Duplex_Cost Summary_05.05.15 Job Name : Client's Name: BUILDER Builder sample Job Description Demolition of existing dwelling incl. Trd Trade Description Trade Cost/m2 Trade % Total 1 PRELIMINARIES 11.93 289.05 107,525 2 DEMOLITION & EXCAVATION 2.62 63.52 23,629 3 CONCRETE 8.47 205.19 76,329 4 BRICKWORK / BLOCKWORK 8.43 204.22 75,970 5 WINDOWS & GLAZING 1.75 42.37 15,760 6 STRUCTURAL STEEL 0.78 18.97 7,056 7 METAL WORK 1.71 41.40 15,400 8 ROOFING 4.51 109.38 40,690 9 CARPENTRY 10.60 256.91 95,570 10 JOINERY 3.08 74.73 27,800 11 FIXTURES & FITTINGS 2.98 72.10 26,820 12 WATERPROOFING 1.18 28.51 10,605 13 TILING 3.90 94.45 35,135 14 PLASTERING 6.17 149.49 55,610 15 CARPET 1.49 36.16 13,450 16 RENDERING 1.83 44.22 16,450 17 PAINTING 2.92 70.67 26,290 18 HYDRAULIC SERVICES (PROVISIONAL 4.82 116.84 43,465 SUM) 19 ELECTRICAL SERVICES (PROVISIONAL 2.75 66.72 24,820 SUM) 20 MECHANICAL SERVICES (PROVISIONAL 0.55 13.44 5,000 SUM) 21 EXTERNAL WORKS 3.93 95.34 35,465 22 FINAL CLEAN 0.17 4.00 1,488 23 BUILDR'S MARGIN @ 5% 4.33 104.88 39,017 24 Subtotal 819,344 25 GST 9.09 220.26 81,935 26 CLARIFICATIONS GFA: 372 m2. 100.00 2,422.79 901,279 Final Total : $ 901,279 10 FIRST AVE BERALA NSW 2141 Page : 1 of 1 Global Estimating System (32 Bit) - H
Job Name : BUILDER Job Description Trade : 1 PRELIMINARIES PRELIMINARIES 1 Home Warranty Insurance @ 0.079% of 6,554.51 6,554.52 construction cost 2 Site Foreman (3 days a week) 36.00 Weeks 1,080.00 38,880.00 3 Labourer (3 days a week) 36.00 Weeks 840.00 30,240.00 4 Site fencing and temporary public access 16.00 m 75.00 1,200.00 5 Sediment control 1,000.00 1,000.00 6 Scaffold setup / dismantle 2,500.00 5,000.00 7 Scaffold hire (1 month only) 470.00 m2 25.00 11,750.00 8 Temp Services 36.00 Weeks 50.00 1,800.00 9 Onsite toilet facilities 36.00 Weeks 100.00 3,600.00 10 Skip Bins 10.00 Weeks 450.00 4,500.00 11 Surveyor 1,500.00 3,000.00 Trade : 2 DEMOLITION & EXCAVATION DEMOLITION & EXCAVATION Demolition PRELIMINARIES Total : 107,524.52 1 Demolish existing structures 15,000.00 15,000.00 Excavation 2 Site clearance 576.00 m2 4.00 2,304.00 3 Bulk excavation 145.00 m3 35.00 5,075.00 4 Detailed excavation 10.00 m3 125.00 1,250.00 Trade : 3 CONCRETE CONCRETE Onsite Detention Tank (Both Duplex) DEMOLITION & EXCAVATION Total : 23,629.00 1 Concrete footings :[34 m] 4.00 m3 400.00 1,600.00 2 150mm thick concrete slab onground :[32 m2] 5.00 m3 400.00 2,000.00 3 200mm thick suspended concrete slab :[32 m2] 7.00 m3 220.00 1,540.00 Page : 1 of 13
Job Name : BUILDER Job Description Trade : 3 CONCRETE 4 Bondek to suspended slab 41.00 m2 85.00 3,485.00 5 Reinforcement to suspended slab (120kg/m3) 1.00 Tonne 1,300.00 1,300.00 Ground Floor 6 300mm DIA concrete piers max 1m depth :[81 81.00 m 195.00 15,795.00 No] 7 Concrete footings :[97 m] 9.00 m3 400.00 3,600.00 8 Waffle pod concrete slab onground 289.00 m2 135.00 39,015.00 Steps 9 External concrete steps 1,500.00 3,000.00 Sundries 10 Drains/sumps/cure/joints/pump/test/etc 4,993.45 4,993.45 CONCRETE Total : 76,328.45 Trade : 4 BRICKWORK / BLOCKWORK BRICKWORK / BLOCKWORK Onsite Detention Tank 1 1200mm high concrete corefilled block walling 41.00 m2 190.00 7,790.00 :[34 m] Ground Floor 2 Single skin common brick veneer walling :[68 m] 219.00 m2 90.00 19,710.00 3 Double skin common brick external walling :[11 39.00 m2 160.00 6,240.00 m] 4 Double skin common brick party walling :[16 m] 57.00 m2 160.00 9,120.00 5 Common brick columns 4.00 No 450.00 1,800.00 First Floor 6 Single skin common brick veneer walling :[51 m] 133.00 m2 90.00 11,970.00 7 Double skin common brick party walling :[15 m] 45.00 m2 160.00 7,200.00 8 Double skin common brick balustrade walling :[8 10.00 m2 160.00 1,600.00 m] Sundries 9 Termite treatment 68.00 m 30.00 2,040.00 10 Mud, dpc, lintels, etc 34.00 Thou 250.00 8,500.00 BRICKWORK / BLOCKWORK Total : 75,970.00 Page : 2 of 13
Job Name : BUILDER Job Description Trade : 5 WINDOWS & GLAZING WINDOWS & GLAZING Ground Floor 1 Aluminium framed windows :[10 No] 15.00 m2 300.00 4,500.00 2 Aluminium framed doors :[2 No] 9.00 m2 320.00 2,880.00 First Floor 3 Aluminium framed windows :[8 No] 11.00 m2 300.00 3,300.00 4 Aluminium framed doors :[2 No] 9.00 m2 320.00 2,880.00 Sundries 5 Flyscreens 44.00 m2 50.00 2,200.00 Trade : 6 STRUCTURAL STEEL STRUCTURAL STEEL WINDOWS & GLAZING Total : 15,760.00 1 Structural Steel 0.60 Tonne 10,500.00 6,300.00 2 Bolts, plates, braces etc.. @ 12% 756.00 756.00 Trade : 7 METAL WORK METAL WORK Duplex A STRUCTURAL STEEL Total : 7,056.00 1 Balustrade allowance to internal stair 6.00 m 350.00 2,100.00 2 Grated drain to garage entry 3.00 m 250.00 750.00 3 Automated panel lift garage door 3,000.00 3,000.00 4 Clothes line 550.00 550.00 5 Letter box 250.00 250.00 6 Signage 150.00 150.00 Duplex B 7 Balustrade allowance to internal stair 6.00 m 350.00 2,100.00 8 Glazed balustrade to first floor balcony 4.00 m 450.00 1,800.00 9 Grated drain to garage entry 3.00 m 250.00 750.00 10 Automated panel lift garage door 3,000.00 3,000.00 Page : 3 of 13
Job Name : BUILDER Job Description Trade : 7 METAL WORK 11 Clothes line 550.00 550.00 12 Letter box 250.00 250.00 13 Signage 150.00 150.00 Trade : 8 ROOFING ROOFING METAL WORK Total : 15,400.00 1 Allowance for tarp protection during 1,000.00 1,000.00 construction 2 Metal roof sheeting 321.00 m2 65.00 20,865.00 3 EO insulation 321.00 m2 10.00 3,210.00 4 Fascia 130.00 m 45.00 5,850.00 5 Gutter 98.00 m 55.00 5,390.00 6 Eaves lining 65.00 m2 35.00 2,275.00 7 Downpipes :[8 No] 42.00 m 50.00 2,100.00 ROOFING Total : 40,690.00 Trade : 9 CARPENTRY CARPENTRY Doors 1 External entry door 850.00 1,700.00 2 External solidcore door to laundry 450.00 900.00 3 Internal single leaf solidcore door 16.00 No 250.00 4,000.00 4 Internal single cavity sliding solidcore door to 300.00 600.00 ensuites 5 Door hardware 2 80.00 1,760.00 Framing 6 Timber floor framing incl. 1 layer of yellow 173.00 m2 75.00 12,975.00 tongue cladding 7 Timber roof framing 321.00 m2 85.00 27,285.00 8 External timber stud walling :[352 m] 352.00 m2 35.00 12,320.00 9 Internal timber stud walling :[106 m] 310.00 m2 35.00 10,850.00 Page : 4 of 13
