/May/15Date of Printing:
- H10 FIRST AVE BERALA NSW 2141 Global Estimating System (32 Bit)
of 13
SAM
PLE
Duplex_Cost Break Up_05.05.15
Job Name : BUILDER SAMPLE Job Description
Client's Name: Builder sample Demolition of existing dwelling incl.
construction of Attached Dual Occupancy
incl. site works
Item DescriptionItem AmountRateUnitQuantity
No.
CARPETTrade : 15
CARPET
100.00 m2Carpet to bedrooms1 65.00 6,500.00
30.00 m2Carpet to hallway on first floor2 65.00 1,950.00
2.00 ItemCarpet covering to internal stairs3 2,500.00 5,000.00
CARPET Total : 13,450.00
RENDERINGTrade : 16
RENDERING
470.00 m2Sand and cement render to external facade1 35.00 16,450.00
RENDERING Total : 16,450.00
PAINTINGTrade : 17
PAINTING
798.00 m2Paint to new internal walls1 10.00 7,980.00
400.00 m2Paint to set ceiling2 12.00 4,800.00
22.00 NoPaint to doors3 80.00 1,760.00
470.00 m2Paint external walls4 25.00 11,750.00
PAINTING Total : 26,290.00
HYDRAULIC SERVICES (PROVISIONAL SUM)Trade : 18
HYDRAULIC SERVICES (PROVISIONAL
SUM)
2.00 ItemSewer connection1 750.00 1,500.00
2.00 ItemStormwater connection2 750.00 1,500.00
2.00 ItemWater supply in3 850.00 1,700.00
2.00 ItemGas supply in4 1,000.00 2,000.00
2.00 ItemBoundary trap5 550.00 1,100.00
80.00 mSewer line rough-in6 65.00 5,200.00
141.00 mStormwater line rough-in7 65.00 9,165.00
2.00 NoSewer Pit8 500.00 1,000.00
16.00 NoStormwater Pit9 100.00 1,600.00
Page : 9NEWIN ESTIMATING SERVICE 5/May/15Date of Printing:
- H10 FIRST AVE BERALA NSW 2141 Global Estimating System (32 Bit)
of 13
SAM
PLE
Duplex_Cost Break Up_05.05.15
Job Name : BUILDER SAMPLE Job Description
Client's Name: Builder sample Demolition of existing dwelling incl.
construction of Attached Dual Occupancy
incl. site works
Item DescriptionItem AmountRateUnitQuantity
No.
HYDRAULIC SERVICES (PROVISIONAL SUM)Trade : 18 (Continued)
4.00 NoGas bayonets10 200.00 800.00
2.00 NoExternal hose cocks11 150.00 300.00
2.00 NoUnder slab sewer lines12 500.00 1,000.00
2.00 NoHeat insulation to pipework (lagging)13 350.00 700.00
2.00 NoConduits to floor14 450.00 900.00
2.00 NoFloor wastes15 700.00 1,400.00
2.00 NoStacks16 600.00 1,200.00
2.00 NoInstantaneous HWU17 1,200.00 2,400.00
2.00 NoInitial fix18 1,000.00 2,000.00
2.00 NoFinial fix19 1,000.00 2,000.00
2.00 NoRainwater tank20 3,000.00 6,000.00
HYDRAULIC SERVICES (PROVISIONAL SUM) Total : 43,465.00
ELECTRICAL SERVICES (PROVISIONAL SUM)Trade : 19
ELECTRICAL SERVICES (PROVISIONAL
SUM)
2.00 ItemElectrical Supply1 1,200.00 2,400.00
2.00 ItemMainboard2 1,000.00 2,000.00
60.00 NoDouble GPO3 110.00 6,600.00
2.00 NoLighting allowance incl. install4 5,000.00 10,000.00
4.00 NoHardwired smoke alarm5 150.00 600.00
6.00 NoData outlet6 160.00 960.00
4.00 NoPhone outlet7 160.00 640.00
2.00 ItemTV antenna8 250.00 500.00
4.00 NoTV outlet9 280.00 1,120.00
ELECTRICAL SERVICES (PROVISIONAL SUM) Total : 24,820.00
MECHANICAL SERVICES (PROVISIONAL SUM)Trade : 20
MECHANICAL SERVICES
(PROVISIONAL SUM)
8.00 NoWet area ventilation1 250.00 2,000.00
2.00 NoSplit system air conditioning to living room only2 1,500.00 3,000.00
Page : 10NEWIN ESTIMATING SERVICE 5/May/15Date of Printing:
- H10 FIRST AVE BERALA NSW 2141 Global Estimating System (32 Bit)
of 13
SAM
PLE
Duplex_Cost Break Up_05.05.15
Job Name : BUILDER SAMPLE Job Description
Client's Name: Builder sample Demolition of existing dwelling incl.
construction of Attached Dual Occupancy
incl. site works
Item DescriptionItem AmountRateUnitQuantity
No.
MECHANICAL SERVICES (PROVISIONAL SUM) Total : 5,000.00
EXTERNAL WORKSTrade : 21
EXTERNAL WORKS
2.00 ItemCrossover1 3,500.00 7,000.00
61.00 m2Concrete driveway incl. stencilling2 135.00 8,235.00
160.00 m2Turf over site3 20.00 3,200.00
60.00 m2Gravel mulch4 20.00 1,200.00
46.00 m2Planters5 80.00 3,680.00
75.00 m2Planter edging allowance incl. agglines +
bitumen paint
6 130.00 9,750.00
2.00 ItemIrrigation system7 1,200.00 2,400.00
8
NoteNo allowance for council works9
EXTERNAL WORKS Total : 35,465.00
FINAL CLEANTrade : 22
FINAL CLEAN
372.00 m2Final clean of site once construction has been
completed
1 4.00 1,488.00
FINAL CLEAN Total : 1,488.00
BUILDR'S MARGIN @ 5%Trade : 23
BUILDR'S MARGIN @ 5%
1.00 ItemBuilder's margin @ 5% of construction cost1 39,016.35 39,016.35
BUILDR'S MARGIN @ 5% Total : 39,016.35
SubtotalTrade : 24
Subtotal Total :
GSTTrade : 25
GST
Page : 11NEWIN ESTIMATING SERVICE 5/May/15Date of Printing:
- H10 FIRST AVE BERALA NSW 2141 Global Estimating System (32 Bit)
of 13
SAM
PLE
Duplex_Cost Break Up_05.05.15
Job Name : BUILDER SAMPLE Job Description
Client's Name: Builder sample Demolition of existing dwelling incl.
construction of Attached Dual Occupancy
incl. site works
Item DescriptionItem AmountRateUnitQuantity
No.
GSTTrade : 25 (Continued)
1.00 ItemGood & Services tax @ 10% of construction cost1 81,934.40 81,934.40
GST Total : 81,934.40
CLARIFICATIONSTrade : 26
CLARIFICATIONS
We have made an allowance for the following
NoteAllowance for demolition1
NoteAllowance for stormwater system where required2
NoteAllowance for finishes as per spec3
NoteAllowance for certified waterproofing4
NoteAllowance for mechanical ventilation5
NoteAllowance for split system air conditioning6
NoteAllowance for hard wired smoke detectors7
NoteAllowance for irrigation system8
NoteA construction period of 36 weeks9
We have made no allowance for the following
NoteNo allowance for works other than specified10
NoteNo allowance for any repairs to existing faulty
structures / services / finishes / landscaping
11
NoteNo allowance for site remediation and
decontamination
12
NoteNo allowance for services diversions, easements,
encasements or the like
13
NoteNo allowance for placing cables underground14
NoteNo allowance for Council works15
NoteNo allowance for smart system wiring16
NoteNo allowance for Water or Energy Authorities
requirements
17
NoteNo allowance for contingency. We recommend a
contingency of 5% be allowed over the entire
project
18
NoteNo allowance for escalation in costs and union
enterprise bargaining costs
19
NoteNo allowance for any cost increases associated
with the 10% GST
20
NoteNo allowance for consultant Fees or PCA21
Page : 12NEWIN ESTIMATING SERVICE 5/May/15Date of Printing:
- H10 FIRST AVE BERALA NSW 2141 Global Estimating System (32 Bit)
of 13
SAM
PLE
Duplex_Cost Break Up_05.05.15
Job Name : BUILDER SAMPLE Job Description
Client's Name: Builder sample Demolition of existing dwelling incl.
construction of Attached Dual Occupancy
incl. site works
Item DescriptionItem AmountRateUnitQuantity
No.
CLARIFICATIONSTrade : 26 (Continued)
NoteNo allowance for Council contributions, design
fees, bank fees and charges, marketing, leasing
and selling costs
22
Note on Variations
NoteAny variation of the contract will be submitted to
the client in writing and require the client's
written approval and consent before the variation
works is to proceed
23
Disclaimer
NoteThis report is for use by the party to whom it is
addressed and for no other purposes. No
responsibility is taken for any third party who
may use or rely on the whole or any part of this
report
24
NoteAll quantities are approximate only25
NoteUnder no circumstances are the quantities or
rates to form part of the building contract
26
CLARIFICATIONS Total :
Page : 13NEWIN ESTIMATING SERVICE 5/May/15Date of Printing:
- H10 FIRST AVE BERALA NSW 2141 Global Estimating System (32 Bit)
of 13
SAM
PLE

