DA Cost Estimate Report - strathfield.nsw.gov.au...- The Goods and Services Tax (GST) has been included in 10%. Earthwork has been excluded in this report as which is included under

Revision 0 – 16-Nov-2017Prepared for – Taylor Construction Group – ABN: 00

Proposed Industrial WarehouseDevelopment - ChulloraTaylor Construction Group16-Nov-2017

DA Cost Estimate ReportChullora Logistics Park - Building 1 and 4

AECOM Proposed Industrial Warehouse Development - ChulloraDA Cost Estimate Report – Chullora Logistics Park - Building 1 and 4


DA Cost Estimate ReportChullora Logistics Park - Building 1 and 4

Client: Taylor Construction GroupABN: 00

Prepared byAECOM Australia Pty LtdLevel 21, 420 George Street, Sydney NSW 2000, PO Box Q410, QVB Post Office NSW 1230, AustraliaT +61 2 8934 0000 F +61 2 8934 0001 www.aecom.comABN 20 093 846 925

16-Nov-2017

Job No.: 00

AECOM in Australia and New Zealand is certified to ISO9001, ISO14001 AS/NZS4801 and OHSAS18001.

© AECOM Australia Pty Ltd (AECOM). All rights reserved.

The Report and the information within it is confidential and may be privileged. If you have received the Report in error please notify AECOMimmediately. You should not copy it for any purpose, or disclose its contents to any other person. The Report is qualified in its entirety by andshould be considered in the light of AECOM’s Terms of Engagement and the following:

1. The Report is provided solely for your use and benefit unless expressly permitted and then only in connection with the purpose in respect ofwhich the Report is provided. Unless required by law, you shall not provide the Report to any third party without AECOM’s prior writtenconsent, which AECOM may at its discretion grant, withhold or grant subject to conditions. Possession of the Report does not carry with itthe right to commercially reproduce, publish, sale, hire, lend, redistribute, abstract, excerpt or summarise the Report or to use the name ofAECOM in any manner without first obtaining the prior written consent of AECOM.

2. AECOM has used its reasonable endeavours to ensure that the data contained in the Report reflects the most accurate and timelyinformation available to it and is based on information that was current as of the date of the Report.

3. The Report is based on estimates, assumptions and other information developed by AECOM from its independent research effort, generalknowledge of the industry and consultations with you, your employees and your representatives. No warranty or representation is made byAECOM that any of the projected values or results contained in the Report will actually be achieved. In addition, the Report is based uponinformation that was obtained on or before the date in which the Report was prepared. Circumstances and events may occur following thedate on which such information was obtained that are beyond our control and which may affect the findings or projections contained in theReport. We may not be held responsible for such circumstances or events and specifically disclaim any responsibility therefore.

4. AECOM has relied on information provided by you and by third parties (Information Providers) to produce the Report and arrive at itsconclusions. AECOM has not verified information provided by Information Providers (unless specifically noted otherwise) and we assumeno responsibility and make no representations with respect to the adequacy, accuracy or completeness of such information. Noresponsibility is assumed for inaccuracies in reporting by Information Providers including, without limitation, by your employees or yourrepresentatives or for inaccuracies in any other data source whether provided in writing or orally used in preparing or presenting the Report.

5. In no event, regardless of whether AECOM’s consent has been provided, shall AECOM assume any liability or responsibility to any thirdparty to whom the Report is disclosed or otherwise made available.

6. The conclusions in the Report must be viewed in the context of the entire Report including, without limitation, any assumptions made anddisclaimers provided. The conclusions in this Report must not be excised from the body of the Report under any circumstances.

7. Without the prior written consent of AECOM, the Report is not to be used in conjunction with any public or private offering of securities orother similar purpose where it might be relied upon to any degree by any person other than you.

8. All intellectual property rights (including, but not limited to copyright, database rights and trade marks rights) in the Report including anyforecasts, drawings, spreadsheets, plans or other materials provided are the property of AECOM. You may use and copy suchmaterials for your own internal use only.



Table of Contents1.0 Executive Summary i2.0 Basis of the Estimate i3.0 Project Cost Summary 14.0 Budget Reconciliation 35.0 Specific Inclusions and Assumptions 36.0 Specific Exclusions 37.0 Information Used 4

Architectural Drawings 4Civil Drawings 4Hydraulic Drawings 5Landscape Drawings 5

8.0 Cost Estimate 6

Appendix 7A - Building 1 Detailed Estimate 7B - Building 4 Detailed Estimate 7



i

1.0 Executive Summary

This DA cost estimate has been prepared by AECOM Australia Pty Ltd in their capacity as Quantity Surveyors to

Taylor Construction Group for the proposed Chullora Logistics Park – Building 1A, 1B, 4A and 4B at Chullora,

NSW.

This cost estimate is based on the documentation referred to in Section 7 of this report. All assumptions and

exclusions are under section 5 and 6.

The estimate has been priced at current day rates and prices with separate allowance made for lump sum items,

no escalation has been allowed.

It is recommended that the Client maintains a suitable construction contingency to cover any additional

unforeseen costs arising during the construction phase of the project. No allowance has been included in the

estimate for construction contingency at this stage.

2.0 Basis of the Estimate

This estimate reflects the project scope as defined in the architectural, civil, landscape and hydraulic drawingsprovided. The rates have been benchmarked against similar Chullora projects.

The cost estimate has been compiled by:

- Measurement, on an elemental basis by the Australian Institute of Quantity Surveyor (AIQS)

- Inclusion of monetary allowances based on a cost per square metre basis

- Design and construction contingency has been excluded.

- Builder’s preliminaries and margin have been included in 5.5% and 3.75% of trade costs.

- Professional fees and authority fees and charges have been included in 3.5% and 0.85% ofconstruction costs

- The Goods and Services Tax (GST) has been included in 10%.

Earthwork has been excluded in this report as which is included under the earthwork package.



1

3.0 Project Cost Summary

Summary of the DA estimates for Building 1 and 4 prepared is as follows:

