Provisional Sum Quotation

Schurr Drive Project
Works & Building Materials Procurement Quotation

Lot 3 and Lot 4 · 24–26 Schurr Drive, Goonellabah, NSW

11 November 2026 · Provisional Sum (PS) · Australian dollars (AUD)

Lot 3 and Lot 4 · Provisional Sum total (10 items, incl. GST)

AUD1,087,680
Lot 3AUD544,500
Lot 4AUD543,180

Included · Ten items

Approvals and pre-start

  1. 1Construction approval support services (BA Package)
  2. 2Pre-installation inspection of preceding works

Materials and logistics

  1. 3Building materials procurement (wall and roof materials)
  2. 4Custom joinery supply (cabinet carcasses)
  3. 5Building materials sea freight
  4. 6Port-to-site transport

On-site installation

  1. 7Crane lifting and wall panel installation
  2. 8Roof installation
  3. 9Plumbing and electrical
  4. 10Interior fit-out works

Additional · Statutory charges

HBCF insurance, Long Service Levy, connection and developer charges

About AUD 5,900 to 46,600 per dwelling (see Section IV)

Owner’s responsibility

Foundations and landscaping

Pricing basis

Provisional SumDifferences adjusted at final account against verifiable actual costs

Ten-item cost excl. GST
+ 20% Builder’s Margin
+ 10% GST

I

Quotation Summary

Summary

Both lots: from the ten-item cost excl. GST to the PS total incl. GST

Three-dimensional model of the four dwellings on the site
Dwellings 3 & 4 highlighted — indicative massing from the 29 Oct 2026 coordination set
Ten-item cost excl. GST824,000
Builder’s Margin 20%164,800
Price after margin excl. GST988,800
GST 10%98,880
PS total incl. GST1,087,680
ItemLot 3Lot 4Both lots
Ten-item cost (excl. GST)412,500411,500824,000
Builder’s Margin (cost × 20%)82,50082,300164,800
Price after margin (excl. GST)495,000493,800988,800
GST (price excl. GST × 10%)49,50049,38098,880
Ten-item PS total (incl. GST)544,500543,1801,087,680
II

Ten-Item Cost Breakdown (excl. GST)

Cost Breakdown

Open any item to see its scope notes. Gold bars show each item’s share of the ten-item cost excl. GST for both lots.

ItemLot 3Lot 4Both lots
A · Approvals and pre-startSubtotal29,50029,50059,000
7%
27,00027,00054,000

This item covers the support services needed to obtain the agreed construction approval. First, check the development consent and its conditions, whether the two dwellings are lodged together, and the approval stage covered by this engagement. If the Construction Certificate (CC) pathway following development consent is used, we propose to compile the construction drawings, consultant reports, prefabricated component documentation and application checklist, coordinate responses to requests for further information, and hand over the application and assessment records to the Owner. Whether the certificate is issued is decided by the certifier (the council or a registered certifier); we cannot guarantee the outcome.

The provisional sum of AUD 27,000 per dwelling is priced in three categories: documentation coordination services, architectural and engineering consultants, and certification and government fees. Certifier fees and government application fees are combined into one category, included in this item and paid by us on the Owner’s behalf; estimates are shown in Section IV and each cost is counted only once. For each category, state the deliverables. Proposed deliverables to the Owner include an index of submitted documents, the further-information lists from consultants and assessors, lodgement receipts and records of approval outcomes. For a combined application, shared drawings, reports and application fees are apportioned based on the actual amounts incurred. Whether construction-stage inspections and the Occupation Certificate (OC) are engaged separately will be stated when the scope of services is defined.

1%
2,5002,5005,000

The Owner is responsible for the foundation works for both dwellings and their cost. This item is provisionally estimated on the basis of taking over the work area before the installation team arrives on site. For each dwelling, the setting-out lines, slab edge positions and levels are checked against the construction drawings and the survey or as-built information supplied by the Owner, and cast-in items, sleeves and plumbing and electrical set-outs are checked for consistency with the wall panel installation drawings.

