Easy-Pro Estimator v8 5

Summary
Client name
Project address Job Estimated Actual Profit Profit Cost Plus Account Data
43698.5148726713 Total Totals Job Cost or Loss or Loss UnBilled
Project Details % excl tax excl tax excl tax % excl tax
Preliminaries 0.0% $0.00 $0.00 $0.00 0.0% $0.00
Demolisher 0.0% $0.00 $0.00 $0.00 0.0% $0.00
Equipment Hire 0.0% $0.00 $0.00 $0.00 0.0% $0.00
Excavator 0.0% $0.00 $0.00 $0.00 0.0% $0.00
Reinforcing 0.0% $0.00 $0.00 $0.00 0.0% $0.00
Concretor 0.0% $0.00 $0.00 $0.00 0.0% $0.00
Steel Fabrication 0.0% $0.00 $0.00 $0.00 0.0% $0.00
Bricklayer 0.0% $0.00 $0.00 $0.00 0.0% $0.00
Carpenter 0.0% $0.00 $0.00 $0.00 0.0% $0.00
Plumbing 0.0% $0.00 $0.00 $0.00 0.0% $0.00
Roofer 0.0% $0.00 $0.00 $0.00 0.0% $0.00
Electrician & Appliances 0.0% $0.00 $0.00 $0.00 0.0% $0.00
Glazier 0.0% $0.00 $0.00 $0.00 0.0% $0.00
Plasterer 0.0% $0.00 $0.00 $0.00 0.0% $0.00
Ceramic Tiling 0.0% $0.00 $0.00 $0.00 0.0% $0.00
Painting 0.0% $0.00 $0.00 $0.00 0.0% $0.00
Cabinets & Stairs 0.0% $0.00 $0.00 $0.00 0.0% $0.00
Heating and Security 0.0% $0.00 $0.00 $0.00 0.0% $0.00
Landscaping 0.0% $0.00 $0.00 $0.00 0.0% $0.00
Miscellaneous 0.0% $0.00 $0.00 $0.00 0.0% $0.00
Finishing Works 0.0% $0.00 $0.00 $0.00 0.0% $0.00
Variations 0.0% $0.00 $0.00 $0.00 0.0% $0.00
Spare 1 0.0% $0.00 $0.00 $0.00 0.0% $0.00
Spare 2 0.0% $0.00 $0.00 $0.00 0.0% $0.00
Spare 3 0.0% $0.00 $0.00 $0.00 0.0% $0.00
Page 1
Summary
Spare 4 0.0% $0.00 $0.00 $0.00 0.0% $0.00

Job Cost Profit or loss UnBilled
Sub Total excl Tax $0.00 $0.00 $0.00 $0.00
Add a Profit Amount - or 0.0% $0.00
Add Profit as a Percentage 15.0% $0.00 $0.00 =Running Balance & end of job Profit
Job Cost with Profit excl tax $0.00
Tax Rate from Tax Calculator 10.0% $0.00 $0.00
Enter after tax costs $0.00
Quote to Client includes Tax $0.00
# Check all computations before submitting any quotations#
Page 2
Summary
Your Donation Should be = $0.00 This great program is provided on a pay only if you win basis. Visit BuildnQuote.com for details.
Estimation and Quotation Checks
Builders Exclusions Items To Check before finalising quote
Assets protection
Asbestos removal
Building permit fees
Rock excavation
Favourite Websites Footings Excavation below ..........
Web site 1
Web site 2
Web site 3
Web site 4
Master Builders Association

Housing Industry Association
Aust. Building Codes Board
Victorian Worckcover Authority
Standards Australia
Boral Products Builders Inclusions Provisional Costs Items
Pop up calculators and converters. Door Furniture
Carpet
US Metric Association
Currency Converter
Page 3
Summary
Science Made Simple - conversions
Open Office Tutorials

Computer Tutorials in pictures
Learn Open Office.org
Page 4
Summary
Worksheets Check Items on these Sheets Extras

Preliminaries
Demolisher
Equipment Hire
Excavator
Reinforcing
Concretor
Steel Fabrication
Bricklayer
Carpenter
Plumbing
Roofer
Electrician & Appliances
Glazier
Plasterer
Ceramic Tiling
Painting
Cabinets & Stairs
Heating and Security
Landscaping
Miscellaneous
Finishing Works
Variations
Spare 1
Spare 2
Spare 3
Spare 4
NOTE: This spreadsheet template has been designed with as much care as possible. But it is up to To get a view as to what is protected or no
you that you check all of the computations are working before submitting any quotations based on worksheet. Tools > Protection. Then press Crtl +
the results. Try to always work with protection on so as not to inadvertently delete or alter a formula. Value Highlighting) to highlight the protected
Neither the original designer, the advertiser, the distributor, the retailer, or any other associated Summary page cannot be unprotected for comme
parties, take any responsibility what so ever for any losses incurred from the use of this program.
Refer also to the Terms and Conditions that accompanied the sale of this program.
Page 5
Summary
NOTE: This spreadsheet template has been designed with as much care as possible. But it is up to To get a view as to what is protected or no
you that you check all of the computations are working before submitting any quotations based on worksheet. Tools > Protection. Then press Crtl +
the results. Try to always work with protection on so as not to inadvertently delete or alter a formula. Value Highlighting) to highlight the protected
Neither the original designer, the advertiser, the distributor, the retailer, or any other associated Summary page cannot be unprotected for comme
parties, take any responsibility what so ever for any losses incurred from the use of this program.
Refer also to the Terms and Conditions that accompanied the sale of this program.
Page 6
Your Company Name Easy-Pro Building Coy.
Address PO Box 1000 Melbourne Vic 3000
Phone Number 9800 1122
Fax Number 9800 1133
Mobile Number 0418 756925
Email Address you@yourmail.com
Project Name Project name

Project Address Project address
Client Name Client name

Client Address Client address
Phone
Mobile
Fax
Architect Details
Phone
Fax
Engineer Details
Phone
Fax
Notes
When you open your blank template file you should now save it under a different file name <project1.ods> befo
ng Coy.
0
ABN
20 4587 5874
Project Type
Estimate Analysis Area Rate Totals

Demolition/Excavation $0.00
Base $0.00
Ground Floor $0.00
First Floor $0.00
Verandahs / Patios $0.00
Garage $0.00
Landscaping $0.00
Renovation work $0.00
Total $0.00
Quotation Date 01-Jul-08
a different file name <project1.ods> before you start your estimate.

Project name Project Works Schedule
Date Stage Main Works Involved Other Trades 1
Thu:May:20
Fri:May:21
Sat:May:22
Sun:May:23
Mon:May:24
Tue:May:25
Wed:May:26
Thu:May:27
Fri:May:28
Sat:May:29
Sun:May:30
Mon:May:31
Tue:Jun:01
Wed:Jun:02
Thu:Jun:03
Fri:Jun:04
Sat:Jun:05
Sun:Jun:06
Mon:Jun:07
Tue:Jun:08
Wed:Jun:09
Thu:Jun:10
Fri:Jun:11
Sat:Jun:12
Sun:Jun:13
Mon:Jun:14
Tue:Jun:15
Wed:Jun:16
Thu:Jun:17
Fri:Jun:18
Sat:Jun:19
Sun:Jun:20
Mon:Jun:21
Tue:Jun:22
Wed:Jun:23
Thu:Jun:24
Fri:Jun:25
Sat:Jun:26
Sun:Jun:27
Mon:Jun:28
Tue:Jun:29
Wed:Jun:30
Thu:Jul:01
Fri:Jul:02
Sat:Jul:03
Sun:Jul:04
Mon:Jul:05
Tue:Jul:06
Wed:Jul:07
Thu:Jul:08
Fri:Jul:09
Sat:Jul:10
Sun:Jul:11
Mon:Jul:12
Tue:Jul:13
Wed:Jul:14
Thu:Jul:15
Fri:Jul:16
Sat:Jul:17
Sun:Jul:18
Mon:Jul:19
Tue:Jul:20
Wed:Jul:21
Thu:Jul:22
Fri:Jul:23
Sat:Jul:24
Sun:Jul:25
Mon:Jul:26
Tue:Jul:27
Wed:Jul:28
Thu:Jul:29
Fri:Jul:30
Sat:Jul:31
Sun:Aug:01
Mon:Aug:02
Tue:Aug:03
Wed:Aug:04
Thu:Aug:05
Fri:Aug:06
Sat:Aug:07
Sun:Aug:08
Mon:Aug:09
Tue:Aug:10
Wed:Aug:11
Thu:Aug:12
Fri:Aug:13
Sat:Aug:14
Sun:Aug:15
Mon:Aug:16
Tue:Aug:17
Wed:Aug:18
Thu:Aug:19
Fri:Aug:20
Sat:Aug:21
Sun:Aug:22
Mon:Aug:23
Tue:Aug:24
Wed:Aug:25
Thu:Aug:26
Fri:Aug:27
Sat:Aug:28
Sun:Aug:29
Mon:Aug:30
Tue:Aug:31
Wed:Sep:01
Thu:Sep:02
Fri:Sep:03
Sat:Sep:04
Sun:Sep:05
Mon:Sep:06
Tue:Sep:07
Wed:Sep:08
Thu:Sep:09
Fri:Sep:10
Sat:Sep:11
Sun:Sep:12
Mon:Sep:13
Tue:Sep:14
Wed:Sep:15
Thu:Sep:16
Fri:Sep:17
Sat:Sep:18
Sun:Sep:19
Mon:Sep:20
Tue:Sep:21
Wed:Sep:22
Thu:Sep:23
Fri:Sep:24
Sat:Sep:25
Sun:Sep:26
Mon:Sep:27
Tue:Sep:28
Wed:Sep:29
Thu:Sep:30
Fri:Oct:01
Sat:Oct:02
Sun:Oct:03
Mon:Oct:04
Tue:Oct:05
Wed:Oct:06
Thu:Oct:07
Fri:Oct:08
Sat:Oct:09
Sun:Oct:10
Mon:Oct:11
Tue:Oct:12
Wed:Oct:13
Thu:Oct:14
Fri:Oct:15
Sat:Oct:16
Sun:Oct:17
Mon:Oct:18
Tue:Oct:19
Wed:Oct:20
Thu:Oct:21
Fri:Oct:22
Sat:Oct:23
Sun:Oct:24
Mon:Oct:25
Tue:Oct:26
Wed:Oct:27
Thu:Oct:28
Fri:Oct:29
Sat:Oct:30
Sun:Oct:31
Mon:Nov:01
Tue:Nov:02
Wed:Nov:03
Thu:Nov:04
Fri:Nov:05
Sat:Nov:06
Sun:Nov:07
Mon:Nov:08
Tue:Nov:09
Wed:Nov:10
Thu:Nov:11
Fri:Nov:12
Sat:Nov:13
Sun:Nov:14
Mon:Nov:15
Tue:Nov:16
Wed:Nov:17
Thu:Nov:18
Fri:Nov:19
Sat:Nov:20
Sun:Nov:21
Mon:Nov:22
Tue:Nov:23
Aug 21, 19
Other Trades 2 Material Orders Other

Pricing
Calculation Sheet for Pricing Rates Excludes Tax <<<see comment please
WARNING – Prices and rates shown below are examples only and may not be suitable to your
location, or may be out of date on purchase. You must set up and adjust all pricing to suit your own
business costings or requirements. Check that cell references to Carpenter are correct.
ITEM QNTY CALC RATE TOTAL
Composite Prices Results Summary
Stumps - Dig, supply, pour, position each $59.25
Stumps - Dig, supply, pour, position sqm $43.53
Sub Floor Carpentry F17 system sqm $35.37
Sheet Flooring 19mm sqm $17.49
Tas Oak select flooring tongue & groove sqm $111.65
Wall Framing - Single Floor to 2.4m lm $57.42
Wall Framing - Ground Floor to 2.4m lm $60.38
Wall Framing - 1st Floor to 2.4m lm $64.74
Wall Framing - Single Floor to 2.7m lm $60.56
Wall Framing - Ground Floor to 2.7m lm $63.70
Wall Framing - 1st Floor to 2.7m lm $63.24
Wall Framing - Ground Floor to 3m lm $70.26
Wall Framing - 1st Floor to 3m lm $75.98
Roof Trusses - Hip roof sqm $75.00
Battens 75 x 38 hdw lm $7.05
Box Gutter framing lm $19.00
Valley Boards lm $8.50
Fascia - ground level 190 x 32 lm $21.15
Fascia - upper level 190 x 32 lm $26.15
Tiling Underlay sqm $27.41
Bracing Plywood Sqm $51.50
Blueboard Sqm $26.00
15mm Compressed sheet Sqm $73.85
Verandah subfloor Sqm $34.32
Verandah decking Sqm $73.59
First Floor in Posistruts Sqm $74.62
Cement Sheet Eaves 4.5mm Sqm $37.34
Composite Rate Calculations QNTY CALC RATE TOTAL
Concrete stumps 49sqm area, 36 stumps, flat land

Stumps to 1300mm 36 ea $6.25 $225.00
Concrete for stump holes 2 cm $159.00 $318.00
Stump hole digger 6 Hr $65.00 $390.00
Labour to clean out holes 8 Hr $50.00 $400.00
Labour to pour and position stumps 2 Day $400.00 $800.00
Total excl GST $2,133.00
Per stump rate is $59.25
Per SQM rate is $43.53
Page 17
Pricing
$0.00
Sub Floor Carpentry 49 sqm, 7 x 7m, F17 system $0.00
Bearers 90 x 35 x 2 F17 92 lm $3.66 $336.72
Joists 90 x 45 F17 130 lm $4.78 $621.40
Labour - Bearers 7 Hr $50.00 $350.00
Labour - Joists 8 Hr $50.00 $400.00
Ant caps 36 ea $0.70 $25.20
Nails and hardware 1 say $20.00 $20.00
Total $1,733.32
$0.00
Sheet Flooring to 49 sqm area $0.00
19mm Yellow Tongue flooring 16 sheets $31.00 $496.00
Liquid Nails 8 tubes $4.50 $36.00
Nails 1 say $25.00 $25.00
Labour 6 Hr $50.00 $300.00
Total $857.00
$0.00
T & G Flooring to 49 sqm $0.00
85 x 19mm T & G Tas Oak select end matched 605 lm $4.15 $2,510.75
Glue 3.5 drum $190.00 $665.00
Nails 1 say $45.00 $45.00
Labour about 15 to 20 sqm secret nailed per day x 2 men 45 Hr $50.00 $2,250.00
Total $5,470.75
$0.00
Wall Framing - Single Floor to 2.4m 49sqm addition $0.00
Bottom Plates 90 x 45 F5 pine 30 lm $2.40 $72.00
Top Plates 90 x 35 x 2 60 lm $1.95 $117.00
Noggins 1 row 90 x 35 30 lm $1.95 $58.50
Studs 90 x 35 pine 72/2.4 173 lm $1.95 $337.35
Metal braces allow 4 ea $4.50 $18.00
Nails and nail plates 1 say $5.00 $5.00
Labour 2.5 Day $400.00 $1,000.00
Total $1,607.85
Lin Metre rate $57.42
$0.00
Wall Framing - Ground Floor to 2.4m 49sqm addition $0.00
Top Plates 90 x 35 x 2 60 lm $1.95 $117.00
Noggins 1 row 90 x 35 30 lm $1.95 $58.50
Studs 90 x 45 pine 72/2.4 173 lm $2.40 $415.20
Page 18
Pricing
Labour 2.5 Day $400.00 $1,000.00

Total $1,690.70
$0.00
Wall Framing - 1st Floor to 2.4m 49sqm addition $0.00
Top Plates 90 x 35 x 2 60 lm $1.95 $117.00
Noggins 1 row 90 x 35 30 lm $1.95 $58.50
Studs 90 x 35 pine 72/2.4 173 lm $1.95 $337.35
Labour 3 Day $400.00 $1,200.00
Total $1,812.85
$0.00
Wall Framing - Single Floor to 2.7m 49sqm addition $0.00
Top Plates 90 x 35 x 2 60 lm $1.95 $117.00
Noggins 1 row 90 x 35 30 lm $1.95 $58.50
Studs 90 x 35 pine 72/2.7 195 lm $1.95 $380.25
Labour 2.6 Day $400.00 $1,040.00
Total $1,695.75
$0.00
Wall Framing - Ground Floor to 2.7m 49sqm addition $0.00
Top Plates 90 x 35 x 2 60 lm $1.95 $117.00
Noggins 1 row 90 x 35 30 lm $1.95 $58.50
Studs 90 x 45 pine 72/2.7 195 lm $2.40 $468.00
Labour 2.6 Day $400.00 $1,040.00
Total $1,783.50
$0.00
Wall Framing - 1st Floor to 2.7m 49sqm addition $0.00
Top Plates 90 x 35 x 2 60 lm $1.95 $117.00
Noggins 1 row 90 x 35 30 lm $1.95 $58.50
Studs 90 x 35 pine 72/2.7 195 lm $1.95 $380.25
Labour 2.8 Day $400.00 $1,120.00
Page 19
Pricing
Total $1,770.75
$0.00
Wall Framing - Ground Floor to 3m 49sqm addition $0.00
Top Plates 90 x 35 x 2 60 lm $1.95 $117.00
Noggins 2 row 90 x 35 60 lm $1.95 $117.00
Studs 90 x 45 pine 72/3 216 lm $2.40 $518.40
Labour 2.8 Day $400.00 $1,120.00
Total $1,967.40
Wall Framing - 1st Floor to 3m 49sqm addition $0.00

Top Plates 90 x 35 x 2 60 lm $1.95 $117.00
Noggins 2 row 90 x 35 60 lm $1.95 $117.00
Studs 90 x 45 pine 72/3 216 lm $2.40 $518.40
Labour 3.2 Day $400.00 $1,280.00
Total $2,127.40
Bracing Plywood – pine

Bracing ply 2700 x 1200 x 8mm 1 Sheet $21.50 $21.50
Labour to cut and fit 0.5 Hr $50.00 $25.00
Nails 1 Say $5.00 $5.00
Total $51.50
Roof Trusses
Trusses - Measure on flat plan incl eaves 1 sqm $35.00 $35.00
Labour 0.8 Hr $50.00 $40.00
Total sqm $75.00
Battens
Timber 75 x 38 hdw 1 lm $1.85 $1.85
Fixings 1 Lm $0.20 $0.20
Labour hip roof fixed and screwed down 0.1 Hr $50.00 $5.00
Total lm $7.05
Box Gutter
150 x 25 Treated pine bottom and side 2 lm $1.75 $3.50
Pine blocks 1 lm $0.50 $0.50
Page 20
Pricing
Labour 0.3 Hr $50.00 $15.00