Building 1 Total

Substructure 684,275

Columns 277,098

Upper Floors 207,576

Staircases 25,400

Roof 1,053,575

External Walls 1,107,781

Windows 99,110

External Doors 134,450

Internal Walls 297,555

Internal Screens 6,800

Internal Doors 60,100

Wall Finishes 102,471

Floor Finishes 101,811

Ceiling Finishes 115,246

Fitments 137,948

Hydraulic Services 203,630

Mechanical Services 302,804

Fire Services 381,090

Electrical Services 394,820

BWIC 20,000

Roads and Pavements 769,307

Outbuilding 27,750

Landscaping, Fencing, Etc 495,770

External Services 928,100

Preliminaries – 5.5% 436,396

Margin – 3.75% 313,907

Total of Construction Cost 8,684,771

Professional fees – 3.5% 303,967

Authority fees and charges – 0.85% 76,404

Project Cost (Excl GST) 9,065,142

GST 906,514

Building 1 - Total Project Cost (incl GST) 9,971,656



2

Building 4 Total

Substructure 1,191,678

Columns 283,026

Roof 1,816,443

External Walls 931,255

Windows 36,040

External Doors 119,080

Internal Walls 254,675

Internal Screens 3,300

Internal Doors 16,300

Wall Finishes 71,886

Floor Finishes 52,140

Ceiling Finishes 35,812

Fitments 104,951

Hydraulic Services 171,810

Mechanical Services 190,448

Fire Services 459,430

Electrical Services 528,240

BWIC 20,000

Roads and Pavements 1,107,655

Outbuilding 27,750

Landscaping, Fencing, Etc 352,675

External Services 965,375

Preliminaries – 5.5% 480,698

Margin – 3.75% 345,775

Total of Construction Cost 9,566,441

Professional fees – 3.5% 334,825

Authority fees and charges – 0.85% 84,161

Project Cost (Excl GST) 9,985,427

GST 998,543

Building 4 - Total Project Cost (incl GST) 10,983,970



3

4.0 Budget Reconciliation

Details of the project budget are not applicable

5.0 Specific Inclusions and Assumptions

· Construction trade works

· Structural works assumed

· External works

· Outbuilding assumed

· Landscape works

· External services assumed unless specified

· Contractor preliminaries, supervision and margin

· Professional fees

· Authority fees & charges

· GST

6.0 Specific Exclusions

· Escalation beyond November 2017

· Design and construction contingencies

· Demolition works

· Earthworks

· Racking in warehouse

· Loose furniture, fixtures and equipment

· Gas supply

· Land and legal costs

· Work outside the site boundary

· Out of hours works

· Latent conditions

· Survey and setting out costs

· Traffic control and / or temporary fencing during construction

· Maintenance costs

· Finance costs and interest charges

· Other Client costs, e.g. marketing and sales costs

· Costs associated with legislative changes



4

7.0 Information Used

Architectural DrawingsBuilding 1

2523981-GA-DA-001-D 03-Nov-2017 Cover

2523981-GA-DA-002-F 03-Nov-2017 Master Site Context Plan

2523981-L1-DA-101-G 03-Nov-2017 Site and Roof Plan

2523981-L1-DA-301-E 03-Nov-2017 Ground Floor Plan

2523981-L1-DA-311-D 03-Nov-2017 Office 1A Detail; Ground and First Floor Plans

2523981-L1-DA-312-D 03-Nov-2017 Office 1B Detail; Ground and First Floor Plans

2523981-L1-DA-401-D 03-Nov-2017 Master Elevations

2523981-L1-DA-402-D 03-Nov-2017 Office 1A Detailed Elevations

2523981-L1-DA-403-B 03-Nov-2017 Office 1B Detailed Elevations

2523981-L1-DA-501-D 03-Nov-2017 Sections

2523981-L1-DA-801-D 03-Nov-2017 3D Perspectives

2523981-L1-DA-802-C 03-Nov-2017 Exterior Material and Finishes

Building 4

2523981-L4-DA-101-G 03-Nov-2017 Site and Roof Plan

2523981-L4-DA-301-G 03-Nov-2017 Ground Floor Plan

2523981-L4-DA-311-E 03-Nov-2017 Office 4A and 4B Detail; Ground Floor Plans

2523981-L4-DA-401-F 03-Nov-2017 Master Elevations

2523981-L4-DA-402-E 03-Nov-2017 Office 4A Detailed Elevations

2523981-L4-DA-403-C 03-Nov-2017 Office 4B Detailed Elevations

2523981-L4-DA-501-E 03-Nov-2017 Sections

2523981-L4-DA-801-D 03-Nov-2017 3D Perspectives

2523981-L4-DA-802-C 03-Nov-2017 Exterior Material and Finishes

Civil DrawingsBuilding 1

C012891.05-DA-10-A 29-Sept-2017 Drawing List & General Notes

C012891.05-DA-20-A 29-Sept-2017 Erosion & Sediment Control Plan

C012891.05-DA-25-A 29-Sept-2017 Erosion & Sediment Control Details

C012891.05-DA-40-A 29-Sept-2017 Stormwater Drainage Plan

C012891.05-DA-45-A 29-Sept-2017 Stormwater Drainage Details

C012891.05-DA-50-A 29-Sept-2017 Finished Level Plan



5

Building 4

C012891.06-DA-10-B 29-Sept-2017 Drawing List & General Notes

C012891.06-DA-20-B 29-Sept-2017 Erosion & Sediment Control Plan

C012891.06-DA-25-B 29-Sept-2017 Erosion & Sediment Control Details

C012891.06-DA-40-B 29-Sept-2017 Stormwater Drainage Plan

C012891.06-DA-45-B 29-Sept-2017 Stormwater Drainage Details – Sheet 1

C012891.06-DA-46-B 29-Sept-2017 Stormwater Drainage Details – Sheet 2

C012891.06-DA-50-B 29-Sept-2017 Finished Level Plan

Hydraulic DrawingsBuilding 1

2016130-H-01-P7 05-Oct-2017 Master Site Plan

2017105-FH-01-P01 05-Oct-2017 Proposed Fire Hydrant Coverage

2017105-FHR-01-P01 05-Oct-2017 Proposed Fire Hose Reel Coverage

Building 4

2017104-FH-01-P01 05-Oct-2017 Proposed Fire Hydrant Coverage

2017104-FHR-01-P01 05-Oct-2017 Proposed Fire Hose Reel Coverage

Landscape DrawingsBuilding 1

Hort-01-LS-100-A October-2017 Index Plan

Hort-01-LS-200-A October-2017 Landscape Plan




Hort-01-LS-300-A

Building 4

October-2017 Plant Schedule and Details

Hort-01-LS-100-A October-2017 Index Plan





Hort-01-LS-300-A October-2017 Plant Schedule and Details



6

8.0 Cost Estimate

See Appendix A – Building 1 Detailed Estimate.Appendix B – Building 4 Detailed Estimate



7

Appendix

A – Building 1 Detailed Estimate

B – Building 4 Detailed Estimate

Taylor - Chullora Logistics ParkProject :

Cost Plan :

Item Description Quantity Unit Rate Total

Revision : PROJECT SUMMARY

DA Estimate - Building 1

A

Construction Costs

1 Building 1 Warehouse Facility m27,772 735.14 5,713,541

External Works and Services 2,220,927

Sub-total 7,934,468

Preliminaries

2 Preliminaries %5.50 436,396

3 Margin %3.75 313,907

Sub-total 750,303

Total of Construction Costs 8,684,771

Project Costs

4 Professional fees %3.50 303,967

5 Authority fees and charges %0.85 76,404

Sub-total 380,371

GST

6 GST %10 906,514

TOTAL END COST 9,971,656

AECOM Project No. 60539394 Page 116-Nov-2017


Cost Plan :

Revision : Building 1 Warehouse Facility


A

Item Description Elemental Qty Unit Elemental Rate Total $/m² GFA

Construction Costs

Substructure 684,275

Columns 277,098

Upper Floors 207,576

Staircases 25,400

Roof 1,053,575

External walls 1,107,781

Windows 99,110

External doors 134,450

Internal walls 297,555

Internal screens 6,800

Internal doors 60,100

Wall finishes 102,471

Floor finishes 101,811

Ceiling finishes 115,246

Fitments 137,948

Hydraulic services 203,630

Mechanical services 302,804

Fire services 381,090

Electrical services 394,820

Transport services Excl

Bwic 20,000

5,713,541TOTAL NET CONSTRUCTION COST

Page 216-Nov-2017AECOM Project No. 60539394


Cost Plan :



A


SUBSTRUCTURE

Detailed excavation

1 Detailed excavation to pad footing m370 45.00 3,150

2 Backfilling with excavated material to workingspace

m312 15.00 180

3 Disposal of excavated unsuitable material andtopsoil

m358 38.00 2,204

Pad footings

4 1200 x 1200 x 500 deep reinforced concrete padfootings :[80 no]

m358 260.00 15,080

5 Side formwork to pad footings Incl192 0

6 Reinforcement to pad footings (80Kg/m3) t4.64 2,200.00 10,208

Slab on grade

7 150 thick reinforced concrete ground slab,including attached/edge beams :[7,038 m2]

m31,056 250.00 264,000

8 Edge formwork to ground slabs not exceeding250mm high

m436 25.00 10,900

9 Formwork to setdown m101 20.00 2,020

10 Formwork sundries m27,038 5.00 35,190

11 Mesh reinforcement in two layers m27,038 20.00 140,760

12 Surface finish m27,038 4.00 28,152

13 Concrete sundries / joints m27,038 5.00 35,190

14 50mm sand blinding m27,038 4.00 28,152

15 Vapour barrier m27,038 4.00 28,152

16 100 thick base course m27,038 11.50 80,937

Termite treatment

17 Allowance for termite system - to slab perimeters Excl436 0

684,275Total - Substructure

COLUMNS

Steel columns

18 C1 - 410 UB 54 :[13 no] t9.65 4,800.00 46,334

19 C2 - 200 UC 60 :[14 no] t11.55 4,800.00 55,440

20 C3 - 250 UC 73 :[18 no] t18.07 4,800.00 86,726

21 Assume 150 SHS to offices - (from Level 1 to roof):[11 no]

t2.27 4,800.00 10,901

22 Allow for anchor bolt no224 35.00 7,840

23 Allowance for structural steel connections Incl 0

24 Allowance for surface finish Incl 0



Cost Plan :



A


25 Internal painting to steel columns Incl777 0

Concrete Columns

From Footing to Level 1

26 Concrete to 600x600mm columns :[36 no] m339 260.00 10,140

27 Formwork to sides of columns m2312 120.00 37,440

28 Allowance for formwork sundries m2312 2.00 624

29 Reinforcement to columns (assume 200kg/m3) t8.42 2,200.00 18,533

30 Internal painting to concrete columns m2312 10.00 3,120

277,098Total - Columns

UPPER FLOORS

Reinforced concrete

31 200 thick reinforced concrete suspended slab andattached beams

m3206 260.00 53,560

32 Surface finish m2835 4.00 3,340

33 Concrete sundries m2835 5.00 4,175

34 Allowance for joints m2835 5.00 4,175

Formwork

35 To soffit of slab m2835 80.00 66,800

36 To sides of slab soffit n.e 200mm thick m225 50.00 11,250

37 To sides of beams m2130 80.00 10,400

Reinforcement

38 To suspended concrete slab (110Kg/m3) t18.37 2,000.00 36,730

39 To attached beams (220Kg/m3) t8.57 2,000.00 17,146

207,576

207,576Total - Upper Floors

STAIRCASES

Steel Staircase

Internal Staircase - office 1A

40 1200mm wide structural steel staircase to FirstFloor

m/r4 2,650.00 10,600

41 Metal Handrail and balustrade incl

42 Extra over for soffit paint m/r4 75.00 300

43 Extra over for safety nosing m/r4 450.00 1,800

Internal Staircase - office 1B

44 1200mm wide structural steel staircase to FirstFloor

m/r4 2,650.00 10,600

45 Metal Handrail and balustrade incl

46 Extra over for soffit paint m/r4 75.00 300



Cost Plan :



A


47 Extra over for safety nosing m/r4 450.00 1,800

Subtotal 25,400

25,400Total - Staircases

ROOF

Structural steelwork

Warehouse Roof

48 Roof structural steelwork including connection andsurface finish

m26,610 60.00 396,595

Office Roof


m2842 60.00 50,520

50 Allow for structural steelwork to metal pergola m29 200.00 1,800

Warehouse Awning


m2878 60.00 52,680

Metal sheet roofing

Warehouse Roof

52 RF01 - Profiled clip fixed metal sheet roofing(colour:Zincalume) with 2.5 degree pitch andincluding flashing, capping and the like

m26,610 38.00 251,180

53 Extra over RF02 - - Profiled clip fixed metal sheetroofing (colour: Translucent white opal)

m2988 15.00 14,820

54 Wire safety mesh to roof m26,610 2.00 13,220

55 Double sided aluminum foil vapour barrier m26,610 2.00 13,220

56 75mm thick roof insulation m26,610 7.50 49,575

57 Roof safety and access system m26,610 5.00 33,050

Office Roof

58 RF03 - Colourbond "Kliplock" metal sheet roofingwith 2.5 degree pitch and including flashing,capping and the like

m2842 38.00 31,996

59 Wire safety mesh to roof m2842 2.00 1,684

60 Double sided aluminum foil vapour barrier m2842 2.00 1,684

61 75mm thick roof insulation m2842 7.50 6,315

62 Roof safety and access system m2842 5.00 4,210

Warehouse Awning


m2878 38.00 33,364

64 Fc sheeting to awning soffit m2878 42.00 36,876

65 External painting to Fc soffit m2878 12.00 10,536

Roof plumbing



Cost Plan :



A


Warehouse Roof

66 Allow for roof plumbing m26,610 5.00 33,050

Office Roof

67 Allow for roof plumbing m2842 10.00 8,420

Warehouse Awning


1,053,575Total - Roof

EXTERNAL WALLS

Precast concrete wall panels

Warehouse

69 CN01 - Precast concrete Dado panel, includingframing

m2707 175.00 123,725

70 External texture acrylic paint finish colour:colourbond@windspray

m2707 15.00 10,605

Main Office and showroom - 1A


m27 175.00 1,225


m27 15.00 105

Alucobond cladding system


73 Structural wall framing m2701 80.00 56,080

74 CD01 - Alucobond@PE wall cladding with darkgrey metallic colour finish; including insulation,mesh and sislation

m2642 280.00 179,760

75 300mm thick aluminium wall fin with alucobondfinish system

m259 550.00 32,450

Main Office and showroom - 1B



m2203 280.00 56,840

78 CD01 Parapet wall - Alucobond@PE wall cladding( to both side ) with dark grey metallic colour finish;:[7 m]

m213 600.00 7,800

79 CD02 - Alucobond@PE wall cladding with smokesiliver metallic colour finish; including insulation,mesh and sislation

m2235 280.00 65,800

80 300mm thick aluminium wall fin with alucobondfinish system

m270 400.00 28,000

Metal wall cladding

Warehouse



Cost Plan :



A


81 Structural wall framing m23,565 80.00 285,200

82 CD03- Profiled metal wall cladding with horizontal /vertical profile, including insulation and mesh-Colourbond@shale grey

m22,950 50.00 147,500

83 CD04- Profiled metal wall cladding with horizontal /vertical profile, including insulation and mesh-Colourbond@Monument

m2615 50.00 30,750

84 Allow for external logo "Corporate" fixed to externalwall - at North elevation - Grid 1H

No1 6,000.00 6,000

85 Allow for external logo "Corporate" fixed to externalwall - at North elevation - Grid 1B

No1 3,000.00 3,000

86 Allow for external logo "Corporate" fixed to externalwall - at North elevation - Grid 1.2-1.3

No1 3,000.00 3,000

Damp proof course

87 Allow for damp proof course to perimeter ofbuilding

m436 15.00 6,540

Miscellaneous and sundry works

88 Miscellaneous and sundry works %2.0 1,086,060.00 21,721

1,107,781Total - External walls

WINDOWS

Aluminum framed windows

Main Office - 1A

89 Aluminum frame window, with powder coatedfinish, double glazed

m284 450.00 37,800

Main Office - 1B

90 Aluminum frame window, with powder coatedfinish, double glazed :[19 no]

m2103 450.00 46,350

Window furnishing

Main Office 1A and 1B

91 Allow for window roller blind m2187 80.00 14,960

99,110Total - Windows

EXTERNAL DOORS

Aluminum framed glazed doors

Glazed Doors

Main Office - 1A

92 Aluminum framed glazed single doors no1 1,800.00 1,800

93 Allow for safety decals m1 50.00 50

Hardware

94 To single door no1 450.00 450

95 Extra over for overhead door closer no1 200.00 200



Cost Plan :



A


Main Office - 1B

96 Aluminum framed glazed double doors no3 2,150.00 6,450


Hardware

98 To double door no6 900.00 5,400

99 Extra over for overhead door closer no6 200.00 1,200

Glazed folding door

Main Office - 1A

100 Aluminum framed folding glazed doors to outdoorarea :[1 no]

m212 850.00 10,200


Automatic glazed sliding door

Main Office - 1A

102 Glazed double sliding door to lobby no1 8,500.00 8,500


104 Extra over for automatic system no1 5,000.00 5,000

Timber door and frame

Doors

105 Single timber fire door and frame to warehouse no6 800.00 4,800

Hardware

106 To single door no6 450.00 2,700

Paint


Roller shutter doors

Warehouse

108 RSD - 3000 x 4500mm high motorized roller shutterdoor

no4 4,750.00 19,000

109 RSD - 6000 x 5800 high motorized roller shutterdoor

no7 9,500.00 66,500

134,450Total - External doors

INTERNAL WALLS



110 150 thick precast concrete wall panels, includingframing to lift shaft walls

m260 175.00 10,500

Main Office - 1B



Cost Plan :



A


111 150 thick precast concrete wall panels, includingframing to lift shaft walls

m257 175.00 9,975

Reinforced blockwork


112 190 thick reinforced concrete blockwork wall m2348 150.00 52,200

113 Allow for bond beam m10 50.00 500

114 Allow for movement and control joints m2348 10.00 3,480

Main Office - 1B



117 Allow for movement and control joints m257 10.00 570

Warehouse

118 Inter-tenancy wall - 190 thick reinforced concreteblockwork wall

m2302 150.00 45,300

Plasterboard lining and partitions


119 Plasterboard on furring channels to internal skin ofexternal walls

m2299 40.00 11,960

120 Plasterboard on furring channels to block andconcrete walls

m2390 40.00 15,600

121 Plasterboard on furring channels to Lift shaft wall m260 40.00 2,400

122 Metal stud partition with plasterboard each side,including insulation

m2409 105.00 42,945

123 Extra over for moisture resistant plasterboard m2274 15.00 4,110

124 Allow for noggings m21,158 10.00 11,580

Main Office - 1B


m2209 40.00 8,360

126 Plasterboard on furring channels to block andconcrete walls

m2130 40.00 5,200

Plasterboard on furring channels to Lift shaft wall 57 40.00 2,280

127 Metal stud partition with plasterboard each side,including insulation

m2209 105.00 21,945


129 Allow for noggings m2605 10.00 6,050

Toilet partitions


GF



Cost Plan :



A


130 Set of 2 toilet/shower cubicles comprising 1 xdivision panel + 2 doors + 1 front panels + 2 nibpanels + aluminum head rails + feet and channels+ gravity hinges + indicator bolt

No1 2,400.00 2,400

131 Set of 3 toilet /shower cubicles comprising 2 xdivision panels + 3 doors + 2 front panels + 2 nibpanels + aluminum head rails + feet and channels+ gravity hinges + indicator bolts

No1 3,600.00 3,600

Level 1

132 Set of 2 toilet cubicles comprising 1 x division panel+ 2 doors + 1 front panels + 2 nib panels +aluminum head rails + feet and channels + gravityhinges + indicator bolt

No2 2,400.00 4,800

Main Office - 1B

GF

133 Set of 1 toilet cubicles comprising 1 x division panel+ 1 doors + aluminum head rails + feet andchannels + gravity hinges + indicator bolt

No2 1,200.00 2,400

Level 1

134 Set of 2 toilet cubicles comprising 1 x division panel+ 2 doors + 2 front panels + 2 nib panels +aluminum head rails + feet and channels + gravityhinges + indicator bolt

No1 2,400.00 2,400

135 Set of 1 toilet cubicles comprising 1 x division panel+ 1 doors + aluminum head rails + feet andchannels + gravity hinges + indicator bolt

No1 1,200.00 1,200

297,555Total - Internal walls

INTERNAL SCREENS

Internal windows


136 Aluminium framed glazed internal fixed windows :[5no]

m28 500.00 4,000

Glazed partitions

Main Office - 1A

137 Internal glazed screen to meeting m26 450.00 2,700

138 Safety decal m2 50.00 100

6,800Total - Internal screens

INTERNAL DOORS


Doors


GF

139 Single timber fire door and frame no3 800.00 2,400

140 Single timber door and frame no6 650.00 3,900



Cost Plan :



A


141 Double timber fire door and frame no1 1,500.00 1,500

Level 1

142 Single timber fire door and frame no1 800.00 800


144 Double timber door and frame no1 1,200.00 1,200

Main Office - 1B

GF

145 Single timber fire door and frame no1 800.00 800


Level 1


Hardware

148 To single fire door no5 550.00 2,750

149 To single door no27 450.00 12,150

150 To double fire door no1 1,100.00 1,100

151 To double door no1 900.00 900

Paint

152 To single door no32 250.00 8,000

153 To double door no2 350.00 700

Internal Glazed doors

Main Office - 1A

154 1500 x 2100mm high glazed single sliding door tobreakout area

no1 3,500.00 3,500

155 1800 x 2100mm high glazed double swing door toshowroom

no1 5,500.00 5,500


60,100Total - Internal doors

WALL FINISHES

Ceramic wall tiles


157 Ceramic wall tiles to WCs and cleaner m2211 100.00 21,100

Main Office - 1B


Waterproofing


159 Waterproofing to shower walls m240 40.00 1,600

Main Office - 1B

160 Waterproofing to shower walls m28 40.00 320



Cost Plan :



A


Wall Rendering


161 To 190 thick reinforced concrete blockwork wall -ond side

m2348 35.00 12,180

Main Office - 1B

162 To 190 thick reinforced concrete blockwork wall -one side

m2158 35.00 5,530

Warehouse

163 Internal rendering to blockwalls - 2 sides m2603 35.00 21,105

Paint


164 To rendered wall m2348 12.00 4,176

165 To plasterboard walls m2939 12.00 11,268

Main Office - 1B



Warehouse


102,471Total - Wall finishes

FLOOR FINISHES

Recessed door mats


169 Recessed door mat to main door entrance no3 1,500.00 4,500

Main Office - 1B


Carpet


171 Carpet tiles m2482 50.00 24,100

172 Aluminium skirting m321 15.00 4,815

Main Office - 1B

173 Carpet tiles m2365 50.00 18,250

174 Extra over Feature tiling to reception / waiting area m230 125.00 3,750


Vinyl flooring


176 Non-slip vinyl flooring m266 50.00 3,300



Cost Plan :



A


177 Coved skirting m62 25.00 1,550

Main Office - 1B

178 Non-slip vinyl flooring m272 50.00 3,600

179 Coved skirting m64 25.00 1,600

Ceramic tiling


180 Ceramic tiling m293 100.00 9,300

181 Extra over Feature tiling to reception / waiting area excl 80.00

Main Office - 1B

182 Ceramic tiling m255 100.00 5,500

183 Extra over Feature tiling to reception / waiting area excl 80.00

Waterproofing


184 Waterproofing to wet areas m289 40.00 3,560

185 Waterproofing membrane upturn to floortermination

m120 15.00 1,800

Main Office - 1B



m76 15.00 1,140

Concrete sealer


188 Show room m2196 6.00 1,176

Warehouse

189 Concrete sealer to warehouse Excl6,373

Ducted skirting

Warehouse

190 Ducted skirting Excl414

Tactile tiles


191 Allow for stainless steel tactile tiles m23 1,000.00 3,000

Main Office - 1B


101,811Total - Floor finishes

CEILING FINISHES



Cost Plan :



A


EXTERNAL CEILING

Main Office - 1B

193 Allow for 6mm FC lining to soffit of balcony m212 95.00 1,140

Paint to ceiling

Main Office - 1B

194 Painting to FC ceiling m212 10.00 120

195 Allow paint to external concrete soffit m2246 10.00 2,460

INTERNAL CEILING

Suspended ceiling


196 Prefinished acoustic tiled ceiling includingsuspended framing system

m2552 45.00 24,840

197 13mm flush set plasterboard ceiling, includingsuspended framing

m2285 65.00 18,525

198 Extra over for moisture resistant plasterboard inwet areas

m289 5.00 445

199 Acoustic ceiling insulation m2837 15.00 12,555

200 EO above for bulkheads - say 10% of ceiling ares m284 150.00 126

201 Shadowline m550 12.00 6,600

202 Allowance for access panels to ceilings no6 300.00 1,800

Main Office - 1B


m2437 45.00 19,665

204 13mm flush set plasterboard ceiling, includingsuspended framing

m244 80.00 3,520


m244 5.00 220


207 EO above for bulkheads - say 10% of ceiling ares m248 150 72

208 Shadowline m317 12.00 3,804


Paint to ceiling


210 To plasterboard ceiling m2285 12.00 3,420

211 To plasterboard bulkhead m284 12.00 1,004

Main Office - 1B

212 To plasterboard ceiling m244 12.00 528

213 To plasterboard bulkhead m248 12.00 577

115,246Total - Ceiling finishes



Cost Plan :



A


FITMENTS

Glazed Balusterade


214 Assume 1200mm high glazed balustrde at level 1void

m11 950.00 10,450

Splashback


215 600mm high glass splashback above sinkcupboard

m5 450.00 2,250



m10 450.00 4,500

Joinery

Office 1A

217 Kitchen sink cupboard with overhead storagecupboard :[3 no]

m11 1,200.00 13,200

218 Kitchen island cupboard with benchtop :[1 no] m4 1,500.00 6,000

219 Full height cupboard m3 1,200.00 3,600

Office 1B

220 Reception counter :[1 no] m6 1,200.00 7,200


m9 1,200.00 10,800

Urinal Panel

Office 1A

222 Wall mounted urinal panel no4 250.00 1,000

Office 1B

223 Wall mounted urinal panel no3 250.00 750

Sanitary fittings

Office 1A

224 Toilet paper holder no9 50.00 450

225 Hand dryer no5 250.00 1,250

226 Soap dispenser no10 150.00 1,500

227 Coat hooks no13 20.00 260

228 Grab rails no2 350.00 700

229 Soap dish no3 100.00 300

230 Stainless steel fixed shelf no1 100.00 100

231 Shower folding seat no1 450.00 450



Cost Plan :



A


232 Shower curtain no1 250.00 250

233 Mirror no10 450.00 4,500

Office 1B


235 Hand dryer no3 250.00 750

236 Soap dispenser no1 150.00 150

237 Coat hooks no6 20.00 120

238 Grab rails no1 350.00 350

239 Soap dish no1 100.00 100




243 Mirror no7 450.00 3,150

Bollards

244 Allow for 800mm high concrete bollard with yellowcolour safety paint

Item1 15,000.00 15,000

Metalwork

245 Access ladder to roof (allowance) no2 2,750.00 5,500

246 Metal angles to dock edge m54 175.00 9,450

247 Internal column protection to warehouse Item1 10,000.00 10,000

Dock Bumper

248 3000mm long resilient laminated rubber dockbumper; horizontal

no4 600.00 2,400


no7 1,000.00 7,000

Building and Statutory Signage

250 Offices and amenities m21,399 5.00 6,995

251 Warehouse m26,373 1.00 6,373


252 Loose furniture Excl

137,948Total - Fitments

HYDRAULIC SERVICES

Hydraulic services with sanitary ware

253 To office area m21,399 100.00 139,900

254 To warehouse m26,373 10.00 63,730



Cost Plan :



A


203,630Total - Hydraulic services

MECHANICAL SERVICES

Air conditioning

255 To offices m21,399 180.00 251,820

Smoke extraction and ventilation system

256 To warehouse m26,373 8.00 50,984

302,804Total - Mechanical services

FIRE SERVICES

Sprinklers

257 To offices m21,399 85.00 118,915

258 To warehouse m26,373 25.00 159,325

Fire hydrants

259 Fire hydrants item1 25,000 25,000

Fire hose reels

260 Fire hose reels item1 25,000 25,000

Dry fire services

261 To offices m21,399 15.00 20,985

262 To warehouse m26,373 5.00 31,865

381,090Total - Fire services

ELECTRICAL SERVICES

Electrical/Communications and security

263 To offices m21,399 100.00 139,900

264 To warehouse m26,373 40.00 254,920

394,820Total - Electrical services

TRANSPORT SERVICES

Dock Levellers

265 Dock Leveller to dock Excl1 0

ExclTotal - Transport services

BWIC

266 Bwic item1 20,000 20,000

20,000Total - Bwic



Cost Plan :

Revision : External Works and Services


A


Roads and pavements 769,307

Outbuilding 27,750

Landscaping, fencing etc 495,770

External services 928,100




Cost Plan :



A


ROADS AND PAVEMENTS

Concrete hardstanding area

1 150 thick reinforced concrete pavement (heavyduty) on 150 thick base course

m24,580 95.00 435,100

2 Extra over for truck loading ramp down area m2522 120.00 62,640

Open car park

3 30 thick asphalt pavement (light duty) on 150 thickbase course

m21,589 68.00 108,052

4 Road kerb m859 65.00 55,835

5 Wheelstops no49 100.00 4,900

Concrete footpaths

6 100 thick reinforced concrete pavement on 150thick base course

m2496 85.00 42,160

7 Kerb ramp no2 1,500.00 3,000

Paver

8 Concrete paver to outdoor area m2231 120.00 27,720

Line marking

9 Carpark no49 100.00 4,900

10 Directional arrow item1 5,000.00 5,000

Road signage

11 Road signage item1 5,000.00 5,000

Vehicular crossover

12 Vehicular crossover no3 5,000.00 15,000

769,307Total - Roads and pavements

OUTBUILDING

Outbuilding

13 Pump house - base building m237 750.00 27,750

27,750Total - Outbuilding

LANDSCAPING, FENCING ETC

Soft landscaping

14 300 thick topsoil m23,692 10.00 36,920

15 MD - white Feather Honey Myrtle - 100L no4 250.00 1,000


17 EF - Red Ironbark - 45L no40 120.00 4,800

18 AD - Black wattle - 45L no4 120.00 480

19 Mn - Ball Honey Myrtle - 5L (3 no. / m2) no759 20.00 15,180

20 Shrubs & ground covers - 130mm (3 no. /m2) no9,558 5.00 47,790

21 50mm mulch m23,692 5.00 18,460

22 Establishment and maintenance item1 10,000 10,000

Irrigation system



Cost Plan :



A


23 Irrigation system item1 25,000 25,000

Quartz gravel mulch

24 Geo fabric material under pebble mulch m229 5.00 145

25 75mm thick selected pebble mulch m229 25.00 725

26 Galvanised patio tubing nailed and stabalized withspicks

m21 10.00 210

Hard landscaping

27 Tree-tie with jarrah stake no100 45.00 4,500

28 Bike rack item1 2,500.00 2,500

29 Security kiosk to car entry / exit (allowance) no1 5,000.00 5,000

Fencing

30 Fence (Type 1) - '2400 high black anodisedpalisade security fencing

m341 270.00 92,070

31 Fench (Type 2) - 2100 high chainwire fence with 3x strands of barbed wire above

m193 50.00 9,650

32 Extra over for single security gate to fence type 1 no1 3,500.00 3,500

33 Car entry and exit gates no4 7,500.00 30,000

34 Automatic tracked palisade operated gate no1 20,000.00 20,000

Retaining Walls

35 Average 1300mm high retaining block wallsincluding capping, footings, waterproofing,aggragate drain and the likegranular backfilling, :[98 m]

m2127 500.00 63,500

36 Extra over for safety barrier to top of retaining wall m98 200.00 19,600


m2245 300.00 73,500

Signage

38 Pylon sign no1 5,000.00 5,000

495,770Total - Landscaping, fencing etc

EXTERNAL SERVICES

Electrical

39 Connection to existing services item1 20,000.00 20,000

40 External lighting item1 75,000.00 75,000

41 HV cabling and associated works item1 200,000.00 200,000

42 Padmount power kiosk no1 50,000.00 50,000

43 Sub-station - included in building 3 Note

Communications


Water




Cost Plan :



A


Fire


47 10.18m dia fire sprinkler tank and pump allowance item1 100,000.00 100,000

Sewer


Stormwater

49 SW - stormwater drainage m489 250.00 122,250

50 RW - roof water drainage m319 150.00 47,850

51 GD - Grated drain m56 250.00 14,000

52 SGGP - Single grated gully pit no14 2,500.00 35,000

53 SJP - Sealed junction pit no12 3,500.00 42,000

54 GPT no2 10,000.00 20,000


56 4.85m dia rainwater tank no1 12,000.00 12,000

57 OSD underground tank no2 50,000.00 100,000

928,100Total - External services



Cost Plan :


Revision : PROJECT SUMMARY


A

Construction Costs

1 Building 4 Warehouse Facility m212,411 506.53 6,286,513

External Works and Services 2,453,455

Sub-total 8,739,968

Preliminaries

2 Preliminaries %5.50 480,698

3 Margin %3.75 345,775

Sub-total 826,473

Total of Construction Costs 9,566,441

Project Costs

4 Professional fees %3.50 334,825

5 Authority fees and charges %0.85 84,161

Sub-total 418,986

GST

6 GST %10 998,543

TOTAL END COST 10,983,970

AECOM Project No. 60539394 Page 116-Nov-2017


Cost Plan :



A


Construction Costs

Substructure 1,191,678

Columns 283,026

Roof 1,816,443

External walls 931,255

Windows 36,040

External doors 119,080

Internal walls 254,675

Internal screens 3,300

Internal doors 16,300

Wall finishes 71,886

Floor finishes 52,140

Ceiling finishes 35,812

Fitments 104,951

Hydraulic services 171,810

Mechanical services 190,448

Fire services 459,430

Electrical services 528,240

Transport services Excl

Bwic 20,000




Cost Plan :