The proposed deliverable is one inspection record per dwelling, listing the areas inspected, visible deviations, photos, and items to be resolved before installation. For pricing, list separately the attendance cost shared by both dwellings, the inspection and reporting cost per dwelling, and the charge for a return visit if rectification is required. Foundation repairs, assessment of concealed works and statutory inspections must be arranged separately by the responsible party. Once the number of inspections and the deliverables are defined, the parties may also convert this item to a fixed service fee.

B · Materials and logisticsSubtotal260,000259,000519,000
41%Rate AUD 658 per m² × 257 m² (Lot 3), 256 m² (Lot 4), rounded down to the thousand
169,000168,000337,000

Building materials procurement (wall and roof materials) is priced per square metre of the procurement pricing area; the rate includes the cost of prefabricating the wall panels in the factory. The unit rates, amounts per dwelling, area basis and inspection process are set out in Section III.

9%
37,00037,00074,000

Provisional sum of AUD 37,000 per dwelling, for the supply of custom joinery cabinet carcasses for the whole house. On-site installation of the joinery is included in Item 10.

8%
34,00034,00068,000

Provisional sum of AUD 34,000 per dwelling, for sea freight of building materials from the China factory to the Australian port. Transport from the port to the project site is priced separately under Item 6. The port of loading and port of discharge, container type and number, and whether the freight includes factory container loading and transit insurance, will be confirmed according to the carrier’s quote and the supply terms. Port charges are borne by us.

5%
20,00020,00040,000

Estimated on the basis of container pick-up or cargo collection at the agreed port area after the goods are released, and road transport to the site handover point confirmed by both parties. The carrier is required to state the pick-up port, container type and number, load per truck, number of return trips, empty container return location, and whether the freight includes container pick-up, waiting time and container dehire.

The unloading position accessible to vehicles on site should be determined first, before choosing between unloading directly from the truck or dropping the container for later collection. If waiting charges, demurrage or secondary handling on site arise, the trigger conditions and unit rates should be listed. Sea freight from the China factory to the Australian port is priced under Item 5. Customs clearance, duties, import GST and port charges are borne by us and are not charged to the Owner separately; on-site crane unloading is to be reconciled with Item 7.

C · On-site installationSubtotal123,000123,000246,000
10%
42,00042,00084,000

Estimated on the basis of lifting the prefabricated wall panels, beams and frames, and roof components from the agreed unloading position into their installed positions. The crane contractor should itemise crane mobilisation, on-site set-up and demobilisation, operator, dogman, lifting gear, outrigger pads, effective working shifts and minimum hire time.

The supplier is to provide packing lists separated by dwelling, component weights, dimensions and delivery batches, from which the crane contractor will verify the number of lifts, crane positions, working radius and ground conditions under the outriggers. As both dwellings sit at the rear of a sloping site, it is recommended to obtain two quotes, one for “both dwellings in a continuous operation” and one for “staged mobilisation”, and to include one of them in the budget. Container unloading time performed by the crane under this item is counted only once.

Wall installation is included in this item. The installer is to price, per dwelling, the adjustment of wall panels after placement, panel-to-panel connections, bottom track fixing and anchoring to the Owner’s foundations, stating who supplies the connectors.

Temporary propping, scaffolding and edge protection are included in this item and in Item 8 (roof installation) and are not listed separately. The installer and the roofing subcontractor are to state erection and dismantling costs, hire periods and shared facilities in their quotes, listing dwelling-specific costs separately from costs shared by both dwellings.

3%
12,00012,00024,000

Provisional sum of AUD 12,000 per dwelling. The roofing subcontractor’s quote should separately state the installation of roof trusses, purlins and connectors; the laying of roof sarking, insulation and roof sheeting; and the flashing at ridges, wall junctions and roof penetrations. For gutters and downpipes, the end point of installation should be stated, with the plumber confirming where the underground stormwater pipework takes over.

Price on each dwelling’s actual pitched roof area, flashing and gutter lengths, and number of penetrations, listing materials supplied with the manufacturer’s shipment, on-site consumables and installation labour. Mechanical lifting of roof components is included in Item 7. Scaffolding and edge protection needed for the roof work are included in this item.

13%
52,00052,000104,000

AUD 52,000 per dwelling is a combined Provisional Sum for plumbing and electrical. The subcontractor is asked to quote three separate amounts excl. GST for water connection into the house including bathroom pod connections, internal electrical, and external connections, stating for each who supplies the materials. Connection costs borne directly by the Owner or by utility authorities are to be listed separately.

  • Plumbing. The 3 bathroom pods and 1 powder room pod per dwelling are prefabricated in the factory, with their pipework completed there. On site, the plumbing work is only to bring the water into the house and connect it to the accessible connection points pre-set by the manufacturer, then test and hand over records. The actual number and location of connection points must be verified against the manufacturer’s interface schedule.
  • Electrical. Priced on on-site conduit and cabling, installation of light fittings, switches and power outlets, connection of fixed appliances, internal switchboard, earthing and protection, testing and handover records. The EQ08 enquiry schedule for Lot 3 lists 56 lighting items, 28 double GPOs, 11 appliance connections and 1 internal switchboard. Lot 4 is provisionally budgeted at the same amount, with its points to be checked separately against its own drawings. Power connection for air conditioning is priced separately from the air conditioning units, ductwork and full system commissioning.
  • Supply and external handover. Subcontractor quotes must state who supplies general electrical materials, pipe fittings, light fittings, hot water units and rainwater tank pumps. Before the Owner pours the foundations, the party carrying out the under-slab pipework and sleeves is to be decided first. External trenching, water and sewer connection points, consumer mains, metering and public utility connection fees are to be priced according to the locations and division of responsibilities confirmed by both parties. If an additional kitchenette or laundry point on the lower level is selected, only the additional work is to be priced.
4%
17,00017,00034,000

Provisional sum of AUD 17,000 per dwelling, for interior fit-out works, including interior painting, installation of the floor layers (flooring) and installation of custom joinery, among others. The joinery cabinet carcasses are priced separately under Item 4. Who supplies the paint and flooring materials is to be stated in the subcontractor quote.

Ten-item cost subtotal (excl. GST)412,500411,500824,000

The item notes define each Provisional Sum and are intended to obtain comparable subcontractor quotes. Final quantities, scope of supply and the costs borne by each party are subject to the confirmed drawings, subcontractor quotes and contract.

III

Building Materials Procurement and Inspection

Materials Procurement

Building materials in this section are the wall and roof materials, priced on the procurement pricing area. The rate per square metre includes the cost of prefabricating the wall panels in the factory (cutting, framing, sheathing and finishing before dispatch); it is not charged separately. Per square metre, the building materials cost excl. GST is AUD 658, the Builder’s Margin is AUD 132, the price excl. GST is AUD 790, GST is AUD 79, and the unit price incl. GST is AUD 869.

Estimated procurement pricing area  Lot 3 approx. 257 m², Lot 4 approx. 256 m².

Cost excl. GST / m²658
Builder’s Margin132
Price excl. GST / m²790
GST79
Price incl. GST / m²869
ItemLot 3Lot 4Both lots
Materials cost (excl. GST)169,000168,000337,000
Materials margin (20%)33,80033,60067,400
GST (10%)20,28020,16040,440
Materials PS amount (incl. GST)223,080221,760444,840

We take full responsibility for procuring and managing all building materials, working in close partnership with Janebox. From preparing the materials schedule for each dwelling and checking drawing revisions, specifications and quantities, through to placing and tracking orders, pre-shipment inspection, packing checks and on-site receiving inspection, all of it is coordinated by us. We pay the suppliers for the materials; the Owner does not need to deal directly with suppliers, carriers or customs brokers, and pays us under the Provisional Sums in this quotation, adjusted under the rules in Section V.

Professional inspection software is used throughout procurement, and the agreed inspection process is followed. Before purchase, the materials schedule, samples or technical specifications, and acceptance criteria are confirmed. During production and dispatch, inspection results, photos and certificates are recorded by batch. On arrival, quantities, condition and damage are checked against the packing list. Where a non-conformance is found, the responsible party, rectification measures and re-inspection results are recorded, and the inspection records are handed over to the Owner for each dwelling.