Total lm $19.00
Valley Boards
150 x 25 Treated pine both sides 2 lm $1.75 $3.50
Labour 0.1 Hr $50.00 $5.00
Total lm $8.50
Fascia Single storey fitted and primed $0.00

Fascia 190 x 32 NZ pine primed 1 lm $8.15 $8.15
Labour 0.2 Hr $50.00 $10.00
Painting of primer 1 lm $3.00 $3.00
Total lm $21.15
Fascia Upper storey fitted and primed

Fascia 190 x 32 NZ pine primed 1 lm $8.15 $8.15
Labour 0.3 Hr $50.00 $15.00
Painting of primer 1 lm $3.00 $3.00
Total Lm $26.15
Tiling Underlay
1800 x 900 x 6mm cement sheeting 1 sqm $7.41 $7.41
Fixings 1 Say $5.00 $5.00
Labour 0.3 Hr $50.00 $15.00
Total Sqm $27.41
Blueboard base sheet

Baseboard 1 Sqm $9.00 $9.00
Labour 0.3 Hr $50.00 $15.00
Fixings 1 Say $2.00 $2.00
Total Sqm $26.00
15mm Compressed sheeting

Compressed sheet 1 Sqm $48.85 $48.85
Fixings screws and glue 1 Sqm $15.00 $15.00
Labour 0.2 Hr $50.00 $10.00
Total Sqm $73.85
Verandah Subfloor based on 49 sm 7 x 7m

Bearers 90 x 70 Treated pine 46 lm $9.80 $450.80
Joists 90 x 45 Treated pine 130 lm $3.35 $435.50
Labour - Bearers 7 Hr $50.00 $350.00
Labour - Joists 8 Hr $50.00 $400.00
Ant caps 36 ea $0.70 $25.20
Nails and hardware 1 say $20.00 $20.00
Page 21
Pricing
Total $1,681.50
Per SQM Rate is $34.32
Verandah Decking based on 49 sqm

Decking material – Merbau 70mm + 6mm gap and waste 709 Sqm $2.90 $2,056.10
Labour – drilled and hand nailed 3.5 Days $400.00 $1,400.00
Fixings standard 50mm spiral gal nails 3 Boxes $50.00 $150.00
Total $3,606.10
Per SQM Rate is $73.59
First floor in F17 and Posistruts (Harmsworth 105 sqm)

Timber on steel, F17 beams, Joists 105 Sqm $12.00 $1,260.00
Kevlyn Trusses – Posistruts 105 Sqm $35.00 $3,675.00
Fixings incl joist hangers 1 Say $500.00 $500.00
Labour 2 x 3 days 6 Days $400.00 $2,400.00
Total $7,835.00
Per SQM Rate is Sqm $74.62
$0.00
Eaves Lining area 3m x 8m verandah ceiling $0.00
70 x 35 merch pine batten 60 Lm $0.90 $54.00
Hardieflex cement sheet 4.5mm 7x1200 x3m 25.2 Sqm $6.50 $163.80
Joining strap ?? 6 Lengths $5.00 $30.00
Quad 19 x 19mm 22 Lm $2.20 $48.40
Labour 2 x 6 hrs 12 Hrs $50.00 $600.00
Total $896.20
Per SQM Rate is Sqm $37.34
Project Door Cost Calculator

Hardboard flush panel door 2040 ea $27.75 $0.00
Hardboard flush panel door 2340 ea $41.00 $0.00
4 Panel Cherry wood door 2040 ea $220.00 $0.00
4 Panel Cherry wood door 2340 ea $0.00
Fully glazed ext door ea $220.00 $0.00
Fully glazed ext door 2340 ea $254.00 $0.00
Mushroom Stop Ea $27.00 $0.00
MDF Door jamb set 2040 ea $17.00 $0.00
MDF Door jamb set 2340 ea $25.40 $0.00
Hdw Jamb set 2040 ea $35.00 $0.00
Hdw Jamb set 2340 ea $45.00 $0.00
External door jamb set 2040 ea $193.00 $0.00
External double door jamb set 2040 ea $0.00
External double door jamb set 2340 ea $0.00
Page 22
Pricing
Cavity slider 2040 ea $119.00 $0.00

Cavity slider 2340 ea $179.00 $0.00
Bifold track each way 4 slide ea $125.00 $0.00
Steel hinges pair $2.20 $0.00
SS hinges pair $10.24 $0.00
180 degree Stainless steel hinges for 75mm Koolwall Ea $35.00 $0.00
180 degree standard SS hinges Ea $15.00 $0.00
Passage set Gainsborough 9600 ea $69.25 $0.00
Passage set Gainsborough Coloured porcelain ea $35.48 $0.00
Passage set Gainsborough Whitehall ea $29.65 $0.00
Privacy adaptor 9600 ea $20.41 $0.00
Latches ea $5.28 $0.00
Flush pulls pair $12.00 $0.00
Protector mortice lock ea $50.00 $0.00
Rebate kit ea $22.80 $0.00
Escutchions over key ea $21.82 $0.00
External door – Door seals allow fitted Ea $35.00 $0.00
$0.00
$0.00
Labour - Fit jamb to frame Hr $50.00 $0.00
Labour - Hang doors Hr $50.00 $0.00
Labour - Fit locks Hr $50.00 $0.00
Labour – Other Hr $50.00 $0.00
DOORS TOTAL $0.00
External Handrail Calculator LOSP

Newell post 90 x 90 Cypress Pine Lm $12.70 $0.00
Half Newell post 88 x 42 LOSP Lm $7.25 $0.00
Handrail LOSP 66 x 42 Lm $14.00 $0.00
Bottom rail LOSP 66 x 30 Lm $12.00 $0.00
Balusters LOSP 42 x 42 Lm $4.50 $0.00
Fillet infill LOSP Lm $1.27 $0.00
Labour Hr $50.00 $0.00
HANDRAIL TOTAL $0.00
How to Set Up Composite Pricing
Composite Summary
Verandah Decking Sqm $74.98
Page 23
Pricing
Composite Costings and Calculations

Verandah Decking based on Johnson Job 25 sqm $0.00
Timber decking - 88 x 19mm Merbau 275 Lin M $2.80 $770.00
Stainless steel fixing nails 1 Box $258.00 $258.00
Plastic joist capping 30 Lin M $1.55 $46.50
Labour to install – carpenter 16 Hours $50.00 $800.00
Total $1,874.50
Total per square metre $74.98
$0.00
$0.00
$0.00
You can set up handy composite pricing calulations from your previous jobs experience.
So the next time you price similar work you have a square metre rate to work off.
Click on cells to find the various formulas you require. Copy and Paste and adjust as required.
Always upgrade your Mastercopy with new prices etc and save as a Template.ots file
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Page 24
Pricing
Charge Out Labour Rates – affects pricing

Carpenter per hour $50.00
Carpenter per 8 hr day $400.00
Labourer per hour $30.00 Timber Prices
Labourer per day $240.00
Timber Size MGP10 Pine Treated Pine
Pine Stud Pricing – affects pricing 70 x 35 $1.70 $2.55
90 x 45 MGP10 $2.40 70 x 45 $2.10 $3.30
90 x 35 MGP10 $1.95 90 x 35 $1.85 $3.35
90 x 45 $2.32 $4.50
90 x 70 $9.80
90 x 90 $12.80
Often Used Material Prices 120 x 35 $3.30
Door Info 120 x 45 $4.50
Readicote Door 2040 x 820 - 520 $27.75 140 x 35 $3.80 $5.05
Readicote Door 2340 x 820 - 520 $41.00 140 x 45 $4.40 $6.90
External SPM hollow core 2040 $49.80 170 x 35
External Solid 2040 $81.00 170 x 45
Cherry wood 4 panel 2040 $220.00 190 x 35 $6.90
External fully glazed 2040 $215.00 190 x 45 $6.15 $8.90
External fully glazed 2340 $385.00 220 x 35
220 x 45
Jambs 240 x 45 $8.35 $10.90
Internal mdf single set $17.00 270 x 45
Internal mdf double set $25.10 290 x 45 $11.20 $14.40
Internal mdf single 2340 $25.40 Timber Conversion cm to lm
Hardwood single set $35.00 Timber Width mm 300
Hardwood single 2340 $45.70 Timber Thickness mm 150
External 2040 with sill $111.00 Lin metres per cubic metre = 22
Bifold trach each way slide 4 door $125.00
Cavity slider 2040 $119.00
Cavity slider 2340 $179.00
Other
Battens OB Hdw 75 x 38 $1.85
Bracing Ply 2440 x 1200 $18.80
Bracing ply 2745 x 1200 $22.90
Decking Merbau 70 x 19 $2.20
Decking Merbau 90 x 19 $3.15
Page 25
Pricing
Decking Treated Pine 70 x 22 $1.58

Fascia F/J treated 190 x 32 $8.50
Fascia F/J treated 240 x 32 $14.50
Flooring Tas Oak select e/m 108 x 19 $4.90
Flooring Tas Oak select e/m 85 x 19 $4.40
Melamine shelving 16 x 2400 x 1200 $37.75
Pine Lining VJ 140 x 12 $1.70
Sheet Flooring 19mm yellow tongue $33.00
Tuffstuff perforated 1350 x 60m $129.00
Tuffstuff standard 1350 x 60m $109.00
Weatherboard Baltic primed 175 $2.69
Weatherboard stop ends hdw 65x32 $6.84
All these prices and costings have been left in

to show how you can use this worksheet for
pricing if you wish. You must alter all these
prices to suit your country and area
Page 26
Pricing


Page 27
Pricing

Page 28
Pricing

Page 29
Pricing
Page 30
Pricing
Oregon rgh swn per cm $1,600.00

Oregon DAR per cm $1,700.00
KD Hdw F17 Oregon Rgh Oregon DAR LM per CM
$4.57 $4.86 350
$6.02 $6.39 266
$3.90 $6.08 $6.46 263
$5.35 $8.00 $8.50 200
$12.03 $12.78 133
$16.00 $17.00 100
$5.45 $7.62 $8.10 210
$7.41 $10.00 $10.63 160
$7.35 $9.14 $9.71 175
$7.95 $12.03 $12.78 133
$10.67 $11.33 150
$14.04 $14.91 114
$10.90 $12.21 $12.98 131
$12.90 $16.00 $17.00 100
$13.79 $14.66 116
$18.18 $19.32 88
$16.80 $20.00 $21.25 80
$22.22 $23.61 72
$22.50 $24.24 $25.76 66
Page 31
Pricing
Page 32
The Concrete and Steel Worksheet
Concrete Quantities Calculator
CONCRETE
Concrete Slab Calculator Length Width Diameter Depth No.
Footing type 1 1
Footing type 2 1
Footing type 3 1
Footing type 4 1
Slab thickening type 1 1
Post Holes type 1 1
Post Holes type 2 1
Pad footing type 1 1
Pad footing type 2 1
Concrete Slab 'A' 1
Concrete Slab 'B' 1
Concrete Slab 'C' 1
Concrete Slab 'D' 1
Concrete Slab 'E' 1
Total Concrete in cubic metres (transfers to Concretor Worksheet)
Warning – You must adjust rates and costs according to your area and estimates and prices.
Composite Concrete Slab Calculator – based on slab drawing to right →
Items Per Labour +Materials + Other x Unit
Setout labour Hr $45.00 2
Excavator Hr $105.00 8
Excavated material removal cost Cm $85.00 27
Labour with excavator Hr $45.00 8
Blinding concrete Cm $140.00 6
Concrete pump – Minimum setup Min $350.00 1
Extra hours Hr $100.00 1
Concrete Pump cubic metre rate Cm $5.00 6
Labour to place blinding concrete Hr $45.00 4
Formwork purchase or depreciation Say $400.00 1
Formwork labour Hr $45.00 16
Sandfill and labour to place Comp $180.00 $384.00 $120.00 1
Compactor hire Day $54.00 1
200um polythene Roll $120.00 1
Duct tape Roll $5.50 2
Reinforcing trench mesh 6m length $35.00 23
Trench mesh supports Bag 25 $16.70 2
Reinforcing slab mesh Sheet $128.10 8
Bar chairs Bag 100 $33.00 4
Y12 rod 6m length $2.50 2
Tie wire Roll $6.40 2
Steel reinforcing labour Hr $45.00 8
Termite penetrations cost Ea $25.00 3
Concrete Cm $140.00 22
Concrete testing Say $100.00 1
Concrete pump – Minimum setup Min $350.00 1
Extra hours Hr $100.00 2
Concrete Pump cubic metre rate Cm $5.00 22
Labour to place concrete 2 x 4hr Hr $45.00 8
Labour to finish concrete 2 x 4hr Hr $45.00 8
Trowelling machine hire Day $55.00 1
Vibrator hire Day $44.00 1
Curing treatment & labour to apply Comp $90.00 $50.00 1
Formwork strip and clean Hr $45.00 4
0
0
0
Sub-Contractors profit margin Profit $1,450.00 1
Total for sample slab
Square metre result Sqm 0
CONVERTERS
Metric - Imperial Converter
Enter Metres 10
Result in Feet 32.8084
Enter Feet 10
Result in Metres 3.048
Enter Square Metres 10
Result in Square Feet 107.639
Enter Square Feet 10
Result in Square Metres 0.92903
Enter Cubic Metres 10
Result in Cubic Feet 353.147
Enter Cubic Feet 10
Result in Cubic Metres 0.283168
Inches to Decimals
Enter Feet 10
Enter Inches (+ space + Fraction ie. 3 3/16) 5 1/5
Result in Decimal of a Foot (ft.000) 10.432
Result in Metres 3.180
Four Entry Calculator Data 1x Data 2 x Data 3 x Data 4 = Total

1 1 0.000
1 1 0.000
1 1 0.000
1 1 0.000
1 1 0.000
1 1 0.000
1 1 0.000
1 1 0.000
1 1 0.000
1 1 0.000
1 1 0.000
1 1 0.000
1 1 0.000
1 1 0.000
1 1 0.000
1 1 0.000
1 1 0.000
1 1 0.000
1 1 0.000
1 1 0.000
1 1 0.000
1 1 0.000
REINFORCING Sheets or
Cubic M Mesh Type No. Layers LM / Sqm Lengths
0.00 1 0
0.00 1 0
0.00 1 0
0.00 1 0
0.00 1 0
0.00 1 0
0.00 1 0
0.00 1
0.00 1
0.00 1 0 0.0
0.00 1 0 0.0 Chair Bags Type
0.00 1 0 0 50/60
0.00 1 0 0
0.00 1 0 0
0.00 1 0 0
0.00 1 0 0
0.00
and prices.
Concrete Slab size and dimensions
= Total
$90.00 400mm footing 350mm wide with 1 layer F
$840.00
$2,295.00
$360.00
$840.00
$350.00
$100.00
$30.00
$180.00
$400.00
$720.00 Thickening 350mm wide x 400mm under slab with 1
$684.00 F11TM3
$54.00 8 metres
$120.00
$11.00
$805.00
$33.40
$1,024.80
$132.00
$5.00
$12.80
$360.00
$75.00
$3,080.00
$100.00
$350.00
$200.00
$110.00 12 metres
$360.00
$360.00
$55.00
$44.00
$140.00
$180.00
$0.00 Blinding concrete 400mm
$0.00
$0.00
$1,450.00
$15,951.00
$166.16
size and dimensions
350mm wide with 1 layer F11TM3
e x 400mm under slab with 1 layer
s
100mm concrete slab
1 layer F82 mesh
Footing 400mm 1 layer F11TM3

Preliminaries
Preliminaries
ITEM Per Labour +Materials
Town Planning Fees and Charges in Total Owner Paid
Council Building Permit Owner Paid
Building Levy
Permit Lodgement Fee
Water Connection
Gas Connection
Electricity Connection
Temporary Power Connection
Home Owners Warranty Insurance
Contract Works Insurance
Public Liability Insurance
Footpath & Road Permits
Engineering Fees
Architect/Draftsmen
Soil Testing
Surveyor for setout Get a Quote
Assets Protection Permit
Equipment Safety Tagging Estimate
Program Developer Payment 0.01% of Project Value Percent %

Project Management Percent %
On site Supervisor or Supervision Percent %
Overall Job Contingency Percent %
Deliveries Each
Leave these cells (A28 to G28) blank for cell inserts
Calculations Area Per Labour +Materials
Page 40
Preliminaries
Page 41
Preliminaries
+ Other x unit = Total

0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
$0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
$0.00
0.01% $0.00
5.00% $0.00
5.00% $0.00
2.00% $0.00
0 $0.00
0 $0.00
Total excl tax $0.00
+ Other x unit = Total

0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
Page 42
Preliminaries
0 $0.00
0 $0.00
0 $0.00
0 $0.00
Page 43
Demolisher
Demolisher
Demolition
Machine demolition Get a Quote
Truck rubbish removal Hour
Float hire Each
Labour with machine Hour
Tip fees Estimate
Demolition Labour
Labourers Hour
Carpenters Hour
Page 44
Demolisher
Page 45
Demolisher
Invoiced Actual Job Costs - Includes Tax

+ Other x Unit = Total Item Description or Invoice Number
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00 Leave these cells (I28 to N28) blank for cell inserts
Total excl tax $0.00 Demolisher
Excluding tax total
+ Other x Unit = Total

0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
Page 46
Demolisher
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
Page 47
Demolisher
Cost Tax Cost Date Billing UnBilled Total incl tax

Incl tax Paid Ex tax day/month Status UnBilled Total excl tax
$0.00 $0.00 0 Billed Total incl tax
$0.00 $0.00 0 Billed Total excl tax
$0.00 $0.00 0 When an account is billed out, type or
$0.00 $0.00 0 Copy and Paste ---->>
$0.00 $0.00 0
$0.00 $0.00 0 If you want to change back to **UnBilled**
$0.00 $0.00 0 Copy and paste formula from the N column
$0.00 $0.00 0 Over your “Billed” cells.
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00
$0.00
Page 48
Demolisher
$0.00
0
$0.00
0
ount is billed out, type or
Billed
o change back to **UnBilled**

ste formula from the N column
Page 49
Equip_Hire
Equipment Hire
On Site Sheds Week
Shed cartage fee Each
Chemical Toilet Week
Toilet clean outs Each
Waste Bins - demolition waste Each
Waste Bins – construction waste Each
Paper Waste Bin Week
Demolition saw Day
Demolition saw – Dustless Day
Concrete vibrator 1 1/2” shaft Day
Concrete trowelling machine Day
Concrete mixer Day
Kanga mini loader with 4 in 1 bucket Day
Ditchwitch Day
Jack Hammer – electric Day
Vibrating plate Day
Temporary Fencing – minimum up to 20m Month
Tarpaulins Week
Genie lift hoist Day
Acrow Props Week
Scaffolding
Quick stage – Erect and dismantle Sq Metre
Quick stage - Hire sqm per week Sq Metre
Roof Guardrail Lin Metre
Roof Guardrail extra weeks Lin Metre
Work Platform 7 days clear hire Week
Work Platform extra per m per day Day
Aluminium mobile Week
Hoist hire Week
Crane Hire
Crane type Hour
Dogman Hour
Road closure Each
Crane type Hour
Dogman Hour
Road closure Each
Traffic management permits Each
Page 50
Equip_Hire
Contingency Percent %
Page 51
Equip_Hire

$750.00 -1E-08 -$0.00
0 $0.00
$30.00 -1E-08 -$0.00
0 $0.00
$240.00 -1E-08 -$0.00
$240.00 -1E-08 -$0.00
$0.00 0 $0.00
$99.00 -1E-08 -$0.00
$137.00 -1E-08 -$0.00
$44.00 -1E-08 -$0.00
$55.00 -1E-08 -$0.00
0 $0.00
$190.00 -1E-08 -$0.00
0 $0.00
$50.00 -1E-08 -$0.00
$54.00 -1E-08 -$0.00
$300.00 -1E-08 -$0.00
0 $0.00
$66.00 -1E-08 -$0.00
$2.00 -1E-08 -$0.00
0 $0.00
0 $0.00
$20.00 -1E-08 -$0.00
$3.00 -1E-08 -$0.00
$15.00 -1E-08 -$0.00
$5.00 -1E-08 -$0.00
$25.00 -1E-08 -$0.00
$2.00 -1E-08 -$0.00
$125.00 -1E-08 -$0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
Page 52
Equip_Hire
0 $0.00
0 $0.00

0 $0.00
Page 53
Excavator
Excavator
Excavation
Float hire Each
Bobcat Hour
Excavator Hour
Truck hire Hour
Labour with machine Hour
Tip fees Estimate
Setout labour Hour
Hand Excavation Day

Soil removal Cubic Metre
Page 54
Excavator
Page 55
Excavator

0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00

0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
Page 56
Excavator
0 $0.00
0 $0.00
0 $0.00
0 $0.00
Page 57
Reinforcing
Reinforcing
Trench mesh 1 Length
Trench mesh 2 Length
Slab mesh 1 Sheet
Slab mesh 2 Sheet
Ligatures Each
Y12 starter bars Each
Y12 rod Length
Y16 starter bars Each
Y16 rod Length
Bar Chairs 1 Bag
Bar Chairs 2 Bag
Labour footings Hour
Labour slabs Hour
Polythene film 200um Roll

PVC Tape Roll
Tie wire Roll
Page 58
Reinforcing
Page 59
Reinforcing

0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00

0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
Page 60
Reinforcing
0 $0.00
0 $0.00
0 $0.00
0 $0.00
Page 61
Concretor
Concretor
Concrete Stumps composite rate Sq Metre
Concrete Stumps Each
Stump hole concrete Cubic Metre
Labour Hour
Concrete (from Worksheet calculator) Cubic Metre $0.00

Waste allowance Cubic Metre
Columns Cubic Metre
Beams Cubic Metre
Crossover Sq Metre
Driveway Sq Metre
Labour to place Hour
Finishing Labour Hour
Formwork materials Estimate
Formwork labour Hour
Concrete Stairs Estimate
Composite Concrete Slab (from Worksheet calculator) Sq Metre
Packing sand
Packing sand – Labour Hour
Termite spray or system Estimate
Concrete Pump
Minimum setup Each
Extra hours Hour
Concrete Pump cubic metre rate Cubic Metre
Minimum setup Each
Extra hours Hour
Minimum setup Each
Extra hours Hour
Page 62
Concretor
Page 63
Concretor

$59.25 -1E-08 -$0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
$166.16 -1E-08 -$0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
Page 64
Concretor
0 $0.00
0 $0.00
Page 65
Steel_Fab
Steel Fabrication
Structural steelwork
On site fabrication & welding Get a Quote
Crane Hire & Spotter Hour
Traffic management permit Each
Labour to assist and supervise Hour
Geni Hoist Hire Hour
Carpenter installation labour Hour
Brickwork Lintels 1 Each

Page 66
Steel_Fab
Page 67
Steel_Fab

+ Other x Unit = Total Item Description or Invoice Number
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
Total excl tax $0.00 Steel Fabrication
Excluding tax total

0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
Page 68
Steel_Fab
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
Page 69
Steel_Fab

$0.00 $0.00 0 Copy and Paste ---->>
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00
$0.00
Page 70
Steel_Fab
$0.00
0
$0.00
0
Billed

Page 71
Bricklayer
Bricklayer
Bricks
Footings and Base Per 1000
Ground floor external walls Per 1000
First floor external walls Per 1000
Internal walls Per 1000
Garage Per 1000
Chimney Get a Quote
Repairs Hour
Laying
Gables and Bay Windows Each
Saw Cuts Each
Sills and copings Lin Metre $25.00
Height allowance Each
Brick elevator hire Day
Scaffolding Week
Masonary blocks Each
Piers + Each $30.00
Sand and cement sundries per 800 See Below $124.95
Wall vents Each
Brick Cleaning Sq Metre
Flashings and Dampcourse Roll
Joint Filling with colour filler Lin Metre
Sisalation or Wall Wrap Roll
Spotties Box

Brick Sand per 800 bricks Per $45.00
Cement per 800 bricks Per $8.40
Ties and misc per 800 Per $30.00
Lime per 800 bricks Per $5.30
Plasticizer Each $11.50
Total per 800
Masonary Blocks 390 x 190 x 90 Each $3.50 $1.78
Page 72
Bricklayer
Masonary Blocks 390 x 190 x 190 Each $3.50 $2.83
Page 73
Bricklayer

0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
-1E-08 -$0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
-1E-08 -$0.00
-1E-08 -$0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00

1 $45.00
4 $33.60
1 $30.00
2 $10.60
0.5 $5.75
0 $0.00
0 $124.95
0 $0.00
0 $0.00
-1E-08 -$0.00
Page 74
Bricklayer
-1E-08 -$0.00
0 $0.00
0 $0.00
0 $0.00
Page 75
Carpenter
Carpenter
Composites - Labour and Materials
Concrete stumps Each $0.00
Sub Floor framing in F17 hdw Sq Metre
Sheet flooring - particleboard Sq Metre
Timber Flooring T&G – Tasmanian Oak Sq Metre
External Wall Frames Lin Metre
Internal Wall Frames – ground floor Lin Metre
External Wall Frames – first floor Lin Metre
Internal Wall Frames – first floor Lin Metre
Raking walls Lin Metre
Roof Trusses – Hip roof Sq Metre
Fascia Board – Ground floor Lin Metre
Fascia Board – First floor Lin Metre
Box Gutters Lin Metre
Roof Battens – iron roof Lin Metre
Valley Boards Lin Metre
Doors Calculator Per
Ceramic Tiling Underlay Sq Metre
Bracing plywood 2700mm per 1200 length Sheet
Blueboard / Baseboard 8 Sq Metre
15mm compressed sheet Sq Metre
Verandah subfloor Sq Metre
Verandah decking – based on Merbau Sq Metre
First Floor structure in Posistruts and F17 beams/joists Sq Metre
Hand Rail Calculator Per
Eaves Lining In 4.5mm cement sheet Sq Metre
Materials Only
Fixings, flashings, general hardware Estimate
Extra Framing Timber Lin Metre $2.40
First Floor Floor Trusses Lin Metre
First Floor Floor Joists Lin Metre
Engineers Beams See Below $0.00
Architrave Lin Metre
Skirting Lin Metre
Robe shelving Sheet
Other robe materials Estimate
Tuff Stuff sisalation Roll
Weatherboards Lin Metre
Page 76
Carpenter
PC Items – carpentry
Door Furniture P. C. Item
Labour Only – non composite

Extra framing work – raking walls etc Day
Blending to existing structure Day
Window installation Day
Straighten walls and ceilings Day
Bath and shower base install Hour
Fix out of arks, skirts, shelves etc – not doors Day
Dropped ceilings and bulkheads Hour
Tarps on and off Hour
Miscellaneous works Hour
Priming of external timber Hour
Page 77
Carpenter

0 $0.00
$59.25 -1E-08 -$0.00
$35.37 -1E-08 -$0.00
$17.49 -1E-08 -$0.00
$111.65 -1E-08 -$0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
$75.00 -1E-08 -$0.00
$21.15 -1E-08 -$0.00
$26.15 -1E-08 -$0.00
$19.00 -1E-08 -$0.00
$7.05 -1E-08 -$0.00
$8.50 -1E-08 -$0.00
$0.00 0 $0.00
$27.41 -1E-08 -$0.00
$51.50 -1E-08 -$0.00
$26.00 -1E-08 -$0.00
$73.85 -1E-08 -$0.00
$34.32 -1E-08 -$0.00
$73.59 -1E-08 -$0.00
$74.62 -1E-08 -$0.00
$0.00 0 $0.00
$37.34 -1E-08 -$0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
-1E-08 -$0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
Page 78
Carpenter
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
Page 79
Plumber
Plumbing
Drainage Plumbing
Drainage Plumbing - first 4 points Each
Remaining points Each
Other Each
Water Supply Lin Metre
Stormwater Lin Metre
Sewer pipe Lin Metre
Other drainage Lin Metre
Gas Supply Lin Metre
Fixtures and Fittings See Below $0.00
Hot water system fitting Each

Fittings and Fixtures
Bath Each
Shower base 900 x 900 Each
Shower base 1200 x 900 Each
Vanity basin Each
Kitchen sink Each
Laundry tub Each
Bath taps Each
Vanity taps Each
Shower set taps & rose Each
Kitchen taps Each
Toilet suites Each
Towel rails Each
Page 80
Plumber
WC roll holders Each

Washing machine taps Each
Spa Each
Bidette Each
Hot Water Unit Each
Page 81
Plumber

0 $0.00
$3,000.00 -1E-08 -$0.00
$300.00 -1E-08 -$0.00
0 $0.00
0 $0.00
$50.00 -1E-08 -$0.00
$50.00 -1E-08 -$0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00

F&F= $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
Page 82
Plumber
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
Page 83
Roofer
Roofer
Roof Tiler
Tiles type = Sq Metre
Roof insulation blanket Sq Metre
Sarking paper Sq Metre
Roof Guardrail Lin Metre
Work Platform Lin Metre
Roof Plumbing
Roofing Iron allowed c/bond high rate Sq Metre
Guttering all bends complete Lin Metre
Ridge Lin Metre
Barge mould Lin Metre
Valley flashing Lin Metre
Soaker flashings Lin Metre
Box guttering Lin Metre
Rain heads Each
Flashings Lin Metre
Down pipes good average price Lin Metre
Insulation blanket Sq Metre
Safety wire Sq Metre
Lead flashing Lin Metre
Skylights Each
Roof penetration flashing average Each
Page 84
Roofer
Page 85
Roofer

+ Other X Unit = Total Item Description or Invoice Number
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
$24.00 -1E-08 -$0.00
$25.00 -1E-08 -$0.00
$15.00 -1E-08 -$0.00
$15.00 -1E-08 -$0.00
$25.00 -1E-08 -$0.00
$25.00 -1E-08 -$0.00
$38.00 -1E-08 -$0.00
$80.00 -1E-08 -$0.00
$35.00 -1E-08 -$0.00
$30.00 -1E-08 -$0.00
0 $0.00
$2.50 -1E-08 -$0.00
$100.00 -1E-08 -$0.00
$450.00 -1E-08 -$0.00
$65.00 -1E-08 -$0.00
0 $0.00
Total excl tax $0.00 Roofer
Excluding tax total
+ Other X Unit = Total

0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
Page 86
Roofer
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
Page 87
Roofer

$0.00 $0.00 0 Copy and Paste ---->>
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00
$0.00
Page 88
Roofer
$0.00
0
$0.00
0
Billed

Page 89
Electrical

Electrician Get a Quote
Light Fittings P. C. Item
Appliances
Oven Each
Hot Plate Each
Rangehood Each
Dishwasher Each
Insinkerator Each
Washing machine Each
Clothes Dryer Each
Other Each
Temporary power connection Each

Temporary power board hire Week
Switchboard Each
Meter Box Each

Electricians Charges – Total
Disconnection and make safe Each $200.00
Temp supply during construction Estimate $500.00
After 14 weeks Week $10.00
Single phase supply O/H Each $1,100.00
Single phase supply U/G Each $1,500.00
Underground pitt Each $1,800.00
Underground per metre Lin Metre $40.00
Page 90
Electrical
Trenching Lin Metre $500.00

Meter box combo Each $350.00
Meter box meter only Each $250.00
Supply authority charge for 1 phase Each $250.00
Page 91
Electrical

0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00

0 -$0.00
-1E-08 -$0.00
-1E-08 -$0.00
-1E-08 -$0.00
-1E-08 -$0.00
-1E-08 -$0.00
-1E-08 -$0.00
-1E-08 -$0.00
Page 92
Electrical
-1E-08 -$0.00
-1E-08 -$0.00
-1E-08 -$0.00
-1E-08 -$0.00
Page 93
Glazier
Glazier
Windows Get a Quote
Flyscreens
Glass Doors Get a Quote
Window and door installation Hour
Shower Screens Get a Quote
Mirrors Get a Quote
Glass splashbacks Get a Quote
Glass Balustrading Get a Quote
Glass Bricks Each

Laying Each
Page 94
Glazier
Page 95
Glazier

0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00

0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
Page 96
Glazier
0 $0.00
0 $0.00
0 $0.00
0 $0.00
Page 97
Plasterer
Plasterer
Ceilings
Standard 10mm ceiling board Sq Metre $4.95
Cornice or Square Set Lin Metre
Sundries See Below -$0.00
Walls
Standard 10mm Sq Metre $3.90
WR 10mm Sq Metre $6.11
Villaboard Sq Metre $7.03
Firecheck
External Rendering
Traditional rendering Sq Metre
Multitex Sq Metre
Scaffolding Estimate
Plasterer Labour
Crew Days 2 Plasterers & 2 Labourers Day

Sundries
Gyprock Cornice Cement 20 kg Bag $20.89
Gyprock Base Coat 20kg Bag $25.22
Prolite Topping Compound 15 ltr Drum $22.85
Stud Adhesive 4 litre Drum $18.49
Easy Tape 90m roll Roll $9.65
Sandpaper packets 150 grit Each $10.41
30mm Clouts 2.5kg Box $9.91
25mm Self Loading Screws 1000 Box $13.94
3000 External angle Length $2.71
3600 External angle Length $3.27
2400 Plasters angle Length $1.41
28mm 3600 Furring Channel Length $5.55
Page 98
Plasterer
28mm 54800 Furring Channel Length $7.61

Timber to Steel Clips Each $0.30
10mm x 2400 PVC Casing Bead Length $2.05
16mm Nail up Batten 4800mm Length $5.22
Page 99
Plasterer

0 $0.00
-1E-08 -$0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
-1E-08 -$0.00
-1E-08 -$0.00
-1E-08 -$0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00

0 -$0.00
-1E-08 -$0.00
-1E-08 -$0.00
-1E-08 -$0.00
-1E-08 -$0.00
-1E-08 -$0.00
-1E-08 -$0.00
-1E-08 -$0.00
-1E-08 -$0.00
-1E-08 -$0.00
-1E-08 -$0.00
-1E-08 -$0.00
-1E-08 -$0.00
Page 100
Plasterer
-1E-08 -$0.00
-1E-08 -$0.00
-1E-08 -$0.00
-1E-08 -$0.00
Page 101
Tiler
Ceramic Tiling
Bathroom
Shower recess to 2000mm high Sq Metre
Walls to 1200mm high Sq Metre
Splashback to vanity Sq Metre
Floor Sq Metre
Ensuite
Shower recess to 2000mm high Sq Metre
Walls to 1200mm high Sq Metre
Splashback to vanity Sq Metre
Floor Sq Metre
Laundry
Laundry Floor Sq Metre
Laundry splashback Sq Metre
External Balconys
Floor Sq Metre
Floor base screed Each

Cutting Each
Splashbacks Sq Metre
Cement Sheet Underlay Sq Metre
Waterproofing Sq Metre
Page 102
Tiler
Page 103
Tiler

0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00

0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
Page 104
Tiler
0 $0.00
0 $0.00
0 $0.00
0 $0.00
Page 105
Painter
Painting
Painting quote or estimate Get a Quote
Extras Each
Scaffolding Estimate
Painting day rate work

Labour Day
Materials Per
Timber Floor polishing Sq Metre $22.00

Polish stair treads Each $35.00
Page 106
Painter
Page 107
Painter

0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
-1E-08 -$0.00
-1E-08 -$0.00
0 $0.00
0 $0.00

0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
Page 108
Painter
0 $0.00
0 $0.00
0 $0.00
0 $0.00
Page 109
Cabinets
Cabinets & Stairs

Kitchen Cabinets Get a Quote
Bench Tops Get a Quote
Vanity Cabinets Get a Quote
Wardrobes Get a Quote
Staircase Get a Quote
Balustrades Lin Metre
Site Screens Lin Metre

Page 110
Cabinets
Page 111
Cabinets

0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00

0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
Page 112
Cabinets
0 $0.00
0 $0.00
0 $0.00
0 $0.00
Page 113
Heating

Ducted central heating Get a Quote
Airconditioning Get a Quote
Insulation
External Walls Sq Metre
Floors Sq Metre
Ceilings Sq Metre
Sound proofing Sq Metre
Ducted vacuum system Get a Quote

Security system Get a Quote
Page 114
Heating
Page 115
Heating

0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00

0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
Page 116
Heating
0 $0.00
0 $0.00
0 $0.00
0 $0.00
Page 117
Landscape
Landscaping
External clean up Day
Landscaper Estimate
Pathways Sq Metre
Retaining Walls
Fences Lin Metre
Gates Each
Page 118
Landscape
Page 119
Landscape

0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00

0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
Page 120
Landscape
0 $0.00
0 $0.00
0 $0.00
0 $0.00
Page 121
Misc
Miscellaneous
For a specific use, rename this page on the Summary sheet
Page 122
Misc
Page 123
Misc

0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00

0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
Page 124
Misc
0 $0.00
0 $0.00
0 $0.00
0 $0.00
Page 125
Finish
Finishing Works
Final job clean Estimate
Floor coverings P. C. Item
Blinds, curtains, drapes Owner Paid
Garage Door Each
Page 126
Finish
Page 127
Finish

0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00

0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
Page 128
Finish
0 $0.00
0 $0.00
0 $0.00
0 $0.00
Page 129
Vary
Variations
Variations to Contract
Page 130
Vary
Page 131
Vary

0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00

0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
Page 132
Vary
0 $0.00
0 $0.00
0 $0.00
0 $0.00
Page 133
Spare_1
Spare 1
Page 134
Spare_1
Page 135
Spare_1

