Spreadsheet: 118642d1313821119-shorten-formula-to-avoid-maxing-of-cpu-master-budget
Sheet: Baseworks

CODE | ITEM | Supplier | QTY | COST |  | ACTUAL COST | Inc B/M | GST Amt | Total Inc GST | CODE TOTAL
5-1120 | POWER SUPPLY
 | Property Pole Supply and Install |  | 1 |  | item
 | Property Pole Hire |  | 0 | 30 | week
 | Electricity Connection |  | 1 | 120 | item
 | Borrowed Power |  | 0 | 15 | week
 | Electricity Supply |  | 0 | 20 | week
5-1130 | DEMOLITION |  | 0 | 2 | quote
5-1140 | SITEWORKS
 | Marker Paint | Copyshop | 2 | 7 | can
 | Gravel Drains |  | 0 | 20 | m
 | Silt and Sediment Barriers |  | 1 | 5 | each
 | Site [NAME]  (50m) |  | 0 | 72 | roll
 | Imported Fill |  | 0 | 17 | m3
 | Crusher Dust |  | 0 | 36 | m3
 | Sand |  | 0 | 36 | m3
 | Road Base |  | 0 | 36 | m3
 | Aggregate 10mm |  | 0 | 36 | m3
 | Aggregate  20mm |  | 0 | 38 | m3
 | Topsoil |  | 0 | 38 | m3
 | Set Out Timbers |  | 1 | 400 | item
 | Set Out of Works |  | 0 | 95 | hour
 | Rock Removal |  | 0 | 120 | hour
 | Under House clean |  | 0 | 927.5 | item
 | Excavator [NAME] |  | 0 | 92 | hour
 | [NAME] |  | 0 | 130 | hour
 | Bobcat/excavator |  | 0 | 100 | hour
 | Machine Float |  | 0 | 300 | item
 | Dumping Fees |  | 0 | 8 | load
 | Dumping Fees |  | 0 | 280 | load
 | Deliveries (Trucks) |  | 0 | 30 | item
5-1150 | FOUNDATIONS
 | Excavation Footings (Combo) |  | 40 | 100 | hour
 | Excavation Post Hole Footings |  | 0 | 95 | hour
 | Excavation Bobcat Slab |  | 0 | 85 | hour
 | Supervision of Machines |  | 0 | 35 | hour
 | Labour |  | 0 | 20 | hour
 | CONCRETE
 | Concretor |  | 1 | 6000 | quote
 | IB |  | 0 | 150 | m3
 | BP1 |  | 0 | 15 | m3
 | EB Footing 350*603 |  | 0 | 150 | m3
 | Post Holes Footings 450dia*750deep(46) |  | 0 | 150 | m3
 | Concrete |  | 0 | 150 | m3
 | Footing Concrete
 | Pool Quote |  | 0 | 31140 | m2
 | Patio's Concrete |  | 0 | 44 | m2
 | Slab Concrete
 | 1 Main Slab 125mm Thick |  |  | 141 | m3
 | 2  External Slabs 100mm Thick |  | 8 | 141 | m3
 | SW1 |  |  | 141 | m3
 | SB1 |  |  | 141 | m3
 | Rw1 |  | 10 | 141 | m3
 | Bondeck 150mm thick slab crete |  |  | 161 | m3
 | FB1 |  | 28.8 | 141 | m3
 | Piers |  | 5 | 141 | each
 |  |  | 0 | 200 | m3
 | [NAME] |  |  | 148 | m2
 |  |  | 0 | 98 | m3
 |  |  | 0 | 9 | each
 |  |  | 0 | 9.68 | each
 |  |  | 0 | 60 | m3
 | Reinforcement
 | Retaining walls and screens |  | 1 | 1103.53 | quote
 | Main house slab footings and block walls |  | 1 | 3654.71 | quote
 |  |  | 0 | 0 | quote
 |  |  | 0 | 5.2 | m2
 |  |  | 0 | 3.55 | m
 |  |  | 2 | 180 | sheet