Area basis from the design drawings and scope of supply

Building materials are provisionally priced on approx. 257 m² for Lot 3 and approx. 256 m² for Lot 4, a total of 513 m² for both lots. Based on pages 4, 12 and 15 of the DA coordination drawings dated 29 October 2026 (DA0.04 P, DA3.01 M, DA4.01 N) and the corresponding simplified external wall outlines, the upper-level and main lower-level projected areas add up to approx. 256.55 m² for Lot 3 and 256.19 m² for Lot 4, rounded per dwelling to the nearest whole square metre. This measure includes the garage; outdoor decks, external stairs, platforms and the shared driveway are not counted. Where the lower-level room details on page 14 overlap the main plan, they are counted only once. The drawings do not state a formal total floor area; the final procurement pricing area will be based on the area schedule confirmed by both parties.

The building materials are the wall and roof materials, including the cost of prefabricating the wall panels in the factory; the specific supply categories and delivery location will be determined by the procurement schedule and the supply terms. Sea freight from the China factory to the Australian port is priced under Item 5, port-to-site transport under Item 6, and on-site crane lifting under Item 7; custom joinery cabinet carcasses are priced separately under Item 4. Customs clearance, duties, import GST and port charges are borne by us; they are not charged to the Owner separately and are not counted as actual cost when the Provisional Sums are finalised. Any of the same materials already included in the roofing and plumbing/electrical subcontractor quotes must be deducted when prices are checked. The table above is calculated on the basis that we procure and manage all building materials.

IV

Owner Responsibilities and Statutory Charges

Not Included

  • Included: the ten items above
  • Additional: statutory charges, see the table below
  • Owner’s responsibility: not in this quotation

Owner’s responsibility

Foundations and landscaping
The foundations for both dwellings are to be built by the Owner at the Owner’s own cost. Landscaping works are not priced in this round.

Additional · Not part of the ten items

Statutory charges
Charges levied by statutory bodies, such as the HBCF insurance premium, the Long Service Levy, water connection and developer contributions, are estimated at about AUD 5,923 to 46,601 per dwelling. Details are in the table below.

Not included · Option

Granny flat option
The coordination drawings dated 29 October 2026 show a granny flat option for Dwelling 3 (Lot 3). None of the ten items includes this option or the additional work it needs (such as a separate kitchen, bathroom, entry and services connections). If the Owner selects it, we will quote it separately and it will be handled under the variation clause of the formal contract.

Statutory and government charges (estimate)

The charges below are levied by government and statutory bodies. Figures are per-dwelling estimates from published rates checked on 11 November 2026; the icare certificate, the council’s DA consent conditions and the certifier’s quote prevail. The first group is combined within Item 1 (BA Package) and paid by us on the Owner’s behalf. The second group is additional: it is not part of the ten items and attracts no Builder’s Margin. Open any row to see its basis.

ChargeLow per dwellingHigh per dwellingBasis
Included in Item 1 (BA Package)Certifier fees and government application fees, paid by us on the Owner’s behalf6,2569,734
4,3995,198Estimate

The principal certifier must be appointed by the Owner; the fee is paid by us on the Owner’s behalf within Item 1. Lismore City Council no longer offers this service; estimated from the neighbouring Ballina Shire Council 2026/27 fee formula. The certifier’s quote prevails. Whether construction-stage inspections and the OC are engaged separately follows the scope of services under Item 1.

161186Published rate

Portal fees of 47 each for the CC and OC plus 6 each to register them; BASIX certificate 55, or 80 if issued manually.

1,6962,768Published rate

Application fee plus 3 to 5 inspections at Lismore City Council 2026/27 rates; the number of inspections is assumed.

01,466Published rate

Only where the driveway crosses the road reserve; a shared driveway may need a single approval. Refundable bond not included.

0116Published rate

May already have been charged at DA stage.

Additional, not part of the ten itemsNo Builder’s Margin5,92346,601
3,5336,562Published rate

Taken out by the builder and passed on to the Owner; the certificate must be issued before any deposit is taken or work starts. icare new-dwelling regional rate from November 2025, adjusted up to 30% either way for the builder’s risk rating.

1,3611,611Published rate

0.25% of the cost of works including GST, paid by the Owner; the receipt is required before the Construction Certificate is issued. The high figure assumes the certifier adds about AUD 100,000 of Owner-built foundations to the cost of works. Based on the Lot 3 price; about AUD 3 less for Lot 4.

1,0292,418Published rate

Low figure where a property service exists; high figure for a new connection to the main. Excludes the plumber’s trenching and pipework.