0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
Total excl tax $0.00 Spare 1
Excluding tax total

0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
Page 136
Spare_1
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
Page 137
Spare_1

$0.00 $0.00 0 Copy and Paste ---->>
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00
$0.00
Page 138
Spare_1
$0.00
0
$0.00
0
Billed

Page 139
Spare_2
Spare 2
Page 140
Spare_2
Page 141
Spare_2

0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
Excluding tax total

0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
Page 142
Spare_2
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
Page 143
Spare_2

$0.00 $0.00 $0.00 0 Billed Total incl tax
$0.00 $0.00 0 Copy and Paste ---->>
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00
$0.00
Page 144
Spare_2
$0.00
0
$0.00
0
Billed

Page 145
Spare_3
Spare 3
Page 146
Spare_3
Page 147
Spare_3

0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
Excluding tax total

0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
Page 148
Spare_3
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
Page 149
Spare_3

$0.00 $0.00 0 Copy and Paste ---->>
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00
$0.00
Page 150
Spare_3
$0.00
0
$0.00
0
Billed

Page 151
Spare_4
Spare 4
Page 152
Spare_4
Page 153
Spare_4

0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
Excluding tax total

0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
Page 154
Spare_4
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
0 $0.00
Page 155
Spare_4

$0.00 $0.00 0 Copy and Paste ---->>
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00 0
$0.00 $0.00
$0.00
Page 156
Spare_4
$0.00
0
$0.00
0
Billed

Page 157
Switches to
Edit mode
and places
the cursor at
the end of
Infocontents
the
of the
Calc-Pro Estimator Tips and Advice
current cell.
Press again
to exit Edit
U.S.A users mode.
If the cursor
Imperial Measurements Entry is in an input Try entering other measurements
box
Enter 6ft 5inch as 6 space 5/12 Changes to smallest in a 6 3/7
This appears as a decimal in the formula bar. dialog that 6.42
Enter 5&3/8 inches as 5 space 3/8 has a 5 3/8
Minimize
This appears as a decimal in the formula bar 5.38
button, the
dialog is
To set cells to work fractions go to Tools>Auto Correct>Options>Untick
hidden and Replace 1/2 with
the input box
remainsthe
Moves
visible.to the
Function Keys Used in Spreadsheets cursor
Press
InputF2 line
Shortcut Keys Effect
again
whereto you
Ctrl+F1 Displays
show the the
can enter a note that is attached to the current cell
F2 whole
formulathe
Opens dialog.
for
Ctrl+F2 Opens
the
Define the Function Wizard.
current
Shift+Ctrl+F2 cell.
Names
Ctrl+F3 dialog.
F4 Shows or
Shows or Hides the Database explorer.
Moves the
Shift+F4 Rearranges
hides
Opens the the relative or absolute references (for example, A1, $A$1
the
cursor from
F5 Navigator.
Styles
the Input
Shift+F5 Traces
line to dependents.
and the
Ctrl+F5 Formattin
Traces
Sheet precedents.
Shift+Ctrl+F5 g
areawindow
box.
F7 where
Checksyou spelling in the current sheet.
Ctrl+F7 can
Opens applytheaThesaurus if the current cell contains text.
formatting
F8 Turns additional selection mode on or off. In this mode, you can use th
style to the
Ctrl+F8 Highlights
contents ofcells containing values. Turn On and Off Value Highlighting.
F9 Recalculates
the cell or to all of the formulas in the sheet.
Ctrl+F9 Updates
the currentthe selected chart.
F11 sheet.
Shift+F11 Creates a document template.
Shift+Ctrl+F11 Updates the templates.
F12 Groups the selected data range.
Ctrl+F12 Ungroups the selected data range.
Alt + Down Arrow Increases the height of current row.
Alt + Up Arrow Decreases the height of current row.
Alt + Right Arrow Increases the width of the current column.
Alt + Left Arrow Decreases the width of the current column.
Alt + Shift + Arrow Key Optimizes the column width or row height based on the current cell.
Formatting Cells Using Shortcut Keys

The following cell formats can be applied with the keyboard:
Shortcut Keys Effect
Ctrl+Shift+1 (not on the number pad) Two decimal places, thousands separator
Ctrl+Shift+2 (not on the number pad) Standard exponential format
Ctrl+Shift+3 (not on the number pad) Standard date format
Ctrl+Shift+4 (not on the number pad) Standard currency format
Ctrl+Shift+5 (not on the number pad) Standard percentage format (two decimal places)
Ctrl+Shift+6 (not on the number pad) Standard format
Page 1
Info
Tips and Advice

To make your life a lot easier, buy a keyboard that has Cut, Copy, Paste buttons on it. You will use these a lot in this progra
Unit = “num?” This shows up whenever an amount is entered in Labour. Materials or Other. You must enter at least 1 to tr
If you write over the formula for “num?” then just copy and paste it out of another Unit cell. “num?“ is there to remind you to
Calculations area on each worksheet does NOT go to the Summary Page. You need to copy the result up into the Trade W
Change the name of the Trade Worksheets if required by just changing it on the SUMMARY page only. Do not change the
If you use the Full Screen button on the Summary page this also turns off the Row and Column numbers. So you need to
If you increase a Trade Worksheet by Inserting rows you must copy and paste the formulas and formats in Columns F,G,K
Set up your main spreadsheet as an Open Office Spreadsheet Template *.ots file. File>Templates>Save (or shift+F11) Th
Keep all your pricing updated in the Template file. Then when you open up the template file it opens as an untitled spreads
Always check that all the formulas and totals are correct before sending out a quotation.
Keep Protection On the Worksheets when possible to protect all your formulas. Tools>Protect Document>Sheet (don't e
IMPORTANT – Enter your country Tax percentage at Cell K44 on the SUMMARY page. This affects results throughout the
Constantly Save and make backup copies of your estimate as it progresses. Set the Tools>Options>Load/Save options to
Learn how to use the Data Sources button. These data bases will make your estimating so much easier. See the informati
Press Crtl F8 to see all areas that are protected throughout the program. Crtl F8 to turn off value highlighting. Only shows
Try using two monitors and use the software program UltraMon to run them. It makes estimating so much easier as you ca
Set Up Data Sources

This is a very useful tool for estimating. It enables you to bring up a database of prices at the top of the screen and allows
When you purchased this program it came with a Trade Prices spreadsheet and database. This is a demo but can be upd
You can build a simple spreadsheet just like it with all your material prices.
To setup your Prices spreadsheet as a database go to FILE > NEW > DATABASE
Select “Connect to an existing database” and use the arrow to select “Spreadsheet” then NEXT
Browse for the file you want converted to a database. Then NEXT
Decide how to proceed after saving the database. Select register the database and unselect Open the database for editin
Save the database with a new name and in the location you want it.
On your Estimating spreadsheet click the Data Sources button found along the top row of OpenOffice buttons between Ga
Now click the + to open the database and then click + on Tables. Then click on the page of prices you want.
These will appear across the top screen and you can drag and drop them into your estimate as required.
To upgrade you database just upgrade your original Trade Prices spreadsheet and save it as a database over your old Da
Delete a Datasource
To get rid of unwanted datasources go to TOOLS > OPTIONS > OpenOffice.org Base (open +) > Databases and delete th
Page 2
Info
measurements
ace 1/2 with 1/2
ed to the current cell
olute references (for example, A1, $A$1, $A1, A$1) in the input field.
rent cell contains text.

e on or off. In this mode, you can use the arrow keys to extend the selection. You can also click in another cell to extend the selection.
es. Turn On and Off Value Highlighting.
in the sheet.
row height based on the current cell.
wo decimal places)
Page 3
Info
n it. You will use these a lot in this program.

or Other. You must enter at least 1 to trigger the calculation.
Unit cell. “num?“ is there to remind you to enter a Unit number.
ed to copy the result up into the Trade Worksheet area.
UMMARY page only. Do not change the name on the sheet tags though.
and Column numbers. So you need to use the Full Screen Off to restore these
formulas and formats in Columns F,G,K & L into the new cells you made.
File>Templates>Save (or shift+F11) Then use Template to open an Untitled.ods file.
plate file it opens as an untitled spreadsheet ready for saving as a new job
ation.
ools>Protect Document>Sheet (don't enter any passwords)
page. This affects results throughout the whole program.
he Tools>Options>Load/Save options to save every 15 minutes and to make backups.
ating so much easier. See the information file that came with program.
o turn off value highlighting. Only shows up on Protected sheets.
es estimating so much easier as you can view multiple spreadsheets for reference.
ices at the top of the screen and allows you to copy and paste to your estimate below.
atabase. This is a demo but can be updated with your local prices or
et” then NEXT
d unselect Open the database for editing. Then FINISH.
row of OpenOffice buttons between Gallery and Zoom.

page of prices you want.
r estimate as required.
save it as a database over your old Database file. Click the refresh arrow in Datasources.
ase (open +) > Databases and delete the ones you don't want.
Page 4
Info
her cell to extend the selection.
Page 5
Pictures
Page 6
Pictures
Page 7
Order
Easy-Pro Building Coy.

PO Box 1000 Melbourne Vic 3000 you@yourmail.com
Phone 9800 1122 Fax 9800 1133 Mobile 0418 756925
PURCHASE ORDER
To: Fax:
Order date Aug 21, 2019 Order No. 100001
Delivery Date Delivery Time 0
Delivery Address Project address
Delivery Instructions
Please Supply the following................

ITEM QUANTITY PRICE
Please call the above numbers if there is any difficulties fullfilling this order. Thankyou.
Page 8
Loans
Principal and Interest Loan Calculator
Enter Values Loan Summary