Job Name : BUILDER Job Description Trade : 9 CARPENTRY Stairs 10 Timber internal stairs 7,500.00 15,000.00 Window Install 11 Carpentry labour 64.00 Hrs 45.00 2,880.00 12 Sundries 500.00 500.00 Architraves / Skirting 13 Architraves allowance - Provisional Sum 1,200.00 2,400.00 14 Skirting allowance - Provisional Sum 1,200.00 2,400.00 CARPENTRY Total : 95,570.00 Trade : 10 JOINERY JOINERY Kitchen 1 Kitchen joinery with overhead cupboards + 9,000.00 18,000.00 breakfast bar in 2pac polyurethane finish incl. 20mm thick stone benchtop 2 Colourbacked glass splashback 1,500.00 3,000.00 Bedrooms 3 Built in robe 4.00 No 850.00 3,400.00 4 Walk in robe :[2 No] 6.00 m 350.00 2,100.00 Hallway 5 Linen cupboard incl. door and hardware 650.00 1,300.00 Trade : 11 FIXTURES & FITTINGS FIXTURES & FITTINGS JOINERY Total : 27,800.00 Ground Floor Kitchen 1 Kitchen sink 350.00 700.00 2 Mixer 80.00 160.00 3 Cooktop 450.00 900.00 4 Oven 950.00 1,900.00 Page : 5 of 13
Job Name : BUILDER Job Description Trade : 11 FIXTURES & FITTINGS 5 Rangehood 400.00 800.00 6 Dishwasher 950.00 1,900.00 Powder Room 7 Toilet suite 250.00 500.00 8 Toilet roll holder 9 Wall hung basin 300.00 600.00 10 Mixer 11 Mirror 100.00 200.00 12 Soap holder 13 Towel Rack 14 Coat hook Laundry 15 Laundry tub 250.00 500.00 16 Mixer 17 Washing machine cocks 18 Toilet suite 350.00 700.00 19 Toilet roll holder 20 Soap holder 21 Towel Rack 22 Coat hook 23 Frameless shower screen 1,500.00 3,000.00 24 Shower set 350.00 700.00 First Floor Bathrooms 25 Toilet suite 250.00 500.00 26 Toilet roll holder 27 Vanity basin 300.00 600.00 28 Mixer 29 Mirror 150.00 300.00 30 Soap holder 31 Towel Rack Page : 6 of 13
Job Name : BUILDER Job Description Trade : 11 FIXTURES & FITTINGS 32 Coat hook 33 Frameless shower screen 1,500.00 3,000.00 34 Shower set 350.00 700.00 35 Bath tub 750.00 1,500.00 36 Bath set 150.00 300.00 Ensuites 37 Toilet suite 250.00 500.00 38 Toilet roll holder 39 Vanity basin 300.00 600.00 40 Mixer 41 Mirror 150.00 300.00 42 Soap holder 43 Towel Rack 44 Coat hook 45 Frameless shower screen 1,500.00 3,000.00 46 Shower set 350.00 700.00 FIXTURES & FITTINGS Total : 26,820.00 Trade : 12 WATERPROOFING WATERPROOFING 1 Waterproof wet area floors 38.00 m2 35.00 1,330.00 2 Waterproof wet area walls 99.00 m2 35.00 3,465.00 3 Waterproof membrane to onsite detention tank 102.00 m2 35.00 3,570.00 4 Waterproof porch 14.00 m2 35.00 490.00 5 Waterproof alfresco 38.00 m2 35.00 1,330.00 6 Waterproof balcony 12.00 m2 35.00 420.00 WATERPROOFING Total : 10,605.00 Trade : 13 TILING TILING Page : 7 of 13
