Overall Budget - Interactive Demo — Demonstration House

Budget Summary

Subtotal (all trades)	$332,510
ICF Wall System	$86,732
CURRENT PRICED TOTAL (excl. GST)	$332,510
GST (15%)	$49,876
TOTAL incl. GST	$382,386

Pricing Readiness

Status	Needs attention
Elements priced or settled	10 of 20
Resolution breakdown	10 priced · 0 allowances · 0 excluded
Elements not yet priced	10
Project rows requiring rates	5
Used rows requiring source checks	1
Zero-value cost centres	10
Detected rooms not assigned fitout (all building levels)	12 across 1 level
ICF ledger reconciliation	Reconciled
Contingency	0.00%

This is a current priced total, not a completed cost plan. Resolve or explicitly exclude the exceptions above before issue.

1. Preliminaries & General

Code	Description	Qty	Unit	Rate	Total
PRE-001	Council fees & building consent	0.0	item	$3,500.00	$0.00
PRE-002	Engineering & design fees	0.0	item	$8,500.00	$0.00
PRE-003	Site setup & temporary facilities	0.0	item	$4,500.00	$0.00
PRE-004	Project management	0.0	item	$12,000.00	$0.00
PRE-005	Insurance (contract works)	0.0	item	$2,800.00	$0.00
PRE-006	Survey & setout	0.0	item	$1,800.00	$0.00
PRE-007	Resource consent (RMA)	0.0	item	$5,000.00	$0.00
PRE-008	Development contributions	0.0	item	$15,000.00	$0.00
PRE-009	BRANZ levy	0.0	%	$0.10	$0.00
PRE-010	MBIE levy	0.0	%	$0.10	$0.00
PRE-011	Building warranty insurance	0.0	item	$5,000.00	$0.00
PRE-012	Health & Safety plan	0.0	item	$2,500.00	$0.00
PRE-013	Geotechnical report	0.0	item	$3,500.00	$0.00
PRE-014	Code compliance certificate (CCC)	0.0	item	$800.00	$0.00
SCAF-001	Scaffolding erect & dismantle	0.0	m²	$28.00	$0.00
SCAF-002	Scaffolding weekly hire	0.0	week	$8.00	$0.00
SCAF-003	Scaffolding labour	0.0	item	$4,500.00	$0.00
Preliminaries & General Subtotal					$0.00

2. Siteworks

Code	Description	Qty	Unit	Rate	Total
SITE-001	Site clearing & excavation	0.0	m³	$65.00	$0.00
SITE-002	Cut & fill	0.0	m³	$45.00	$0.00
SITE-003	Retaining walls	0.0	m²	$350.00	$0.00
SITE-004	Stormwater drainage	0.0	item	$8,500.00	$0.00
SITE-005	Sewer connection	0.0	item	$5,500.00	$0.00
SITE-006	Water connection	0.0	item	$3,200.00	$0.00
SITE-007	Driveway	0.0	m²	$185.00	$0.00
SITE-008	Paths & paving	0.0	m²	$145.00	$0.00
SITE-009	Landscaping allowance	0.0	item	$8,000.00	$0.00
SITE-010	Electrical connection (permanent)	0.0	item	$4,500.00	$0.00
SITE-011	Temporary power supply	0.0	item	$2,500.00	$0.00
SITE-012	Telecommunications connection	0.0	item	$1,200.00	$0.00
Siteworks Subtotal					$0.00

3. Foundations

Code	Description	Qty	Unit	Rate	Total
FND-001	Excavation (footings)	35.5	m³	$85.00	$3,017.50
FND-002	Formwork	55.6	m²	$45.00	$2,502.00
FND-005	Reinforcing steel, cut and bent (footings)	533.0	kg	$3.60	$1,918.77
FND-004	Concrete (footings)	8.3	m³	$345.00	$2,877.30
FND-007	Damp proof membrane	179.4	m²	$12.00	$2,153.16
FND-008	Under-slab insulation	179.4	m²	$28.00	$5,024.04
FND-009	Slab edge insulation	0.0	m²	$35.00	$0.00
FND-006	Mesh reinforcing	179.4	m²	$8.50	$1,525.15
FND-003	Concrete (slab)	17.9	m³	$345.00	$6,189.30
FND-010	Foundation labour	0.0	item	$8,500.00	$0.00
Foundations Subtotal					$25,207.22

4. Wall Systems

Code	Description	Qty	Unit	Rate	Total
ICF-SYS	ICF Wall System — modelled project wall scope	269.32	m²	Priced total	$86,731.61
ICF-EXT	External ICF scope — 12 walls	136.67	m²	Audited allocation	$45,714.22
ICF-INT	Internal ICF scope — 5 walls	55.82	m²	Audited allocation	$16,770.64
ICF-FND	Foundation ICF scope	63.61	m²	Audited allocation	$24,246.75
AUDIT	Scoped ICF total reconciles to the canonical ledger			$86,731.61	$86,731.61
TMB-SYS	Timber Wall System		system	Priced total	$5,520.41
Internal Timber · 10 walls		561.489	m	Priced subtotal	$5,520.41
TMB-90-BPL	Bottom plate · size to be confirmed	25.949	m	$4.7171	$122.40
Ground Floor · layout length · Catalogue starting rate
TMB-90-STD	Common stud · size to be confirmed	185.377	m	$3.9263	$727.85
Ground Floor · layout length · Catalogue starting rate
TMB-90-STD	Corner or junction stud · size to be confirmed	118.768	m	$3.9263	$466.32
Ground Floor · layout length · Catalogue starting rate
TMB-90-DWL	Dwang · size to be confirmed	90.359	m	$3.9263	$354.78
Ground Floor · layout length · Catalogue starting rate
TMB-90-TPL	Top plate · size to be confirmed	64.090	m	$3.9263	$251.64
Ground Floor · layout length · Catalogue starting rate
TMB-90-STD	Cripple stud above head · size to be confirmed	5.965	m	$3.9263	$23.42
Ground Floor · layout length · Catalogue starting rate
TMB-90-STD	Jack stud · size to be confirmed	27.584	m	$3.9263	$108.30
Ground Floor · layout length · Catalogue starting rate
TMB-90-STD	King stud · size to be confirmed	37.301	m	$3.9263	$146.45
Ground Floor · layout length · Catalogue starting rate
TMB-LNT	Lintel · size to be confirmed	6.096	m	$0.0000	$0.00
Ground Floor · layout length · Priced once the wall is sized · See in Pricing →
TMB-FIX	Internal timber framing fixings allowance	24.912	kg	$4.8400	$120.57
Estimated weight; connections not designed. · PHD Building's price, NZ Fasteners, 7 Oct 2026: NZD 80.00 excluding GST per box of 3,000 bright steel nails (90 x 3.15 mm) · Approximate rate per kg: box weight calculated from nail shank size, not weighed; the head adds weight and would make the rate slightly lower. · Catalogue starting rate
TMB-HDB	Internal structural wall plate fixings	0	ea	$0.7700	$0.00
Estimated count; concrete fixing (bolt or anchor). Type, size and spacing require the wall's connection design, which the app does not do; not designed. · Estimate from a supplier's web price: NZ Fasteners, Ecko screw bolt M10 x 100 mm countersunk galvanised, NZD 177.41 including GST per box of 200, read 7 Oct 2026; the fixing itself only. Not a designed fixing or confirmation of suitability. · Allowance
TMB-PFX	Internal partition plate fixings	0	ea	$0.7700	$0.00
Estimated count; powder-actuated pin or concrete screw (PHD Building's stated practice, 7 Oct 2026); spacing and capacity not designed. · Estimate from a supplier's web price: NZ Fasteners, Ecko screw bolt M10 x 100 mm countersunk galvanised, NZD 177.41 including GST per box of 200, read 7 Oct 2026; the fixing itself only. Not a designed fixing or confirmation of suitability. · Allowance
—	Internal wall plate fixings · role not confirmed	0	ea	$0.0000	$0.00
10 wall(s): wall role not confirmed; estimated count excluded from both fixing kinds. · Wall role not confirmed · Confirm wall role →
TMB-INT-LAB	Internal timber framing labour	49.21	hr	$65.00	$3,198.68
Allowance · 98.42 m² wall area · 2.0 m² per carpenter hour: PHD Building's figure, confirmed 6 Oct 2026 · PHD Building's New Zealand rate, 5 Oct 2026
Wall Systems Subtotal					$92,252.02

5. Structural Steel & Timber

Code	Description	Qty	Unit	Rate	Total
STR-004	Lintels	0.0	m²	$145.00	$0.00
STR-005	Structural labour	0.0	item	$6,500.00	$0.00
STR-GDL-01	89 x 6 SHS post, 2.660 long, connection plate top and bottom	0.0	each	$469.00	$0.00
STR-GDL-02	100 x 9 SHS post, 2.660 long, connection plate top and bottom	0.0	each	$665.00	$0.00
STR-GDL-03	250 PFC, 6.000 long, capped ends, 2 stiffeners, strapping holes drilled	0.0	each	$1,661.00	$0.00
STR-GDL-04	200 PFC, 6.000 long, capped ends, strapping holes drilled	0.0	each	$1,204.00	$0.00
STR-GDL-05	200UB25, 6.000 long, capped ends, strapping holes drilled	0.0	each	$1,361.00	$0.00
STR-GDL-06	250UB37, 6.000 long, capped ends, strapping holes drilled	0.0	each	$1,706.00	$0.00
STR-GDL-07	250UB37 portal, 6.000 overall head, 3.000 high columns, spliced 1.000 out from each knee, connection plates and 8.8 assembly bolts	0.0	unit	$4,912.00	$0.00
Structural Steel & Timber Subtotal					$0.00

6. Roofing

Code	Description	Qty	Unit	Rate	Total
ROOF-001	Roof trusses	230.8	m²	$125.00	$28,845.00
ROOF-002	Roof framing (rafters/purlins)	0.0	m²	$95.00	$0.00
ROOF-003	Roofing material (tiles)	0.0	m²	$185.00	$0.00
ROOF-004	Roofing material (steel)	230.8	m²	$145.00	$33,460.20
ROOF-005	Roof underlay	230.8	m²	$18.00	$4,153.68
ROOF-006	Fascia & barge boards	72.8	m	$65.00	$4,728.75
ROOF-007	Soffit lining	0.0	m²	$45.00	$0.00
ROOF-008	Gutters	44.9	m	$35.00	$1,572.90
ROOF-009	Downpipes	0.0	m	$28.00	$0.00
ROOF-011	Homega panels 50mm	0.0	m²	$52.00	$0.00
ROOF-012	Homega panels 75mm	0.0	m²	$65.00	$0.00
ROOF-013	Homega panels 100mm	0.0	m²	$78.00	$0.00
ROOF-014	Premier ceiling blanket R2.2 supply PHD-build · 2024-02 · TGBW22090 · R2.2	0.0	m²	$4.33	$0.00
ROOF-015	Premier ceiling blanket R3.3 supply PHD-build · 2024-02 · TGBC33145 · R3.3	0.0	m²	$6.45	$0.00
ROOF-016	Premier ceiling segments R4.1 supply PHD-build · 2024-02 · TGSC40430 · R4.1	0.0	m²	$6.85	$0.00
ROOF-017	Roofing labour	0.0	item	$9,500.00	$0.00
Roofing Subtotal					$72,760.53