Loan Amount $250,000.00 Scheduled Payment
Annual Interest Rate 7.000% Scheduled No. of Payments
Loan Period in Years (max 25) 25 Actual Number of Payments
No. Payments Per Year (max 24) 12 Total Early Payments
Start Date of Loan 07/14/2007 Total Interest
Optional Extra Payments $100.00
To view all information below press Crtl + F8
Lender Name: Finance Brokers Ltd Adapted and improved from Microsoft Excel sample sheet.
Schedul Extra
Pmnt Paymen Beginning ed Paymen Total
No. t Date Balance Payment t Payment
1 08/14/2007 $250,000.00 $1,766.95 $1,766.95
2 09/14/2007 249,691.39 1,766.95 100.00 1,866.95
3 10/14/2007 249,280.97 1,766.95 100.00 1,866.95
4 11/14/2007 248,868.16 1,766.95 100.00 1,866.95
5 12/14/2007 248,452.94 1,766.95 100.00 1,866.95
6 01/14/2008 248,035.31 1,766.95 100.00 1,866.95
7 02/14/2008 247,615.23 1,766.95 100.00 1,866.95
8 03/14/2008 247,192.70 1,766.95 100.00 1,866.95
9 04/14/2008 246,767.71 1,766.95 100.00 1,866.95
10 05/14/2008 246,340.24 1,766.95 100.00 1,866.95
11 06/14/2008 245,910.28 1,766.95 100.00 1,866.95
12 07/14/2008 245,477.81 1,766.95 100.00 1,866.95
13 08/14/2008 245,042.82 1,766.95 100.00 1,866.95
14 09/14/2008 244,605.28 1,766.95 100.00 1,866.95
15 10/14/2008 244,165.20 1,766.95 100.00 1,866.95
16 11/14/2008 243,722.55 1,766.95 100.00 1,866.95
17 12/14/2008 243,277.32 1,766.95 100.00 1,866.95
18 01/14/2009 242,829.49 1,766.95 100.00 1,866.95
19 02/14/2009 242,379.04 1,766.95 100.00 1,866.95
20 03/14/2009 241,925.97 1,766.95 100.00 1,866.95
21 04/14/2009 241,470.26 1,766.95 100.00 1,866.95
22 05/14/2009 241,011.89 1,766.95 100.00 1,866.95
23 06/14/2009 240,550.84 1,766.95 100.00 1,866.95
24 07/14/2009 240,087.11 1,766.95 100.00 1,866.95
25 08/14/2009 239,620.67 1,766.95 100.00 1,866.95
26 09/14/2009 239,151.51 1,766.95 100.00 1,866.95
27 10/14/2009 238,679.61 1,766.95 100.00 1,866.95
28 11/14/2009 238,204.96 1,766.95 100.00 1,866.95
29 12/14/2009 237,727.54 1,766.95 100.00 1,866.95
30 01/14/2010 237,247.34 1,766.95 100.00 1,866.95
31 02/14/2010 236,764.33 1,766.95 100.00 1,866.95
32 03/14/2010 236,278.51 1,766.95 100.00 1,866.95
33 04/14/2010 235,789.85 1,766.95 100.00 1,866.95
34 05/14/2010 235,298.34 1,766.95 100.00 1,866.95
35 06/14/2010 234,803.97 1,766.95 100.00 1,866.95
36 07/14/2010 234,306.71 1,766.95 100.00 1,866.95
37 08/14/2010 233,806.55 1,766.95 100.00 1,866.95
Page 9
Loans
38 09/14/2010 233,303.48 1,766.95 100.00 1,866.95
39 10/14/2010 232,797.47 1,766.95 100.00 1,866.95
40 11/14/2010 232,288.50 1,766.95 100.00 1,866.95
41 12/14/2010 231,776.57 1,766.95 100.00 1,866.95
42 01/14/2011 231,261.65 1,766.95 100.00 1,866.95
43 02/14/2011 230,743.73 1,766.95 100.00 1,866.95
44 03/14/2011 230,222.79 1,766.95 100.00 1,866.95
45 04/14/2011 229,698.81 1,766.95 100.00 1,866.95
46 05/14/2011 229,171.77 1,766.95 100.00 1,866.95
47 06/14/2011 228,641.66 1,766.95 100.00 1,866.95
48 07/14/2011 228,108.45 1,766.95 100.00 1,866.95
49 08/14/2011 227,572.14 1,766.95 100.00 1,866.95
50 09/14/2011 227,032.69 1,766.95 100.00 1,866.95
51 10/14/2011 226,490.10 1,766.95 100.00 1,866.95
52 11/14/2011 225,944.35 1,766.95 100.00 1,866.95
53 12/14/2011 225,395.41 1,766.95 100.00 1,866.95
54 01/14/2012 224,843.26 1,766.95 100.00 1,866.95
55 02/14/2012 224,287.90 1,766.95 100.00 1,866.95
56 03/14/2012 223,729.30 1,766.95 100.00 1,866.95
57 04/14/2012 223,167.44 1,766.95 100.00 1,866.95
58 05/14/2012 222,602.30 1,766.95 100.00 1,866.95
59 06/14/2012 222,033.87 1,766.95 100.00 1,866.95
60 07/14/2012 221,462.12 1,766.95 100.00 1,866.95
61 08/14/2012 220,887.03 1,766.95 100.00 1,866.95
62 09/14/2012 220,308.59 1,766.95 100.00 1,866.95
63 10/14/2012 219,726.78 1,766.95 100.00 1,866.95
64 11/14/2012 219,141.57 1,766.95 100.00 1,866.95
65 12/14/2012 218,552.95 1,766.95 100.00 1,866.95
66 01/14/2013 217,960.89 1,766.95 100.00 1,866.95
67 02/14/2013 217,365.38 1,766.95 100.00 1,866.95
68 03/14/2013 216,766.40 1,766.95 100.00 1,866.95
69 04/14/2013 216,163.92 1,766.95 100.00 1,866.95
70 05/14/2013 215,557.93 1,766.95 100.00 1,866.95
71 06/14/2013 214,948.40 1,766.95 100.00 1,866.95
72 07/14/2013 214,335.32 1,766.95 100.00 1,866.95
73 08/14/2013 213,718.66 1,766.95 100.00 1,866.95
74 09/14/2013 213,098.40 1,766.95 100.00 1,866.95
75 10/14/2013 212,474.53 1,766.95 100.00 1,866.95
76 11/14/2013 211,847.02 1,766.95 100.00 1,866.95
77 12/14/2013 211,215.84 1,766.95 100.00 1,866.95
78 01/14/2014 210,580.99 1,766.95 100.00 1,866.95
79 02/14/2014 209,942.43 1,766.95 100.00 1,866.95
80 03/14/2014 209,300.15 1,766.95 100.00 1,866.95
81 04/14/2014 208,654.11 1,766.95 100.00 1,866.95
82 05/14/2014 208,004.32 1,766.95 100.00 1,866.95
83 06/14/2014 207,350.73 1,766.95 100.00 1,866.95
84 07/14/2014 206,693.32 1,766.95 100.00 1,866.95
85 08/14/2014 206,032.09 1,766.95 100.00 1,866.95
86 09/14/2014 205,366.99 1,766.95 100.00 1,866.95
87 10/14/2014 204,698.02 1,766.95 100.00 1,866.95
88 11/14/2014 204,025.14 1,766.95 100.00 1,866.95
89 12/14/2014 203,348.34 1,766.95 100.00 1,866.95
90 01/14/2015 202,667.59 1,766.95 100.00 1,866.95
91 02/14/2015 201,982.87 1,766.95 100.00 1,866.95
Page 10
Loans
92 03/14/2015 201,294.16 1,766.95 100.00 1,866.95
93 04/14/2015 200,601.43 1,766.95 100.00 1,866.95
94 05/14/2015 199,904.65 1,766.95 100.00 1,866.95
95 06/14/2015 199,203.81 1,766.95 100.00 1,866.95
96 07/14/2015 198,498.89 1,766.95 100.00 1,866.95
97 08/14/2015 197,789.85 1,766.95 100.00 1,866.95
98 09/14/2015 197,076.68 1,766.95 100.00 1,866.95
99 10/14/2015 196,359.34 1,766.95 100.00 1,866.95
100 11/14/2015 195,637.82 1,766.95 100.00 1,866.95
101 12/14/2015 194,912.10 1,766.95 100.00 1,866.95
102 01/14/2016 194,182.14 1,766.95 100.00 1,866.95
103 02/14/2016 193,447.92 1,766.95 100.00 1,866.95
104 03/14/2016 192,709.42 1,766.95 100.00 1,866.95
105 04/14/2016 191,966.61 1,766.95 100.00 1,866.95
106 05/14/2016 191,219.46 1,766.95 100.00 1,866.95
107 06/14/2016 190,467.96 1,766.95 100.00 1,866.95
108 07/14/2016 189,712.08 1,766.95 100.00 1,866.95
109 08/14/2016 188,951.78 1,766.95 100.00 1,866.95
110 09/14/2016 188,187.05 1,766.95 100.00 1,866.95
111 10/14/2016 187,417.86 1,766.95 100.00 1,866.95
112 11/14/2016 186,644.19 1,766.95 100.00 1,866.95
113 12/14/2016 185,866.00 1,766.95 100.00 1,866.95
114 01/14/2017 185,083.27 1,766.95 100.00 1,866.95
115 02/14/2017 184,295.97 1,766.95 100.00 1,866.95
116 03/14/2017 183,504.08 1,766.95 100.00 1,866.95
117 04/14/2017 182,707.58 1,766.95 100.00 1,866.95
118 05/14/2017 181,906.42 1,766.95 100.00 1,866.95
119 06/14/2017 181,100.59 1,766.95 100.00 1,866.95
120 07/14/2017 180,290.07 1,766.95 100.00 1,866.95
121 08/14/2017 179,474.81 1,766.95 100.00 1,866.95
122 09/14/2017 178,654.80 1,766.95 100.00 1,866.95
123 10/14/2017 177,830.00 1,766.95 100.00 1,866.95
124 11/14/2017 177,000.40 1,766.95 100.00 1,866.95
125 12/14/2017 176,165.95 1,766.95 100.00 1,866.95
126 01/14/2018 175,326.64 1,766.95 100.00 1,866.95
127 02/14/2018 174,482.43 1,766.95 100.00 1,866.95
128 03/14/2018 173,633.30 1,766.95 100.00 1,866.95
129 04/14/2018 172,779.21 1,766.95 100.00 1,866.95
130 05/14/2018 171,920.14 1,766.95 100.00 1,866.95
131 06/14/2018 171,056.06 1,766.95 100.00 1,866.95
132 07/14/2018 170,186.94 1,766.95 100.00 1,866.95
133 08/14/2018 169,312.75 1,766.95 100.00 1,866.95
134 09/14/2018 168,433.46 1,766.95 100.00 1,866.95
135 10/14/2018 167,549.04 1,766.95 100.00 1,866.95
136 11/14/2018 166,659.46 1,766.95 100.00 1,866.95
137 12/14/2018 165,764.69 1,766.95 100.00 1,866.95
138 01/14/2019 164,864.70 1,766.95 100.00 1,866.95
139 02/14/2019 163,959.47 1,766.95 100.00 1,866.95
140 03/14/2019 163,048.95 1,766.95 100.00 1,866.95
141 04/14/2019 162,133.12 1,766.95 100.00 1,866.95
142 05/14/2019 161,211.95 1,766.95 100.00 1,866.95
143 06/14/2019 160,285.40 1,766.95 100.00 1,866.95
144 07/14/2019 159,353.45 1,766.95 100.00 1,866.95
145 08/14/2019 158,416.07 1,766.95 100.00 1,866.95
Page 11
Loans
146 09/14/2019 157,473.21 1,766.95 100.00 1,866.95
147 10/14/2019 156,524.86 1,766.95 100.00 1,866.95
148 11/14/2019 155,570.97 1,766.95 100.00 1,866.95
149 12/14/2019 154,611.52 1,766.95 100.00 1,866.95
150 01/14/2020 153,646.47 1,766.95 100.00 1,866.95
151 02/14/2020 152,675.80 1,766.95 100.00 1,866.95
152 03/14/2020 151,699.46 1,766.95 100.00 1,866.95
153 04/14/2020 150,717.42 1,766.95 100.00 1,866.95
154 05/14/2020 149,729.66 1,766.95 100.00 1,866.95
155 06/14/2020 148,736.14 1,766.95 100.00 1,866.95
156 07/14/2020 147,736.82 1,766.95 100.00 1,866.95
157 08/14/2020 146,731.67 1,766.95 100.00 1,866.95
158 09/14/2020 145,720.65 1,766.95 100.00 1,866.95
159 10/14/2020 144,703.74 1,766.95 100.00 1,866.95
160 11/14/2020 143,680.90 1,766.95 100.00 1,866.95
161 12/14/2020 142,652.09 1,766.95 100.00 1,866.95
162 01/14/2021 141,617.28 1,766.95 100.00 1,866.95
163 02/14/2021 140,576.43 1,766.95 100.00 1,866.95
164 03/14/2021 139,529.51 1,766.95 100.00 1,866.95
165 04/14/2021 138,476.49 1,766.95 100.00 1,866.95
166 05/14/2021 137,417.32 1,766.95 100.00 1,866.95
167 06/14/2021 136,351.97 1,766.95 100.00 1,866.95
168 07/14/2021 135,280.41 1,766.95 100.00 1,866.95
169 08/14/2021 134,202.60 1,766.95 100.00 1,866.95
170 09/14/2021 133,118.50 1,766.95 100.00 1,866.95
171 10/14/2021 132,028.07 1,766.95 100.00 1,866.95
172 11/14/2021 130,931.29 1,766.95 100.00 1,866.95
173 12/14/2021 129,828.11 1,766.95 100.00 1,866.95
174 01/14/2022 128,718.49 1,766.95 100.00 1,866.95
175 02/14/2022 127,602.40 1,766.95 100.00 1,866.95
176 03/14/2022 126,479.80 1,766.95 100.00 1,866.95
177 04/14/2022 125,350.65 1,766.95 100.00 1,866.95
178 05/14/2022 124,214.91 1,766.95 100.00 1,866.95
179 06/14/2022 123,072.55 1,766.95 100.00 1,866.95
180 07/14/2022 121,923.53 1,766.95 100.00 1,866.95
181 08/14/2022 120,767.80 1,766.95 100.00 1,866.95
182 09/14/2022 119,605.33 1,766.95 100.00 1,866.95
183 10/14/2022 118,436.08 1,766.95 100.00 1,866.95
184 11/14/2022 117,260.01 1,766.95 100.00 1,866.95
185 12/14/2022 116,077.08 1,766.95 100.00 1,866.95
186 01/14/2023 114,887.25 1,766.95 100.00 1,866.95
187 02/14/2023 113,690.48 1,766.95 100.00 1,866.95
188 03/14/2023 112,486.72 1,766.95 100.00 1,866.95
189 04/14/2023 111,275.95 1,766.95 100.00 1,866.95
190 05/14/2023 110,058.11 1,766.95 100.00 1,866.95
191 06/14/2023 108,833.17 1,766.95 100.00 1,866.95
192 07/14/2023 107,601.08 1,766.95 100.00 1,866.95
193 08/14/2023 106,361.80 1,766.95 100.00 1,866.95
194 09/14/2023 105,115.30 1,766.95 100.00 1,866.95
195 10/14/2023 103,861.52 1,766.95 100.00 1,866.95
196 11/14/2023 102,600.43 1,766.95 100.00 1,866.95
197 12/14/2023 101,331.99 1,766.95 100.00 1,866.95
198 01/14/2024 100,056.14 1,766.95 100.00 1,866.95
199 02/14/2024 98,772.86 1,766.95 100.00 1,866.95
Page 12
Loans
200 03/14/2024 97,482.08 1,766.95 100.00 1,866.95
201 04/14/2024 96,183.78 1,766.95 100.00 1,866.95
202 05/14/2024 94,877.91 1,766.95 100.00 1,866.95
203 06/14/2024 93,564.41 1,766.95 100.00 1,866.95
204 07/14/2024 92,243.26 1,766.95 100.00 1,866.95
205 08/14/2024 90,914.39 1,766.95 100.00 1,866.95
206 09/14/2024 89,577.78 1,766.95 100.00 1,866.95
207 10/14/2024 88,233.37 1,766.95 100.00 1,866.95
208 11/14/2024 86,881.12 1,766.95 100.00 1,866.95
209 12/14/2024 85,520.97 1,766.95 100.00 1,866.95
210 01/14/2025 84,152.90 1,766.95 100.00 1,866.95
211 02/14/2025 82,776.84 1,766.95 100.00 1,866.95
212 03/14/2025 81,392.76 1,766.95 100.00 1,866.95
213 04/14/2025 80,000.60 1,766.95 100.00 1,866.95
214 05/14/2025 78,600.33 1,766.95 100.00 1,866.95
215 06/14/2025 77,191.88 1,766.95 100.00 1,866.95
216 07/14/2025 75,775.22 1,766.95 100.00 1,866.95
217 08/14/2025 74,350.29 1,766.95 100.00 1,866.95
218 09/14/2025 72,917.05 1,766.95 100.00 1,866.95
219 10/14/2025 71,475.45 1,766.95 100.00 1,866.95
220 11/14/2025 70,025.45 1,766.95 100.00 1,866.95
221 12/14/2025 68,566.98 1,766.95 100.00 1,866.95
222 01/14/2026 67,100.01 1,766.95 100.00 1,866.95
223 02/14/2026 65,624.48 1,766.95 100.00 1,866.95
224 03/14/2026 64,140.34 1,766.95 100.00 1,866.95
225 04/14/2026 62,647.54 1,766.95 100.00 1,866.95
226 05/14/2026 61,146.04 1,766.95 100.00 1,866.95
227 06/14/2026 59,635.77 1,766.95 100.00 1,866.95
228 07/14/2026 58,116.70 1,766.95 100.00 1,866.95
229 08/14/2026 56,588.77 1,766.95 100.00 1,866.95
230 09/14/2026 55,051.92 1,766.95 100.00 1,866.95
231 10/14/2026 53,506.11 1,766.95 100.00 1,866.95
232 11/14/2026 51,951.28 1,766.95 100.00 1,866.95
233 12/14/2026 50,387.38 1,766.95 100.00 1,866.95
234 01/14/2027 48,814.36 1,766.95 100.00 1,866.95
235 02/14/2027 47,232.16 1,766.95 100.00 1,866.95
236 03/14/2027 45,640.73 1,766.95 100.00 1,866.95
237 04/14/2027 44,040.02 1,766.95 100.00 1,866.95
238 05/14/2027 42,429.98 1,766.95 100.00 1,866.95
239 06/14/2027 40,810.54 1,766.95 100.00 1,866.95
240 07/14/2027 39,181.65 1,766.95 100.00 1,866.95
241 08/14/2027 37,543.26 1,766.95 100.00 1,866.95
242 09/14/2027 35,895.32 1,766.95 100.00 1,866.95
243 10/14/2027 34,237.76 1,766.95 100.00 1,866.95
244 11/14/2027 32,570.53 1,766.95 100.00 1,866.95
245 12/14/2027 30,893.58 1,766.95 100.00 1,866.95
246 01/14/2028 29,206.84 1,766.95 100.00 1,866.95
247 02/14/2028 27,510.27 1,766.95 100.00 1,866.95
248 03/14/2028 25,803.79 1,766.95 100.00 1,866.95
249 04/14/2028 24,087.37 1,766.95 100.00 1,866.95
250 05/14/2028 22,360.93 1,766.95 100.00 1,866.95
251 06/14/2028 20,624.42 1,766.95 100.00 1,866.95
252 07/14/2028 18,877.78 1,766.95 100.00 1,866.95
253 08/14/2028 17,120.95 1,766.95 100.00 1,866.95
Page 13
Loans
254 09/14/2028 15,353.88 1,766.95 100.00 1,866.95
255 10/14/2028 13,576.50 1,766.95 100.00 1,866.95
256 11/14/2028 11,788.74 1,766.95 100.00 1,866.95
257 12/14/2028 9,990.56 1,766.95 100.00 1,866.95
258 01/14/2029 8,181.89 1,766.95 100.00 1,866.95
259 02/14/2029 6,362.67 1,766.95 100.00 1,866.95
260 03/14/2029 4,532.84 1,766.95 100.00 1,866.95
261 04/14/2029 2,692.33 1,766.95 100.00 1,866.95
262 05/14/2029 841.09 1,766.95 - 841.09
263 06/14/2029 0.00 1,766.95 - 0.00
264 07/14/2029 0.00 1,766.95 - 0.00
265 08/14/2029 0.00 1,766.95 - 0.00
266 09/14/2029 0.00 1,766.95 - 0.00
267 10/14/2029 0.00 1,766.95 - 0.00
268 11/14/2029 0.00 1,766.95 - 0.00
269 12/14/2029 0.00 1,766.95 - 0.00
270 01/14/2030 0.00 1,766.95 - 0.00
271 02/14/2030 0.00 1,766.95 - 0.00
272 03/14/2030 0.00 1,766.95 - 0.00
273 04/14/2030 0.00 1,766.95 - 0.00
274 05/14/2030 0.00 1,766.95 - 0.00
275 06/14/2030 0.00 1,766.95 - 0.00
276 07/14/2030 0.00 1,766.95 - 0.00
277 08/14/2030 0.00 1,766.95 - 0.00
278 09/14/2030 0.00 1,766.95 - 0.00
279 10/14/2030 0.00 1,766.95 - 0.00
280 11/14/2030 0.00 1,766.95 - 0.00
281 12/14/2030 0.00 1,766.95 - 0.00
282 01/14/2031 0.00 1,766.95 - 0.00
283 02/14/2031 0.00 1,766.95 - 0.00
284 03/14/2031 0.00 1,766.95 - 0.00
285 04/14/2031 0.00 1,766.95 - 0.00
286 05/14/2031 0.00 1,766.95 - 0.00
287 06/14/2031 0.00 1,766.95 - 0.00
288 07/14/2031 0.00 1,766.95 - 0.00
289 08/14/2031 0.00 1,766.95 - 0.00
290 09/14/2031 0.00 1,766.95 - 0.00
291 10/14/2031 0.00 1,766.95 - 0.00
292 11/14/2031 0.00 1,766.95 - 0.00
293 12/14/2031 0.00 1,766.95 - 0.00
294 01/14/2032 0.00 1,766.95 - 0.00
295 02/14/2032 0.00 1,766.95 - 0.00
296 03/14/2032 0.00 1,766.95 - 0.00
297 04/14/2032 0.00 1,766.95 - 0.00
298 05/14/2032 0.00 1,766.95 - 0.00
299 06/14/2032 0.00 1,766.95 - 0.00
300 07/14/2032 0.00 1,766.95 - 0.00
301 08/14/2032 0.00 1,766.95 - 0.00
302 09/14/2032 0.00 1,766.95 - 0.00
303 10/14/2032 0.00 1,766.95 - 0.00
304 11/14/2032 0.00 1,766.95 - 0.00
305 12/14/2032 0.00 1,766.95 - 0.00
306 01/14/2033 0.00 1,766.95 - 0.00
307 02/14/2033 0.00 1,766.95 - 0.00
Page 14
Loans
308 03/14/2033 0.00 1,766.95 - 0.00
309 04/14/2033 0.00 1,766.95 - 0.00
310 05/14/2033 0.00 1,766.95 - 0.00
311 06/14/2033 0.00 1,766.95 - 0.00
312 07/14/2033 0.00 1,766.95 - 0.00
313 08/14/2033 0.00 1,766.95 - 0.00
314 09/14/2033 0.00 1,766.95 - 0.00
315 10/14/2033 0.00 1,766.95 - 0.00
316 11/14/2033 0.00 1,766.95 - 0.00
317 12/14/2033 0.00 1,766.95 - 0.00
318 01/14/2034 0.00 1,766.95 - 0.00
319 02/14/2034 0.00 1,766.95 - 0.00
320 03/14/2034 0.00 1,766.95 - 0.00
321 04/14/2034 0.00 1,766.95 - 0.00
322 05/14/2034 0.00 1,766.95 - 0.00
323 06/14/2034 0.00 1,766.95 - 0.00
324 07/14/2034 0.00 1,766.95 - 0.00
325 08/14/2034 0.00 1,766.95 - 0.00
326 09/14/2034 0.00 1,766.95 - 0.00
327 10/14/2034 0.00 1,766.95 - 0.00
328 11/14/2034 0.00 1,766.95 - 0.00
329 12/14/2034 0.00 1,766.95 - 0.00
330 01/14/2035 0.00 1,766.95 - 0.00
331 02/14/2035 0.00 1,766.95 - 0.00
332 03/14/2035 0.00 1,766.95 - 0.00
333 04/14/2035 0.00 1,766.95 - 0.00
334 05/14/2035 0.00 1,766.95 - 0.00
335 06/14/2035 0.00 1,766.95 - 0.00
336 07/14/2035 0.00 1,766.95 - 0.00
337 08/14/2035 0.00 1,766.95 - 0.00
338 09/14/2035 0.00 1,766.95 - 0.00
339 10/14/2035 0.00 1,766.95 - 0.00
340 11/14/2035 0.00 1,766.95 - 0.00
341 12/14/2035 0.00 1,766.95 - 0.00
342 01/14/2036 0.00 1,766.95 - 0.00
343 02/14/2036 0.00 1,766.95 - 0.00
344 03/14/2036 0.00 1,766.95 - 0.00
345 04/14/2036 0.00 1,766.95 - 0.00
346 05/14/2036 0.00 1,766.95 - 0.00
347 06/14/2036 0.00 1,766.95 - 0.00
348 07/14/2036 0.00 1,766.95 - 0.00
349 08/14/2036 0.00 1,766.95 - 0.00
350 09/14/2036 0.00 1,766.95 - 0.00
351 10/14/2036 0.00 1,766.95 - 0.00
352 11/14/2036 0.00 1,766.95 - 0.00
353 12/14/2036 0.00 1,766.95 - 0.00
354 01/14/2037 0.00 1,766.95 - 0.00
355 02/14/2037 0.00 1,766.95 - 0.00
356 03/14/2037 0.00 1,766.95 - 0.00
357 04/14/2037 0.00 1,766.95 - 0.00
358 05/14/2037 0.00 1,766.95 - 0.00
359 06/14/2037 0.00 1,766.95 - 0.00
360 07/14/2037 0.00 1,766.95 - 0.00
361 08/14/2037 0.00 1,766.95 - 0.00
Page 15
Loans
362 09/14/2037 0.00 1,766.95 - 0.00
363 10/14/2037 0.00 1,766.95 - 0.00
364 11/14/2037 0.00 1,766.95 - 0.00
365 12/14/2037 0.00 1,766.95 - 0.00
366 01/14/2038 0.00 1,766.95 - 0.00
367 02/14/2038 0.00 1,766.95 - 0.00
368 03/14/2038 0.00 1,766.95 - 0.00
369 04/14/2038 0.00 1,766.95 - 0.00
370 05/14/2038 0.00 1,766.95 - 0.00
371 06/14/2038 0.00 1,766.95 - 0.00
372 07/14/2038 0.00 1,766.95 - 0.00
373 08/14/2038 0.00 1,766.95 - 0.00
374 09/14/2038 0.00 1,766.95 - 0.00
375 10/14/2038 0.00 1,766.95 - 0.00
376 11/14/2038 0.00 1,766.95 - 0.00
377 12/14/2038 0.00 1,766.95 - 0.00
378 01/14/2039 0.00 1,766.95 - 0.00
379 02/14/2039 0.00 1,766.95 - 0.00
380 03/14/2039 0.00 1,766.95 - 0.00
381 04/14/2039 0.00 1,766.95 - 0.00
382 05/14/2039 0.00 1,766.95 - 0.00
383 06/14/2039 0.00 1,766.95 - 0.00
384 07/14/2039 0.00 1,766.95 - 0.00
385 08/14/2039 0.00 1,766.95 - 0.00
386 09/14/2039 0.00 1,766.95 - 0.00
387 10/14/2039 0.00 1,766.95 - 0.00
388 11/14/2039 0.00 1,766.95 - 0.00
389 12/14/2039 0.00 1,766.95 - 0.00
390 01/14/2040 0.00 1,766.95 - 0.00
391 02/14/2040 0.00 1,766.95 - 0.00
392 03/14/2040 0.00 1,766.95 - 0.00
393 04/14/2040 0.00 1,766.95 - 0.00
394 05/14/2040 0.00 1,766.95 - 0.00
395 06/14/2040 0.00 1,766.95 - 0.00
