Quote Q-26128 · Prima Commercial Fitouts

✓ EnquiryENQ-2409 · LinkedIn ✓ QuoteQ-26128 · Accepted · $209,771 3 Invoicingdeposit on acceptance ✓ ProjectPCF-26039 · On Site 5 Orders5/8 delivered 6 ScheduleJoinery manufacture 10 Sep 7 Joinery0/4 ready ✓ Variations1 approved 9 Costingmargin 19.5% · $81,077 claimed

Next step % complete + approved variations, less retention.

Quote total (ex GST)

$209,771

$230,748.10 inc GST

Estimated cost

$168,895

34 lines · 14 cost codes

Margin

19.5%

$40,877 gross profit

Mix

Furniture Material Labour Subcontract

Estimate Accepted

Description	Type	Qty	Unit cost	Markup	Cost	Sell
Preliminaries					$13,628	$17,984
Site establishment, amenities & floor protection	Labour	1 lot	$2,550.00	35%	$2,550	$3,443
Project management & site supervision	Labour	3 wk	$2,650.00	35%	$7,950	$10,733
Skip bins & waste removal Binway Waste & Skips	Subcontract	3 ea	$690.00	15%	$2,070	$2,380
Final builders clean & handover	Labour	230 m²	$4.60	35%	$1,058	$1,428
Design & Documentation					$5,778	$7,183
Workspace design — concept, layout & finishes schedule	Labour	28 hr	$96.00	35%	$2,688	$3,629
Building approval & certification (Certa Building Certifiers) Certa Building Certifiers	Subcontract	1 lot	$3,090.00	15%	$3,090	$3,554
Demolition & Make Good					$5,286	$7,136
Strip out partitions, ceilings & services to agreed scope	Labour	81 m²	$26.00	35%	$2,106	$2,843
Make good slab, walls & penetrations	Labour	1 lot	$3,180.00	35%	$3,180	$4,293
Partitions & Ceilings					$31,386	$39,775
Plasterboard partitions — 92mm steel stud, acoustic insulated, set & sanded	Labour	37 lm	$238.00	35%	$8,806	$11,888
Suspended ceiling 1200×600 — fine fissured tile, new grid	Labour	150 m²	$64.00	35%	$9,600	$12,960
Framed glazed office fronts with hinged doors & manifestation Clearline Glass & Glazing	Subcontract	11 lm	$1,180.00	15%	$12,980	$14,927
Joinery					$21,030	$28,391
Reception counter — Polytec Ravine Natural Oak, Essastone top, DDA section	Labour	1 ea	$11,200.00	35%	$11,200	$15,120
Staff kitchenette — overheads, island bench, Essastone tops	Labour	3 lm	$1,640.00	35%	$4,920	$6,642
Storage wall with lockers & joinery doors	Labour	2 lm	$1,380.00	35%	$2,760	$3,726
Meeting room credenza with AV cabinet	Labour	1 ea	$2,150.00	35%	$2,150	$2,903
Electrical & Lighting					$17,020	$19,573
Electrical — power to layout, LED panel & feature lighting, switchboard upgrade Voltline Electrical	Subcontract	230 m²	$74.00	15%	$17,020	$19,573
Data & Comms					$5,278	$6,070
Cat6A data outlets, patching & comms cabinet Netpoint Data & Comms	Subcontract	29 pt	$182.00	15%	$5,278	$6,070
Mechanical (HVAC)					$11,040	$12,696
Mechanical — ductwork modifications, diffusers & re-balance Airflow Mechanical Services	Subcontract	230 m²	$48.00	15%	$11,040	$12,696
Plumbing					$6,200	$7,130
Plumbing — kitchenette sink, Zip HydroTap & HWS Pipeline Plumbing & Gas	Subcontract	1 lot	$6,200.00	15%	$6,200	$7,130
Floor Finishes					$13,900	$15,985
Interface carpet tiles — supply & lay, incl. floor prep Floorworks Commercial Flooring	Subcontract	166 m²	$61.00	15%	$10,126	$11,645
Luxury vinyl plank to kitchen, breakout & wet areas Floorworks Commercial Flooring	Subcontract	51 m²	$74.00	15%	$3,774	$4,340
Painting					$5,555	$6,388
Paint walls, ceilings & doors — Dulux Wash&Wear, 2 coats Brushmark Painting & Decorating	Subcontract	483 m²	$11.50	15%	$5,555	$6,388
Furniture					$26,359	$33,739
Straight workstation 1600×700, single-sided — Natural Oak / White frame Workspace Commercial Furniture	Furniture	18 ea	$640.00	28%	$11,520	$14,746
Buro Mentor task chair, mesh back — Black mesh Buro Seating	Furniture	18 ea	$265.00	28%	$4,770	$6,106
Mobile pedestal, 3-drawer, locking — White Workspace Commercial Furniture	Furniture	18 ea	$210.00	28%	$3,780	$4,838
Monitor arm, dual, gas spring — Black Workspace Commercial Furniture	Furniture	11 ea	$115.00	28%	$1,265	$1,619
Meeting table 2400×1200, cable tray — Natural Oak Workspace Commercial Furniture	Furniture	1 ea	$1,350.00	28%	$1,350	$1,728
Meeting chair, 4-leg, upholstered — Ocean blue Buro Seating	Furniture	8 ea	$168.00	28%	$1,344	$1,720
Kitchen stool, oak seat, 750 high — Natural oak / black Buro Seating	Furniture	4 ea	$120.00	28%	$480	$614
Reception lounge, 3-seater modular — Charcoal wool Buro Seating	Furniture	1 ea	$1,850.00	28%	$1,850	$2,368
Acoustic Solutions					$2,835	$3,581
Autex Cube acoustic wall panel 12mm — Assorted Autex Acoustics	Material	18 m²	$58.00	22%	$1,044	$1,274
Desk-mounted acoustic screen 1600×450 — Charcoal Autex Acoustics	Material	9 ea	$95.00	22%	$855	$1,043
Install acoustic panels, screens & pods	Labour	13 hr	$72.00	35%	$936	$1,264
Signage					$3,600	$4,140
Reception wall sign (3D acrylic) & glazing manifestation SignCraft Signage	Subcontract	1 lot	$3,600.00	15%	$3,600	$4,140
Subtotal (ex GST)					$168,895	$209,771.00
GST 10%						$20,977.10
Total (inc GST)						$230,748.10