More Related Content

Viewers also liked

Paquetes NOVIAS Puebla 2017
Paquetes NOVIAS Puebla 2017 Paquetes NOVIAS Puebla 2017
Paquetes NOVIAS Puebla 2017 MakeupbyBel
 
Azizi instruments coutumiers de domination masculine2
Azizi instruments coutumiers de domination masculine2Azizi instruments coutumiers de domination masculine2
Azizi instruments coutumiers de domination masculine2Souad Azizi
 
Vivek - Instrumentation engineer
Vivek - Instrumentation engineerVivek - Instrumentation engineer
Vivek - Instrumentation engineerVivek Nair
 
Anthropologie et cinéma historique
Anthropologie et cinéma historiqueAnthropologie et cinéma historique
Anthropologie et cinéma historiqueSouad Azizi
 
Azizi ressources visuelles en anthropologie sc
Azizi ressources visuelles en anthropologie scAzizi ressources visuelles en anthropologie sc
Azizi ressources visuelles en anthropologie scSouad Azizi
 
9.DataçãO Absoluta
9.DataçãO Absoluta9.DataçãO Absoluta
9.DataçãO Absolutaguestfa5e9
 
Avaliação Hidrogeológica dos Sistemas Aquíferos Tubarão e Cristalino da Porçã...
Avaliação Hidrogeológica dos Sistemas Aquíferos Tubarão e Cristalino da Porçã...Avaliação Hidrogeológica dos Sistemas Aquíferos Tubarão e Cristalino da Porçã...
Avaliação Hidrogeológica dos Sistemas Aquíferos Tubarão e Cristalino da Porçã...Gabriella Ribeiro
 
CARACTERIZAÇÃO HIDROQUÍMICA DO SISTEMA AQUÍFERO BAURU NO ESPIGÃO DE MARÍLIA (SP)
CARACTERIZAÇÃO HIDROQUÍMICA DO SISTEMA AQUÍFERO BAURU NO ESPIGÃO DE MARÍLIA (SP)CARACTERIZAÇÃO HIDROQUÍMICA DO SISTEMA AQUÍFERO BAURU NO ESPIGÃO DE MARÍLIA (SP)
CARACTERIZAÇÃO HIDROQUÍMICA DO SISTEMA AQUÍFERO BAURU NO ESPIGÃO DE MARÍLIA (SP)Gabriella Ribeiro
 
Solar plant ppt by ritesh kumawat
Solar plant ppt by ritesh kumawatSolar plant ppt by ritesh kumawat
Solar plant ppt by ritesh kumawatRitesh Kumawat
 
Grid connected rooftop solar power plant at silicon
Grid connected rooftop solar power plant at siliconGrid connected rooftop solar power plant at silicon
Grid connected rooftop solar power plant at siliconNavneet Das
 