396 07/14/2040 0.00 1,766.95 - 0.00
397 08/14/2040 0.00 1,766.95 - 0.00
398 09/14/2040 0.00 1,766.95 - 0.00
399 10/14/2040 0.00 1,766.95 - 0.00
400 11/14/2040 0.00 1,766.95 - 0.00
401 12/14/2040 0.00 1,766.95 - 0.00
402 01/14/2041 0.00 1,766.95 - 0.00
403 02/14/2041 0.00 1,766.95 - 0.00
404 03/14/2041 0.00 1,766.95 - 0.00
405 04/14/2041 0.00 1,766.95 - 0.00
406 05/14/2041 0.00 1,766.95 - 0.00
407 06/14/2041 0.00 1,766.95 - 0.00
408 07/14/2041 0.00 1,766.95 - 0.00
409 08/14/2041 0.00 1,766.95 - 0.00
410 09/14/2041 0.00 1,766.95 - 0.00
411 10/14/2041 0.00 1,766.95 - 0.00
412 11/14/2041 0.00 1,766.95 - 0.00
413 12/14/2041 0.00 1,766.95 - 0.00
414 01/14/2042 0.00 1,766.95 - 0.00
415 02/14/2042 0.00 1,766.95 - 0.00
Page 16
Loans
416 03/14/2042 0.00 1,766.95 - 0.00
417 04/14/2042 0.00 1,766.95 - 0.00
418 05/14/2042 0.00 1,766.95 - 0.00
419 06/14/2042 0.00 1,766.95 - 0.00
420 07/14/2042 0.00 1,766.95 - 0.00
421 08/14/2042 0.00 1,766.95 - 0.00
422 09/14/2042 0.00 1,766.95 - 0.00
423 10/14/2042 0.00 1,766.95 - 0.00
424 11/14/2042 0.00 1,766.95 - 0.00
425 12/14/2042 0.00 1,766.95 - 0.00
426 01/14/2043 0.00 1,766.95 - 0.00
427 02/14/2043 0.00 1,766.95 - 0.00
428 03/14/2043 0.00 1,766.95 - 0.00
429 04/14/2043 0.00 1,766.95 - 0.00
430 05/14/2043 0.00 1,766.95 - 0.00
431 06/14/2043 0.00 1,766.95 - 0.00
432 07/14/2043 0.00 1,766.95 - 0.00
433 08/14/2043 0.00 1,766.95 - 0.00
434 09/14/2043 0.00 1,766.95 - 0.00
435 10/14/2043 0.00 1,766.95 - 0.00
436 11/14/2043 0.00 1,766.95 - 0.00
437 12/14/2043 0.00 1,766.95 - 0.00
438 01/14/2044 0.00 1,766.95 - 0.00
439 02/14/2044 0.00 1,766.95 - 0.00
440 03/14/2044 0.00 1,766.95 - 0.00
441 04/14/2044 0.00 1,766.95 - 0.00
442 05/14/2044 0.00 1,766.95 - 0.00
443 06/14/2044 0.00 1,766.95 - 0.00
444 07/14/2044 0.00 1,766.95 - 0.00
445 08/14/2044 0.00 1,766.95 - 0.00
446 09/14/2044 0.00 1,766.95 - 0.00
447 10/14/2044 0.00 1,766.95 - 0.00
448 11/14/2044 0.00 1,766.95 - 0.00
449 12/14/2044 0.00 1,766.95 - 0.00
450 01/14/2045 0.00 1,766.95 - 0.00
451 02/14/2045 0.00 1,766.95 - 0.00
452 03/14/2045 0.00 1,766.95 - 0.00
453 04/14/2045 0.00 1,766.95 - 0.00
454 05/14/2045 0.00 1,766.95 - 0.00
455 06/14/2045 0.00 1,766.95 - 0.00
456 07/14/2045 0.00 1,766.95 - 0.00
457 08/14/2045 0.00 1,766.95 - 0.00
458 09/14/2045 0.00 1,766.95 - 0.00
459 10/14/2045 0.00 1,766.95 - 0.00
460 11/14/2045 0.00 1,766.95 - 0.00
461 12/14/2045 0.00 1,766.95 - 0.00
462 01/14/2046 0.00 1,766.95 - 0.00
463 02/14/2046 0.00 1,766.95 - 0.00
464 03/14/2046 0.00 1,766.95 - 0.00
465 04/14/2046 0.00 1,766.95 - 0.00
466 05/14/2046 0.00 1,766.95 - 0.00
467 06/14/2046 0.00 1,766.95 - 0.00
468 07/14/2046 0.00 1,766.95 - 0.00
469 08/14/2046 0.00 1,766.95 - 0.00
Page 17
Loans
470 09/14/2046 0.00 1,766.95 - 0.00
471 10/14/2046 0.00 1,766.95 - 0.00
472 11/14/2046 0.00 1,766.95 - 0.00
473 12/14/2046 0.00 1,766.95 - 0.00
474 01/14/2047 0.00 1,766.95 - 0.00
475 02/14/2047 0.00 1,766.95 - 0.00
476 03/14/2047 0.00 1,766.95 - 0.00
477 04/14/2047 0.00 1,766.95 - 0.00
478 05/14/2047 0.00 1,766.95 - 0.00
479 06/14/2047 0.00 1,766.95 - 0.00
480 07/14/2047 0.00 1,766.95 - 0.00
481 08/14/2047 0.00 1,766.95 - 0.00
482 09/14/2047 0.00 1,766.95 - 0.00
483 10/14/2047 0.00 1,766.95 - 0.00
484 11/14/2047 0.00 1,766.95 - 0.00
485 12/14/2047 0.00 1,766.95 - 0.00
486 01/14/2048 0.00 1,766.95 - 0.00
487 02/14/2048 0.00 1,766.95 - 0.00
488 03/14/2048 0.00 1,766.95 - 0.00
489 04/14/2048 0.00 1,766.95 - 0.00
490 05/14/2048 0.00 1,766.95 - 0.00
491 06/14/2048 0.00 1,766.95 - 0.00
492 07/14/2048 0.00 1,766.95 - 0.00
493 08/14/2048 0.00 1,766.95 - 0.00
494 09/14/2048 0.00 1,766.95 - 0.00
495 10/14/2048 0.00 1,766.95 - 0.00
496 11/14/2048 0.00 1,766.95 - 0.00
497 12/14/2048 0.00 1,766.95 - 0.00
498 01/14/2049 0.00 1,766.95 - 0.00
499 02/14/2049 0.00 1,766.95 - 0.00
500 03/14/2049 0.00 1,766.95 - 0.00
501 04/14/2049 0.00 1,766.95 - 0.00
502 05/14/2049 0.00 1,766.95 - 0.00
503 06/14/2049 0.00 1,766.95 - 0.00
504 07/14/2049 0.00 1,766.95 - 0.00
505 08/14/2049 0.00 1,766.95 - 0.00
506 09/14/2049 0.00 1,766.95 - 0.00
507 10/14/2049 0.00 1,766.95 - 0.00
508 11/14/2049 0.00 1,766.95 - 0.00
509 12/14/2049 0.00 1,766.95 - 0.00
510 01/14/2050 0.00 1,766.95 - 0.00
511 02/14/2050 0.00 1,766.95 - 0.00
512 03/14/2050 0.00 1,766.95 - 0.00
513 04/14/2050 0.00 1,766.95 - 0.00
514 05/14/2050 0.00 1,766.95 - 0.00
515 06/14/2050 0.00 1,766.95 - 0.00
516 07/14/2050 0.00 1,766.95 - 0.00
517 08/14/2050 0.00 1,766.95 - 0.00
518 09/14/2050 0.00 1,766.95 - 0.00
519 10/14/2050 0.00 1,766.95 - 0.00
520 11/14/2050 0.00 1,766.95 - 0.00
521 12/14/2050 0.00 1,766.95 - 0.00
522 01/14/2051 0.00 1,766.95 - 0.00
523 02/14/2051 0.00 1,766.95 - 0.00
Page 18
Loans
524 03/14/2051 0.00 1,766.95 - 0.00
525 04/14/2051 0.00 1,766.95 - 0.00
526 05/14/2051 0.00 1,766.95 - 0.00
527 06/14/2051 0.00 1,766.95 - 0.00
528 07/14/2051 0.00 1,766.95 - 0.00
529 08/14/2051 0.00 1,766.95 - 0.00
530 09/14/2051 0.00 1,766.95 - 0.00
531 10/14/2051 0.00 1,766.95 - 0.00
532 11/14/2051 0.00 1,766.95 - 0.00
533 12/14/2051 0.00 1,766.95 - 0.00
534 01/14/2052 0.00 1,766.95 - 0.00
535 02/14/2052 0.00 1,766.95 - 0.00
536 03/14/2052 0.00 1,766.95 - 0.00
537 04/14/2052 0.00 1,766.95 - 0.00
538 05/14/2052 0.00 1,766.95 - 0.00
539 06/14/2052 0.00 1,766.95 - 0.00
540 07/14/2052 0.00 1,766.95 - 0.00
541 08/14/2052 0.00 1,766.95 - 0.00
542 09/14/2052 0.00 1,766.95 - 0.00
543 10/14/2052 0.00 1,766.95 - 0.00
544 11/14/2052 0.00 1,766.95 - 0.00
545 12/14/2052 0.00 1,766.95 - 0.00
546 01/14/2053 0.00 1,766.95 - 0.00
547 02/14/2053 0.00 1,766.95 - 0.00
548 03/14/2053 0.00 1,766.95 - 0.00
549 04/14/2053 0.00 1,766.95 - 0.00
550 05/14/2053 0.00 1,766.95 - 0.00
551 06/14/2053 0.00 1,766.95 - 0.00
552 07/14/2053 0.00 1,766.95 - 0.00
553 08/14/2053 0.00 1,766.95 - 0.00
554 09/14/2053 0.00 1,766.95 - 0.00
555 10/14/2053 0.00 1,766.95 - 0.00
556 11/14/2053 0.00 1,766.95 - 0.00
557 12/14/2053 0.00 1,766.95 - 0.00
558 01/14/2054 0.00 1,766.95 - 0.00
559 02/14/2054 0.00 1,766.95 - 0.00
560 03/14/2054 0.00 1,766.95 - 0.00
561 04/14/2054 0.00 1,766.95 - 0.00
562 05/14/2054 0.00 1,766.95 - 0.00
563 06/14/2054 0.00 1,766.95 - 0.00
564 07/14/2054 0.00 1,766.95 - 0.00
565 08/14/2054 0.00 1,766.95 - 0.00
566 09/14/2054 0.00 1,766.95 - 0.00
567 10/14/2054 0.00 1,766.95 - 0.00
568 11/14/2054 0.00 1,766.95 - 0.00
569 12/14/2054 0.00 1,766.95 - 0.00
570 01/14/2055 0.00 1,766.95 - 0.00
571 02/14/2055 0.00 1,766.95 - 0.00
572 03/14/2055 0.00 1,766.95 - 0.00
573 04/14/2055 0.00 1,766.95 - 0.00
574 05/14/2055 0.00 1,766.95 - 0.00
575 06/14/2055 0.00 1,766.95 - 0.00
576 07/14/2055 0.00 1,766.95 - 0.00
577 08/14/2055 0.00 1,766.95 - 0.00
Page 19
Loans
578 09/14/2055 0.00 1,766.95 - 0.00
579 10/14/2055 0.00 1,766.95 - 0.00
580 11/14/2055 0.00 1,766.95 - 0.00
581 12/14/2055 0.00 1,766.95 - 0.00
582 01/14/2056 0.00 1,766.95 - 0.00
583 02/14/2056 0.00 1,766.95 - 0.00
584 03/14/2056 0.00 1,766.95 - 0.00
585 04/14/2056 0.00 1,766.95 - 0.00
586 05/14/2056 0.00 1,766.95 - 0.00
587 06/14/2056 0.00 1,766.95 - 0.00
588 07/14/2056 0.00 1,766.95 - 0.00
589 08/14/2056 0.00 1,766.95 - 0.00
590 09/14/2056 0.00 1,766.95 - 0.00
591 10/14/2056 0.00 1,766.95 - 0.00
592 11/14/2056 0.00 1,766.95 - 0.00
593 12/14/2056 0.00 1,766.95 - 0.00
594 01/14/2057 0.00 1,766.95 - 0.00
595 02/14/2057 0.00 1,766.95 - 0.00
596 03/14/2057 0.00 1,766.95 - 0.00
597 04/14/2057 0.00 1,766.95 - 0.00
598 05/14/2057 0.00 1,766.95 - 0.00
599 06/14/2057 0.00 1,766.95 - 0.00
600 07/14/2057 0.00 1,766.95 - 0.00
601 08/14/2057 0.00 1,766.95 - 0.00
602 09/14/2057 0.00 1,766.95 - 0.00
603 10/14/2057 0.00 1,766.95 - 0.00
604 11/14/2057 0.00 1,766.95 - 0.00
605 12/14/2057 0.00 1,766.95 - 0.00
606 01/14/2058 0.00 1,766.95 - 0.00
607 02/14/2058 0.00 1,766.95 - 0.00
608 03/14/2058 0.00 1,766.95 - 0.00
609 04/14/2058 0.00 1,766.95 - 0.00
610 05/14/2058 0.00 1,766.95 - 0.00
611 06/14/2058 0.00 1,766.95 - 0.00
612 07/14/2058 0.00 1,766.95 - 0.00
613 08/14/2058 0.00 1,766.95 - 0.00
614 09/14/2058 0.00 1,766.95 - 0.00
615 10/14/2058 0.00 1,766.95 - 0.00
616 11/14/2058 0.00 1,766.95 - 0.00
617 12/14/2058 0.00 1,766.95 - 0.00
618 01/14/2059 0.00 1,766.95 - 0.00
619 02/14/2059 0.00 1,766.95 - 0.00
620 03/14/2059 0.00 1,766.95 - 0.00
621 04/14/2059 0.00 1,766.95 - 0.00
622 05/14/2059 0.00 1,766.95 - 0.00
623 06/14/2059 0.00 1,766.95 - 0.00
624 07/14/2059 0.00 1,766.95 - 0.00
625 08/14/2059 0.00 1,766.95 - 0.00
626 09/14/2059 0.00 1,766.95 - 0.00
627 10/14/2059 0.00 1,766.95 - 0.00
628 11/14/2059 0.00 1,766.95 - 0.00
629 12/14/2059 0.00 1,766.95 - 0.00
630 01/14/2060 0.00 1,766.95 - 0.00
631 02/14/2060 0.00 1,766.95 - 0.00
Page 20
Loans
632 03/14/2060 0.00 1,766.95 - 0.00
633 04/14/2060 0.00 1,766.95 - 0.00
634 05/14/2060 0.00 1,766.95 - 0.00
635 06/14/2060 0.00 1,766.95 - 0.00
636 07/14/2060 0.00 1,766.95 - 0.00
637 08/14/2060 0.00 1,766.95 - 0.00
638 09/14/2060 0.00 1,766.95 - 0.00
639 10/14/2060 0.00 1,766.95 - 0.00
640 11/14/2060 0.00 1,766.95 - 0.00
641 12/14/2060 0.00 1,766.95 - 0.00
642 01/14/2061 0.00 1,766.95 - 0.00
643 02/14/2061 0.00 1,766.95 - 0.00
644 03/14/2061 0.00 1,766.95 - 0.00
645 04/14/2061 0.00 1,766.95 - 0.00
646 05/14/2061 0.00 1,766.95 - 0.00
647 06/14/2061 0.00 1,766.95 - 0.00
648 07/14/2061 0.00 1,766.95 - 0.00
649 08/14/2061 0.00 1,766.95 - 0.00
650 09/14/2061 0.00 1,766.95 - 0.00
651 10/14/2061 0.00 1,766.95 - 0.00
652 11/14/2061 0.00 1,766.95 - 0.00
653 12/14/2061 0.00 1,766.95 - 0.00
654 01/14/2062 0.00 1,766.95 - 0.00
655 02/14/2062 0.00 1,766.95 - 0.00
656 03/14/2062 0.00 1,766.95 - 0.00
657 04/14/2062 0.00 1,766.95 - 0.00
658 05/14/2062 0.00 1,766.95 - 0.00
659 06/14/2062 0.00 1,766.95 - 0.00
660 07/14/2062 0.00 1,766.95 - 0.00
661 08/14/2062 0.00 1,766.95 - 0.00
662 09/14/2062 0.00 1,766.95 - 0.00
663 10/14/2062 0.00 1,766.95 - 0.00
664 11/14/2062 0.00 1,766.95 - 0.00
665 12/14/2062 0.00 1,766.95 - 0.00
666 01/14/2063 0.00 1,766.95 - 0.00
667 02/14/2063 0.00 1,766.95 - 0.00
668 03/14/2063 0.00 1,766.95 - 0.00
669 04/14/2063 0.00 1,766.95 - 0.00
670 05/14/2063 0.00 1,766.95 - 0.00
671 06/14/2063 0.00 1,766.95 - 0.00
672 07/14/2063 0.00 1,766.95 - 0.00
673 08/14/2063 0.00 1,766.95 - 0.00
674 09/14/2063 0.00 1,766.95 - 0.00
675 10/14/2063 0.00 1,766.95 - 0.00
676 11/14/2063 0.00 1,766.95 - 0.00
677 12/14/2063 0.00 1,766.95 - 0.00
678 01/14/2064 0.00 1,766.95 - 0.00
679 02/14/2064 0.00 1,766.95 - 0.00
680 03/14/2064 0.00 1,766.95 - 0.00
681 04/14/2064 0.00 1,766.95 - 0.00
682 05/14/2064 0.00 1,766.95 - 0.00
683 06/14/2064 0.00 1,766.95 - 0.00
Page 21
Loans
Loan Summary
heduled Payment $1,766.95
heduled No. of Payments 300
ual Number of Payments 262
al Early Payments $26,000.00
al Interest $238,019.42
from Microsoft Excel sample sheet.
Ending
Princip Balanc
al Interest e
$308.61 $1,458.33 $249,691.39
410.41 1,456.53 249,280.97
412.81 1,454.14 248,868.16
415.22 1,451.73 248,452.94
417.64 1,449.31 248,035.31
420.08 1,446.87 247,615.23
422.53 1,444.42 247,192.70
424.99 1,441.96 246,767.71
427.47 1,439.48 246,340.24
429.96 1,436.98 245,910.28
432.47 1,434.48 245,477.81
434.99 1,431.95 245,042.82
437.53 1,429.42 244,605.28
440.08 1,426.86 244,165.20
442.65 1,424.30 243,722.55
445.23 1,421.71 243,277.32
447.83 1,419.12 242,829.49
450.44 1,416.51 242,379.04
453.07 1,413.88 241,925.97
455.71 1,411.23 241,470.26
458.37 1,408.58 241,011.89
461.05 1,405.90 240,550.84
463.73 1,403.21 240,087.11
466.44 1,400.51 239,620.67
469.16 1,397.79 239,151.51
471.90 1,395.05 238,679.61
474.65 1,392.30 238,204.96
477.42 1,389.53 237,727.54
480.20 1,386.74 237,247.34
483.01 1,383.94 236,764.33
485.82 1,381.13 236,278.51
488.66 1,378.29 235,789.85
491.51 1,375.44 235,298.34
494.37 1,372.57 234,803.97
497.26 1,369.69 234,306.71
500.16 1,366.79 233,806.55
503.08 1,363.87 233,303.48
Page 22
Loans
506.01 1,360.94 232,797.47
508.96 1,357.99 232,288.50
511.93 1,355.02 231,776.57
514.92 1,352.03 231,261.65
517.92 1,349.03 230,743.73
520.94 1,346.01 230,222.79
523.98 1,342.97 229,698.81
527.04 1,339.91 229,171.77
530.11 1,336.84 228,641.66
533.21 1,333.74 228,108.45
536.32 1,330.63 227,572.14
539.44 1,327.50 227,032.69
542.59 1,324.36 226,490.10
545.76 1,321.19 225,944.35
548.94 1,318.01 225,395.41
552.14 1,314.81 224,843.26
555.36 1,311.59 224,287.90
558.60 1,308.35 223,729.30
561.86 1,305.09 223,167.44
565.14 1,301.81 222,602.30
568.43 1,298.51 222,033.87
571.75 1,295.20 221,462.12
575.09 1,291.86 220,887.03
578.44 1,288.51 220,308.59
581.81 1,285.13 219,726.78
585.21 1,281.74 219,141.57
588.62 1,278.33 218,552.95
592.06 1,274.89 217,960.89
595.51 1,271.44 217,365.38
598.98 1,267.96 216,766.40
602.48 1,264.47 216,163.92
605.99 1,260.96 215,557.93
609.53 1,257.42 214,948.40
613.08 1,253.87 214,335.32
616.66 1,250.29 213,718.66
620.26 1,246.69 213,098.40
623.87 1,243.07 212,474.53
627.51 1,239.43 211,847.02
631.17 1,235.77 211,215.84
634.86 1,232.09 210,580.99
638.56 1,228.39 209,942.43
642.28 1,224.66 209,300.15
646.03 1,220.92 208,654.11
649.80 1,217.15 208,004.32
653.59 1,213.36 207,350.73
657.40 1,209.55 206,693.32
661.24 1,205.71 206,032.09
665.09 1,201.85 205,366.99
668.97 1,197.97 204,698.02
672.88 1,194.07 204,025.14
676.80 1,190.15 203,348.34
680.75 1,186.20 202,667.59
684.72 1,182.23 201,982.87
688.71 1,178.23 201,294.16
Page 23
Loans
692.73 1,174.22 200,601.43
696.77 1,170.17 199,904.65
700.84 1,166.11 199,203.81
704.93 1,162.02 198,498.89
709.04 1,157.91 197,789.85
713.17 1,153.77 197,076.68
717.33 1,149.61 196,359.34
721.52 1,145.43 195,637.82
725.73 1,141.22 194,912.10
729.96 1,136.99 194,182.14
734.22 1,132.73 193,447.92
738.50 1,128.45 192,709.42
742.81 1,124.14 191,966.61
747.14 1,119.81 191,219.46
751.50 1,115.45 190,467.96
755.88 1,111.06 189,712.08
760.29 1,106.65 188,951.78
764.73 1,102.22 188,187.05
769.19 1,097.76 187,417.86
773.68 1,093.27 186,644.19
778.19 1,088.76 185,866.00
782.73 1,084.22 185,083.27
787.30 1,079.65 184,295.97
791.89 1,075.06 183,504.08
796.51 1,070.44 182,707.58
801.15 1,065.79 181,906.42
805.83 1,061.12 181,100.59
810.53 1,056.42 180,290.07
815.26 1,051.69 179,474.81
820.01 1,046.94 178,654.80
824.79 1,042.15 177,830.00
829.61 1,037.34 177,000.40
834.45 1,032.50 176,165.95
839.31 1,027.63 175,326.64
844.21 1,022.74 174,482.43
849.13 1,017.81 173,633.30
854.09 1,012.86 172,779.21
859.07 1,007.88 171,920.14
864.08 1,002.87 171,056.06
869.12 997.83 170,186.94
874.19 992.76 169,312.75
879.29 987.66 168,433.46
884.42 982.53 167,549.04
889.58 977.37 166,659.46
894.77 972.18 165,764.69
899.99 966.96 164,864.70
905.24 961.71 163,959.47
910.52 956.43 163,048.95
915.83 951.12 162,133.12
921.17 945.78 161,211.95
926.54 940.40 160,285.40
931.95 935.00 159,353.45
937.39 929.56 158,416.07
942.85 924.09 157,473.21
Page 24
Loans
948.35 918.59 156,524.86
953.89 913.06 155,570.97
959.45 907.50 154,611.52
965.05 901.90 153,646.47
970.68 896.27 152,675.80
976.34 890.61 151,699.46
982.03 884.91 150,717.42
987.76 879.18 149,729.66
993.52 873.42 148,736.14
999.32 867.63 147,736.82
1,005.15 861.80 146,731.67
1,011.01 855.93 145,720.65
1,016.91 850.04 144,703.74
1,022.84 844.11 143,680.90
1,028.81 838.14 142,652.09
1,034.81 832.14 141,617.28
1,040.85 826.10 140,576.43
1,046.92 820.03 139,529.51
1,053.03 813.92 138,476.49
1,059.17 807.78 137,417.32
1,065.35 801.60 136,351.97
1,071.56 795.39 135,280.41
1,077.81 789.14 134,202.60
1,084.10 782.85 133,118.50
1,090.42 776.52 132,028.07
1,096.78 770.16 130,931.29
1,103.18 763.77 129,828.11
1,109.62 757.33 128,718.49
1,116.09 750.86 127,602.40
1,122.60 744.35 126,479.80
1,129.15 737.80 125,350.65
1,135.74 731.21 124,214.91
1,142.36 724.59 123,072.55
1,149.02 717.92 121,923.53
1,155.73 711.22 120,767.80
1,162.47 704.48 119,605.33
1,169.25 697.70 118,436.08
1,176.07 690.88 117,260.01
1,182.93 684.02 116,077.08
1,189.83 677.12 114,887.25
1,196.77 670.18 113,690.48
1,203.75 663.19 112,486.72
1,210.78 656.17 111,275.95
1,217.84 649.11 110,058.11
1,224.94 642.01 108,833.17
1,232.09 634.86 107,601.08
1,239.28 627.67 106,361.80
1,246.50 620.44 105,115.30
1,253.78 613.17 103,861.52
1,261.09 605.86 102,600.43
1,268.45 598.50 101,331.99
1,275.84 591.10 100,056.14
1,283.29 583.66 98,772.86
1,290.77 576.18 97,482.08
Page 25
Loans
1,298.30 568.65 96,183.78
1,305.88 561.07 94,877.91
1,313.49 553.45 93,564.41
1,321.16 545.79 92,243.26
1,328.86 538.09 90,914.39
1,336.61 530.33 89,577.78
1,344.41 522.54 88,233.37
1,352.25 514.69 86,881.12
1,360.14 506.81 85,520.97
1,368.08 498.87 84,152.90
1,376.06 490.89 82,776.84
1,384.08 482.86 81,392.76
1,392.16 474.79 80,000.60
1,400.28 466.67 78,600.33
1,408.45 458.50 77,191.88
1,416.66 450.29 75,775.22
1,424.93 442.02 74,350.29
1,433.24 433.71 72,917.05
1,441.60 425.35 71,475.45
1,450.01 416.94 70,025.45
1,458.47 408.48 68,566.98
1,466.97 399.97 67,100.01
1,475.53 391.42 65,624.48
1,484.14 382.81 64,140.34
1,492.80 374.15 62,647.54
1,501.50 365.44 61,146.04
1,510.26 356.69 59,635.77
1,519.07 347.88 58,116.70
1,527.93 339.01 56,588.77
1,536.85 330.10 55,051.92
1,545.81 321.14 53,506.11
1,554.83 312.12 51,951.28
1,563.90 303.05 50,387.38
1,573.02 293.93 48,814.36
1,582.20 284.75 47,232.16
1,591.43 275.52 45,640.73
1,600.71 266.24 44,040.02
1,610.05 256.90 42,429.98
1,619.44 247.51 40,810.54
1,628.89 238.06 39,181.65
1,638.39 228.56 37,543.26
1,647.95 219.00 35,895.32
1,657.56 209.39 34,237.76
1,667.23 199.72 32,570.53
1,676.95 189.99 30,893.58
1,686.74 180.21 29,206.84
1,696.57 170.37 27,510.27
1,706.47 160.48 25,803.79
1,716.43 150.52 24,087.37
1,726.44 140.51 22,360.93
1,736.51 130.44 20,624.42
1,746.64 120.31 18,877.78
1,756.83 110.12 17,120.95
1,767.08 99.87 15,353.88
Page 26
Loans
1,777.38 89.56 13,576.50
1,787.75 79.20 11,788.74
1,798.18 68.77 9,990.56
1,808.67 58.28 8,181.89
1,819.22 47.73 6,362.67
1,829.83 37.12 4,532.84
1,840.51 26.44 2,692.33
1,851.24 15.71 841.09
836.19 4.91 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
Page 27
Loans
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
Page 28
Loans
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
Page 29
Loans
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
Page 30
Loans
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
Page 31
Loans
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
Page 32
Loans
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
Page 33
Loans
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
Page 34
Floating
Floating Frame
Use this to lookup your material price lists from another spreadsheet. Or use it to lookup and compare previous e
Mastercopy Floating Frame – Do not move or delete from this position. Copy and Paste it by clicking
Keep Protection turned off on this page. Tools > Protection
Using Floating Frames and Plugins