08,050Estimate

Nil where the lot already carries a one-dwelling credit from a contributing subdivision; otherwise about 7,041 to 8,050 under the indexed Lismore 2024–2041 plan. The DA consent conditions prevail.

010,990Published rate

1 ET per dwelling at the 2026/27 rate; nil where the lot has already paid.

016,970Estimate

Council does not publish current amounts; estimated from the 2016 base rates indexed by CPI, and dependent on the sewer catchment. Nil where the lot has already paid.

Additional charges, total per dwelling5,92346,601

Additional charges for both lots: about AUD 11,846 to 93,202. The widest range is in the infrastructure contribution and developer charges (last three rows), which depend on whether each lot already paid when it was subdivided; the difference can reach about AUD 36,010 per dwelling, so we recommend confirming with Lismore City Council and Rous County Council. The NSW Housing and Productivity Contribution does not apply in the Lismore area, and Lismore has no s7.12 fixed levy plan. This table excludes consultant fees (architect, engineers, BASIX assessor; construction-approval consultants are covered under Item 1) and DA-stage fees.

V

Final Account Notes

Final Account

  1. 1Each item is finalised at verifiable actual cost, plus 20% Builder’s Margin, plus 10% GST.
  2. 2Where actual cost is less than the Provisional Sum, the difference is deducted together with the corresponding Builder’s Margin and GST.
  3. 3Where an item is expected to exceed its Provisional Sum by 5% or AUD 2,000, whichever is lower, we must notify the Owner in writing before the cost is incurred, and the Owner replies in writing within 5 business days.
Builder’s Margin and Provisional Sum final account (full rules)

Builder’s Margin. This quotation applies a Builder’s Margin of 20% of the ten-item cost excl. GST, and 10% GST is calculated on the cost plus this margin. At final account, amounts paid directly by the Owner are deducted from the builder’s cost, and discounts, credits and claimable GST are verified against actual supporting documents.

Written price verification. Subcontractor quotes are to list separately the costs specific to Lot 3, the costs specific to Lot 4 and the costs shared by both dwellings. Items such as crane mobilisation, shared truck freight and combined application fees are listed once at the actual amount incurred, then apportioned as agreed. Costs already borne by subcontractors, suppliers or the Owner should be noted against the related quotation item, stating which party bears them.

Adjustment of differences. All ten items are Provisional Sums and are finalised under the following rules.

  1. Final account formula. The final account amount for each item is the verifiable actual cost, plus 20% Builder’s Margin, plus 10% GST. Actual cost is the GST-exclusive amount on the subcontractor’s or supplier’s invoice, supported by invoices, receipts or plant hire records.
  2. Savings. Where the actual cost is less than that item’s Provisional Sum, the difference, together with the corresponding Builder’s Margin and GST, is deducted from the amount payable.
  3. Prior notice of overruns. Where the actual cost of any item is expected to exceed that item’s Provisional Sum by 5% or AUD 2,000, whichever is lower, we must notify the Owner in writing before that part of the cost is incurred, stating the reason, the expected overrun amount and the effect on the construction program.
  4. Owner’s response. The Owner is to reply in writing within 5 business days of receiving the notice, either agreeing or raising an objection. Until the Owner replies, we may suspend the affected work under that item, and the construction program is extended accordingly.
  5. Margin on overruns. Overruns agreed in writing by the Owner attract a 20% Builder’s Margin plus GST.
  6. Consequence of no notice. For any overrun incurred without prior notice under clause 3, we may not charge a Builder’s Margin and may claim only the actual cost plus GST.
  7. Emergencies. Costs that must be incurred immediately to avoid personal injury or property damage are not subject to clause 3; we must issue written notice within 2 business days after they are incurred.
  8. Claim format. Each progress claim involving a Provisional Sum is to list, by item, the original Provisional Sum, the actual cost, the increase or decrease, the margin and GST.
  9. Relationship to the formal contract. Once the parties sign a formal building contract, the Provisional Sum clause of that contract prevails, and the margin percentage entered in the contract is to be consistent with this quotation. New engagements outside the scope of this quotation are listed separately.
VI

Contract Status and Compliance

Compliance

This section sets out the legal status of this quotation and the NSW statutory requirements that apply to the contract and the works. Open each clause to read it.