Quote Q-26125 · Prima Commercial Fitouts

✓ EnquiryENQ-2408 · Google ✓ QuoteQ-26125 · Accepted · $252,420 ✓ Invoicingdeposit on acceptance ✓ ProjectPCF-26036 · On Site 5 Orders5/8 delivered 6 ScheduleServices fit-off 29 Sep ✓ Joinery3/3 ready 8 Variations1 with client 9 Costingmargin 19.6% · $201,769 claimed

Next step Variation waiting on client approval.

Quote total (ex GST)

$252,420

$277,662.00 inc GST

Estimated cost

$203,091

28 lines · 14 cost codes

Margin

19.5%

$49,329 gross profit

Mix

Furniture Material Labour Subcontract

Estimate Accepted

Description	Type	Qty	Unit cost	Markup	Cost	Sell
Preliminaries					$16,566	$21,950
Site establishment, amenities & floor protection	Labour	1 lot	$2,700.00	35%	$2,700	$3,645
Project management & site supervision	Labour	4 wk	$2,650.00	35%	$10,600	$14,310
Skip bins & waste removal Binway Waste & Skips	Subcontract	3 ea	$690.00	15%	$2,070	$2,380
Final builders clean & handover	Labour	260 m²	$4.60	35%	$1,196	$1,615
Design & Documentation					$5,964	$7,415
Workspace design — concept, layout & finishes schedule	Labour	29 hr	$96.00	35%	$2,784	$3,758
Building approval & certification (Certa Building Certifiers) Certa Building Certifiers	Subcontract	1 lot	$3,180.00	15%	$3,180	$3,657
Demolition & Make Good					$5,726	$7,730
Strip out partitions, ceilings & services to agreed scope	Labour	91 m²	$26.00	35%	$2,366	$3,194
Make good slab, walls & penetrations	Labour	1 lot	$3,360.00	35%	$3,360	$4,536
Partitions & Ceilings					$15,814	$21,349
Plasterboard partitions — 92mm steel stud, acoustic insulated, set & sanded	Labour	21 lm	$238.00	35%	$4,998	$6,747
Suspended ceiling 1200×600 — fine fissured tile, new grid	Labour	169 m²	$64.00	35%	$10,816	$14,602
Joinery					$41,330	$55,796
Bar counter 6.2m — spotted gum battens, stone top, under-bar fridges cavities	Labour	1 ea	$24,800.00	35%	$24,800	$33,480
Back bar shelving & tap wall joinery	Labour	5 lm	$1,650.00	35%	$8,250	$11,138
Banquette seating, upholstered, timber base	Labour	9 lm	$920.00	35%	$8,280	$11,178
Electrical & Lighting					$23,920	$27,508
Electrical — power to layout, LED panel & feature lighting, switchboard upgrade Voltline Electrical	Subcontract	260 m²	$92.00	15%	$23,920	$27,508
Data & Comms					$2,912	$3,349
Cat6A data outlets, patching & comms cabinet Netpoint Data & Comms	Subcontract	16 pt	$182.00	15%	$2,912	$3,349
Mechanical (HVAC)					$17,680	$20,332
Mechanical — ductwork modifications, diffusers & re-balance Airflow Mechanical Services	Subcontract	260 m²	$68.00	15%	$17,680	$20,332
Plumbing					$18,400	$21,160
Plumbing — bar sinks, glass washer, floor wastes, grease arrestor connection Pipeline Plumbing & Gas	Subcontract	1 lot	$18,400.00	15%	$18,400	$21,160
Floor Finishes					$16,640	$19,136
Interface carpet tiles — supply & lay, incl. floor prep Floorworks Commercial Flooring	Subcontract	52 m²	$61.00	15%	$3,172	$3,648
Luxury vinyl plank to kitchen, breakout & wet areas Floorworks Commercial Flooring	Subcontract	182 m²	$74.00	15%	$13,468	$15,488
Painting					$6,279	$7,221
Paint walls, ceilings & doors — Dulux Wash&Wear, 2 coats Brushmark Painting & Decorating	Subcontract	546 m²	$11.50	15%	$6,279	$7,221
Furniture					$15,420	$19,738
Café table 800×800 — Oak / black base Workspace Commercial Furniture	Furniture	14 ea	$260.00	28%	$3,640	$4,659
Meeting chair, 4-leg, upholstered — Ocean blue Buro Seating	Furniture	40 ea	$168.00	28%	$6,720	$8,602
Bar leaner 3000×600, 1050 high — Spotted gum Workspace Commercial Furniture	Furniture	2 ea	$1,450.00	28%	$2,900	$3,712
Kitchen stool, oak seat, 750 high — Natural oak / black Buro Seating	Furniture	18 ea	$120.00	28%	$2,160	$2,765
Acoustic Solutions					$8,640	$10,766
Acoustic ceiling baffle 1200×300 — Charcoal Autex Acoustics	Material	60 ea	$64.00	22%	$3,840	$4,685
Autex Lanes acoustic ceiling panel — Sydney Grey Autex Acoustics	Material	24 m²	$128.00	22%	$3,072	$3,748
Install ceiling baffles & Lanes panels	Labour	24 hr	$72.00	35%	$1,728	$2,333
Signage					$7,800	$8,970
Illuminated venue sign, menu boards & window graphics SignCraft Signage	Subcontract	1 lot	$7,800.00	15%	$7,800	$8,970
Subtotal (ex GST)					$203,091	$252,420.00
GST 10%						$25,242.00
Total (inc GST)						$277,662.00