 |  |  | 0 | 75 | sheet
 |  |  | 2 | 80 | each
 |  |  | 0 | 75 | hr
 | Materials
 | Visqueen & Black Tape 4m*200*50m |  | 3 | 100 | roll
 | Bar Chairs (100) |  | 0 | 22 | bag
 | Duct Tape |  | 2 | 5 | roll
 | tie wire |  | 1 | 27 | box
 | 1  Bedding Sand 100mm thick |  | 0 | 35 | m3
 | 2  Bedding Sand 100mm thick |  | 0 | 30 | m3
 | 3   Bedding Sand 100mm thick |  | 0 | 30 | m4
 | 4  Bedding Sand 100mm thick |  | 0 | 30 | m5
 | Sealer |  | 0 | 300 | item
 | Concrete Vibrator |  | 0 | 50 | day
 | Labour to Slab and Footings
 | [NAME] in safe |  | 0 | 50 | item
 | Concrete Columns |  | 0 | 580 | quote
 | Block Filling 10/20 MPA |  | 0 | 150 | m3
 | Slab Accessories
 | Form Shower Recess |  | 0 | 55 | each
 | 1 Labour to Slab and Footings(EXP.) |  | 0 | 22 | m2
 | Labour for Footings (STD). |  | 0 | 80 | hour
 | Labour to Slab |  | 0 | 80 | m2
 | 4 Labour to Slab and Footings(STENSILE) |  | 0 | 33 | m2
 | Post Holes |  | 0 | 12 | each
 | Labour to place post brackets |  | 0 | 15 | each
 | Beam footings |  | 0 | 12 | m
 | Concrete Pumping |  | 0 | 130 | hour
 | Concrete Pumping |  | 0 | 130 | hour
 | Concrete Pumping |  | 20 | 130 | hour
 | Concrete Pumping |  | 0 | 130 | hour
 | Concrete Pumping |  | 0 | 130 | hour
 | Per Metre |  | 0 | 8 | m
 | Fly Ash |  | 2 | 11 | bag
 | Suspended Concrete |  | 0 | 0 | m2
 | Saw Cutting (Block)_ |  | 0 | 50 | lm
 | Saw Cutting (STD) |  | 0 | 8 | lm
 | Saw Cutting (EXP) |  | 0 | 10 | lm
 | Pump Travel |  | 0 | 125 | item
 | [NAME] (per week) |  | 0 | 4 | Lm
 | FORMWORK |  | 1 | 5000 | quote
 | STEEL
 | Steel Channels |  | 0 | 1
 | Steel Stringers |  | 0 | 300
 | Other Steel Works
 | Steel post brackets - 75*75 |  | 0 | 11 | each
 | Steel post brackets - 100*100 |  | 0 | 13 | each
 | Steel post brackets - 125*125 |  | 0 | 18 | each
 | Galvanised Steel Stringers - 2 Tread |  | 0 | 180 | each
 | Galvanised Steel Stringers - 6 Tread |  | 0 | 340.6 | each
 | Steel Quote |  | 1 | 8320 | quote
 | On Site Welding |  | 0 | 45000 | hours
 | Delivery |  | 0 | 1 | item
 | [NAME] |  | 0 | 125 | hours
 | TERMITE TREATMENT
 | Next door treatment |  | 18 | 30 | m2
 | Part B Spray |  | 0 | 5 | m2
 | Treatment [NAME] |  | 1 | 1555 | quote
 | Termi Mesh |  | 0 | 1 | quote
 | Swimming Pool |  | 0 | 0 | each
 | Swimming pool Quote |  | 1 | 31140 | each
 | CARPENTER BASEWORKS
 | [NAME] |  | 220 | 42 | hour
 | Subcontractor |  | 1 | -2073.54 | hour
 | Apprentice - Wages |  | 220 | 16.45 | hour
 | Labourer |  | 0 | 26 | hour
 | Baseworks Totals
NOTES: