. CIV Estimate Summary 14DEC15

Macquarie Centre

Macquarie Centre DA Estimate - DEC15

14 December 2015

PROJECT:

REPORT:

Quantity Unit Rate (AUD) Total

Macquarie Centre

Stage 1 DA Estimate Summary:

Stage 1 DA Estimate

Macquarie Centre DA Estimate - DEC15

CONSTRUCTION COSTS

Carpark m²109,011 954.95 104,100,000

Retail m²82,937 1,667.53 138,300,000

Residential Towers m²66,496 2,845.28 189,200,000

Commercial Towers m²56,236 2,603.29 146,400,000

Site Specifics m²301,394 322.50 97,200,000

OTHER COSTS

Preliminaries and Margin %22 823,800,000.14 148,600,000

PM & Consultants %12 823,800,000.14 98,900,000

OTHER DEVELOPMENT COSTS

Council Fees, Authority Charges %2 922,700,000.14 18,400,000

941,100,000Stage 1 DA Estimate TOTAL (Excl. GST) $

WT Partnership / 11415 Page i