Client

Ocean Street Brewing Co

Jack Delaney · jack@oceanstreetbrewi.com.au

Level 3, 12 First Avenue, Maroochydore QLD

Estimator: Marcus Reid · Quoted 23 Jun 2026 · Valid to 23 Jul 2026

Client approval

Accepted on 02 Jul 2026 — project raised.

Open project PCF-26036 →

Cost codes

Preliminaries$21,950 · 25%

Design & Documentation$7,415 · 20%

Demolition & Make Good$7,730 · 26%

Partitions & Ceilings$21,349 · 26%

Joinery$55,796 · 26%

Electrical & Lighting$27,508 · 13%

Data & Comms$3,349 · 13%

Mechanical (HVAC)$20,332 · 13%

Plumbing$21,160 · 13%

Floor Finishes$19,136 · 13%

Painting$7,221 · 13%

Furniture$19,738 · 22%

Acoustic Solutions$10,766 · 20%

Signage$8,970 · 13%

Prima Commercial Fitouts Pty Ltd · Unit 4, 15 Page Street, Kunda Park QLD 4556

ABN 38 010 662 911 · QBCC Lic. 1038827 · (07) 5473 9055 · info@primacommercial.com.au

Quotation

Q-26125

Date 23 Jun 2026

Valid until 23 Jul 2026

Estimator Marcus Reid

Client

Ocean Street Brewing Co

Jack Delaney

Level 3, 12 First Avenue, Maroochydore QLD

ABN 93 430 746 063

taproom & kitchen

Scope	Amount (ex GST)
Preliminaries Site establishment, amenities & floor protection · Project management & site supervision · Skip bins & waste removal · Final builders clean & handover	$21,950.00
Design & Documentation Workspace design · Building approval & certification (Certa Building Certifiers)	$7,415.00
Demolition & Make Good Strip out partitions, ceilings & services to agreed scope · Make good slab, walls & penetrations	$7,730.00
Partitions & Ceilings Plasterboard partitions · Suspended ceiling 1200×600	$21,349.00
Joinery Bar counter 6.2m · Back bar shelving & tap wall joinery · Banquette seating, upholstered, timber base	$55,796.00
Electrical & Lighting Electrical	$27,508.00
Data & Comms Cat6A data outlets, patching & comms cabinet	$3,349.00
Mechanical (HVAC) Mechanical	$20,332.00
Plumbing Plumbing	$21,160.00
Floor Finishes Interface carpet tiles · Luxury vinyl plank to kitchen, breakout & wet areas	$19,136.00
Painting Paint walls, ceilings & doors	$7,221.00
Furniture Café table 800×800 · Meeting chair, 4-leg, upholstered · Bar leaner 3000×600, 1050 high · Kitchen stool, oak seat, 750 high	$19,738.00
Acoustic Solutions Acoustic ceiling baffle 1200×300 · Autex Lanes acoustic ceiling panel · Install ceiling baffles & Lanes panels	$10,766.00
Signage Illuminated venue sign, menu boards & window graphics	$8,970.00

Subtotal (ex GST)	$252,420.00
GST 10%	$25,242.00
Total (inc GST)	$277,662.00

Fixed-price quotation for the scope described. Prices exclude GST unless stated. Deposit of 10% on acceptance, progress claims monthly on works completed. Variations by written approval only. Exclusions: authority fees, after-hours work unless noted, asbestos removal.

Perfectly Balancing Form With Function