Fosseis E DataçãO Das Rochas
Fosseis E DataçãO Das RochasFosseis E DataçãO Das Rochas
Fosseis E DataçãO Das RochasSérgio Luiz
 

Viewers also liked (15)

Paquetes NOVIAS Puebla 2017
Paquetes NOVIAS Puebla 2017 Paquetes NOVIAS Puebla 2017
Paquetes NOVIAS Puebla 2017
 
Mahnama Sultan ul Faqr November 2014
Mahnama Sultan ul Faqr November 2014Mahnama Sultan ul Faqr November 2014
Mahnama Sultan ul Faqr November 2014
 
NR Reference 1
NR Reference 1NR Reference 1
NR Reference 1
 
Azizi instruments coutumiers de domination masculine2
Azizi instruments coutumiers de domination masculine2Azizi instruments coutumiers de domination masculine2
Azizi instruments coutumiers de domination masculine2
 
Dinossauros do brasil
Dinossauros do brasilDinossauros do brasil
Dinossauros do brasil
 
Vivek - Instrumentation engineer
Vivek - Instrumentation engineerVivek - Instrumentation engineer
Vivek - Instrumentation engineer
 
Anthropologie et cinéma historique
Anthropologie et cinéma historiqueAnthropologie et cinéma historique
Anthropologie et cinéma historique
 
Azizi ressources visuelles en anthropologie sc
Azizi ressources visuelles en anthropologie scAzizi ressources visuelles en anthropologie sc
Azizi ressources visuelles en anthropologie sc
 
9.DataçãO Absoluta
9.DataçãO Absoluta9.DataçãO Absoluta
9.DataçãO Absoluta
 
Avaliação Hidrogeológica dos Sistemas Aquíferos Tubarão e Cristalino da Porçã...
Avaliação Hidrogeológica dos Sistemas Aquíferos Tubarão e Cristalino da Porçã...Avaliação Hidrogeológica dos Sistemas Aquíferos Tubarão e Cristalino da Porçã...
Avaliação Hidrogeológica dos Sistemas Aquíferos Tubarão e Cristalino da Porçã...
 
CARACTERIZAÇÃO HIDROQUÍMICA DO SISTEMA AQUÍFERO BAURU NO ESPIGÃO DE MARÍLIA (SP)
CARACTERIZAÇÃO HIDROQUÍMICA DO SISTEMA AQUÍFERO BAURU NO ESPIGÃO DE MARÍLIA (SP)CARACTERIZAÇÃO HIDROQUÍMICA DO SISTEMA AQUÍFERO BAURU NO ESPIGÃO DE MARÍLIA (SP)
CARACTERIZAÇÃO HIDROQUÍMICA DO SISTEMA AQUÍFERO BAURU NO ESPIGÃO DE MARÍLIA (SP)
 
Solar plant ppt by ritesh kumawat
Solar plant ppt by ritesh kumawatSolar plant ppt by ritesh kumawat
Solar plant ppt by ritesh kumawat
 
Grid connected rooftop solar power plant at silicon
Grid connected rooftop solar power plant at siliconGrid connected rooftop solar power plant at silicon
Grid connected rooftop solar power plant at silicon
 
Fosseis E DataçãO Das Rochas
Fosseis E DataçãO Das RochasFosseis E DataçãO Das Rochas
Fosseis E DataçãO Das Rochas
 
Les echos
Les echosLes echos
Les echos
 

Similar to Builder Sample

Architect Sample
Architect SampleArchitect Sample
Architect SampleHai Nguyen
 
Home Owner Sample
Home Owner SampleHome Owner Sample
Home Owner SampleHai Nguyen
 
SMM7 Bill of Quantities
SMM7 Bill of QuantitiesSMM7 Bill of Quantities
SMM7 Bill of QuantitiesNatalie Reid
 
Project of construction management
Project of construction managementProject of construction management
Project of construction managementMuhammad Umar Hayat
 
Schedule of Works Cost Summary Report
Schedule of Works Cost Summary ReportSchedule of Works Cost Summary Report
Schedule of Works Cost Summary ReportNatalie Reid
 
Labour Productivity for construction projects
Labour Productivity for construction projectsLabour Productivity for construction projects
Labour Productivity for construction projectsKapugantikapuganti Gupta
 
$49-ROOF-ESTIMATE_Final Draft
$49-ROOF-ESTIMATE_Final Draft$49-ROOF-ESTIMATE_Final Draft
$49-ROOF-ESTIMATE_Final DraftJason Sloan
 
BSR - 2021 - Mullaitivu - District
BSR - 2021 - Mullaitivu - District BSR - 2021 - Mullaitivu - District
BSR - 2021 - Mullaitivu - District Vj NiroSh
 
BSR - 2021 - Kiliinochchi - District
BSR - 2021 - Kiliinochchi - District BSR - 2021 - Kiliinochchi - District
BSR - 2021 - Kiliinochchi - District Vj NiroSh
 
DESIGN OF G+20 MULTISTOREY BUILDING
DESIGN OF G+20 MULTISTOREY BUILDINGDESIGN OF G+20 MULTISTOREY BUILDING
DESIGN OF G+20 MULTISTOREY BUILDINGAnjneya Srivastava
 
Architectural Technology Project
Architectural Technology ProjectArchitectural Technology Project
Architectural Technology ProjectTomcully18
 
Programme Sync with BOQ from contract, Cost & ResEqp Loaded (Initial Stage)
Programme Sync with BOQ from contract, Cost & ResEqp Loaded (Initial Stage)Programme Sync with BOQ from contract, Cost & ResEqp Loaded (Initial Stage)
Programme Sync with BOQ from contract, Cost & ResEqp Loaded (Initial Stage)Allan Leyte
 
Industrial training report
Industrial training reportIndustrial training report
Industrial training reportkiransuresh7
 

Similar to Builder Sample (20)

Architect Sample
Architect SampleArchitect Sample
Architect Sample
 
Home Owner Sample
Home Owner SampleHome Owner Sample
Home Owner Sample
 
SMM7 Bill of Quantities
SMM7 Bill of QuantitiesSMM7 Bill of Quantities
SMM7 Bill of Quantities
 