7. Windows & External Doors

Code	Description	Qty	Unit	Rate	Total
WIN-001	Windows (aluminium)	0.0	m²	$850.00	$0.00
WIN-002	Windows (timber)	0.0	m²	$720.00	$0.00
WIN-003	Windows (uPVC)	0.0	m²	$680.00	$0.00
WIN-009	Windows (timber/aluminium clad, double glazed)	0.0	m²	$950.00	$0.00
WIN-010	Fixed windows (Viking quote-library supply estimate)	17.8	m²	$858.36	$15,244.47
WIN-011	Opening windows (Viking quote-library supply estimate)	2.2	m²	$1,994.59	$4,447.94
WIN-012	Window/door waterproof tape supply	105.9	m	$0.00	$0.00
WIN-013	Window/door waterproof tape install labour	105.9	m	$0.00	$0.00
WIN-014	Window/door flashing supply	105.9	m	$0.00	$0.00
WIN-015	Window/door flashing install labour	105.9	m	$0.00	$0.00
WIN-004	External doors (Viking library supply estimate)	5.0	each	$12,369.46	$61,847.30
WIN-005	Bi-fold/sliding doors	0.0	m²	$1,450.00	$0.00
WIN-006	Garage door — catalogue allowance	0.0	each	$1,850.00	$0.00
WIN-007	Window/door flashings	0.0	m²	$45.00	$0.00
WIN-008	Installation labour	0.0	item	$4,500.00	$0.00
Windows & External Doors Subtotal					$81,539.71

8. External Cladding & Finishes

Code	Description	Qty	Unit	Rate	Total
CLAD-001	Weatherboard cladding	95.3	m²	$185.00	$17,636.05
CLAD-002	Brick veneer supply — Brickery card median PHD-build · 2024-03 · Supply-card median · 59 products	0.0	m²	$81.60	$0.00
CLAD-003	Render/plaster system	0.0	m²	$145.00	$0.00
CLAD-004	Stone veneer	41.3	m²	$285.00	$11,781.90
CLAD-005	Cavity battens & wrap	0.0	m²	$35.00	$0.00
CLAD-006	External paint/stain	0.0	m²	$65.00	$0.00
CLAD-007	Cladding labour	0.0	item	$7,500.00	$0.00
External Cladding & Finishes Subtotal					$29,417.95

9. Interior Linings & Ceilings

Code	Description	Qty	Unit	Rate	Total
INT-002	Internal framing (steel)	0.0	m²	$95.00	$0.00
INT-012	Premier acoustic insulation R2.2 supply	0.0	m²	$8.00	$0.00
INT-025	Premier mid-floor insulation R3.2 supply	0.0	m²	$6.63	$0.00
INT-014	Carpentry labour (framing etc)	0.0	item	$6,500.00	$0.00
INT-003	Plasterboard - 10mm Standard walls (supply)	0.0	m²	$9.60	$0.00
INT-020	Plasterboard - 13mm Standard walls (supply)	0.0	m²	$12.16	$0.00
INT-021	Plasterboard - Fire-rated walls (BRACE/NOISE LINE supply)	0.0	m²	$14.82	$0.00
INT-004	Plasterboard - Wet areas (AQUALINE supply)	0.0	m²	$18.96	$0.00
INT-005	Plasterboard - 10mm Standard ceilings	0.0	m²	$32.00	$0.00
INT-022	Plasterboard - 13mm Standard ceilings	0.0	m²	$38.00	$0.00
INT-023	Plasterboard - Fire-rated ceilings (BRACE/NOISE LINE supply)	0.0	m²	$14.82	$0.00
INT-024	Plasterboard - Wet area ceilings (Aqua)	0.0	m²	$48.00	$0.00
INT-006	GIB fixing - Walls	0.0	m²	$18.00	$0.00
INT-007	GIB fixing - Ceilings	0.0	m²	$22.00	$0.00
INT-008	Plasterboard stopping - Walls	0.0	m²	$24.00	$0.00
INT-009	Plasterboard stopping - Ceilings	0.0	m²	$28.00	$0.00
INT-010	Ceiling-wall junction (square set)	0.0	m	$18.00	$0.00
INT-013	Cornice installation	0.0	m	$22.00	$0.00
INT-011	External corners (stopping)	0.0	m	$12.00	$0.00
INT-019	Internal wall corners (stopping)	0.0	m	$14.00	$0.00
INT-015	Suspended ceiling - Perimeter strip	0.0	m	$16.00	$0.00
INT-016	Suspended ceiling - Battens	0.0	m	$22.00	$0.00
INT-017	Suspended ceiling - Hangers & wires	0.0	m	$35.00	$0.00
Interior Linings & Ceilings Subtotal					$0.00

10. Internal Doors & Joinery

Code	Description	Qty	Unit	Rate	Total
DOOR-001	Internal doors (hollow core)	9.0	each	$185.00	$1,665.00
DOOR-002	Internal doors (solid core)	0.0	each	$285.00	$0.00
DOOR-003	Sliding doors (internal)	0.0	each	$450.00	$0.00
DOOR-004	Door hardware	9.0	each	$85.00	$765.00
DOOR-005	Built-in wardrobes	0.0	m²	$425.00	$0.00
DOOR-006	Shelving & storage	0.0	m²	$185.00	$0.00
DOOR-007	Skirting	0.0	m	$28.00	$0.00
DOOR-009	Architraves	0.0	m	$32.00	$0.00
DOOR-008	Legacy joinery labour allowance	0.0	item	$5,500.00	$0.00
Internal Doors & Joinery Subtotal					$2,430.00

11. Electrical

Code	Description	Qty	Unit	Rate	Total
ELEC-002	Main switchboard & smart meter combo PHD-build · 2024-08 · Electrical · E046	1.0	item	$1,500.00	$1,500.00
ELEC-003	Double power points PHD-build · 2024-08 · Electrical · E038	32.0	each	$70.00	$2,240.00
ELEC-004	Switched lighting circuits (primary points) PHD-build · 2024-08 · Electrical · E049	9.0	each	$80.00	$720.00
ELEC-005	Install supplied downlights PHD-build · 2024-08 · Electrical · E113	32.0	each	$22.00	$704.00
ELEC-006	Miniature Cavius smoke detectors PHD-build · 2024-08 · Low Voltage · LV011	4.0	each	$60.00	$240.00
ELEC-007	Data outlets PHD-build · 2024-08 · Low Voltage · LV006	4.0	each	$105.00	$420.00
ELEC-008	External light switches PHD-build · 2024-08 · Electrical · E077	2.0	each	$205.00	$410.00
ELEC-009	Testing and COC PHD-build · 2024-08 · Electrical · E045	1.0	item	$325.00	$325.00
Electrical Subtotal					$6,559.00

12. Plumbing

Code	Description	Qty	Unit	Rate	Total
PLMB-001	Plumbing rough-in	0.0	item	$9,500.00	$0.00
PLMB-002	Hot water system (electric)	0.0	each	$1,850.00	$0.00
PLMB-003	Hot water system (gas)	0.0	each	$2,850.00	$0.00
PLMB-004	Hot water system (heat pump)	0.0	each	$4,250.00	$0.00
KIT-017	Stiebel Eltron WWK302H heat-pump hot water cylinder PHD-build · 2024-09 · Q7620 · WWK302H	1.0	each	$3,902.61	$3,902.61
PLMB-005	Toilets	0.0	each	$650.00	$0.00
PLMB-006	Basins	0.0	each	$485.00	$0.00
PLMB-007	Tapware	0.0	set	$350.00	$0.00
PLMB-008	Shower mixer	0.0	each	$385.00	$0.00
PLMB-009	Gas fitting	0.0	item	$4,500.00	$0.00
PLMB-010	Plumbing final fix	0.0	item	$3,500.00	$0.00
Plumbing Subtotal					$3,902.61

13. HVAC

Code	Description	Qty	Unit	Rate	Total
HVAC-001	Heat pump (single room)	0.0	each	$2,850.00	$0.00
HVAC-002	Heat pump (multi-room)	0.0	each	$6,500.00	$0.00
HVAC-003	Ducted heat pump	0.0	item	$18,500.00	$0.00
HVAC-004	Ventilation system	0.0	item	$4,500.00	$0.00
HVAC-005	Bathroom extract fans	0.0	each	$385.00	$0.00
HVAC-006	Rangehood ducting	0.0	item	$1,250.00	$0.00
HVAC-007	Flue (wood burner)	0.0	item	$3,500.00	$0.00
HVAC-008	HVAC installation	0.0	item	$5,500.00	$0.00
HVAC Subtotal					$0.00

14. Kitchen

Code	Description	Qty	Unit	Rate	Total
KIT-001	Kitchen cabinetry	0.0	m²	$1,250.00	$0.00
KIT-002	Benchtops (laminate)	0.0	m²	$285.00	$0.00
KIT-003	Benchtops (stone)	0.0	m²	$850.00	$0.00
KIT-004	Splashback (tiles)	0.0	m²	$185.00	$0.00
KIT-005	Splashback (glass)	0.0	m²	$450.00	$0.00
KIT-006	Sink & mixer	0.0	each	$485.00	$0.00
KIT-007	Bosch Series 8 built-in oven 60cm, black, pyrolytic PHD-build · 2024-09 · Q7620 · HBG7741B1A	1.0	each	$2,337.39	$2,337.39
KIT-008	Bosch Series 4 gas cooktop 60cm, tempered glass, black PHD-build · 2024-09 · Q7620 · PNH6B6B91A	1.0	each	$867.83	$867.83
KIT-012	Bosch Serie 4 induction hob 60cm, black PHD-build · 2024-09 · Q7620 · PUE611BB5E	1.0	each	$1,033.04	$1,033.04
KIT-009	Polo Powerpack rangehood 52cm, black glass, touch control PHD-build · 2024-09 · Q7620 · BBIU52A	1.0	each	$467.83	$467.83
KIT-010	Bosch Serie 6 fully integrated dishwasher 60cm PHD-build · 2024-09 · Q7620 · SMV6HCX01A	1.0	each	$1,580.87	$1,580.87
KIT-013	Bosch Series 6 French door bottom-freezer fridge, 183x91, s/steel PHD-build · 2024-09 · Q7620 · KFN96AXEAA	1.0	each	$2,476.52	$2,476.52
KIT-014	Insinkerator Model 66 food waste disposer PHD-build · 2024-09 · Q7620 · MODEL66	1.0	each	$441.74	$441.74
KIT-015	Bosch Series 6 washing machine, front load, iDos PHD-build · 2024-09 · Q7620 · WGG244FRAU	1.0	each	$1,702.61	$1,702.61
KIT-016	Bosch Series 6 heat-pump dryer, graphite grey, 8kg PHD-build · 2024-09 · Q7620 · WQG235DRAU	1.0	each	$1,980.87	$1,980.87
KIT-011	Kitchen installation	0.0	item	$6,500.00	$0.00
KIT-PC	Kitchen — PC sum (supply & install)	0.0	item	$25,000.00	$0.00
APP-PC	Appliances — PC sum	0.0	item	$6,500.00	$0.00
Kitchen Subtotal					$12,888.70

15. Bathrooms & Laundry

Code	Description	Qty	Unit	Rate	Total
BATH-001	Vanity units	0.0	each	$850.00	$0.00
BATH-002	Shower (tiled)	0.0	each	$2,850.00	$0.00
BATH-003	Shower (acrylic)	0.0	each	$1,450.00	$0.00
BATH-004	Bath tub	0.0	each	$950.00	$0.00
BATH-005	Bathroom tiling	0.0	m²	$185.00	$0.00
BATH-006	Mirrors	0.0	each	$285.00	$0.00
BATH-007	Towel rails & accessories	0.0	set	$385.00	$0.00
BATH-008	Laundry tub	0.0	each	$425.00	$0.00
BATH-009	Bathroom installation	0.0	item	$7,500.00	$0.00
BATH-TILE-GOOD	Bathroom tile supply — Good tier median PHD-build · 2024-03 · Good tier median · 10 products	0.0	m²	$33.00	$0.00
BATH-TILE-BETTER	Bathroom tile supply — Better tier median PHD-build · 2024-03 · Better tier median · 4 products	0.0	m²	$58.00	$0.00
BATH-TILE-BEST	Bathroom tile supply — Best tier median PHD-build · 2024-03 · Best tier median · 8 products	0.0	m²	$89.00	$0.00
BATH-FIT-01	LSPEC BTW CC TOILET SUITE SFT CLOSE PHD-build · 2024-09 · Quote 41219 · 12510.10	2.0	each	$350.00	$700.00
BATH-FIT-02	ELEMENTI UNO WALL MOUNTED BASIN MIXER B/NICKEL PHD-build · 2024-09 · Quote 41219 · 43955.04	2.0	each	$235.00	$470.00
BATH-FIT-03	UNO MAINS PRESSURE SHOWER MIXER BRUSHED NICK PHD-build · 2024-09 · Quote 41219 · 43370.04	2.0	each	$148.00	$296.00
BATH-FIT-04	SPLASH 3 FUNC SLIDE SHOWER SET C/W ELBOW BRUS PHD-build · 2024-09 · Quote 41219 · 40232.04	2.0	each	$250.00	$500.00
BATH-FIT-05	VCBC SOFT WH 1000MM VANITY 2 DRAWER PHD-build · 2024-09 · Quote 41219 · *M	2.0	each	$1,180.00	$2,360.00
BATH-FIT-06	EF ELITE 1000MM ALCOVE SHOWER WHITE PHD-build · 2024-09 · Quote 41219 · *M	1.0	each	$941.00	$941.00
BATH-FIT-07	ELEMENTI UNO KITCHEN MIXER W/PULLOUT SPRAY B/NI PHD-build · 2024-09 · Quote 41219 · 43931.04	1.0	each	$285.00	$285.00
BATH-FIT-08	ISE M-Series 56 WASTE DISPOSAL UNIT PHD-build · 2024-09 · Quote 41219 · MODEL56	1.0	each	$390.00	$390.00
BATH-PC	Full bathroom — PC sum (each)	0.0	each	$14,000.00	$0.00
Bathrooms & Laundry Subtotal					$5,552.00