A


SUBSTRUCTURE

Detailed excavation

1 Detailed excavation to pad footing m387 45.00 3,915

2 Backfilling with excavated material to workingspace

m315 15.00 225

3 Disposal of excavated unsuitable material andtopsoil

m372 38.00 2,736

Pad footings

4 1200 x 1200 x 500 deep reinforced concrete padfootings :[100 no]

m372 260.00 18,720

5 Side formwork to pad footings Incl240 0

6 Reinforcement to pad footings (80Kg/m3) t5.76 2,200.00 12,672

Slab on grade

7 150 thick reinforced concrete ground slab,including attached/edge beams :[12,507 m2]

m31,877 250.00 469,250

8 Edge formwork to ground slabs not exceeding250mm high

m519 25.00 12,975

9 Formwork to setdown m103 20.00 2,060

10 Formwork sundries m212,507 5.00 62,535

11 Mesh reinforcement in two layers m212,507 20.00 250,140

12 Surface finish m212,507 4.00 50,028

13 Concrete sundries / joints m212,507 5.00 62,535

14 50mm sand blinding m212,507 4.00 50,028

15 Vapour barrier m212,507 4.00 50,028

16 100 thick base course m212,507 11.50 143,831

Termite treatment

17 Allowance for termite system - to slab perimeters Excl519 0

1,191,678Total - Substructure

COLUMNS

Steel columns

18 C1 - 410 UB 54 :[20 no] t11.34 4,800.00 54,432

19 C2 - 200 UC 60 :[21 no] t17.26 4,800.00 82,858

20 C3 - 250 UC 73 :[26 no] t22.97 4,800.00 110,237

21 Assume 150 SHS to offices :[33 no] t4.48 4,800.00 21,499

22 Allow for anchor bolt no400 35.00 14,000

23 Allowance for structural steel connections Incl 0

24 Allowance for surface finish Incl 0

25 Internal painting to steel columns Incl1,190 0



Cost Plan :



A


283,026Total - Columns

ROOF

Structural steelwork

Warehouse Roof


m212,448 60.00 746,870

Office Roof


m2470 60.00 28,200

East and West Warehouse Awning


m21,531 60.00 91,860

Metal sheet roofing

Warehouse Roof


m212,448 38.00 473,024

30 Extra over RF02 - - Profiled clip fixed metal sheetroofing (colour: Translucent white opal)

m21,492 15.00 22,380

31 Wire safety mesh to roof m212,448 2.00 24,896

32 Double sided aluminum foil vapour barrier m212,448 2.00 24,896

33 75mm thick roof insulation m212,448 7.50 93,360

34 Roof safety and access system m212,448 5.00 62,240

Office Roof

35 RF03 - Colourbond "Kliplock" metal sheet roofingwith 2.5 degree pitch and including flashing,capping and the like

m2470 38.00 17,860

36 Wire safety mesh to roof m2470 2.00 940

37 Double sided aluminum foil vapour barrier m2470 2.00 940

38 75mm thick roof insulation m2470 7.50 3,525

39 Roof safety and access system m2470 5.00 2,350



m21,531 38.00 58,178

41 Fc sheeting to awning soffit m21,531 42.00 64,302

42 External painting to Fc soffit m21,531 12.00 18,372

Roof plumbing

Warehouse Roof


Office Roof



Cost Plan :



A





1,816,443Total - Roof

EXTERNAL WALLS


Warehouse


m2854 175.00 149,450


m2854 15.00 12,810

Alucobond cladding system

Main Office



m2123 280.00 34,440

50 CD02 - Alucobond@PE wall cladding with smokesilver metallic colour finish; including insulation,mesh and sislation

m2263 280.00 73,640

51 300mm thick aluminum wall fin with alucobondfinish system

m243 550.00 23,650

Metal wall cladding

Warehouse

52 Structural wall framing m24,163 80.00 333,040

53 CD03- Profiled metal wall cladding with horizontal /vertical profile, including insulation and mesh-Colourbond@shale grey

m22,725 50.00 136,250

54 CD04- Profiled metal wall cladding with horizontal /vertical profile, including insulation and mesh-Colourbond@Monument

m21,438 50.00 71,900

55 Allow for external logo "Corporate" fixed to externalwall

no2 9,000.00 18,000

External glazed screen

Main Office

56 GL01 - Full height aluminum framed glazed wall(super blue 40)

m247 450.00 21,150

Damp proof course

57 Allow for damp proof course to perimeter ofbuilding

m519 15.00 7,785



Cost Plan :



A



58 Miscellaneous and sundry works %2.0 912,995.00 18,260

931,255Total - External walls

WINDOWS

Aluminium framed windows

Main Office

59 Aluminium frame window, with powder coatedfinish, double glazed :[3 no]

m268 450.00 30,600

Window furnishing

Main Office

60 Allow for window roller blind m268 80.00 5,440

36,040Total - Windows

EXTERNAL DOORS

Aluminum framed glazed doors

Glazed Doors

Main Office

61 Aluminum framed glazed double doors no2 2,150.00 4,300


Hardware

63 To double door no2 900.00 1,800

64 Extra over for overhead door closer no4 200.00 800


Doors

Warehouse


Hardware


Paint


Roller shutter doors

Warehouse

68 3000 x 4500mm high motorized roller shutter door no6 4,750.00 28,500

69 6000 x 5800mm high motorized roller shutter door no8 9,500.00 76,000

119,080Total - External doors

INTERNAL WALLS



Cost Plan :



A


Reinforced blockwork

Main Office



72 Allow for movement and control joints m2230 10.00 2,300

Warehouse

73 Inter-tenancy wall - 190 thick reinforced concreteblockwork wall

m21,055 150.00 158,250

Plasterboard lining and partitions

Main Office


m2155 40.00 6,200

75 Metal stud partition with both side plasterboard,including insulation

m2260 105.00 27,300


77 Allow for noggings m2415 10.00 4,150

Warehouse

78 Furring channels with 2 layers fire resistantplasterboard lining to internal face of external walls

Excl 0

Toilet partitions

Main Office

79 Set of single toilet cubicle comprising 1 x sidepanel + 1 door + 2 nib panels + aluminum head rail+ feet and channel + gravity hinges + indicator bolt

No1.00 1,200.00 1,200

80 Set of 4 toilet / shower cubicles comprising 3 xdivision panels + 4 doors + 3 front panels + 2 nibpanels + aluminum head rails + feet and channels+ gravity hinges + indicator bolts

No2.00 4,800.00 9,600

81 Set of 3 toilet cubicles comprising 2 x divisionpanels + 3 doors + 2 front panels + 2 nib panels +aluminum head rails + feet and channels + gravityhinges + indicator bolts

No2.00 3,600.00 7,200

254,675Total - Internal walls

INTERNAL SCREENS

Glazed partitions

Main Office

82 Internal glazed screen to meeting m27 450.00 3,150

83 Safety decal m3 50.00 150

3,300Total - Internal screens

INTERNAL DOORS




Cost Plan :