Construction Management Project
Construction Management ProjectConstruction Management Project
Construction Management Project
 
Project of construction management
Project of construction managementProject of construction management
Project of construction management
 
Rab final bata
Rab final bataRab final bata
Rab final bata
 
RR Nagar
RR NagarRR Nagar
RR Nagar
 
Schedule of Works Cost Summary Report
Schedule of Works Cost Summary ReportSchedule of Works Cost Summary Report
Schedule of Works Cost Summary Report
 
GBI: Role of BS
GBI: Role of BSGBI: Role of BS
GBI: Role of BS
 
Labour Productivity for construction projects
Labour Productivity for construction projectsLabour Productivity for construction projects
Labour Productivity for construction projects
 
$49-ROOF-ESTIMATE_Final Draft
$49-ROOF-ESTIMATE_Final Draft$49-ROOF-ESTIMATE_Final Draft
$49-ROOF-ESTIMATE_Final Draft
 
BSR - 2021 - Mullaitivu - District
BSR - 2021 - Mullaitivu - District BSR - 2021 - Mullaitivu - District
BSR - 2021 - Mullaitivu - District
 
Resources Calculations for Bldg. A
Resources Calculations for Bldg. AResources Calculations for Bldg. A
Resources Calculations for Bldg. A
 
BSR - 2021 - Kiliinochchi - District
BSR - 2021 - Kiliinochchi - District BSR - 2021 - Kiliinochchi - District
BSR - 2021 - Kiliinochchi - District
 
BQ
BQBQ
BQ
 
DESIGN OF G+20 MULTISTOREY BUILDING
DESIGN OF G+20 MULTISTOREY BUILDINGDESIGN OF G+20 MULTISTOREY BUILDING
DESIGN OF G+20 MULTISTOREY BUILDING
 
Architectural Technology Project
Architectural Technology ProjectArchitectural Technology Project
Architectural Technology Project
 
Programme Sync with BOQ from contract, Cost & ResEqp Loaded (Initial Stage)
Programme Sync with BOQ from contract, Cost & ResEqp Loaded (Initial Stage)Programme Sync with BOQ from contract, Cost & ResEqp Loaded (Initial Stage)
Programme Sync with BOQ from contract, Cost & ResEqp Loaded (Initial Stage)
 
Final Plans
Final PlansFinal Plans
Final Plans
 
Industrial training report
Industrial training reportIndustrial training report
Industrial training report
 