16. Flooring

Code	Description	Qty	Unit	Rate	Total
FLR-001	Carpet — supply + install inclusive PHD-build · 2024-04 · Bronze · carpet median · 2 products	0.0	m²	$49.25	$0.00
FLR-004	Laminate flooring	0.0	m²	$65.00	$0.00
FLR-005	Vinyl/LVP flooring — supply + install inclusive PHD-build · 2024-04 · Bronze · sheet vinyl/lvp median · 2 products	0.0	m²	$76.75	$0.00
FLR-006	Floor tiles	0.0	m²	$125.00	$0.00
FLR-TILE-GOOD	Floor tile supply — Good tier median PHD-build · 2024-03 · Good tier median · 10 products	0.0	m²	$33.00	$0.00
FLR-TILE-BETTER	Floor tile supply — Better tier median PHD-build · 2024-03 · Better tier median · 4 products	0.0	m²	$58.00	$0.00
FLR-TILE-BEST	Floor tile supply — Best tier median PHD-build · 2024-03 · Best tier median · 8 products	0.0	m²	$89.00	$0.00
FLR-007	Underlay	0.0	m²	$18.00	$0.00
FLR-008	Floor preparation	0.0	m²	$35.00	$0.00
FLR-009	Additional flooring installation (non-card scope)	0.0	item	$4,500.00	$0.00
Flooring Subtotal					$0.00

17. Painting & Decorating

Code	Description	Qty	Unit	Rate	Total
Painting & Decorating Subtotal					$0.00

18. Final Fix & Completion

Code	Description	Qty	Unit	Rate	Total
FIN-001	Final electrical	0.0	item	$1,850.00	$0.00
FIN-002	Final plumbing	0.0	item	$1,450.00	$0.00
FIN-003	Builder's clean	0.0	item	$1,250.00	$0.00
FIN-004	Touch-ups & defects	0.0	item	$850.00	$0.00
FIN-005	Final inspections	0.0	item	$650.00	$0.00
Final Fix & Completion Subtotal					$0.00

19. External Works

Code	Description	Qty	Unit	Rate	Total
EXT-001	Fencing (timber)	0.0	m²	$185.00	$0.00
EXT-002	Fencing (aluminium)	0.0	m²	$225.00	$0.00
EXT-003	Gates	0.0	each	$1,250.00	$0.00
EXT-004	Decking (timber)	0.0	m²	$385.00	$0.00
EXT-005	Decking (composite)	0.0	m²	$485.00	$0.00
EXT-006	Patio/pergola	0.0	m²	$650.00	$0.00
EXT-007	Garage/carport	0.0	m²	$850.00	$0.00
EXT-008	Letterbox	0.0	each	$285.00	$0.00
EXT-009	Clothesline	0.0	each	$185.00	$0.00
EXT-010	External works labour	0.0	item	$4,500.00	$0.00
LAND-PC	Landscaping — PC sum (basic allowance)	0.0	item	$25,000.00	$0.00
External Works Subtotal					$0.00

20. Contingency

Code	Description	Qty	Unit	Rate	Total
CONT-001	Contingency allowance	0.0	%	$5.00	$0.00
Contingency Subtotal					$0.00

TOTAL BUILDING BUDGET (excl. GST)

$332,510

GST (15%): $49,876

Total incl. GST: $382,386

Notes & Disclaimers

ICF sections (External Walls, Internal Walls, Foundation ICF) are auto-calculated from the wall design and current unit rates.
All other trade sections contain user-entered estimates and quotes.
All trade values are exclusive of GST. GST is calculated on the grand total at 15%.
This budget is an estimate only. Actual costs may vary based on site conditions and material availability.

ICF walls: priced from your model. 10 of 20 other elements still need a price, an allowance or an exclusion.

$332,510

priced so far, ex GST

10 of 20 elements priced or settled · 10 not yet priced

Needs attention

Rate sources and confirmations live in Pricing →

2 things to finishAssign 12 rooms across 1 level · Resolve 10 unpriced elements

ChecksAttention required

QS pricing readiness

10 priced · 0 allowances · 0 excluded · 10 not yet priced

56 priced project rows · 5 rates required

1 used rows need source checks

10 zero-value cost centres, including explicit exclusions

✓ ICF reconciled 12 rooms unassigned across 1 level

Assign 12 rooms

Wall systems reconciliation ICF $86,732 · Timber $5,520 ✓ ICF reconciled 1 timber rate required

ICF Wall System $86,731.61

External 12 walls · 136.67 m² · $45,714.22 · $334.49/m²

Internal 5 walls · 55.82 m² · $16,770.64 · $300.44/m²

Foundation 63.61 m² · $24,246.75 · $381.18/m²

Audited split reconciles to the canonical ICF ledger: $86,731.61 = $86,731.61.

External details → Internal details → Audit ledger →

Timber Wall System $5,520.41

External 0 walls · 0.00 m² · $0.00

Internal 10 walls · 561.49 m · $5,520.41

Internal framing rate required.

External details → Internal details →

Model checks ICF ✓ 12 rooms to assign

ICF contribution by building level — all 1 levels included

This isolates the model-calculated ICF shell for checking. Non-ICF trade estimates remain whole-project values unless separately itemised.

Level	Walls	Core sizes	Blocks	Net wall area	Concrete	Steel	Labour	Base ICF contribution
Ground Floor Elevation +0.000 m	17 12 ext + 5 int	102 / 152	217	192.5 m²	25.29 m³	1233.4 kg	69.2 hrs	$68,102.47

Calculated level contributions$68,102.47 Foundation and project-wide items$+18,629.14 ICF-related works total$86,731.61

Fitout quantity scope by building level — all 1 levels included

Room geometry is measured on each level independently. Finishes remain zero until a room is classified and a fitout choice is selected.

Level	Detected rooms	Assigned rooms	Measured ceiling	Selected wall lining	Selected ceiling lining	Selected floor finish
Ground Floor	12	0	155.64 m²	0.00 m²	0.00 m²	0.00 m²

Showing rows currently used by this building.

Budget tools ▾

▼ 📋 1. Preliminaries & General

Not priced $0.00

Decide how to price this element. Price its rows, add a provisional allowance, or exclude it with a reason.

Add allowance

Exclude

Code	Description	Unit	Rate ($)	Total ($)
PRE-001	Council fees & building consent	item	$ Catalogue See in Pricing →	$0.00
PRE-002	Engineering & design fees	item	$ Catalogue See in Pricing →	$0.00
PRE-003	Site setup & temporary facilities	item	$ Catalogue See in Pricing →	$0.00
PRE-004	Project management	item	$ Catalogue See in Pricing →	$0.00
PRE-005	Insurance (contract works)	item	$ Catalogue See in Pricing →	$0.00
PRE-006	Survey & setout	item	$ Catalogue See in Pricing →	$0.00
PRE-007	Resource consent (RMA)	item	$ Catalogue See in Pricing →	$0.00
PRE-008	Development contributions	item	$ Catalogue See in Pricing →	$0.00
PRE-009	BRANZ levy	%	$ Catalogue See in Pricing →	$0.00
PRE-010	MBIE levy	%	$ Catalogue See in Pricing →	$0.00
PRE-011	Building warranty insurance	item	$ Catalogue See in Pricing →	$0.00
PRE-012	Health & Safety plan	item	$ Catalogue See in Pricing →	$0.00
PRE-013	Geotechnical report	item	$ Catalogue See in Pricing →	$0.00
PRE-014	Code compliance certificate (CCC)	item	$ Catalogue See in Pricing →	$0.00
SCAF-001	Scaffolding erect & dismantle	m²	$ Catalogue See in Pricing →	$0.00
SCAF-002	Scaffolding weekly hire	week	$ Catalogue See in Pricing →	$0.00
SCAF-003	Scaffolding labour	item	$ Catalogue See in Pricing →	$0.00
Preliminaries & General Subtotal:				$0.00

➕ Add Custom Item

▼ 🚜 2. Siteworks

Not priced $0.00

Decide how to price this element. Price its rows, add a provisional allowance, or exclude it with a reason.

Add allowance

Exclude

Code	Description	Unit	Rate ($)	Total ($)
SITE-001	Site clearing & excavation	m³	$ Catalogue See in Pricing →	$0.00
SITE-002	Cut & fill	m³	$ Catalogue See in Pricing →	$0.00
SITE-003	Retaining walls	m²	$ Catalogue See in Pricing →	$0.00
SITE-004	Stormwater drainage	item	$ Catalogue See in Pricing →	$0.00
SITE-005	Sewer connection	item	$ Catalogue See in Pricing →	$0.00
SITE-006	Water connection	item	$ Catalogue See in Pricing →	$0.00
SITE-007	Driveway	m²	$ Catalogue See in Pricing →	$0.00
SITE-008	Paths & paving	m²	$ Catalogue See in Pricing →	$0.00
SITE-009	Landscaping allowance	item	$ Catalogue See in Pricing →	$0.00
SITE-010	Electrical connection (permanent)	item	$ Catalogue See in Pricing →	$0.00
SITE-011	Temporary power supply	item	$ Catalogue See in Pricing →	$0.00
SITE-012	Telecommunications connection	item	$ Catalogue See in Pricing →	$0.00
Siteworks Subtotal:				$0.00

➕ Add Custom Item

▼ 🏗️ 3. Foundations

Priced $25,207.22

Code	Description	Quantity	Unit	Rate ($)	Total ($)
View Footing Detail →
FND-001	Excavation (footings)		m³	$ Catalogue See in Pricing →	$3,017.50
FND-002	Formwork		m²	$ Catalogue See in Pricing →	$2,502.00
FND-005	Reinforcing steel, cut and bent (footings) Reinforcing steel, cut and bent, all bars. PHD price (Jeremy Chisholm), 16 Oct 2026. H10: 864.490 m / 532.991 kg		kg	$ Evidence See in Pricing →	$1,918.77
FND-RB-H10	Retired footing steel H10 Retired; designed footing steel is in FND-005. Excluded from the total.		m	$ Catalogue See in Pricing →	$0.00
FND-RB-H12	Retired footing steel H12 Retired; designed footing steel is in FND-005. Excluded from the total.		m	$ Catalogue See in Pricing →	$0.00
FND-RB-H16	Retired footing steel H16 Retired; designed footing steel is in FND-005. Excluded from the total.		m	$ Catalogue See in Pricing →	$0.00
FND-RB-H20	Retired footing steel H20 Retired; designed footing steel is in FND-005. Excluded from the total.		m	$ Catalogue See in Pricing →	$0.00
FND-RB-OTHER	Retired footing steel, other bars Retired; designed footing steel is in FND-005. Excluded from the total.		m	$ Catalogue See in Pricing →	$0.00
FND-004	Concrete (footings) (25 MPa (saved basis), inc pump etc)		m³	$ Model estimate See in Pricing →	$2,877.30
CON-PMB	Concrete Pump Booking - Footings	1	visit	$350.00	$350.00
LAB-FTG	Footings Labour (excavation, formwork, steel, concrete)	72.0	hrs	$60.00	$4,320.10
🏗️ Phase 3 — Slab Preparation & Pour
FND-007	Damp proof membrane Footprint (179.43 m2); no concrete floor is saved for this level: not a designed quantity.		m²	$ Catalogue See in Pricing →	$2,153.16
FND-008	Under-slab insulation Footprint (179.43 m2); no concrete floor is saved for this level: not a designed quantity.		m²	$ Catalogue See in Pricing →	$5,024.04
FND-009	Slab edge insulation		m²	$ Catalogue See in Pricing →	$0.00
FND-006	Mesh reinforcing Footprint (179.43 m2); no concrete floor is saved for this level: not a designed quantity.		m²	$ Catalogue See in Pricing →	$1,525.15
FND-003	Concrete (slab) Footprint (179.43 m2) x saved slab thickness (100 mm); no concrete floor is saved for this level: not a designed quantity.		m³	$ Model estimate See in Pricing →	$6,189.30
FND-010	Foundation labour		item	$ Catalogue See in Pricing →	$0.00
Foundations Subtotal:					$25,207.22

➕ Add Custom Item

▼ 🧱 4. Wall Systems

1 rate required $92,252.02

Code	Description	Quantity	Unit	Rate ($)	Total ($)
🧱 ICF Wall System		269.32 m²	wall area	priced total	$86,731.61
🧱 External ICF Wall System · 12 walls 87 standard and 72 corner blocks — counts are in the Quantities report; the cost is the wall-area package below.		136.67 m²	measured area	audited allocation	$45,714.22
ICF-M2	ICF Form Supply (per wall m²) — 152mm core · Ground Floor Canonical row allocation · explicit external material scope	136.48	m²	$175.00	$23,884.00
ICF-FLK	Formlock Canonical row allocation · measured formlock pieces	24.00	pcs	$3.50	$84.00
ICF-VJC	Vertical Joint Clips Canonical row allocation · measured vjc clips	270.00	pcs	$0.80	$216.00
ICF-SCR	ICF Screws Canonical row allocation · measured screw boxes	1.50	box	$45.00	$67.50
TTM-JAM	Timber Head, Jamb & Sill (152×45mm, inserted) Canonical row allocation · explicit external opening scope	92.66	m	$19.85	$1,839.30
CON-25MPA	External walls ready-mix concrete — 25 MPa (Design Assist basis) Canonical row allocation · measured concrete volume	11.14	m³	$300.00	$3,340.93
CON-25MPA	Internal walls ready-mix concrete — 25 MPa (Design Assist basis) Canonical row allocation · measured concrete volume	3.14	m³	$300.00	$941.49
CON-PMP	Concrete Pump Canonical row allocation · measured concrete volume	19.73	m³	$45.00	$887.98
CON-PMB	Pump Callout Fee (External Walls, pro-rata) Canonical row allocation · explicit row scope	0.78	share	$350.00	$273.00
STL-ALL	External Walls: Reinforcing steel, cut and bent Canonical row allocation · explicit row scope H10: 1154.348 m / 711.699 kg; H16: 106.295 m / 167.769 kg W11: steel from an earlier engine run; the engine no longer offers a design for this wall. Reinforcing steel, cut and bent, all bars. PHD price (Jeremy Chisholm), 16 Oct 2026.	879.47	kg	$3.60 PHD BUILD	$3,166.09
STL-ALL	Beam and lintel reinforcing steel Canonical row allocation · measured reinforcing weight 2 lintels have no steel here: the engine withheld a design. 3 lintels: design withheld: load not known; minimum wall-steel detail counted, not a design.	147.12	kg	$3.60 PHD BUILD	$529.64
BRC-STD	Wall Braces (5 days) Canonical row allocation · measured bracing & hire driver	103 whole set; this scope's share of the cost	ea	$40.00	$2,133.59
BRC-PLK	Scaffold Planks (5 days) Canonical row allocation · measured bracing & hire driver	66 whole set; this scope's share of the cost	ea	$25.00	$854.47
BRC-HRL	Temporary Handrail Material Canonical row allocation · measured handrail m	132.10	m	$12.00	$1,585.20
LAB-OPN	Opening Treatment Labour Canonical row allocation · measured opening treatments driver	19.54	hr	$60.00	$1,172.57
LAB-REI	Reinforcing Steel Labour Canonical row allocation · measured reinforcing steel driver	15.18	hr	$60.00	$910.71
LAB-BRC	Bracing & Temporary Works Labour Canonical row allocation · measured bracing & hire driver	5.85	hr	$60.00	$351.11
LAB-ALL	Base ICF Wall Construction & Cuts Labour Canonical row allocation · measured icf installation driver	14.60	hr	$60.00	$876.10
STR-TOW-001	Top plate — treated timber Canonical row allocation · direct top of wall scope	88.53	m	$18.00	$1,593.54
STR-TOW-002	Top plate fixings — concrete screws/bolts Canonical row allocation · direct top of wall scope	116.00	ea	$5.50	$638.00
LAB-TOW	Top of Wall connection allowance - Labour Canonical row allocation · direct top of wall scope	4.92	hr	$75.00	$369.00
🧱 Internal ICF Wall System · 5 walls 45 standard and 13 corner blocks — counts are in the Quantities report; the cost is the wall-area package below.		55.82 m²	measured area	audited allocation	$16,770.64
ICF-M2	ICF Form Supply (Internal, per wall m²) — 102mm core · Ground Floor Canonical row allocation · explicit row scope	57.29	m²	$175.00	$10,025.75
ICF-FLK	Formlock Canonical row allocation · measured formlock pieces	12.00	pcs	$3.50	$42.00
ICF-VJC	Vertical Joint Clips Canonical row allocation · measured vjc clips	78.00	pcs	$0.80	$62.40
ICF-SCR	ICF Screws Canonical row allocation · measured screw boxes	0.75	box	$45.00	$33.75
TTM-JAM	Internal: Timber Head & Jamb (102×45mm, inserted) Canonical row allocation · explicit row scope	29.24	m	$18.85	$551.17
CON-25MPA	External walls ready-mix concrete — 25 MPa (Design Assist basis) Canonical row allocation · measured concrete volume	3.14	m³	$300.00	$941.13
CON-25MPA	Internal walls ready-mix concrete — 25 MPa (Design Assist basis) Canonical row allocation · measured concrete volume	0.88	m³	$300.00	$265.21
CON-PMP	Concrete Pump Canonical row allocation · measured concrete volume	5.56	m³	$45.00	$250.14
CON-PMB	Pump Callout Fee (Internal Walls, pro-rata) Canonical row allocation · explicit row scope	0.22	share	$350.00	$77.00
STL-ALL	Internal Walls: Reinforcing steel, cut and bent Canonical row allocation · explicit row scope H10: 573.599 m / 353.645 kg I1, I2, I5: minimum steel to NZS 3101; loads from above and bracing not assessed. I3, I4: not designed; an allowance at the minimum steel (bars need to be closer than the block's seats). Reinforcing steel, cut and bent, all bars. PHD price (Jeremy Chisholm), 16 Oct 2026.	353.65	kg	$3.60 PHD BUILD	$1,273.12
STL-ALL	Beam and lintel reinforcing steel Canonical row allocation · measured reinforcing weight 2 lintels have no steel here: the engine withheld a design. 3 lintels: design withheld: load not known; minimum wall-steel detail counted, not a design.	59.13	kg	$3.60 PHD BUILD	$212.86
BRC-STD	Wall Braces (5 days) Canonical row allocation · measured bracing & hire driver	103 whole set; this scope's share of the cost	ea	$40.00	$884.81
BRC-PLK	Scaffold Planks (5 days) Canonical row allocation · measured bracing & hire driver	66 whole set; this scope's share of the cost	ea	$25.00	$354.35
BRC-HRL	Temporary Handrail Material Canonical row allocation · measured handrail m	53.80	m	$12.00	$645.60
LAB-OPN	Opening Treatment Labour Canonical row allocation · measured opening treatments driver	5.86	hr	$60.00	$351.43
LAB-REI	Reinforcing Steel Labour Canonical row allocation · measured reinforcing steel driver	6.10	hr	$60.00	$366.21
LAB-BRC	Bracing & Temporary Works Labour Canonical row allocation · measured bracing & hire driver	2.43	hr	$60.00	$145.61
LAB-ALL	Base ICF Wall Construction & Cuts Labour Canonical row allocation · measured icf installation driver	4.80	hr	$60.00	$288.10
🧱 Foundation ICF scope 54 standard and 28 corner blocks — counts are in the Quantities report; the cost is the wall-area package below.				audited allocation	$24,246.75
ICF-M2	ICF Form Supply (Foundation, per wall m²) — 152mm core · Ground Floor Canonical row allocation · explicit row scope	75.55	m²	$175.00	$13,221.25
ICF-FLK	Formlock Canonical row allocation · measured formlock pieces	24.00	pcs	$3.50	$84.00
ICF-VJC	Vertical Joint Clips Canonical row allocation · measured vjc clips	180.00	pcs	$0.80	$144.00
ICF-SCR	ICF Screws Canonical row allocation · measured screw boxes	0.75	box	$45.00	$33.75
CON-25MPA	External walls ready-mix concrete — 25 MPa (Design Assist basis) Canonical row allocation · measured concrete volume	5.45	m³	$300.00	$1,636.94
CON-25MPA	Internal walls ready-mix concrete — 25 MPa (Design Assist basis) Canonical row allocation · measured concrete volume	1.54	m³	$300.00	$461.30
CON-25MPA	Foundation ready-mix concrete — 25 MPa (Design Assist basis) Canonical row allocation · explicit row scope	9.67	m³	$300.00	$2,901.00
CON-PMP	Concrete Pump Canonical row allocation · measured concrete volume	9.67	m³	$45.00	$435.08
CON-PMB	Pump Callout Fee (Foundation) Canonical row allocation · explicit row scope	1.00	ea	$350.00	$350.00
STL-ALL	Foundation walls: Reinforcing steel, cut and bent Canonical row allocation · explicit row scope H10: 922.693 m / 568.875 kg Reinforcing steel, cut and bent, all bars. PHD price (Jeremy Chisholm), 16 Oct 2026.	568.87	kg	$3.60 PHD BUILD	$2,047.95
STL-ALL	Beam and lintel reinforcing steel Canonical row allocation · measured reinforcing weight 2 lintels have no steel here: the engine withheld a design. 3 lintels: design withheld: load not known; minimum wall-steel detail counted, not a design.	95.15	kg	$3.60 PHD BUILD	$342.54
BRC-STD	Wall Braces (5 days) Canonical row allocation · measured bracing & hire driver	103 whole set; this scope's share of the cost	ea	$40.00	$1,101.60
BRC-PLK	Scaffold Planks (5 days) Canonical row allocation · measured bracing & hire driver	66 whole set; this scope's share of the cost	ea	$25.00	$441.18
LAB-REI	Reinforcing Steel Labour Canonical row allocation · measured reinforcing steel driver	9.82	hr	$60.00	$589.08
LAB-BRC	Bracing & Temporary Works Labour Canonical row allocation · measured bracing & hire driver	3.02	hr	$60.00	$181.28
LAB-ALL	Base ICF Wall Construction & Cuts Labour Canonical row allocation · measured icf installation driver	4.60	hr	$60.00	$275.80
AUDIT	External + internal + foundation + shared exactly reconciles to 38 canonical ICF ledger rows.			Canonical $86,731.61	Scoped $86,731.61

Canonical ICF source rows · control ledger for audit (not additional cost)
ICF-M2	ICF Form Supply (per wall m²) — 152mm core · Ground Floor	136.48	m²	$175.00 SOURCE REVIEW	$23,884.00
ICF-STD	Standard ICF Blocks — 152mm core (qty only)	87.0	pcs	$0.00	$0.00
ICF-CRN	Corner Blocks — 152mm core (qty only)	72.0	pcs	$0.00	$0.00
ICF-M2	ICF Form Supply (Internal, per wall m²) — 102mm core · Ground Floor	57.29	m²	$175.00 SOURCE REVIEW	$10,025.75
ICF-STD	Standard ICF Blocks — 102mm core (Internal) (qty only)	45.0	pcs	$0.00	$0.00
ICF-CRN	Corner Blocks — 102mm core (Internal) (qty only)	13.0	pcs	$0.00	$0.00
ICF-M2	ICF Form Supply (Foundation, per wall m²) — 152mm core · Ground Floor	75.55	m²	$175.00 SOURCE REVIEW	$13,221.25
ICF-STD	Standard ICF Blocks — 152mm core (Foundation) (qty only)	54.0	pcs	$0.00	$0.00
ICF-CRN	Corner Blocks — 152mm core (Foundation) (qty only)	28.0	pcs	$0.00	$0.00
ICF-FLK	Formlock	60.0	pcs	$3.50 SOURCE REVIEW	$210.00
ICF-VJC	Vertical Joint Clips	528.0	pcs	$0.80 SOURCE REVIEW	$422.40
ICF-SCR	ICF Screws	3.0	box	$45.00 SOURCE REVIEW	$135.00
TTM-JAM	Timber Head, Jamb & Sill (152×45mm, inserted)	92.7	m	$19.85 SOURCE REVIEW	$1,839.30
TTM-JAM	Internal: Timber Head & Jamb (102×45mm, inserted)	29.2	m	$18.85 SOURCE REVIEW	$551.17
CON-25MPA	External walls ready-mix concrete — 25 MPa (Design Assist basis)	19.7	m³	$300.00 SOURCE REVIEW	$5,919.00
CON-25MPA	Internal walls ready-mix concrete — 25 MPa (Design Assist basis)	5.6	m³	$300.00 SOURCE REVIEW	$1,668.00
CON-25MPA	Foundation ready-mix concrete — 25 MPa (Design Assist basis)	9.7	m³	$300.00 SOURCE REVIEW	$2,901.00
CON-PMP	Concrete Pump	35.0	m³	$45.00 SOURCE REVIEW	$1,573.20
CON-PMB	Pump Callout Fee (Foundation)	1.0	ea	$350.00 SOURCE REVIEW	$350.00
CON-PMB	Pump Callout Fee (External Walls, pro-rata)	0.8	share	$350.00 SOURCE REVIEW	$273.00
CON-PMB	Pump Callout Fee (Internal Walls, pro-rata)	0.2	share	$350.00 SOURCE REVIEW	$77.00
STL-ALL	External Walls: Reinforcing steel, cut and bent	879.5	kg	$3.60 PHD BUILD	$3,166.09
STL-ALL	Internal Walls: Reinforcing steel, cut and bent	353.6	kg	$3.60 PHD BUILD	$1,273.12
STL-ALL	Foundation walls: Reinforcing steel, cut and bent	568.9	kg	$3.60 PHD BUILD	$2,047.95
STL-ALL	Beam and lintel reinforcing steel	301.4	kg	$3.60 PHD BUILD	$1,085.04
BRC-STD	Wall Braces (5 days)	103.0	ea	$40.00 SOURCE REVIEW	$4,120.00
BRC-PLK	Scaffold Planks (5 days)	66.0	ea	$25.00 SOURCE REVIEW	$1,650.00
BRC-HRL	Temporary Handrail Material	185.9	m	$12.00 SOURCE REVIEW	$2,230.80
LAB-OPN	Opening Treatment Labour	25.4	hr	$60.00 SOURCE REVIEW	$1,524.00
LAB-REI	Reinforcing Steel Labour	31.1	hr	$60.00 SOURCE REVIEW	$1,866.00
LAB-BRC	Bracing & Temporary Works Labour	11.3	hr	$60.00 SOURCE REVIEW	$678.00
LAB-ALL	Base ICF Wall Construction & Cuts Labour View Labour Breakdown →	24.0	hr	$60.00 SOURCE REVIEW	$1,440.00
STR-TOW-001	Top plate — treated timber (separate allowance)	88.5	m	$18.00	$1,593.54
STR-TOW-002	Top plate fixings — concrete screws/bolts (separate allowance)	116.0	ea	$5.50	$638.00
LAB-TOW	Top of Wall connection allowance - Labour (separate allowance)	4.9	hr	$75.00	$369.00
OTH-DLV	Freight / Delivery Allowance Manual project-wide allowance. The app will never generate or replace this trip count.		trip	$	$0.00
LAB-POUR	Pour-Day Labour Allowance (client supplied until priced)	0.0	hr	$60.00	$0.00
CONS-ALLOW	Consumables Allowance (see included items)	0.0	allowance	$0.00	$0.00
🪵 Timber Wall System		1	scope	priced total	$5,520.41
Internal Timber · 10 walls		561.489	m	Priced subtotal	$5,520.41
TMB-90-BPL	Bottom plate · size to be confirmed	25.949	m	$4.7171	$122.40
Ground Floor · layout length · Catalogue starting rate
TMB-90-STD	Common stud · size to be confirmed	185.377	m	$3.9263	$727.85
Ground Floor · layout length · Catalogue starting rate
TMB-90-STD	Corner or junction stud · size to be confirmed	118.768	m	$3.9263	$466.32
Ground Floor · layout length · Catalogue starting rate
TMB-90-DWL	Dwang · size to be confirmed	90.359	m	$3.9263	$354.78
Ground Floor · layout length · Catalogue starting rate
TMB-90-TPL	Top plate · size to be confirmed	64.090	m	$3.9263	$251.64
Ground Floor · layout length · Catalogue starting rate
TMB-90-STD	Cripple stud above head · size to be confirmed	5.965	m	$3.9263	$23.42
Ground Floor · layout length · Catalogue starting rate
TMB-90-STD	Jack stud · size to be confirmed	27.584	m	$3.9263	$108.30
Ground Floor · layout length · Catalogue starting rate
TMB-90-STD	King stud · size to be confirmed	37.301	m	$3.9263	$146.45
Ground Floor · layout length · Catalogue starting rate
TMB-LNT	Lintel · size to be confirmed	6.096	m	$0.0000	$0.00
Ground Floor · layout length · Priced once the wall is sized · See in Pricing →
TMB-FIX	Internal timber framing fixings allowance	24.912	kg	$4.8400	$120.57
Estimated weight; connections not designed. · PHD Building's price, NZ Fasteners, 7 Oct 2026: NZD 80.00 excluding GST per box of 3,000 bright steel nails (90 x 3.15 mm) · Approximate rate per kg: box weight calculated from nail shank size, not weighed; the head adds weight and would make the rate slightly lower. · Catalogue starting rate
TMB-HDB	Internal structural wall plate fixings	0	ea	$0.7700	$0.00
Estimated count; concrete fixing (bolt or anchor). Type, size and spacing require the wall's connection design, which the app does not do; not designed. · Estimate from a supplier's web price: NZ Fasteners, Ecko screw bolt M10 x 100 mm countersunk galvanised, NZD 177.41 including GST per box of 200, read 7 Oct 2026; the fixing itself only. Not a designed fixing or confirmation of suitability. · Allowance
TMB-PFX	Internal partition plate fixings	0	ea	$0.7700	$0.00
Estimated count; powder-actuated pin or concrete screw (PHD Building's stated practice, 7 Oct 2026); spacing and capacity not designed. · Estimate from a supplier's web price: NZ Fasteners, Ecko screw bolt M10 x 100 mm countersunk galvanised, NZD 177.41 including GST per box of 200, read 7 Oct 2026; the fixing itself only. Not a designed fixing or confirmation of suitability. · Allowance
—	Internal wall plate fixings · role not confirmed	0	ea	$0.0000	$0.00
10 wall(s): wall role not confirmed; estimated count excluded from both fixing kinds. · Wall role not confirmed · Confirm wall role →
TMB-INT-LAB	Internal timber framing labour	49.21	hr	$65.00	$3,198.68
Allowance · 98.42 m² wall area · 2.0 m² per carpenter hour: PHD Building's figure, confirmed 6 Oct 2026 · PHD Building's New Zealand rate, 5 Oct 2026
Wall Systems Subtotal:					$92,252.02

▼ 🔩 5. Structural Steel & Timber

Not priced $0.00

Decide how to price this element. Price its rows, add a provisional allowance, or exclude it with a reason.

Add allowance

Exclude

Code	Description	Unit	Rate ($)	Total ($)
STR-001	Steel beams	kg	$ Needs rate See in Pricing →	$0.00
STR-002	Steel posts/columns	kg	$ Needs rate See in Pricing →	$0.00
STR-004	Lintels	m²	$ Catalogue See in Pricing →	$0.00
STR-005	Structural labour	item	$ Catalogue See in Pricing →	$0.00
STR-FLR-001	Upper-floor structural system (select/specify)	m²	$ Needs rate See in Pricing →	$0.00
STR-GDL-01	89 x 6 SHS post, 2.660 long, connection plate top and bottom	each	$ Guideline Martin Hedger, Design and Assistance Limited, 12 Oct 2026. See in Pricing →	$0.00
STR-GDL-02	100 x 9 SHS post, 2.660 long, connection plate top and bottom	each	$ Guideline Martin Hedger, Design and Assistance Limited, 12 Oct 2026. See in Pricing →	$0.00
STR-GDL-03	250 PFC, 6.000 long, capped ends, 2 stiffeners, strapping holes drilled	each	$ Guideline Martin Hedger, Design and Assistance Limited, 12 Oct 2026. See in Pricing →	$0.00
STR-GDL-04	200 PFC, 6.000 long, capped ends, strapping holes drilled	each	$ Guideline Martin Hedger, Design and Assistance Limited, 12 Oct 2026. See in Pricing →	$0.00
STR-GDL-05	200UB25, 6.000 long, capped ends, strapping holes drilled	each	$ Guideline Martin Hedger, Design and Assistance Limited, 12 Oct 2026. See in Pricing →	$0.00
STR-GDL-06	250UB37, 6.000 long, capped ends, strapping holes drilled	each	$ Guideline Martin Hedger, Design and Assistance Limited, 12 Oct 2026. See in Pricing →	$0.00
STR-GDL-07	250UB37 portal, 6.000 overall head, 3.000 high columns, spliced 1.000 out from each knee, connection plates and 8.8 assembly bolts	unit	$ Guideline Martin Hedger, Design and Assistance Limited, 12 Oct 2026. See in Pricing →	$0.00
Structural Steel & Timber Subtotal:				$0.00

➕ Add Custom Item

▼ 🏠 6. Roofing

Priced $72,760.53

Code	Description	Unit	Rate ($)	Total ($)
ROOF-001	Roof trusses MODEL	m²	$ Catalogue See in Pricing →	$28,845.00
ROOF-002	Roof framing (rafters/purlins) MODEL	m²	$ Catalogue See in Pricing →	$0.00
ROOF-003	Roofing material (tiles) MODEL	m²	$ Catalogue See in Pricing →	$0.00
ROOF-004	Roofing material (steel) MODEL	m²	$ Catalogue See in Pricing →	$33,460.20
ROOF-018	Roofing material (tray/profiled metal) MODEL	m²	$ Catalogue See in Pricing →	$0.00
ROOF-019	Roofing material (shingles) MODEL	m²	$ Catalogue See in Pricing →	$0.00
ROOF-020	Roofing material (membrane) MODEL	m²	$ Catalogue See in Pricing →	$0.00
ROOF-005	Roof underlay MODEL	m²	$ Catalogue See in Pricing →	$4,153.68
ROOF-006	Fascia & barge boards MODEL	m	$ Catalogue See in Pricing →	$4,728.75
ROOF-007	Soffit lining MODEL	m²	$ Catalogue See in Pricing →	$0.00
ROOF-008	Gutters MODEL	m	$ Catalogue See in Pricing →	$1,572.90
ROOF-009	Downpipes	m	$ Catalogue See in Pricing →	$0.00
ROOF-011	Homega panels 50mm MODEL	m²	$ Catalogue See in Pricing →	$0.00
ROOF-012	Homega panels 75mm MODEL	m²	$ Catalogue See in Pricing →	$0.00
ROOF-013	Homega panels 100mm MODEL	m²	$ Catalogue See in Pricing →	$0.00
ROOF-014	Premier ceiling blanket R2.2 supply MODEL PHD-build price · Premier Insulation Pricing as at Feb 2024.pdf · 2024-02 · ex GST, PHD-build member pricing · TGBW22090 · R2.2	m²	$ Evidence See in Pricing →	$0.00
ROOF-015	Premier ceiling blanket R3.3 supply MODEL PHD-build price · Premier Insulation Pricing as at Feb 2024.pdf · 2024-02 · ex GST, PHD-build member pricing · TGBC33145 · R3.3	m²	$ Evidence See in Pricing →	$0.00
ROOF-016	Premier ceiling segments R4.1 supply MODEL PHD-build price · Premier Insulation Pricing as at Feb 2024.pdf · 2024-02 · ex GST, PHD-build member pricing · TGSC40430 · R4.1	m²	$ Evidence See in Pricing →	$0.00
ROOF-017	Roofing labour	item	$ Catalogue See in Pricing →	$0.00
Roofing Subtotal:				$72,760.53

➕ Add Custom Item

▼ 🪟 7. Windows & External Doors

4 rates required $81,539.71

Code	Description	Quantity	Unit	Rate ($)	Total ($)
WIN-SUP	Viking Windows windows & external doors supplier estimate MODEL ESTIMATE 15 units · TG aluminium-clad / timber · one supplier line. Review the full Opening schedule →	49.30	m²	$1,653.95 ESTIMATE	$81,539.71
WIN-001	Windows (aluminium) MODEL		m²	$ Catalogue See in Pricing →	$0.00
WIN-002	Windows (timber) MODEL		m²	$ Catalogue See in Pricing →	$0.00
WIN-003	Windows (uPVC) MODEL		m²	$ Catalogue See in Pricing →	$0.00
WIN-009	Windows (timber/aluminium clad, double glazed) MODEL		m²	$ Catalogue See in Pricing →	$0.00
WIN-012	Window/door waterproof tape supply MODEL		m	$ Needs rate See in Pricing →	$0.00
WIN-013	Window/door waterproof tape install labour MODEL		m	$ Needs rate See in Pricing →	$0.00
WIN-014	Window/door flashing supply MODEL		m	$ Needs rate See in Pricing →	$0.00
WIN-015	Window/door flashing install labour MODEL		m	$ Needs rate See in Pricing →	$0.00
WIN-005	Bi-fold/sliding doors		m²	$ Catalogue See in Pricing →	$0.00
WIN-006	Garage door — catalogue allowance MODEL		each	$ Allowance See in Pricing →	$0.00
WIN-007	Window/door flashings MODEL		m²	$ Catalogue See in Pricing →	$0.00
WIN-008	Installation labour		item	$ Catalogue See in Pricing →	$0.00
Windows & External Doors Subtotal:					$81,539.71

➕ Add Custom Item

▼ 🎨 8. External Cladding & Finishes

Priced $29,417.95

Code	Description	Unit	Rate ($)	Total ($)
CLAD-001	Weatherboard cladding MODEL	m²	$ Catalogue See in Pricing →	$17,636.05
CLAD-002	Brick veneer supply — Brickery card median MODEL PHD-build price · The Brickery Pricing as at March 2024.pdf · 2024-03 · ex GST, supply only, PHD-build member pricing; laying separate · Supply-card median · 59 products	m²	$ Evidence See in Pricing →	$0.00
CLAD-003	Render/plaster system MODEL	m²	$ Catalogue See in Pricing →	$0.00
CLAD-004	Stone veneer MODEL	m²	$ Catalogue See in Pricing →	$11,781.90
CLAD-005	Cavity battens & wrap	m²	$ Catalogue See in Pricing →	$0.00
CLAD-006	External paint/stain	m²	$ Catalogue See in Pricing →	$0.00
CLAD-007	Cladding labour	item	$ Catalogue See in Pricing →	$0.00
External Cladding & Finishes Subtotal:				$29,417.95

➕ Add Custom Item

▼ 🪚 9. Interior Linings & Ceilings

Not priced $0.00

Decide how to price this element. Price its rows, add a provisional allowance, or exclude it with a reason.

Add allowance

Exclude

Code	Description	Unit	Rate ($)	Total ($)
INT-002	Internal framing (steel)	m²	$ Catalogue See in Pricing →	$0.00
INT-012	Premier acoustic insulation R2.2 supply PHD-build price · Premier Insulation Pricing as at Feb 2024.pdf · 2024-02 · ex GST, PHD-build member pricing · TGSHDW22070 · R2.2	m²	$ Evidence See in Pricing →	$0.00
INT-025	Premier mid-floor insulation R3.2 supply PHD-build price · Premier Insulation Pricing as at Feb 2024.pdf · 2024-02 · ex GST, PHD-build member pricing · TGBSC32140 · R3.2	m²	$ Evidence See in Pricing →	$0.00
INT-014	Carpentry labour (framing etc) MODEL	item	$ Catalogue See in Pricing →	$0.00
INT-003	Plasterboard - 10mm Standard walls (supply) MODEL PHD-build price · Carters Pricing September 2024 - Queenstown.pdf · 2024-09 · ex GST, PHD-build member pricing; sheet price converted to m² · Standard GIB 10 mm median · 8 sheet sizes	m²	$ Evidence See in Pricing →	$0.00
INT-020	Plasterboard - 13mm Standard walls (supply) MODEL PHD-build price · Carters Pricing September 2024 - Queenstown.pdf · 2024-09 · ex GST, PHD-build member pricing; sheet price converted to m² · Standard GIB 13 mm median · 4 sheet sizes	m²	$ Evidence See in Pricing →	$0.00
INT-021	Plasterboard - Fire-rated walls (BRACE/NOISE LINE supply) MODEL PHD-build price · Carters Pricing September 2024 - Queenstown.pdf · 2024-09 · ex GST, PHD-build member pricing; sheet price converted to m² · GIB BRACE/NOISE LINE median · 2 sheet sizes	m²	$ Evidence See in Pricing →	$0.00
INT-004	Plasterboard - Wet areas (AQUALINE supply) MODEL PHD-build price · Carters Pricing September 2024 - Queenstown.pdf · 2024-09 · ex GST, PHD-build member pricing; sheet price converted to m² · AQUALINE 10 mm median · 2 sheet sizes	m²	$ Evidence See in Pricing →	$0.00
INT-005	Plasterboard - 10mm Standard ceilings MODEL	m²	$ Catalogue See in Pricing →	$0.00
INT-022	Plasterboard - 13mm Standard ceilings MODEL	m²	$ Catalogue See in Pricing →	$0.00
INT-023	Plasterboard - Fire-rated ceilings (BRACE/NOISE LINE supply) MODEL PHD-build price · Carters Pricing September 2024 - Queenstown.pdf · 2024-09 · ex GST, PHD-build member pricing; sheet price converted to m² · GIB BRACE/NOISE LINE median · 2 sheet sizes	m²	$ Evidence See in Pricing →	$0.00
INT-024	Plasterboard - Wet area ceilings (Aqua) MODEL	m²	$ Catalogue See in Pricing →	$0.00
INT-006	GIB fixing - Walls MODEL	m²	$ Catalogue See in Pricing →	$0.00
INT-007	GIB fixing - Ceilings MODEL	m²	$ Catalogue See in Pricing →	$0.00
INT-008	Plasterboard stopping - Walls MODEL	m²	$ Catalogue See in Pricing →	$0.00
INT-009	Plasterboard stopping - Ceilings MODEL	m²	$ Catalogue See in Pricing →	$0.00
INT-010	Ceiling-wall junction (square set) MODEL	m	$ Catalogue See in Pricing →	$0.00
INT-013	Cornice installation MODEL	m	$ Catalogue See in Pricing →	$0.00
INT-011	External corners (stopping) MODEL	m	$ Catalogue See in Pricing →	$0.00
INT-019	Internal wall corners (stopping) MODEL	m	$ Catalogue See in Pricing →	$0.00
INT-015	Suspended ceiling - Perimeter strip MODEL	m	$ Catalogue See in Pricing →	$0.00
INT-016	Suspended ceiling - Battens MODEL	m	$ Catalogue See in Pricing →	$0.00
INT-017	Suspended ceiling - Hangers & wires MODEL	m	$ Catalogue See in Pricing →	$0.00
Interior Linings & Ceilings Subtotal:				$0.00

➕ Add Custom Item

▼ 🚪 10. Internal Doors & Joinery

Priced $2,430.00

Swinging door leaf allowance Applies to measured swinging internal doors only. Sliding leaves and hardware stay separate, so no leaf is counted twice.

Code	Description	Unit	Rate ($)	Total ($)
DOOR-001	Internal doors (hollow core) MODEL	each	$ Catalogue See in Pricing →	$1,665.00
DOOR-002	Internal doors (solid core) MODEL	each	$ Catalogue See in Pricing →	$0.00
DOOR-003	Sliding doors (internal) MODEL	each	$ Catalogue See in Pricing →	$0.00
DOOR-004	Door hardware MODEL	each	$ Catalogue See in Pricing →	$765.00
DOOR-005	Built-in wardrobes	m²	$ Catalogue See in Pricing →	$0.00
DOOR-006	Shelving & storage	m²	$ Catalogue See in Pricing →	$0.00
DOOR-007	Skirting MODEL	m	$ Catalogue See in Pricing →	$0.00
DOOR-009	Architraves MODEL	m	$ Catalogue See in Pricing →	$0.00
DOOR-008	Legacy joinery labour allowance	item	$ Catalogue See in Pricing →	$0.00
CAB-FOB	Tivoli cabinetry — factory supply (NZD) PHD-build price · tivoli cabinetry Affordable house .xls · 2013-11 · FOB China ex-works, before freight/duty/GST/install, PHD-build · Affordable House / Northbrooke · module rate card 2013.11-tivoli-cabinetry-v1	item	$ Evidence See in Pricing →	$0.00
CAB-FRT	Cabinetry — 20ft-container freight	item	$ Needs rate See in Pricing →	$0.00
CAB-INS	Cabinetry — local PHD installation	item	$ Needs rate See in Pricing →	$0.00
Internal Doors & Joinery Subtotal:				$2,430.00

