J-1039 Conveyor guard panels ×12

Estimate and actual cost

Labour at each operator's cost rate, materials at the price paid, and overhead for every hour logged.

Quoted $5,800.00

Estimate$4,814.00

Actual$5,058.75

LabourMaterialsOverheadQuoted price

Hours logged

39 h in total.

Date	Operator	Hours	Labour cost
15/10/2026	Luke Brennan 15/10/2026	2 h	$112.00
14/10/2026	Luke Brennan 14/10/2026	4 h	$224.00
13/10/2026	Priya Sharma 13/10/2026	1 h	$54.00
13/10/2026	Luke Brennan 13/10/2026	4 h	$224.00
12/10/2026	Priya Sharma 12/10/2026	4 h	$216.00
12/10/2026	Luke Brennan 12/10/2026	4 h	$224.00
09/10/2026	Tom Fraser 09/10/2026	2 h	$68.00
09/10/2026	Priya Sharma 09/10/2026	3 h	$162.00
09/10/2026	Luke Brennan 09/10/2026	4 h	$224.00
08/10/2026	Tom Fraser 08/10/2026	4 h	$136.00
08/10/2026	Priya Sharma 08/10/2026	3 h	$162.00
08/10/2026	Luke Brennan 08/10/2026	4 h	$224.00

Materials

Stock logged by hand and supplier bills from Xero.

Item	Qty	Amount	Source
Powder coating (outsourced) 16/10/2026 10 m² at $45.00 Xero CPC-2224	10 m² at $45.00	$450.00	Xero CPC-2224
Equal angle 50×50×5 08/10/2026 30 m at $11.00 Xero WSS-48232	30 m at $11.00	$330.00	Xero WSS-48232
Mild steel sheet 3mm 2400×1200 08/10/2026 5 sheets at $245.00 Xero WSS-48232	5 sheets at $245.00	$1,225.00	Xero WSS-48232

Estimate on the quote

The labour and materials the quoted price was based on.

Labour	Hours	Rate	Cost
Laser cut & fold	10 h	$54.00/h	$540.00
Frame & weld	20 h	$56.00/h	$1,120.00
Assembly	6 h	$34.00/h	$204.00