If there is a grey rectangle above or a “Floating Frame “ sign, you need to associate it with you
or another other job file. Go to Edit > Plug-in and turn the plugin sign on. Now click just outside the frame ed
marked out with green dots. Right click your mouse and choose Properties. Now assign a Name and th
button to choose the file to use. Press Okay. Now go back to Edit > Plug-in and turn off. Your floating frame
and Paste into any worksheet. The other worksheet will have to be unprotected so you can move the Frame
You can delete floaters in other worksheets by clicking the edge till green dots show then press Delete
Floating Frame to bring up the same file that you use for your datasources at the top. With the Floating F
changes to the file in the Frame. This is also a great way to bring up other previous job files to use for price
copy and paste of parts of the estimates. Even the macro buttons work in the Floating Frame for your other
Tip :- After you copy into your worksheet – click inside the Floating Frame and then go to View > Column R
This gives you a cleaner area to work in without the Column Row headers inside the Frame. Tip: - You can
size of the floating frame to make it easier to catch and move. Just get the green dots showing and then o
will see a border line thickness adjuster. Just increase the size to say 0.50cm.
Page 35
Floating
o lookup and compare previous estimates files.
ion. Copy and Paste it by clicking on the edge.
n, you need to associate it with your “Materials List” file

. Now click just outside the frame edge and it should be
erties. Now assign a Name and then use the Browse
g-in and turn off. Your floating frame is ready. Just Copy
otected so you can move the Frame around or delete it.
green dots show then press Delete. You can use this
rces at the top. With the Floating Frame you can make
her previous job files to use for price comparisons or for
in the Floating Frame for your other jobs files.
me and then go to View > Column Row Headers = Off.
rs inside the Frame. Tip: - You can increase the border
the green dots showing and then on your tool bar you
50cm.
Page 36
Report
Project name
SUMMARY Totals Excl Tax
Preliminaries 0
Demolisher 0
Equipment Hire 0
Excavator 0
Reinforcing 0
Concretor 0
Steel Fabrication 0
Bricklayer 0
Carpenter 0
Plumbing 0
Roofer 0
Electrician & Appliances 0
Glazier 0
Plasterer 0
Ceramic Tiling 0
Painting 0
Cabinets & Stairs 0
Heating and Security 0
Landscaping 0
Miscellaneous 0
Finishing Works 0
Variations 0
Spare 1 0
Spare 2 0
Spare 3 0
Spare 4 0
Sub Total excl Tax 0

Add a Profit Amount - or 0
Add Profit as a Percentage 0
Job Cost with Profit excl tax 0
Tax Rate from Tax Calculator 0
Enter after tax costs 0
Quote to Client includes Tax 0
Preliminaries
Item Per Labour Materials
Demolisher
Equip_Hire
Excavator
Reinforcing
Page 37
Report
Concretor
Steel_Fab
Bricklayer
Carpenter
Plumber
Roofer
Electrical
Glazier
Plasterer
Page 38
Report
To Print this Report. Highlight the area you want to Print.

Then go to File>Print and in Print Range choose
Selection. In Properties choose Landscape then Print.
Other Unit Total
Other Unit Total
Other Unit Total
Other Unit Total
Other Unit Total
Page 39
Report
Other Unit Total
Other Unit Total
Other Unit Total
Other Unit Total
Other Unit Total
Other Unit Total
Other Unit Total
Other Unit Total
Other Unit Total
Page 40
Billing
Client UnBilled Costs Report Press the Load/Refresh Button then wait >>>>>>>>>>>>> Scroll Do
Project name
43698.5148707136 Ex tax Ex Tax Ex Tax
SUMMARY UnBilled Billed Totals
Preliminaries 0 0 0
Demolisher 0 0 0
Equipment Hire 0 0 0
Excavator 0 0 0
Reinforcing 0 0 0
Concretor 0 0 0
Steel Fabrication 0 0 0
Bricklayer 0 0 0
Carpenter 0 0 0
Plumbing 0 0 0
Roofer 0 0 0
Electrician & Appliances 0 0 0
Glazier 0 0 0
Plasterer 0 0 0
Ceramic Tiling 0 0 0
Painting 0 0 0
Cabinets & Stairs 0 0 0
Heating and Security 0 0 0
Landscaping 0 0 0
Miscellaneous 0 0 0
Finishing Works 0 0 0
Variations 0 0 0
Spare 1 0 0 0
Spare 2 0 0 0
Spare 3 0 0 0
Spare 4 0 0 0
Totals 0 0 0
Preliminaries
Item Date Ex Tax Inc Tax
Demolisher
Equip_Hire
Excavator
Reinforcing
Concretor
Steel_Fab
Page 41
Billing
Bricklayer
Carpenter
Plumber
Roofer
Electrical
Glazier
Plasterer
Tiler
Painter
Cabinets
Heating
Landscape
Misc
Finish
Vary
Spare_1
Spare_2
Spare_3
Page 42
Billing
Spare_4
0 0
0 0
Page 43
Billing
wait >>>>>>>>>>>>> Scroll Down
The easiest way to print out of this spreadsheet is to

highlight the border of the Report from the lowest at cell
D __ to A1. Then go to File > Print. Then choose Print
Range as SELECTION then Print. Print to printer or to
Fax. Or you can copy and paste to your email program.
The Button below will print the range from A1 to D200 –
about 4 pages.
Leave this page UnProtected
Page 44
Billing
Totals
Page 45
Times
Construction Time Sheet

PO Box 1000 Melbourne Vic 3000
Phone 9800 1122 Subcontractor/Employee Name
Week Starting
Starting
Day of Week Job Name Work Details Time
Monday
Tuesday
Wednesday
Thursday
Friday
Saturday
Sunday
Subcontractor / Employee Signature
Project Manager Signature
To Print – Highlight from A1 to I23 then File>Print>Range = Selection>Option = Landscape>No. Of copi
Page 46
Times
ubcontractor/Employee Name
Finishing Ex Tax
Time Hours Rate Total
Totals X
on>Option = Landscape>No. Of copies>Print
Page 47
Invoice

Phone 9800 1122
Fax 9800 1133
Email you@yourmail.com
Tax Invoice
Invoice To ABN DATE Invoice No.
Client name
Client address 20 4587 5874 08/21/2019 00101
TERMS PROJECT
7 Days Net Project address
DESCRIPTION QTY RATE TAX AMT AMOUNT
With Thanks
SUBTOTAL 0
TAX TOTAL 0
TOTAL 0
To Print – Highlight from A1 to G42 then File>Print>Range = Selection>Option = Portrait>No. Of copies>Print

Phone 9800 1122
Fax 9800 1133
Page 48
Invoice
Tax Invoice
Client name
Client address 20 4587 5874 08/21/2019 00102
TERMS PROJECT
With Thanks SUBTOTAL 0

TAX TOTAL 0
TOTAL 0
To Print – Highlight from A1 to G42 (or similar) then File>Print>Range = Selection>Option = Portrait>No. Of copies>Print

Phone 9800 1122
Fax 9800 1133
Tax Invoice
Client name
Client address 20 4587 5874 08/21/2019 00103
Page 49
Invoice
TERMS PROJECT

TAX TOTAL 0
TOTAL 0

Phone 9800 1122
Fax 9800 1133
Tax Invoice
Client name
Client address 20 4587 5874 08/21/2019 00104
TERMS PROJECT
Page 50
Invoice

TAX TOTAL 0
TOTAL 0

Phone 9800 1122
Fax 9800 1133
Tax Invoice
Client name
Client address 20 4587 5874 08/21/2019 00105
TERMS PROJECT
Page 51
Invoice

TAX TOTAL 0
TOTAL 0

Phone 9800 1122
Fax 9800 1133
Tax Invoice
Client name
Client address 20 4587 5874 08/21/2019 00106
TERMS PROJECT
Page 52
Invoice

TAX TOTAL 0
TOTAL 0

Phone 9800 1122
Fax 9800 1133
Tax Invoice
Client name
Client address 20 4587 5874 08/21/2019 00107
TERMS PROJECT
Page 53
Invoice

TAX TOTAL 0
TOTAL 0

Phone 9800 1122
Fax 9800 1133
Tax Invoice
Client name
Client address 20 4587 5874 08/21/2019 00108
TERMS PROJECT