Builder Sample

  • 1. Duplex_Cost Summary_05.05.15 Job DescriptionJob Name : BUILDER SAMPLE Demolition of existing dwelling incl. construction of Attached Dual Occupancy incl. site works Client's Name: Builder sample m2Cost/TradeTrade DescriptionTrd Trade TotalNo. % 107,525PRELIMINARIES 11.93 289.051 23,629DEMOLITION & EXCAVATION 2.62 63.522 76,329CONCRETE 8.47 205.193 75,970BRICKWORK / BLOCKWORK 8.43 204.224 15,760WINDOWS & GLAZING 1.75 42.375 7,056STRUCTURAL STEEL 0.78 18.976 15,400METAL WORK 1.71 41.407 40,690ROOFING 4.51 109.388 95,570CARPENTRY 10.60 256.919 27,800JOINERY 3.08 74.7310 26,820FIXTURES & FITTINGS 2.98 72.1011 10,605WATERPROOFING 1.18 28.5112 35,135TILING 3.90 94.4513 55,610PLASTERING 6.17 149.4914 13,450CARPET 1.49 36.1615 16,450RENDERING 1.83 44.2216 26,290PAINTING 2.92 70.6717 43,465HYDRAULIC SERVICES (PROVISIONAL SUM) 4.82 116.8418 24,820ELECTRICAL SERVICES (PROVISIONAL SUM) 2.75 66.7219 5,000MECHANICAL SERVICES (PROVISIONAL SUM) 0.55 13.4420 35,465EXTERNAL WORKS 3.93 95.3421 1,488FINAL CLEAN 0.17 4.0022 39,017BUILDR'S MARGIN @ 5% 4.33 104.8823 Subtotal24 819,344 81,935GST 9.09 220.2625 CLARIFICATIONS26 901,279100.00 2,422.79GFA: 372 m2. $ 901,279Final Total : Page : 1NEWIN ESTIMATING SERVICE 5/May/15Date of Printing: Global Estimating System (32 Bit) - H10 FIRST AVE BERALA NSW 2141 of 1 SAM PLE
  • 2. Duplex_Cost Break Up_05.05.15 Job Name : BUILDER SAMPLE Job Description Client's Name: Builder sample Demolition of existing dwelling incl. construction of Attached Dual Occupancy incl. site works Item DescriptionItem AmountRateUnitQuantity No. PRELIMINARIESTrade : 1 PRELIMINARIES 1.00 ItemHome Warranty Insurance @ 0.079% of construction cost 1 6,554.51 6,554.52 36.00 WeeksSite Foreman (3 days a week)2 1,080.00 38,880.00 36.00 WeeksLabourer (3 days a week)3 840.00 30,240.00 16.00 mSite fencing and temporary public access4 75.00 1,200.00 1.00 ItemSediment control5 1,000.00 1,000.00 2.00 ItemScaffold setup / dismantle6 2,500.00 5,000.00 470.00 m2Scaffold hire (1 month only)7 25.00 11,750.00 36.00 WeeksTemp Services8 50.00 1,800.00 36.00 WeeksOnsite toilet facilities9 100.00 3,600.00 10.00 WeeksSkip Bins10 450.00 4,500.00 2.00 ItemSurveyor11 1,500.00 3,000.00 PRELIMINARIES Total : 107,524.52 DEMOLITION & EXCAVATIONTrade : 2 DEMOLITION & EXCAVATION Demolition 1.00 ItemDemolish existing structures1 15,000.00 15,000.00 Excavation 576.00 m2Site clearance2 4.00 2,304.00 145.00 m3Bulk excavation3 35.00 5,075.00 10.00 m3Detailed excavation4 125.00 1,250.00 DEMOLITION & EXCAVATION Total : 23,629.00 CONCRETETrade : 3 CONCRETE Onsite Detention Tank (Both Duplex) 4.00 m3Concrete footings :[34 m]1 400.00 1,600.00 5.00 m3150mm thick concrete slab onground :[32 m2]2 400.00 2,000.00 7.00 m3200mm thick suspended concrete slab :[32 m2]3 220.00 1,540.00 Page : 1NEWIN ESTIMATING SERVICE 5/May/15Date of Printing: - H10 FIRST AVE BERALA NSW 2141 Global Estimating System (32 Bit) of 13 SAM PLE
  • 3. Duplex_Cost Break Up_05.05.15 Job Name : BUILDER SAMPLE Job Description Client's Name: Builder sample Demolition of existing dwelling incl. construction of Attached Dual Occupancy incl. site works Item DescriptionItem AmountRateUnitQuantity No. CONCRETETrade : 3 (Continued) 41.00 m2Bondek to suspended slab4 85.00 3,485.00 1.00 TonneReinforcement to suspended slab (120kg/m3)5 1,300.00 1,300.00 Ground Floor 81.00 m300mm DIA concrete piers max 1m depth :[81 No] 6 195.00 15,795.00 9.00 m3Concrete footings :[97 m]7 400.00 3,600.00 289.00 m2Waffle pod concrete slab onground8 135.00 39,015.00 Steps 2.00 ItemExternal concrete steps9 1,500.00 3,000.00 Sundries 1.00 ItemDrains/sumps/cure/joints/pump/test/etc10 4,993.45 4,993.45 CONCRETE Total : 76,328.45 BRICKWORK / BLOCKWORKTrade : 4 BRICKWORK / BLOCKWORK Onsite Detention Tank 41.00 m21200mm high concrete corefilled block walling :[34 m] 1 190.00 7,790.00 Ground Floor 219.00 m2Single skin common brick veneer walling :[68 m]2 90.00 19,710.00 39.00 m2Double skin common brick external walling :[11 m] 3 160.00 6,240.00 57.00 m2Double skin common brick party walling :[16 m]4 160.00 9,120.00 4.00 NoCommon brick columns5 450.00 1,800.00 First Floor 133.00 m2Single skin common brick veneer walling :[51 m]6 90.00 11,970.00 45.00 m2Double skin common brick party walling :[15 m]7 160.00 7,200.00 10.00 m2Double skin common brick balustrade walling :[8 m] 8 160.00 1,600.00 Sundries 68.00 mTermite treatment9 30.00 2,040.00 34.00 ThouMud, dpc, lintels, etc10 250.00 8,500.00 BRICKWORK / BLOCKWORK Total : 75,970.00 Page : 2NEWIN ESTIMATING SERVICE 5/May/15Date of Printing: - H10 FIRST AVE BERALA NSW 2141 Global Estimating System (32 Bit) of 13 SAM PLE
  • 4. Duplex_Cost Break Up_05.05.15 Job Name : BUILDER SAMPLE Job Description Client's Name: Builder sample Demolition of existing dwelling incl. construction of Attached Dual Occupancy incl. site works Item DescriptionItem AmountRateUnitQuantity No. WINDOWS & GLAZINGTrade : 5 WINDOWS & GLAZING Ground Floor 15.00 m2Aluminium framed windows :[10 No]1 300.00 4,500.00 9.00 m2Aluminium framed doors :[2 No]2 320.00 2,880.00 First Floor 11.00 m2Aluminium framed windows :[8 No]3 300.00 3,300.00 9.00 m2Aluminium framed doors :[2 No]4 320.00 2,880.00 Sundries 44.00 m2Flyscreens5 50.00 2,200.00 WINDOWS & GLAZING Total : 15,760.00 STRUCTURAL STEELTrade : 6 STRUCTURAL STEEL 0.60 TonneStructural Steel1 10,500.00 6,300.00 1.00 ItemBolts, plates, braces etc.. @ 12%2 756.00 756.00 STRUCTURAL STEEL Total : 7,056.00 METAL WORKTrade : 7 METAL WORK Duplex A 6.00 mBalustrade allowance to internal stair1 350.00 2,100.00 3.00 mGrated drain to garage entry2 250.00 750.00 1.00 ItemAutomated panel lift garage door3 3,000.00 3,000.00 1.00 ItemClothes line4 550.00 550.00 1.00 ItemLetter box5 250.00 250.00 1.00 ItemSignage6 150.00 150.00 Duplex B 6.00 mBalustrade allowance to internal stair7 350.00 2,100.00 4.00 mGlazed balustrade to first floor balcony8 450.00 1,800.00 3.00 mGrated drain to garage entry9 250.00 750.00 1.00 ItemAutomated panel lift garage door10 3,000.00 3,000.00 Page : 3NEWIN ESTIMATING SERVICE 5/May/15Date of Printing: - H10 FIRST AVE BERALA NSW 2141 Global Estimating System (32 Bit) of 13 SAM PLE
  • 5. Duplex_Cost Break Up_05.05.15 Job Name : BUILDER SAMPLE Job Description Client's Name: Builder sample Demolition of existing dwelling incl. construction of Attached Dual Occupancy incl. site works Item DescriptionItem AmountRateUnitQuantity No. METAL WORKTrade : 7 (Continued) 1.00 ItemClothes line11 550.00 550.00 1.00 ItemLetter box12 250.00 250.00 1.00 ItemSignage13 150.00 150.00 METAL WORK Total : 15,400.00 ROOFINGTrade : 8 ROOFING 1.00 ItemAllowance for tarp protection during construction 1 1,000.00 1,000.00 321.00 m2Metal roof sheeting2 65.00 20,865.00 321.00 m2EO insulation3 10.00 3,210.00 130.00 mFascia4 45.00 5,850.00 98.00 mGutter5 55.00 5,390.00 65.00 m2Eaves lining6 35.00 2,275.00 42.00 mDownpipes :[8 No]7 50.00 2,100.00 ROOFING Total : 40,690.00 CARPENTRYTrade : 9 CARPENTRY Doors 2.00 NoExternal entry door1 850.00 1,700.00 2.00 NoExternal solidcore door to laundry2 450.00 900.00 16.00 NoInternal single leaf solidcore door3 250.00 4,000.00 2.00 NoInternal single cavity sliding solidcore door to ensuites 4 300.00 600.00 22.00 NoDoor hardware5 80.00 1,760.00 Framing 173.00 m2Timber floor framing incl. 1 layer of yellow tongue cladding 6 75.00 12,975.00 321.00 m2Timber roof framing7 85.00 27,285.00 352.00 m2External timber stud walling :[352 m]8 35.00 12,320.00 310.00 m2Internal timber stud walling :[106 m]9 35.00 10,850.00 Page : 4NEWIN ESTIMATING SERVICE 5/May/15Date of Printing: - H10 FIRST AVE BERALA NSW 2141 Global Estimating System (32 Bit) of 13 SAM PLE
  • 6. Duplex_Cost Break Up_05.05.15 Job Name : BUILDER SAMPLE Job Description Client's Name: Builder sample Demolition of existing dwelling incl. construction of Attached Dual Occupancy incl. site works Item DescriptionItem AmountRateUnitQuantity No. CARPENTRYTrade : 9 (Continued) Stairs 2.00 ItemTimber internal stairs10 7,500.00 15,000.00 Window Install 64.00 HrsCarpentry labour11 45.00 2,880.00 1.00 ItemSundries12 500.00 500.00 Architraves / Skirting 2.00 ItemArchitraves allowance - Provisional Sum13 1,200.00 2,400.00 2.00 ItemSkirting allowance - Provisional Sum14 1,200.00 2,400.00 CARPENTRY Total : 95,570.00 JOINERYTrade : 10 JOINERY Kitchen 2.00 ItemKitchen joinery with overhead cupboards + breakfast bar in 2pac polyurethane finish incl. 20mm thick stone benchtop 1 9,000.00 18,000.00 2.00 ItemColourbacked glass splashback2 1,500.00 3,000.00 Bedrooms 4.00 NoBuilt in robe3 850.00 3,400.00 6.00 mWalk in robe :[2 No]4 350.00 2,100.00 Hallway 2.00 NoLinen cupboard incl. door and hardware5 650.00 1,300.00 JOINERY Total : 27,800.00 FIXTURES & FITTINGSTrade : 11 FIXTURES & FITTINGS Ground Floor Kitchen 2.00 ItemKitchen sink1 350.00 700.00 2.00 ItemMixer2 80.00 160.00 2.00 ItemCooktop3 450.00 900.00 2.00 ItemOven4 950.00 1,900.00 Page : 5NEWIN ESTIMATING SERVICE 5/May/15Date of Printing: - H10 FIRST AVE BERALA NSW 2141 Global Estimating System (32 Bit) of 13 SAM PLE
  • 7. Duplex_Cost Break Up_05.05.15 Job Name : BUILDER SAMPLE Job Description Client's Name: Builder sample Demolition of existing dwelling incl. construction of Attached Dual Occupancy incl. site works Item DescriptionItem AmountRateUnitQuantity No. FIXTURES & FITTINGSTrade : 11 (Continued) 2.00 ItemRangehood5 400.00 800.00 2.00 ItemDishwasher6 950.00 1,900.00 Powder Room 2.00 ItemToilet suite7 250.00 500.00 2.00 ItemToilet roll holder8 50.00 100.00 2.00 ItemWall hung basin9 300.00 600.00 2.00 ItemMixer10 60.00 120.00 2.00 ItemMirror11 100.00 200.00 2.00 ItemSoap holder12 50.00 100.00 2.00 ItemTowel Rack13 60.00 120.00 2.00 ItemCoat hook14 50.00 100.00 Laundry 2.00 ItemLaundry tub15 250.00 500.00 2.00 ItemMixer16 60.00 120.00 2.00 ItemWashing machine cocks17 50.00 100.00 2.00 ItemToilet suite18 350.00 700.00 2.00 ItemToilet roll holder19 50.00 100.00 2.00 ItemSoap holder20 50.00 100.00 2.00 ItemTowel Rack21 60.00 120.00 2.00 ItemCoat hook22 50.00 100.00 2.00 ItemFrameless shower screen23 1,500.00 3,000.00 2.00 ItemShower set24 350.00 700.00 First Floor Bathrooms 2.00 ItemToilet suite25 250.00 500.00 2.00 ItemToilet roll holder26 50.00 100.00 2.00 ItemVanity basin27 300.00 600.00 2.00 ItemMixer28 60.00 120.00 2.00 ItemMirror29 150.00 300.00 2.00 ItemSoap holder30 50.00 100.00 2.00 ItemTowel Rack31 60.00 120.00 Page : 6NEWIN ESTIMATING SERVICE 5/May/15Date of Printing: - H10 FIRST AVE BERALA NSW 2141 Global Estimating System (32 Bit) of 13 SAM PLE
  • 8. Duplex_Cost Break Up_05.05.15 Job Name : BUILDER SAMPLE Job Description Client's Name: Builder sample Demolition of existing dwelling incl. construction of Attached Dual Occupancy incl. site works Item DescriptionItem AmountRateUnitQuantity No. FIXTURES & FITTINGSTrade : 11 (Continued) 2.00 ItemCoat hook32 50.00 100.00 2.00 ItemFrameless shower screen33 1,500.00 3,000.00 2.00 ItemShower set34 350.00 700.00 2.00 ItemBath tub35 750.00 1,500.00 2.00 ItemBath set36 150.00 300.00 Ensuites 2.00 ItemToilet suite37 250.00 500.00 2.00 ItemToilet roll holder38 50.00 100.00 2.00 ItemVanity basin39 300.00 600.00 2.00 ItemMixer40 60.00 120.00 2.00 ItemMirror41 150.00 300.00 2.00 ItemSoap holder42 50.00 100.00 2.00 ItemTowel Rack43 60.00 120.00 2.00 ItemCoat hook44 50.00 100.00 2.00 ItemFrameless shower screen45 1,500.00 3,000.00 2.00 ItemShower set46 350.00 700.00 FIXTURES & FITTINGS Total : 26,820.00 WATERPROOFINGTrade : 12 WATERPROOFING 38.00 m2Waterproof wet area floors1 35.00 1,330.00 99.00 m2Waterproof wet area walls2 35.00 3,465.00 102.00 m2Waterproof membrane to onsite detention tank3 35.00 3,570.00 14.00 m2Waterproof porch4 35.00 490.00 38.00 m2Waterproof alfresco5 35.00 1,330.00 12.00 m2Waterproof balcony6 35.00 420.00 WATERPROOFING Total : 10,605.00 TILINGTrade : 13 TILING Page : 7NEWIN ESTIMATING SERVICE 5/May/15Date of Printing: - H10 FIRST AVE BERALA NSW 2141 Global Estimating System (32 Bit) of 13 SAM PLE
  • 9. Duplex_Cost Break Up_05.05.15 Job Name : BUILDER SAMPLE Job Description Client's Name: Builder sample Demolition of existing dwelling incl. construction of Attached Dual Occupancy incl. site works Item DescriptionItem AmountRateUnitQuantity No. TILINGTrade : 13 (Continued) 64.00 m2Screed to correct falls to porch / alfresco / wet areas / balcony 1 35.00 2,240.00 38.00 m2Supply and fix floor tiles to wet areas (PC Sum Supply $40/m2) 2 85.00 3,230.00 153.00 m2Supply and fix wall tiles to wet areas (PC Sum Supply $40/m2) 3 85.00 13,005.00 94.00 m2Supply and fix floor tiles to kitchen / living / dining (PC Sum Supply $40/m2) 4 85.00 7,990.00 12.00 m2Supply and fix floor tiles to understair storage (PC Sum Supply $40/m2) 5 85.00 1,020.00 26.00 m2Supply and fix floor tiles to retreat (PC Sum Supply $40/m2) 6 85.00 2,210.00 14.00 m2Supply and fix floor tiles to porch (PC Sum Supply $40/m2) 7 85.00 1,190.00 38.00 m2Supply and fix floor tiles to alfresco (PC Sum Supply $40/m2) 8 85.00 3,230.00 12.00 m2Supply and fix floor tiles to balcony (PC Sum Supply $40/m2) 9 85.00 1,020.00 TILING Total : 35,135.00 PLASTERINGTrade : 14 PLASTERING Ceilings 312.00 m2Plasterboard suspended ceiling1 25.00 7,800.00 88.00 m2Moisture resistant plasterboard ceiling2 35.00 3,080.00 380.00 mCornice3 25.00 9,500.00 2.00 NoCeiling access panels4 350.00 700.00 Walls 798.00 m2Internal plasterboard lining5 25.00 19,950.00 174.00 m2Villaboard lining6 35.00 6,090.00 662.00 m2Insulation7 10.00 6,620.00 Floors 22.00 m2CFC lining to first floor wet areas8 55.00 1,210.00 12.00 m2CFC lining to first floor balcony9 55.00 660.00 PLASTERING Total : 55,610.00 Page : 8NEWIN ESTIMATING SERVICE 5/May/15Date of Printing: - H10 FIRST AVE BERALA NSW 2141 Global Estimating System (32 Bit) of 13 SAM PLE
  • 10. Duplex_Cost Break Up_05.05.15 Job Name : BUILDER SAMPLE Job Description Client's Name: Builder sample Demolition of existing dwelling incl. construction of Attached Dual Occupancy incl. site works Item DescriptionItem AmountRateUnitQuantity No. CARPETTrade : 15 CARPET 100.00 m2Carpet to bedrooms1 65.00 6,500.00 30.00 m2Carpet to hallway on first floor2 65.00 1,950.00 2.00 ItemCarpet covering to internal stairs3 2,500.00 5,000.00 CARPET Total : 13,450.00 RENDERINGTrade : 16 RENDERING 470.00 m2Sand and cement render to external facade1 35.00 16,450.00 RENDERING Total : 16,450.00 PAINTINGTrade : 17 PAINTING 798.00 m2Paint to new internal walls1 10.00 7,980.00 400.00 m2Paint to set ceiling2 12.00 4,800.00 22.00 NoPaint to doors3 80.00 1,760.00 470.00 m2Paint external walls4 25.00 11,750.00 PAINTING Total : 26,290.00 HYDRAULIC SERVICES (PROVISIONAL SUM)Trade : 18 HYDRAULIC SERVICES (PROVISIONAL SUM) 2.00 ItemSewer connection1 750.00 1,500.00 2.00 ItemStormwater connection2 750.00 1,500.00 2.00 ItemWater supply in3 850.00 1,700.00 2.00 ItemGas supply in4 1,000.00 2,000.00 2.00 ItemBoundary trap5 550.00 1,100.00 80.00 mSewer line rough-in6 65.00 5,200.00 141.00 mStormwater line rough-in7 65.00 9,165.00 2.00 NoSewer Pit8 500.00 1,000.00 16.00 NoStormwater Pit9 100.00 1,600.00 Page : 9NEWIN ESTIMATING SERVICE 5/May/15Date of Printing: - H10 FIRST AVE BERALA NSW 2141 Global Estimating System (32 Bit) of 13 SAM PLE