➕ Add Custom Item

▼ ⚡ 11. Electrical

Priced $6,559.00

Code	Description	Unit	Rate ($)	Total ($)
ELEC-001	Legacy electrical rough-in (superseded by detailed PHD lines) No direct rate-card equivalent; retained only so older saved projects still resolve.	item	$ Catalogue See in Pricing →	$0.00
ELEC-002	Main switchboard & smart meter combo ALLOWANCE Allowance, not a designed quantity: counts are set from the floor area; no electrical layout is behind them. PHD-build price · Electrical costing information .xlsx · 2024-08 · ex GST, PHD-build sell price · Electrical · E046	item	$ Evidence See in Pricing →	$1,500.00
ELEC-003	Double power points ALLOWANCE Allowance, not a designed quantity: counts are set from the floor area; no electrical layout is behind them. PHD-build price · Electrical costing information .xlsx · 2024-08 · ex GST, PHD-build sell price · Electrical · E038	each	$ Evidence See in Pricing →	$2,240.00
ELEC-004	Switched lighting circuits (primary points) ALLOWANCE Allowance, not a designed quantity: counts are set from the floor area; no electrical layout is behind them. PHD-build price · Electrical costing information .xlsx · 2024-08 · ex GST, PHD-build sell price · Electrical · E049	each	$ Evidence See in Pricing →	$720.00
ELEC-005	Install supplied downlights ALLOWANCE Allowance, not a designed quantity: counts are set from the floor area; no electrical layout is behind them. PHD-build price · Electrical costing information .xlsx · 2024-08 · ex GST, PHD-build sell price · Electrical · E113	each	$ Evidence See in Pricing →	$704.00
ELEC-006	Miniature Cavius smoke detectors ALLOWANCE Allowance, not a designed quantity: counts are set from the floor area; no electrical layout is behind them. PHD-build price · Electrical costing information .xlsx · 2024-08 · ex GST, PHD-build sell price · Low Voltage · LV011	each	$ Evidence See in Pricing →	$240.00
ELEC-007	Data outlets ALLOWANCE Allowance, not a designed quantity: counts are set from the floor area; no electrical layout is behind them. PHD-build price · Electrical costing information .xlsx · 2024-08 · ex GST, PHD-build sell price · Low Voltage · LV006	each	$ Evidence See in Pricing →	$420.00
ELEC-008	External light switches ALLOWANCE Allowance, not a designed quantity: counts are set from the floor area; no electrical layout is behind them. PHD-build price · Electrical costing information .xlsx · 2024-08 · ex GST, PHD-build sell price · Electrical · E077	each	$ Evidence See in Pricing →	$410.00
ELEC-009	Testing and COC ALLOWANCE Allowance, not a designed quantity: counts are set from the floor area; no electrical layout is behind them. PHD-build price · Electrical costing information .xlsx · 2024-08 · ex GST, PHD-build sell price · Electrical · E045	item	$ Evidence See in Pricing →	$325.00
Electrical Subtotal:				$6,559.00

➕ Add Custom Item

▼ 🚿 12. Plumbing

Priced $3,902.61

Code	Description	Unit	Rate ($)	Total ($)
PLMB-001	Plumbing rough-in	item	$ Catalogue See in Pricing →	$0.00
PLMB-002	Hot water system (electric)	each	$ Catalogue See in Pricing →	$0.00
PLMB-003	Hot water system (gas)	each	$ Catalogue See in Pricing →	$0.00
PLMB-004	Hot water system (heat pump)	each	$ Catalogue See in Pricing →	$0.00
KIT-017	Stiebel Eltron WWK302H heat-pump hot water cylinder ALLOWANCE Pick-list, not a designed quantity: one hot-water cylinder from the quoted PHD package (Q7620); no hot-water system is designed. PHD-build price · Q7620_PHD Building house proposal.pdf · 2024-09 · ex GST, PHD-build, delivered to street level · Q7620 · WWK302H	each	$ Evidence See in Pricing →	$3,902.61
PLMB-005	Toilets MODEL	each	$ Catalogue See in Pricing →	$0.00
PLMB-006	Basins	each	$ Catalogue See in Pricing →	$0.00
PLMB-007	Tapware	set	$ Catalogue See in Pricing →	$0.00
PLMB-008	Shower mixer	each	$ Catalogue See in Pricing →	$0.00
PLMB-009	Gas fitting	item	$ Catalogue See in Pricing →	$0.00
PLMB-010	Plumbing final fix	item	$ Catalogue See in Pricing →	$0.00
Plumbing Subtotal:				$3,902.61

➕ Add Custom Item

▼ ❄️ 13. HVAC

Not priced $0.00

Decide how to price this element. Price its rows, add a provisional allowance, or exclude it with a reason.

Add allowance

Exclude

Code	Description	Unit	Rate ($)	Total ($)
HVAC-001	Heat pump (single room)	each	$ Catalogue See in Pricing →	$0.00
HVAC-002	Heat pump (multi-room)	each	$ Catalogue See in Pricing →	$0.00
HVAC-003	Ducted heat pump	item	$ Catalogue See in Pricing →	$0.00
HVAC-009	Electric panel/radiator heating	each	$ Catalogue See in Pricing →	$0.00
HVAC-004	Ventilation system	item	$ Catalogue See in Pricing →	$0.00
HVAC-005	Bathroom extract fans	each	$ Catalogue See in Pricing →	$0.00
HVAC-006	Rangehood ducting	item	$ Catalogue See in Pricing →	$0.00
HVAC-007	Flue (wood burner)	item	$ Catalogue See in Pricing →	$0.00
HVAC-008	HVAC installation	item	$ Catalogue See in Pricing →	$0.00
HVAC Subtotal:				$0.00

➕ Add Custom Item

▼ 🍳 14. Kitchen

Priced $12,888.70

Code	Description	Unit	Rate ($)	Total ($)
KIT-001	Kitchen cabinetry	m²	$ Catalogue See in Pricing →	$0.00
KIT-002	Benchtops (laminate)	m²	$ Catalogue See in Pricing →	$0.00
KIT-003	Benchtops (stone)	m²	$ Catalogue See in Pricing →	$0.00
KIT-004	Splashback (tiles)	m²	$ Catalogue See in Pricing →	$0.00
KIT-005	Splashback (glass)	m²	$ Catalogue See in Pricing →	$0.00
KIT-006	Sink & mixer	each	$ Catalogue See in Pricing →	$0.00
KIT-007	Bosch Series 8 built-in oven 60cm, black, pyrolytic ALLOWANCE Pick-list, not a designed quantity: a starting choice from the quoted PHD package (Q7620). PHD-build price · Q7620_PHD Building house proposal.pdf · 2024-09 · ex GST, PHD-build, delivered to street level · Q7620 · HBG7741B1A	each	$ Evidence See in Pricing →	$2,337.39
KIT-008	Bosch Series 4 gas cooktop 60cm, tempered glass, black ALLOWANCE Pick-list, not a designed quantity: a starting choice from the quoted PHD package (Q7620). PHD-build price · Q7620_PHD Building house proposal.pdf · 2024-09 · ex GST, PHD-build, delivered to street level · Q7620 · PNH6B6B91A	each	$ Evidence See in Pricing →	$867.83
KIT-012	Bosch Serie 4 induction hob 60cm, black ALLOWANCE Pick-list, not a designed quantity: a starting choice from the quoted PHD package (Q7620). PHD-build price · Q7620_PHD Building house proposal.pdf · 2024-09 · ex GST, PHD-build, delivered to street level · Q7620 · PUE611BB5E	each	$ Evidence See in Pricing →	$1,033.04
KIT-009	Polo Powerpack rangehood 52cm, black glass, touch control ALLOWANCE Pick-list, not a designed quantity: a starting choice from the quoted PHD package (Q7620). PHD-build price · Q7620_PHD Building house proposal.pdf · 2024-09 · ex GST, PHD-build, delivered to street level · Q7620 · BBIU52A	each	$ Evidence See in Pricing →	$467.83
KIT-010	Bosch Serie 6 fully integrated dishwasher 60cm ALLOWANCE Pick-list, not a designed quantity: a starting choice from the quoted PHD package (Q7620). PHD-build price · Q7620_PHD Building house proposal.pdf · 2024-09 · ex GST, PHD-build, delivered to street level · Q7620 · SMV6HCX01A	each	$ Evidence See in Pricing →	$1,580.87
KIT-013	Bosch Series 6 French door bottom-freezer fridge, 183x91, s/steel ALLOWANCE Pick-list, not a designed quantity: a starting choice from the quoted PHD package (Q7620). PHD-build price · Q7620_PHD Building house proposal.pdf · 2024-09 · ex GST, PHD-build, delivered to street level · Q7620 · KFN96AXEAA	each	$ Evidence See in Pricing →	$2,476.52
KIT-014	Insinkerator Model 66 food waste disposer ALLOWANCE Pick-list, not a designed quantity: a starting choice from the quoted PHD package (Q7620). PHD-build price · Q7620_PHD Building house proposal.pdf · 2024-09 · ex GST, PHD-build, delivered to street level · Q7620 · MODEL66	each	$ Evidence See in Pricing →	$441.74
KIT-015	Bosch Series 6 washing machine, front load, iDos ALLOWANCE Pick-list, not a designed quantity: a starting choice from the quoted PHD package (Q7620). PHD-build price · Q7620_PHD Building house proposal.pdf · 2024-09 · ex GST, PHD-build, delivered to street level · Q7620 · WGG244FRAU	each	$ Evidence See in Pricing →	$1,702.61
KIT-016	Bosch Series 6 heat-pump dryer, graphite grey, 8kg ALLOWANCE Pick-list, not a designed quantity: a starting choice from the quoted PHD package (Q7620). PHD-build price · Q7620_PHD Building house proposal.pdf · 2024-09 · ex GST, PHD-build, delivered to street level · Q7620 · WQG235DRAU	each	$ Evidence See in Pricing →	$1,980.87
KIT-011	Kitchen installation	item	$ Catalogue See in Pricing →	$0.00
KIT-PC	Kitchen — PC sum (supply & install)	item	$ Catalogue See in Pricing →	$0.00
APP-PC	Appliances — PC sum	item	$ Catalogue See in Pricing →	$0.00
Kitchen Subtotal:				$12,888.70

➕ Add Custom Item

▼ 🛁 15. Bathrooms & Laundry

Priced $5,552.00

Tile supply finish Sets the European Tiles supply rate for measured bathroom and floor tiles. Laying, adhesive and grout remain separate.

