Install only of Acoustic panel Cairns
Rosefield Group · Cairns
Issued 5 Aug 2026 · closes 12 Sep 2026 · valid 45 days · Priya Raghavan
Install only, so the material line is nil and the price is almost entirely labour and travel. Crew of four out of Landsborough with two trips priced.
Price, ex GST
$330,538
Cost build-up
$268,915
Margin
$61,623 19%
Markup applied
24%
on the cost build-up
Options
Priced alternatives raised while the scope was still moving. The current one is what the price above reflects, so when the client comes back in three weeks asking what happened to option B, the answer is on the record.
| Option | Scope | Price, ex GST | Against current | State |
|---|---|---|---|---|
| A | Install only, client-supplied panel | $330,538 | - | Current |
| B | Supply and install Priced on request 1 Aug 2026. Rosefield have gone to market on the panel themselves. | $776,764 | +$446,226 | Superseded |
Roster and travel priced in
FIFO work is priced on the roster, not on a day rate. The trips are part of the number.
Swing
10 on, 4 off
Crew allocated
4
Trips required
2
Work hours per day
10
Roster days on
10
Cycles
2
QClad
Roofing · Cladding · Acoustics
Estimate
Q32456
Valid 45 days from 5 Aug 2026
To
Rosefield Group
Kim Traynor, Project Manager
kim@rosefieldgroup.com.au
ABN 31 610 447 002
Job
Install only of Acoustic panel Cairns
Cairns
Sector: Commercial
Estimate closes 12 Sep 2026
Scope of works
Install only of client-supplied acoustic absorption panel and perforated liner tray to the plantroom walls and ceiling, including isophonic mounts and post-installation verification test.
Schedule of rates
| Item | Qty | Rate, ex GST | Amount |
|---|---|---|---|
| Preliminaries | |||
| RS-PRE-MOB Mobilisation & site establishment | 1 item | $18,450.00 | $18,450.00 |
| RS-PRE-SWM SWMS, JSA & site-specific safety plan | 1 item | $2,680.00 | $2,680.00 |
| RS-PRE-IND Site induction & verification of competency | 4 ea | $585.00 | $2,340.00 |
| RS-PRE-SUP Site supervision, leading hand | 34 day | $1,248.00 | $42,432.00 |
| RS-PRE-DEM Demobilisation & make good | 1 item | $7,420.00 | $7,420.00 |
| Acoustics | |||
| RS-ACO-PNI Acoustic absorption panel, install only | 640 m² | $114.00 | $72,960.00 |
| RS-ACO-LNI Perforated acoustic liner tray, install only | 420 m² | $128.00 | $53,760.00 |
| RS-ACO-ISO Isophonic bracket & resilient mount system | 640 m² | $89.40 | $57,216.00 |
| RS-ACO-TST Post-installation acoustic verification test | 1 item | $4,280.00 | $4,280.00 |
| Height access | |||
| RS-HGT-EWP EWP hire & operator, 45ft boom | 18 day | $1,780.00 | $32,040.00 |
| Labour & plant | |||
| RS-LAB-TRV Travel & living away: per person, per day | 96 day | $385.00 | $36,960.00 |
| Total, ex GST | $330,538.00 |
| GST at 10% | $33,053.80 |
| Total, inc GST | $363,591.80 |
Exclusions
- · Supply of acoustic panel, liner and barrier
- · Structural framing
- · Electrical isolation
- · Accommodation in peak season above the allowance shown
This tender is valid for 45 days from 5 Aug 2026 and is subject to QClad's standard conditions of subcontract. Quantities are measured from the tender documents and re-measured on completion. Payment terms 30 days, retention 5%. All personnel hold current White Card, working-at-heights and site-specific inductions.
Priya Raghavan, Estimator · QClad Services Pty Ltd · ABN 62 138 704 915 · QBCC 1174 320