  • 11. Duplex_Cost Break Up_05.05.15 Job Name : BUILDER SAMPLE Job Description Client's Name: Builder sample Demolition of existing dwelling incl. construction of Attached Dual Occupancy incl. site works Item DescriptionItem AmountRateUnitQuantity No. HYDRAULIC SERVICES (PROVISIONAL SUM)Trade : 18 (Continued) 4.00 NoGas bayonets10 200.00 800.00 2.00 NoExternal hose cocks11 150.00 300.00 2.00 NoUnder slab sewer lines12 500.00 1,000.00 2.00 NoHeat insulation to pipework (lagging)13 350.00 700.00 2.00 NoConduits to floor14 450.00 900.00 2.00 NoFloor wastes15 700.00 1,400.00 2.00 NoStacks16 600.00 1,200.00 2.00 NoInstantaneous HWU17 1,200.00 2,400.00 2.00 NoInitial fix18 1,000.00 2,000.00 2.00 NoFinial fix19 1,000.00 2,000.00 2.00 NoRainwater tank20 3,000.00 6,000.00 HYDRAULIC SERVICES (PROVISIONAL SUM) Total : 43,465.00 ELECTRICAL SERVICES (PROVISIONAL SUM)Trade : 19 ELECTRICAL SERVICES (PROVISIONAL SUM) 2.00 ItemElectrical Supply1 1,200.00 2,400.00 2.00 ItemMainboard2 1,000.00 2,000.00 60.00 NoDouble GPO3 110.00 6,600.00 2.00 NoLighting allowance incl. install4 5,000.00 10,000.00 4.00 NoHardwired smoke alarm5 150.00 600.00 6.00 NoData outlet6 160.00 960.00 4.00 NoPhone outlet7 160.00 640.00 2.00 ItemTV antenna8 250.00 500.00 4.00 NoTV outlet9 280.00 1,120.00 ELECTRICAL SERVICES (PROVISIONAL SUM) Total : 24,820.00 MECHANICAL SERVICES (PROVISIONAL SUM)Trade : 20 MECHANICAL SERVICES (PROVISIONAL SUM) 8.00 NoWet area ventilation1 250.00 2,000.00 2.00 NoSplit system air conditioning to living room only2 1,500.00 3,000.00 Page : 10NEWIN ESTIMATING SERVICE 5/May/15Date of Printing: - H10 FIRST AVE BERALA NSW 2141 Global Estimating System (32 Bit) of 13 SAM PLE
  • 12. Duplex_Cost Break Up_05.05.15 Job Name : BUILDER SAMPLE Job Description Client's Name: Builder sample Demolition of existing dwelling incl. construction of Attached Dual Occupancy incl. site works Item DescriptionItem AmountRateUnitQuantity No. MECHANICAL SERVICES (PROVISIONAL SUM) Total : 5,000.00 EXTERNAL WORKSTrade : 21 EXTERNAL WORKS 2.00 ItemCrossover1 3,500.00 7,000.00 61.00 m2Concrete driveway incl. stencilling2 135.00 8,235.00 160.00 m2Turf over site3 20.00 3,200.00 60.00 m2Gravel mulch4 20.00 1,200.00 46.00 m2Planters5 80.00 3,680.00 75.00 m2Planter edging allowance incl. agglines + bitumen paint 6 130.00 9,750.00 2.00 ItemIrrigation system7 1,200.00 2,400.00 8 NoteNo allowance for council works9 EXTERNAL WORKS Total : 35,465.00 FINAL CLEANTrade : 22 FINAL CLEAN 372.00 m2Final clean of site once construction has been completed 1 4.00 1,488.00 FINAL CLEAN Total : 1,488.00 BUILDR'S MARGIN @ 5%Trade : 23 BUILDR'S MARGIN @ 5% 1.00 ItemBuilder's margin @ 5% of construction cost1 39,016.35 39,016.35 BUILDR'S MARGIN @ 5% Total : 39,016.35 SubtotalTrade : 24 Subtotal Total : GSTTrade : 25 GST Page : 11NEWIN ESTIMATING SERVICE 5/May/15Date of Printing: - H10 FIRST AVE BERALA NSW 2141 Global Estimating System (32 Bit) of 13 SAM PLE
  • 13. Duplex_Cost Break Up_05.05.15 Job Name : BUILDER SAMPLE Job Description Client's Name: Builder sample Demolition of existing dwelling incl. construction of Attached Dual Occupancy incl. site works Item DescriptionItem AmountRateUnitQuantity No. GSTTrade : 25 (Continued) 1.00 ItemGood & Services tax @ 10% of construction cost1 81,934.40 81,934.40 GST Total : 81,934.40 CLARIFICATIONSTrade : 26 CLARIFICATIONS We have made an allowance for the following NoteAllowance for demolition1 NoteAllowance for stormwater system where required2 NoteAllowance for finishes as per spec3 NoteAllowance for certified waterproofing4 NoteAllowance for mechanical ventilation5 NoteAllowance for split system air conditioning6 NoteAllowance for hard wired smoke detectors7 NoteAllowance for irrigation system8 NoteA construction period of 36 weeks9 We have made no allowance for the following NoteNo allowance for works other than specified10 NoteNo allowance for any repairs to existing faulty structures / services / finishes / landscaping 11 NoteNo allowance for site remediation and decontamination 12 NoteNo allowance for services diversions, easements, encasements or the like 13 NoteNo allowance for placing cables underground14 NoteNo allowance for Council works15 NoteNo allowance for smart system wiring16 NoteNo allowance for Water or Energy Authorities requirements 17 NoteNo allowance for contingency. We recommend a contingency of 5% be allowed over the entire project 18 NoteNo allowance for escalation in costs and union enterprise bargaining costs 19 NoteNo allowance for any cost increases associated with the 10% GST 20 NoteNo allowance for consultant Fees or PCA21 Page : 12NEWIN ESTIMATING SERVICE 5/May/15Date of Printing: - H10 FIRST AVE BERALA NSW 2141 Global Estimating System (32 Bit) of 13 SAM PLE
  • 14. Duplex_Cost Break Up_05.05.15 Job Name : BUILDER SAMPLE Job Description Client's Name: Builder sample Demolition of existing dwelling incl. construction of Attached Dual Occupancy incl. site works Item DescriptionItem AmountRateUnitQuantity No. CLARIFICATIONSTrade : 26 (Continued) NoteNo allowance for Council contributions, design fees, bank fees and charges, marketing, leasing and selling costs 22 Note on Variations NoteAny variation of the contract will be submitted to the client in writing and require the client's written approval and consent before the variation works is to proceed 23 Disclaimer NoteThis report is for use by the party to whom it is addressed and for no other purposes. No responsibility is taken for any third party who may use or rely on the whole or any part of this report 24 NoteAll quantities are approximate only25 NoteUnder no circumstances are the quantities or rates to form part of the building contract 26 CLARIFICATIONS Total : Page : 13NEWIN ESTIMATING SERVICE 5/May/15Date of Printing: - H10 FIRST AVE BERALA NSW 2141 Global Estimating System (32 Bit) of 13 SAM PLE