Code	Description	Unit	Rate ($)	Total ($)
BATH-001	Vanity units MODEL	each	$ Catalogue See in Pricing →	$0.00
BATH-002	Shower (tiled)	each	$ Catalogue See in Pricing →	$0.00
BATH-003	Shower (acrylic)	each	$ Catalogue See in Pricing →	$0.00
BATH-004	Bath tub	each	$ Catalogue See in Pricing →	$0.00
BATH-005	Bathroom tiling MODEL	m²	$ Catalogue See in Pricing →	$0.00
BATH-006	Mirrors	each	$ Catalogue See in Pricing →	$0.00
BATH-007	Towel rails & accessories	set	$ Catalogue See in Pricing →	$0.00
BATH-008	Laundry tub	each	$ Catalogue See in Pricing →	$0.00
BATH-009	Bathroom installation	item	$ Catalogue See in Pricing →	$0.00
BATH-010	Shower enclosure / screen supply	each	$ Catalogue See in Pricing →	$0.00
BATH-011	Shower enclosure / screen install labour	each	$ Catalogue See in Pricing →	$0.00
BATH-012	Shower enclosure / screen supply and install	each	$ Catalogue See in Pricing →	$0.00
BATH-013	Bathroom tile supply MODEL	m²	$ Catalogue See in Pricing →	$0.00
BATH-TILE-GOOD	Bathroom tile supply — Good tier median MODEL PHD-build price · European Ceramic Tiles Pricing as at March 2024.pdf · 2024-03 · ex GST, supply only, PHD-build member pricing; laying/adhesive/grout separate · Good tier median · 10 products	m²	$ Evidence See in Pricing →	$0.00
BATH-TILE-BETTER	Bathroom tile supply — Better tier median MODEL PHD-build price · European Ceramic Tiles Pricing as at March 2024.pdf · 2024-03 · ex GST, supply only, PHD-build member pricing; laying/adhesive/grout separate · Better tier median · 4 products	m²	$ Evidence See in Pricing →	$0.00
BATH-TILE-BEST	Bathroom tile supply — Best tier median MODEL PHD-build price · European Ceramic Tiles Pricing as at March 2024.pdf · 2024-03 · ex GST, supply only, PHD-build member pricing; laying/adhesive/grout separate · Best tier median · 8 products	m²	$ Evidence See in Pricing →	$0.00
BATH-014	Bathroom floor tile install MODEL	m²	$ Catalogue See in Pricing →	$0.00
BATH-015	Shower wall tile install	m²	$ Catalogue See in Pricing →	$0.00
BATH-016	Half-height bathroom wall tile install MODEL	m²	$ Catalogue See in Pricing →	$0.00
BATH-017	Shower base forming	each	$ Catalogue See in Pricing →	$0.00
BATH-018	Shower waterproofing MODEL	m²	$ Catalogue See in Pricing →	$0.00
BATH-019	Bathroom silicone supply and install	m	$ Catalogue See in Pricing →	$0.00
BATH-020	Electric underfloor heating mat supply and install MODEL	m²	$ Catalogue See in Pricing →	$0.00
BATH-021	Self-levelling compound supply and install MODEL	m²	$ Catalogue See in Pricing →	$0.00
BATH-FIT-01	LSPEC BTW CC TOILET SUITE SFT CLOSE ALLOWANCE Pick-list, not a designed quantity: a starting choice from PHD quote 41219. PHD-build price · Quote 41219.pdf · 2024-09 · ex GST, PHD-build, supply of goods · Quote 41219 · 12510.10	each	$ Evidence See in Pricing →	$700.00
BATH-FIT-02	ELEMENTI UNO WALL MOUNTED BASIN MIXER B/NICKEL ALLOWANCE Pick-list, not a designed quantity: a starting choice from PHD quote 41219. PHD-build price · Quote 41219.pdf · 2024-09 · ex GST, PHD-build, supply of goods · Quote 41219 · 43955.04	each	$ Evidence See in Pricing →	$470.00
BATH-FIT-03	UNO MAINS PRESSURE SHOWER MIXER BRUSHED NICK ALLOWANCE Pick-list, not a designed quantity: a starting choice from PHD quote 41219. PHD-build price · Quote 41219.pdf · 2024-09 · ex GST, PHD-build, supply of goods · Quote 41219 · 43370.04	each	$ Evidence See in Pricing →	$296.00
BATH-FIT-04	SPLASH 3 FUNC SLIDE SHOWER SET C/W ELBOW BRUS ALLOWANCE Pick-list, not a designed quantity: a starting choice from PHD quote 41219. PHD-build price · Quote 41219.pdf · 2024-09 · ex GST, PHD-build, supply of goods · Quote 41219 · 40232.04	each	$ Evidence See in Pricing →	$500.00
BATH-FIT-05	VCBC SOFT WH 1000MM VANITY 2 DRAWER ALLOWANCE Pick-list, not a designed quantity: a starting choice from PHD quote 41219. PHD-build price · Quote 41219.pdf · 2024-09 · ex GST, PHD-build, supply of goods · Quote 41219 · *M	each	$ Evidence See in Pricing →	$2,360.00
BATH-FIT-06	EF ELITE 1000MM ALCOVE SHOWER WHITE ALLOWANCE Pick-list, not a designed quantity: a starting choice from PHD quote 41219. PHD-build price · Quote 41219.pdf · 2024-09 · ex GST, PHD-build, supply of goods · Quote 41219 · *M	each	$ Evidence See in Pricing →	$941.00
BATH-FIT-07	ELEMENTI UNO KITCHEN MIXER W/PULLOUT SPRAY B/NI ALLOWANCE Pick-list, not a designed quantity: a starting choice from PHD quote 41219. PHD-build price · Quote 41219.pdf · 2024-09 · ex GST, PHD-build, supply of goods · Quote 41219 · 43931.04	each	$ Evidence See in Pricing →	$285.00
BATH-FIT-08	ISE M-Series 56 WASTE DISPOSAL UNIT ALLOWANCE Pick-list, not a designed quantity: a starting choice from PHD quote 41219. PHD-build price · Quote 41219.pdf · 2024-09 · ex GST, PHD-build, supply of goods · Quote 41219 · MODEL56 Covered by KIT-014: one waste disposer, priced from the PHD appliance package (Q7620). Adds $0 to the total.	each	$ Evidence See in Pricing →	$390.00
BATH-PC	Full bathroom — PC sum (each)	each	$ Catalogue See in Pricing →	$0.00
Bathrooms & Laundry Subtotal:				$5,552.00

➕ Add Custom Item

▼ 🪵 16. Flooring

Not priced $0.00

Decide how to price this element. Price its rows, add a provisional allowance, or exclude it with a reason.

Add allowance

Exclude

Flooring Xtra package Exact M8 schedule rates include supply + installation. Floor preparation remains separate; a family absent from the selected schedule stays unpriced.

Code	Description	Unit	Rate ($)	Total ($)
FLR-001	Carpet — supply + install inclusive MODEL PHD-build price · Flooring Xtra M8 Collective Bronze Schedule.pdf · 2024-04 · ex GST, supply + install incl., travel within 25km, PHD-build member pricing · Bronze · carpet median · 2 products	m²	$ Evidence See in Pricing →	$0.00
FLR-002	Carpet installation — included in FLR-001	m²	$ Evidence See in Pricing →	$0.00
FLR-003	Timber flooring — supply + install inclusive MODEL PHD-build price · Flooring Xtra M8 Collective Bronze Schedule.pdf · 2024-04 · ex GST, supply + install incl., travel within 25km, PHD-build member pricing · Bronze · timber · no product in schedule	m²	$ Evidence See in Pricing →	$0.00
FLR-004	Laminate flooring	m²	$ Catalogue See in Pricing →	$0.00
FLR-005	Vinyl/LVP flooring — supply + install inclusive MODEL PHD-build price · Flooring Xtra M8 Collective Bronze Schedule.pdf · 2024-04 · ex GST, supply + install incl., travel within 25km, PHD-build member pricing · Bronze · sheet vinyl/lvp median · 2 products	m²	$ Evidence See in Pricing →	$0.00
FLR-006	Floor tiles MODEL	m²	$ Catalogue See in Pricing →	$0.00
FLR-TILE-GOOD	Floor tile supply — Good tier median MODEL PHD-build price · European Ceramic Tiles Pricing as at March 2024.pdf · 2024-03 · ex GST, supply only, PHD-build member pricing; laying/adhesive/grout separate · Good tier median · 10 products	m²	$ Evidence See in Pricing →	$0.00
FLR-TILE-BETTER	Floor tile supply — Better tier median MODEL PHD-build price · European Ceramic Tiles Pricing as at March 2024.pdf · 2024-03 · ex GST, supply only, PHD-build member pricing; laying/adhesive/grout separate · Better tier median · 4 products	m²	$ Evidence See in Pricing →	$0.00
FLR-TILE-BEST	Floor tile supply — Best tier median MODEL PHD-build price · European Ceramic Tiles Pricing as at March 2024.pdf · 2024-03 · ex GST, supply only, PHD-build member pricing; laying/adhesive/grout separate · Best tier median · 8 products	m²	$ Evidence See in Pricing →	$0.00
FLR-007	Underlay	m²	$ Catalogue See in Pricing →	$0.00
FLR-008	Floor preparation	m²	$ Catalogue See in Pricing →	$0.00
FLR-009	Additional flooring installation (non-card scope)	item	$ Catalogue See in Pricing →	$0.00
Flooring Subtotal:				$0.00

➕ Add Custom Item

▼ 🖌️ 17. Painting & Decorating

Not priced $0.00

Decide how to price this element. Price its rows, add a provisional allowance, or exclude it with a reason.

Add allowance

Exclude

Code	Description	Unit	Rate ($)	Total ($)
View Paint Detail →
PAINT-001	Interior walls (paint) MODEL	m²	$ Model estimate See in Pricing →	$0.00
PAINT-002	Interior ceilings (paint) MODEL	m²	$ Model estimate See in Pricing →	$0.00
PAINT-003	Architraves (paint) MODEL	m	$ Model estimate See in Pricing →	$0.00
PAINT-004	Skirting (paint) MODEL	m	$ Model estimate See in Pricing →	$0.00
PAINT-005	Internal doors (paint) MODEL	m²	$ Model estimate See in Pricing →	$0.00
PAINT-006	Reveals (paint) MODEL	m²	$ Model estimate See in Pricing →	$0.00
PAINT-MAT-W	Water-based paint (estimate, Painting page) MODEL	L	$ Model estimate See in Pricing →	$0.00
PAINT-MAT-O	Oil/enamel paint, wet areas (estimate, Painting page) MODEL	L	$ Model estimate See in Pricing →	$0.00
PAINT-LAB	Painting labour (estimate, Painting page) MODEL	hr	$ Model estimate See in Pricing →	$0.00
Painting & Decorating Subtotal:				$0.00

➕ Add Custom Item

▼ ✅ 18. Final Fix & Completion

Not priced $0.00

Decide how to price this element. Price its rows, add a provisional allowance, or exclude it with a reason.

Add allowance

Exclude

Code	Description	Unit	Rate ($)	Total ($)
FIN-001	Final electrical	item	$ Catalogue See in Pricing →	$0.00
FIN-002	Final plumbing	item	$ Catalogue See in Pricing →	$0.00
FIN-003	Builder's clean	item	$ Catalogue See in Pricing →	$0.00
FIN-004	Touch-ups & defects	item	$ Catalogue See in Pricing →	$0.00
FIN-005	Final inspections	item	$ Catalogue See in Pricing →	$0.00
Final Fix & Completion Subtotal:				$0.00

➕ Add Custom Item

▼ 🏡 19. External Works

Not priced $0.00

Decide how to price this element. Price its rows, add a provisional allowance, or exclude it with a reason.

Add allowance

Exclude

Code	Description	Unit	Rate ($)	Total ($)
EXT-001	Fencing (timber)	m²	$ Catalogue See in Pricing →	$0.00
EXT-002	Fencing (aluminium)	m²	$ Catalogue See in Pricing →	$0.00
EXT-003	Gates	each	$ Catalogue See in Pricing →	$0.00
EXT-004	Decking (timber)	m²	$ Catalogue See in Pricing →	$0.00
EXT-005	Decking (composite)	m²	$ Catalogue See in Pricing →	$0.00
EXT-006	Patio/pergola	m²	$ Catalogue See in Pricing →	$0.00
EXT-007	Garage/carport	m²	$ Catalogue See in Pricing →	$0.00
EXT-008	Letterbox	each	$ Catalogue See in Pricing →	$0.00
EXT-009	Clothesline	each	$ Catalogue See in Pricing →	$0.00
EXT-010	External works labour	item	$ Catalogue See in Pricing →	$0.00
LAND-PC	Landscaping — PC sum (basic allowance)	item	$ Catalogue See in Pricing →	$0.00
External Works Subtotal:				$0.00

➕ Add Custom Item

▼ 🛡️ 20. Contingency

Not priced $0.00

Decide how to price this element. Price its rows, add a provisional allowance, or exclude it with a reason.

Add allowance

Exclude

Code	Description	Quantity	Unit	Rate ($)	Total ($)
CONT-001	Contingency allowance		%	$ Catalogue See in Pricing →	$0.00
Contingency Subtotal:					$0.00

➕ Add Custom Item

Page Help

Overall Budget

Purpose

Shows the whole-building budget - ICF-calculated sections combined with user-entered trade estimates and quotes.

What ICF Designer Has Already Done

Current ICF quantities and budget rows.
User-entered trade estimates and quotes.
Templates and default rates.

What Decisions Are Still Yours / Why It Matters

Review the ICF-related rows, enter or update non-ICF trade values, check contingency and margin, and confirm which values are estimates versus received quotes. Trades with no entered value are not included. Confirm received trade quotes before treating any trade value as fixed.

What To Check

Default rates, current ICF quantities, tax settings, contingency, margin, and user-entered trade values affect totals.

Practical Construction Notes

Think of every row as one of three kinds: (1) generated quantity + generated cost — accept / override / review / replace, no input needed; (2) generated quantity + your rate — the software counted it, you price it; (3) fully manual — trades the model doesn't generate (electrical, kitchen, externals), yours end to end.
A tidy budget can still be an incomplete one — an empty trade or an un-priced generated quantity contributes nothing to the total.
Loading a template or defaults can overwrite values you've already entered — check before you load.

📊 Overall Building Budget

Finish the cost plan

Preliminaries & General

Siteworks

Structural Steel & Timber

Interior Linings & Ceilings

HVAC

Flooring

Painting & Decorating

Final Fix & Completion

External Works

Contingency

ICF contribution by building level — all 1 levels included

Fitout quantity scope by building level — all 1 levels included

Add Custom Item

📊 Overall Building Budget

ICF contribution by building level — all 1 levels included

Fitout quantity scope by building level — all 1 levels included

Add Custom Item

💬 Send Feedback