TAX TOTAL 0
TOTAL 0
Page 54
Invoice

Phone 9800 1122
Fax 9800 1133
Tax Invoice
Client name
Client address 20 4587 5874 08/21/2019 00109
TERMS PROJECT

TAX TOTAL 0
TOTAL 0

Phone 9800 1122
Fax 9800 1133
Page 55
Invoice
Tax Invoice
Client name
Client address 20 4587 5874 08/21/2019 00110
TERMS PROJECT

TAX TOTAL 0
TOTAL 0

Phone 9800 1122
Fax 9800 1133
Tax Invoice
Client name
Client address 20 4587 5874 08/21/2019 00111
Page 56
Invoice
TERMS PROJECT

TAX TOTAL 0
TOTAL 0

Phone 9800 1122
Fax 9800 1133
Tax Invoice
Client name
Client address 20 4587 5874 08/21/2019 00112
TERMS PROJECT
Page 57
Invoice

TAX TOTAL 0
TOTAL 0

Phone 9800 1122
Fax 9800 1133
Tax Invoice
Client name
Client address 20 4587 5874 08/21/2019 00113
TERMS PROJECT
Page 58
Invoice

TAX TOTAL 0
TOTAL 0

Phone 9800 1122
Fax 9800 1133
Tax Invoice
Client name
Client address 20 4587 5874 08/21/2019 00114
TERMS PROJECT
Page 59
Invoice

TAX TOTAL 0
TOTAL 0

Phone 9800 1122
Fax 9800 1133
Tax Invoice
Client name
Client address 20 4587 5874 08/21/2019 00115
TERMS PROJECT
Page 60
Invoice

TAX TOTAL 0
TOTAL 0
Page 61
Invoice
Of copies>Print
Page 62
Invoice
ortrait>No. Of copies>Print
Page 63
Invoice
Page 64
Invoice
Page 65
Invoice
Page 66
Invoice
Page 67
Invoice
Page 68
Invoice
Page 69
Invoice
Page 70
Invoice
Page 71
Invoice
Page 72
Invoice
Page 73
Invoice
Page 74
Invoice
Page 75
ActSched
Project Scheduler click here for help

Actual Work Schedule
8/21/19 Project Days
Tasks Start Date Completed Remaining Finish Date Finish Days
Preliminaries 7/1/09 125 238 06/29/10 363
Demolisher 7/31/09 5 7 08/12/09 12
Equipment Hire 9/16/09 2 223 04/29/10 225
Excavator 9/25/09 15 -4 10/06/09 11
Reinforcing 0 0
Concretor 0 0 0
Bricklayer 0 0 0
Carpenter 10/18/09 52 112 03/31/10 164
Plumbing 8/19/09 47 207 04/30/10 254
Roofer 0 0 0
Glazier 1/30/10 4 55 03/30/10 59
Plasterer 0 0
Painting 0 0 0
Landscaping 0 0 0
Miscellaneous 0 0 0
Variations 0 0 0
Spare 1 0 0 0
Spare 2 0 0 0
Spare 3 0 0 0
Spare 4 0 0 0
Remaining
Actual Project Schedule
Completed Preliminaries
Start Date Demolisher
Equipment Hire
Excavator
Reinforcing
Concretor
Steel Fabrication
Bricklayer
Carpenter
Plumbing
Roofer
Glazier
Plasterer
Tasks
Ceramic Tiling
Painting
Cabinets & Stairs
Landscaping
Miscellaneous Page 76
Finishing Works
Variations
Spare 1
Spare 2
Glazier
Plasterer
Tasks
Ceramic Tiling
Painting
Cabinets & Stairs ActSched
Landscaping
Miscellaneous
Finishing Works
Variations
Spare 1
Spare 2
Spare 3
Spare 4
6/29/09 7/29/09 8/28/09 9/27/09 10/27/09 11/26/09 12/26/09 1/25/10 2/24/10 3/26/10 4/25/10 5
Time in 30 Day Grids
Instructions For Setting Up Graph

Rename the Tasks to whatever you like.
To set the Time Scale on the Graph itself. First turn off Protection (turn back on when completed)
Double click on the Chart and it will show on the top toolbar that it is ready for editing.
Put your mouse over the Y Axis (just below the dates) and Left click. It should light up with 2 green dots one at each en
Hold your mouse over it and Right click and select Object Properties
On the Scale tab in the Minimum rectangle insert your start date. In The Maximium rectangle enter an end date ( adjus
Remaining Days will work out automatically. Do not enter days in this column.
Start Date – Enter the start date for each task when it will begin.
Finish Date – Enter the date when you expect the Task to be completed.
Finish Days – Do not enter as this will work out automatically for you.
Completed – Enter how many days to completion and adjust whenever necessary to update the chart.
Drop down calenders – Just use these to find the dates you need for Start and Finish entries. Then manually enter the
Copyright BuildnQuote.com
Page 77
ActSched
hedule
Page 78
ActSched
1/25/10 2/24/10 3/26/10 4/25/10 5/25/10 6/24/10
en completed)
ng.
up with 2 green dots one at each end.
rectangle enter an end date ( adjust if you run over time). Hit Okay.
o update the chart.

sh entries. Then manually enter them.
Page 79
ForcSched
Project Scheduler click here for help

Forecasted Work Schedule
8/21/19 Project Days
Tasks Start Date Completed Remaining Finish Date Finish Days
Preliminaries 6/29/09 45 321 06/30/10 366
Demolisher 7/31/09 5 7 08/12/09 12
Equipment Hire 9/16/09 2 223 04/29/10 225
Excavator 9/25/09 5 6 10/06/09 11
Reinforcing 9/28/09 4 12 10/14/09 16
Concretor 0 0 0
Bricklayer 0 0 0
Carpenter 10/18/09 52 112 03/31/10 164
Plumbing 8/19/09 47 207 04/30/10 254
Roofer 0 0 0
Glazier 1/30/10 59 03/30/10 59
Plasterer 12/16/09 74 02/28/10 74
Painting 0 0 0
Landscaping 0 0 0
Miscellaneous 0 0 0
Variations 0 0 0
Spare 1 0 0 0
Spare 2 0 0 0
Spare 3 0 0 0
Spare 4 0 0 0
Remaining
Forecasted Project Schedule
Completed Preliminaries
Start Date Demolisher
Equipment Hire
Excavator
Reinforcing
Concretor
Steel Fabrication
Bricklayer
Carpenter
Plumbing
Roofer
Glazier
Plasterer
Tasks
Ceramic Tiling
Painting
Cabinets & Stairs
Landscaping Page 80
Miscellaneous
Finishing Works
Variations
Spare 1
Roofer
Glazier
Plasterer
Tasks
Ceramic Tiling
Painting
ForcSched
Cabinets & Stairs
Landscaping
Miscellaneous
Finishing Works
Variations
Spare 1
Spare 2
Spare 3
Spare 4
6/29/09 7/29/09 8/28/09 9/27/09 10/27/09 11/26/09 12/26/09 1/25/10 2/24/10 3/26/10 4/25/10 5/2
Time in 30 Day Grids
Instructions For Setting Up Graph

Rename the Tasks to whatever you like.
To set the Time Scale on the Graph itself. First turn off Protection (turn back on when completed)
Double click on the Chart and it will show on the top toolbar that it is ready for editing.
Put your mouse over the Y Axis (just below the dates) and Left click. It should light up with 2 green dots one at each en
Hold your mouse over it and Right click and select Object Properties
On the Scale tab in the Minimum rectangle insert your start date. In The Maximium rectangle enter an end date (adjust
Remaining Days will work out automatically. Do not enter days in this column.
Start Date – Enter the start date for each task when it will begin.
Finish Date – Enter the date when you expect the Task to be completed.
Completed – Enter how many days to completion and adjust whenever necessary to update the chart.
Drop down calenders – Just use these to find the dates you need for Start and Finish entries. Then manually enter the
Copyright BuildnQuote.com
Page 81
ForcSched
Schedule
Page 82
ForcSched
9 1/25/10 2/24/10 3/26/10 4/25/10 5/25/10 6/24/10
hen completed)
ing.
t up with 2 green dots one at each end.
m rectangle enter an end date (adjust if you run over time). Hit Okay.
to update the chart.

nish entries. Then manually enter them.
Page 83
RoofWorks
Gizz's Roof Works copyright BuildnQuote.com

click here for note
This page will produce more flexible results than you will obtain from a pocket roofing book.
Enter the roof dimensions then print a copy of this page for your subies.
It is your responsibility to check that the formulas have produced the correct results for your roof cuts.
You only need to enter 4 crucial items. Rise per metre, Creeper spacing, Half roof span & Overhang for eaves.
Project name
Enter Roof Section 1
Convert xº xx' to Decimal Pitch & Rise per m Calculate Rise and Rafter Length
Enter Degrees optional 26 Roof Pitch in degree
Enter Minutes optional 34 Enter Half Roof Span required
Result is Pitch in Decimal Degrees 26.57 Enter Rafter Overhang required
Result is the Rise per metre 0.500 Rise to top =
Calculate Pitch Degree from Rise Rafter Length =
Enter Rise per metre required 0.500 Rafter + overhang =
Pitch in degrees = 26.57 Hip and Valley Length =
Hip overhang length =
Creeper reduction per pair 6.000 Hip + Overhang Length =
Enter Creeper spacing required 0.500 0.300
Reduce each creeper by 0.559 Deduct ½ Ridge thickness from Rafter lengths
measured square back from plumb cut.
Using a 100mm timber mark setbacks for cut angles Cut Setbacks for the 100mm Guide
A = Plumb Cut Hip
A B C D E F B = Down Cut Purlin
E C = Plumb Cut Rafter
D = Mitre Cut Purlin
E = Side Cut Hip
F = Side Cut Rafter
100
Ridge Length Calculation
Enter building length of top plate
Span of building
Thickness of Ridge beam
Result is the length of the Ridge
Batten Quantity Calculation includes overhang Material check list

Enter Batten spacings wanted 0.760 Rafters
But result is – so adjust above. See note 5.296 Ridge
Sqm Area of this roof is (incl o'hang) 99.348 Hips
Allow a waste factor – (enter as 110%) 110% Purlins
Battens in Lin metres – (incl hips) 201.141 Purlin Props
Battens in Lin metres – Gable roof 168.983 Collar Ties
Battens
Bracing
Ceiling Joists
Hanging Beams
Metal fasteners & tie downs.
Page 84
RoofWorks
Enter Degrees optional Roof Pitch in degree
Enter Minutes optional Enter Half Roof Span required
Enter Rise per metre required Rafter + overhang =
Reduce each creeper by #DIV/0! Deduct ½ Ridge thickness from Rafter lengths
A = Plumb Cut Hip
B = Down Cut Purlin
A B C D E F C = Plumb Cut Rafter
E D = Mitre Cut Purlin
E = Side Cut Hip
F = Side Cut Rafter
100
Ridge Length Calculation
Span of building

Battens
Bracing
Ceiling Joists
Hanging Beams
Page 85
RoofWorks
A = Plumb Cut Hip
B = Down Cut Purlin
A B C D E F C = Plumb Cut Rafter
E D = Mitre Cut Purlin

E = Side Cut Hip
F = Side Cut Rafter
100 Ridge Length Calculation

Span of building

Battens
Bracing
Ceiling Joists
Hanging Beams
A = Plumb Cut Hip
Page 86
RoofWorks
B = Down Cut Purlin
C = Plumb Cut Rafter
A B C D E F D = Mitre Cut Purlin
E E = Side Cut Hip
F = Side Cut Rafter
100 Ridge Length Calculation

Span of building

Battens
Bracing
Ceiling Joists
Hanging Beams
Page 87
RoofWorks
for your roof cuts.

span & Overhang for eaves.
Interactive Roof plan Layouts
Calculates from Roof Section entries.
Building length 11.000
4.242640687
26.56505118
3.000 Creeper centres 3.354
0.600 0.500 Pitch 26.5650511771
1.500 Rise per m 0.500
3.354 Hip
4.025 4.500
4.500 Creepers
0.900 reduce by
5.400 0.559
0.848528137
s from Rafter lengths Roof height 1.500
om plumb cut. Jack Rafter 3.354 Ridge 5.045
0.035
0.045
0.050
0.089
0.106 Half Span 3.000
0.112 Hip
4.500
3.354
11.000
6.000
0.045
5.045
Note: Rafter lengths need to be reduced by ½ thickness of the Ridge measured square back from the plumb cut
Page 88
RoofWorks
Building length
0
0
Creeper centres 0.000
0.500 Pitch 0
0.000 Rise per m
0.000 Hip
0.000 0.000
0.000 Creepers
0.000 reduce by
0.000 #DIV/0!
0
0.000
0.000
0.000
0.100
0.100 Half Span
0.100 Hip
0.000
0.000
0.000
0.045
0.045

Building length
0
0
0.500 Pitch 0
0.000 Rise per m
0.000 Hip
0.000 0.000
Page 89
RoofWorks
0.000 Creepers
0.000 reduce by
0.000 #DIV/0!
0
0.000
0.000
0.000
0.100
0.100 Half Span
0.100 Hip
0.000
0.000
0.000
0.045
0.045

Building length
0
0
0.500 Pitch 0
0.000 Rise per m
0.000 Hip
0.000 0.000
0.000 Creepers
0.000 reduce by
0.000 #DIV/0!
0
0.000
Page 90
RoofWorks
0.000
0.000
0.100
0.100 Half Span
0.100 Hip
0.000
0.000
0.000
0.045
0.045
Page 91
RoofWorks
3.354
Hip
4.500
Hip subform
3.354 Hip to rise
Rafter to rise
Plumb cut rafter
Plumb cut hip
Down cut purlin
Hip Side cut rafter
4.500 Side cut hip
Side cut purlin
Jack Rafter
3.354 Creeper spacing
0.500
Reducing by
0.559
asured square back from the plumb cut
Page 92
RoofWorks
0.000
Hip
0.000
Hip subform
0.000 Hip to rise
Rafter to rise
Plumb cut rafter
Plumb cut hip
Down cut purlin
Hip Side cut rafter
0.000 Side cut hip
Side cut purlin
Jack Rafter
0.500
Reducing by
#DIV/0!
0.000
Hip
0.000
Page 93
RoofWorks
Hip subform
0.000 Hip to rise
Rafter to rise
Plumb cut rafter
Plumb cut hip
Down cut purlin
Hip Side cut rafter
0.000 Side cut hip
Side cut purlin
Jack Rafter
0.500
Reducing by
#DIV/0!
0.000
Hip
0.000
Hip subform
0.000 Hip to rise
Rafter to rise
Plumb cut rafter
Page 94
RoofWorks
Plumb cut hip
Down cut purlin
Hip Side cut rafter
0.000 Side cut hip
Side cut purlin
Jack Rafter
0.500
Reducing by
#DIV/0!
Page 95
RoofWorks
1.414213562
1.500
1.118
63.43 26.56505118 0.050
70.53 19.47122063 0.035
65.91 24.09484255 0.045
41.81 48.1896851 0.112
43.31 46.68614334 0.106
48.19 41.8103149 0.089
Page 96
RoofWorks
1.414213562
1.414
1.000
90.00 0 0.000
90.00 0 0.000
90.00 0 0.000
45.00 45 0.100
45.00 45 0.100
45.00 45 0.100
Page 97
RoofWorks
1.414213562
1.414
1.000
90.00 0 0.000
90.00 0 0.000
90.00 0 0.000
45.00 45 0.100
45.00 45 0.100
45.00 45 0.100
1.414213562
1.414
1.000
90.00 0 0.000
Page 98
RoofWorks
90.00 0 0.000
90.00 0 0.000
45.00 45 0.100
45.00 45 0.100
45.00 45 0.100
Page 99

Easy-Pro Estimator v8 5

Загружено:

Сведения о документе

Оригинальное название

Авторское право

Доступные форматы

Поделиться этим документом

Поделиться или встроить документ

Параметры публикации

Этот документ был вам полезен?

Это неприемлемый материал?

Авторское право:

Доступные форматы

Easy-Pro Estimator v8 5

Загружено:

Авторское право:

Доступные форматы

Summary

Spare 4 0.0% $0.00 $0.00 $0.00 0.0% $0.00

Master Builders Association

Science Made Simple - conversions

Open Office Tutorials

Worksheets Check Items on these Sheets Extras

Project Name Project name

Client Name Client name

Estimate Analysis Area Rate Totals

Quotation Date 01-Jul-08

a different file name <project1.ods> before you start your estimate.

Date Stage Main Works Involved Other Trades 1

Other Trades 2 Material Orders Other

Composite Rate Calculations QNTY CALC RATE TOTAL

Concrete stumps 49sqm area, 36 stumps, flat land

Labour 2.5 Day $400.00 $1,000.00

Wall Framing - 1st Floor to 3m 49sqm addition $0.00

Bracing Plywood – pine

Labour 0.3 Hr $50.00 $15.00

Fascia Single storey fitted and primed $0.00

Fascia Upper storey fitted and primed

Blueboard base sheet

15mm Compressed sheeting

Verandah Subfloor based on 49 sm 7 x 7m

Verandah Decking based on 49 sqm

First floor in F17 and Posistruts (Harmsworth 105 sqm)

Project Door Cost Calculator

Cavity slider 2040 ea $119.00 $0.00

External Handrail Calculator LOSP

How to Set Up Composite Pricing

Composite Costings and Calculations

Charge Out Labour Rates – affects pricing

Decking Treated Pine 70 x 22 $1.58

All these prices and costings have been left in

All these prices and costings have been left in

All these prices and costings have been left in

All these prices and costings have been left in

All these prices and costings have been left in

Oregon rgh swn per cm $1,600.00

Four Entry Calculator Data 1x Data 2 x Data 3 x Data 4 = Total

350mm wide with 1 layer F11TM3

e x 400mm under slab with 1 layer

Footing 400mm 1 layer F11TM3

Program Developer Payment 0.01% of Project Value Percent %

Calculations Area Per Labour +Materials

+ Other x unit = Total

+ Other x unit = Total

Leave these cells (A28 to G28) blank for cell inserts

Calculations Area Per Labour +Materials

Invoiced Actual Job Costs - Includes Tax

+ Other x Unit = Total

Cost Tax Cost Date Billing UnBilled Total incl tax

o change back to **UnBilled**

Calculations Area Per Labour +Materials

+ Other x Unit = Total

+ Other x Unit = Total

Setout labour Hour

Hand Excavation Day

Leave these cells (A28 to G28) blank for cell inserts

Calculations Area Per Labour +Materials

+ Other x Unit = Total

+ Other x Unit = Total

Polythene film 200um Roll

o change back to UnBilled

o change back to UnBilled

o change back to UnBilled