Client

Kawana Waters Accountants

Graham Foster · graham@kawanawatersacco.com.au

Suite 5, 6 Innovation Parkway, Kawana Waters QLD

Estimator: Marcus Reid · Quoted 23 Jul 2026 · Valid to 22 Aug 2026

Client approval

Accepted on 29 Jul 2026 — project raised.

Open project PCF-26039 →

Cost codes

Preliminaries$17,984 · 24%

Design & Documentation$7,183 · 20%

Demolition & Make Good$7,136 · 26%

Partitions & Ceilings$39,775 · 21%

Joinery$28,391 · 26%

Electrical & Lighting$19,573 · 13%

Data & Comms$6,070 · 13%

Mechanical (HVAC)$12,696 · 13%

Plumbing$7,130 · 13%

Floor Finishes$15,985 · 13%

Painting$6,388 · 13%

Furniture$33,739 · 22%

Acoustic Solutions$3,581 · 21%

Signage$4,140 · 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-26128

Date 23 Jul 2026

Valid until 22 Aug 2026

Estimator Marcus Reid

Client

Kawana Waters Accountants

Graham Foster

Suite 5, 6 Innovation Parkway, Kawana Waters QLD

ABN 77 020 702 690

make good & refresh

Scope	Amount (ex GST)
Preliminaries Site establishment, amenities & floor protection · Project management & site supervision · Skip bins & waste removal · Final builders clean & handover	$17,984.00
Design & Documentation Workspace design · Building approval & certification (Certa Building Certifiers)	$7,183.00
Demolition & Make Good Strip out partitions, ceilings & services to agreed scope · Make good slab, walls & penetrations	$7,136.00
Partitions & Ceilings Plasterboard partitions · Suspended ceiling 1200×600 · Framed glazed office fronts with hinged doors & manifestation	$39,775.00
Joinery Reception counter · Staff kitchenette · Storage wall with lockers & joinery doors · Meeting room credenza with AV cabinet	$28,391.00
Electrical & Lighting Electrical	$19,573.00
Data & Comms Cat6A data outlets, patching & comms cabinet	$6,070.00
Mechanical (HVAC) Mechanical	$12,696.00
Plumbing Plumbing	$7,130.00
Floor Finishes Interface carpet tiles · Luxury vinyl plank to kitchen, breakout & wet areas	$15,985.00
Painting Paint walls, ceilings & doors	$6,388.00
Furniture Straight workstation 1600×700, single-sided · Buro Mentor task chair, mesh back · Mobile pedestal, 3-drawer, locking · Monitor arm, dual, gas spring · Meeting table 2400×1200, cable tray · Meeting chair, 4-leg, upholstered · Kitchen stool, oak seat, 750 high · Reception lounge, 3-seater modular	$33,739.00
Acoustic Solutions Autex Cube acoustic wall panel 12mm · Desk-mounted acoustic screen 1600×450 · Install acoustic panels, screens & pods	$3,581.00
Signage Reception wall sign (3D acrylic) & glazing manifestation	$4,140.00

Subtotal (ex GST)	$209,771.00
GST 10%	$20,977.10
Total (inc GST)	$230,748.10

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