Job Name : BUILDER Job Description Trade : 13 TILING 1 Screed to correct falls to porch / alfresco / wet 64.00 m2 35.00 2,240.00 areas / balcony 2 Supply and fix floor tiles to wet areas (PC Sum 38.00 m2 85.00 3,230.00 Supply $40/m2) 3 Supply and fix wall tiles to wet areas (PC Sum 153.00 m2 85.00 13,005.00 Supply $40/m2) 4 Supply and fix floor tiles to kitchen / living / 94.00 m2 85.00 7,990.00 dining (PC Sum Supply $40/m2) 5 Supply and fix floor tiles to understair storage 12.00 m2 85.00 1,020.00 (PC Sum Supply $40/m2) 6 Supply and fix floor tiles to retreat (PC Sum 26.00 m2 85.00 2,210.00 Supply $40/m2) 7 Supply and fix floor tiles to porch (PC Sum 14.00 m2 85.00 1,190.00 Supply $40/m2) 8 Supply and fix floor tiles to alfresco (PC Sum 38.00 m2 85.00 3,230.00 Supply $40/m2) 9 Supply and fix floor tiles to balcony (PC Sum 12.00 m2 85.00 1,020.00 Supply $40/m2) TILING Total : 35,135.00 Trade : 14 PLASTERING PLASTERING Ceilings 1 Plasterboard suspended ceiling 312.00 m2 25.00 7,800.00 2 Moisture resistant plasterboard ceiling 88.00 m2 35.00 3,080.00 3 Cornice 380.00 m 25.00 9,500.00 4 Ceiling access panels 350.00 700.00 Walls 5 Internal plasterboard lining 798.00 m2 25.00 19,950.00 6 Villaboard lining 174.00 m2 35.00 6,090.00 7 Insulation 662.00 m2 10.00 6,620.00 Floors 8 CFC lining to first floor wet areas 22.00 m2 55.00 1,210.00 9 CFC lining to first floor balcony 12.00 m2 55.00 660.00 PLASTERING Total : 55,610.00 Page : 8 of 13
Job Name : BUILDER Job Description Trade : 15 CARPET CARPET 1 Carpet to bedrooms 100.00 m2 65.00 6,500.00 2 Carpet to hallway on first floor 30.00 m2 65.00 1,950.00 3 Carpet covering to internal stairs 2,500.00 5,000.00 Trade : 16 RENDERING RENDERING CARPET Total : 13,450.00 1 Sand and cement render to external facade 470.00 m2 35.00 16,450.00 Trade : 17 PAINTING PAINTING RENDERING Total : 16,450.00 1 Paint to new internal walls 798.00 m2 10.00 7,980.00 2 Paint to set ceiling 400.00 m2 12.00 4,800.00 3 Paint to doors 2 80.00 1,760.00 4 Paint external walls 470.00 m2 25.00 11,750.00 PAINTING Total : 26,290.00 Trade : 18 HYDRAULIC SERVICES (PROVISIONAL SUM) HYDRAULIC SERVICES (PROVISIONAL SUM) 1 Sewer connection 750.00 1,500.00 2 Stormwater connection 750.00 1,500.00 3 Water supply in 850.00 1,700.00 4 Gas supply in 1,000.00 2,000.00 5 Boundary trap 550.00 1,100.00 6 Sewer line rough-in 80.00 m 65.00 5,200.00 7 Stormwater line rough-in 141.00 m 65.00 9,165.00 8 Sewer Pit 500.00 1,000.00 9 Stormwater Pit 16.00 No 100.00 1,600.00 Page : 9 of 13
Job Name : BUILDER Job Description Trade : 18 HYDRAULIC SERVICES (PROVISIONAL SUM) 10 Gas bayonets 4.00 No 200.00 800.00 11 External hose cocks 150.00 300.00 12 Under slab sewer lines 500.00 1,000.00 13 Heat insulation to pipework (lagging) 350.00 700.00 14 Conduits to floor 450.00 900.00 15 Floor wastes 700.00 1,400.00 16 Stacks 600.00 1,200.00 17 Instantaneous HWU 1,200.00 2,400.00 18 Initial fix 1,000.00 2,000.00 19 Finial fix 1,000.00 2,000.00 20 Rainwater tank 3,000.00 6,000.00 HYDRAULIC SERVICES (PROVISIONAL SUM) Total : 43,465.00 Trade : 19 ELECTRICAL SERVICES (PROVISIONAL SUM) ELECTRICAL SERVICES (PROVISIONAL SUM) 1 Electrical Supply 1,200.00 2,400.00 2 Mainboard 1,000.00 2,000.00 3 Double GPO 60.00 No 110.00 6,600.00 4 Lighting allowance incl. install 5,000.00 10,000.00 5 Hardwired smoke alarm 4.00 No 150.00 600.00 6 Data outlet 6.00 No 160.00 960.00 7 Phone outlet 4.00 No 160.00 640.00 8 TV antenna 250.00 500.00 9 TV outlet 4.00 No 280.00 1,120.00 ELECTRICAL SERVICES (PROVISIONAL SUM) Total : 24,820.00 Trade : 20 MECHANICAL SERVICES (PROVISIONAL SUM) MECHANICAL SERVICES (PROVISIONAL SUM) 1 Wet area ventilation 8.00 No 250.00 2,000.00 2 Split system air conditioning to living room only 1,500.00 3,000.00 Page : 10 of 13
Job Name : BUILDER Job Description MECHANICAL SERVICES (PROVISIONAL SUM) Total : 5,000.00 Trade : 21 EXTERNAL WORKS EXTERNAL WORKS 1 Crossover 3,500.00 7,000.00 2 Concrete driveway incl. stencilling 61.00 m2 135.00 8,235.00 3 Turf over site 160.00 m2 20.00 3,200.00 4 Gravel mulch 60.00 m2 20.00 1,200.00 5 Planters 46.00 m2 80.00 3,680.00 6 Planter edging allowance incl. agglines + 75.00 m2 130.00 9,750.00 bitumen paint 7 Irrigation system 1,200.00 2,400.00 8 9 No allowance for council works EXTERNAL WORKS Total : 35,465.00 Trade : 22 FINAL CLEAN FINAL CLEAN 1 Final clean of site once construction has been completed 372.00 m2 4.00 1,488.00 FINAL CLEAN Total : 1,488.00 Trade : 23 BUILDR'S MARGIN @ 5% BUILDR'S MARGIN @ 5% 1 Builder's margin @ 5% of construction cost 39,016.35 39,016.35 BUILDR'S MARGIN @ 5% Total : 39,016.35 Trade : 24 Subtotal Subtotal Total : Trade : 25 GST GST Page : 11 of 13
Job Name : BUILDER Job Description Trade : 25 GST 1 Good & Services tax @ 10% of construction cost 81,934.40 81,934.40 Trade : 26 CLARIFICATIONS CLARIFICATIONS 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 We have made an allowance for the following Allowance for demolition Allowance for stormwater system where required Allowance for finishes as per spec Allowance for certified waterproofing Allowance for mechanical ventilation Allowance for split system air conditioning Allowance for hard wired smoke detectors Allowance for irrigation system A construction period of 36 weeks We have made no allowance for the following No allowance for works other than specified No allowance for any repairs to existing faulty structures / services / finishes / landscaping No allowance for site remediation and decontamination No allowance for services diversions, easements, encasements or the like No allowance for placing cables underground No allowance for Council works No allowance for smart system wiring 17 No allowance for Water or Energy Authorities requirements 18 No allowance for contingency. We recommend a contingency of 5% be allowed over the entire project 19 No allowance for escalation in costs and union enterprise bargaining costs 20 No allowance for any cost increases associated with the 10% GST 21 No allowance for consultant Fees or PCA GST Total : 81,934.40 Page : 12 of 13
Job Name : BUILDER Job Description Trade : 26 CLARIFICATIONS 22 No allowance for Council contributions, design fees, bank fees and charges, marketing, leasing and selling costs on Variations 23 24 25 26 Any 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 Disclaimer This 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 All quantities are approximate only Under no circumstances are the quantities or rates to form part of the building contract CLARIFICATIONS Total : Page : 13 of 13