A


Doors

Main Office



86 Single timber service door and frame no2 450.00 900

Hardware

87 To single fire door no2 550.00 1,100


Paint


16,300Total - Internal doors

WALL FINISHES

Ceramic wall tiles

Main Office


Waterproofing

Main Office

91 Waterproofing to shower walls m215 40.00 600

Wall Rendering

Main Office

92 Internal rendering to blockwalls m2230 35.00 8,050

Paint

Main Office



Warehouse

95 To concrete walls - internal face m2854 12.00 10,248

96 To - Intertenancy wall - 190 thick reinforcedconcrete blockwork wall

m22,110 12.00 25,320

71,886Total - Wall finishes

FLOOR FINISHES

Recessed door mats

Main Office


Carpet

Main Office



Cost Plan :



A


98 Carpet tiles m2401 50.00 20,050


Vinyl flooring

Main Office

100 Non-slip vinyl flooring m29 50.00 450

101 Coved skirting m16 25.00 405

Ceramic tiling

Main Office

102 Feature tiling to reception / waiting area (5.5 x 6) m233 150.00 4,950

103 Ceramic tiling to WCs and cleaner m288 100.00 8,800

Waterproofing



m103 15.00 1,545

Concrete sealer

Warehouse

106 Concrete sealer to warehouse Excl11,881

Ducted skirting

Warehouse

107 Allow Ducted skirting Excl467

Tactile tiles

Main Office


52,140Total - Floor finishes

CEILING FINISHES

Suspended ceiling

Main Office


m2442 45.00 19,890


m288 5.00 440


112 EO above for bulkheads - say 10% of ceiling ares m253 150.00 80

113 Shadowline m330 12.00 3,960



Cost Plan :



A



Paint to ceiling

Main Office

115 To plasterboard ceiling m288 12.00 1,056

116 To plasterboard bulkhead m253 12.00 636

35,812Total - Ceiling finishes

FITMENTS

Splashback

Main Office


m7 450.00 3,150

Joinery

Main Office

118 Reception counter with side table :[2 no] m8 1,200.00 9,600


m7 1,200.00 8,400

120 Kitchen linen cupborad no2 750.00 1,500

Urinal Panel

121 Wall mounted urinal panel no6 250.00 1,500

Sanitary fittings

Main Office


123 Hand dryer no6 250.00 1,500

124 Soap dispenser no12 150.00 1,800

125 Coat hooks no16 20.00 320

126 Grab rails no2 350.00 700

127 Soap dish no2 100.00 200




131 Mirror no12 450.00 5,400

132 Mop holder no2 150.00 300

Bollards

133 Allow for 800mm high concrete bollard with yellowcolour safety paint

Item1 15,000.00 15,000



Cost Plan :



A


Metalwork

134 Access ladder to roof (allowance) no2 2,750.00 5,500

135 Metal angles to dock edge m66 175.00 11,550

136 Internal column protection to warehouse Item1 10,000.00 10,000

Dock Bumper


no6 600.00 3,600


no8 1,000.00 8,000

Building and Statutory Signage

139 Offices and amenities m2530 5.00 2,650

140 Warehouse m211,881 1.00 11,881


141 Loose furniture Excl

104,951Total - Fitments

HYDRAULIC SERVICES

Hydraulic services with sanitary ware

142 To office area m2530 100.00 53,000

143 To warehouse m211,881 10.00 118,810

171,810Total - Hydraulic services

MECHANICAL SERVICES

Air conditioning

144 To offices m2530 180.00 95,400

Smoke extraction and ventilation system

145 To warehouse m211,881 8.00 95,048

190,448Total - Mechanical services

FIRE SERVICES

Sprinklers

146 To offices m2530 85.00 45,050

147 To warehouse m211,881 25.00 297,025

Fire hydrants

148 Fire hydrants item1 25,000 25,000

Fire hose reels

149 Fire hose reels item1 25,000 25,000

Dry fire services

150 To offices m2530 15.00 7,950



Cost Plan :



A


151 To warehouse m211,881 5.00 59,405

459,430Total - Fire services

ELECTRICAL SERVICES

Electrical/Communications and security

152 To offices m2530 100.00 53,000

153 To warehouse m211,881 40.00 475,240

528,240Total - Electrical services

TRANSPORT SERVICES

Dock Levellers

154 Dock Leveller to dock Excl1 0

ExclTotal - Transport services

BWIC

155 Bwic item1 20,000 20,000

20,000Total - Bwic



Cost Plan :



A


Roads and pavements 1,107,655

Outbuilding 27,750

Landscaping, fencing etc 352,675

External services 965,375




Cost Plan :



A


ROADS AND PAVEMENTS

Concrete hardstanding area

1 150 thick reinforced concrete pavement (heavyduty) on 150 thick base course

m27,329 95.00 696,255

2 Extra over for truck loading ramp down area m2822 120.00 98,640

Open car park

3 30 thick asphalt pavement (light duty) on 150 thickbase course

m22,030 68.00 138,040

4 Road kerb m1,168 65.00 75,920

5 Wheelstops no50 100.00 5,000

Concrete footpaths

6 100 thick reinforced concrete pavement on 150thick base course

m2560 85.00 47,600

7 Kerb ramp no2 1,500.00 3,000

Paver

8 Concrete paver to outdoor area m2110 120.00 13,200

Line marking

9 Carpark no50 100.00 5,000

10 Directional arrow item1 5,000.00 5,000

Road signage

11 Road signage item1 5,000.00 5,000

Vehicular crossover

12 Vehicular crossover no3 5,000.00 15,000

1,107,655Total - Roads and pavements

OUTBUILDING

Outbuilding

13 Pump house - base building m237 750.00 27,750

27,750Total - Outbuilding

LANDSCAPING, FENCING ETC

Soft landscaping

14 300 thick topsoil m22,950 10.00 29,500


16 EF - Red Ironbark - 45L no13 120.00 1,560

17 AD - Black wattle - 45L no4 120.00 480

18 Mn - Ball Honey Myrtle - 5L (3 no. / m2) no873 20.00 17,460

19 Shrubs & ground covers - 130mm (3 no. /m2) no7,101 5.00 35,505

20 50mm mulch m22,950 5.00 14,750

21 Establishment and maintenance item1 10,000 10,000

Irrigation system

22 Irrigation system item1 25,000 25,000



Cost Plan :



A


Quartz gravel mulch

23 Geo fabric material under pebble mulch m2120 5.00 600

24 75mm thick selected pebble mulch m2120 25.00 3,000

25 Galvanised patio tubing nailed and stabalized withspicks

m51 10.00 510

Hard landscaping

26 Tree-tie with jarrah stake no62 45.00 2,790

27 Bike rack item1 2,500.00 2,500

28 Security kiosk to car entry / exit (allowance) no1 5,000.00 5,000

Fencing

29 Fence (Type 1) - '2400 high black anodisedpalisade security fencing

m76 270.00 20,520

30 Fench (Type 2) - 2100 high chainwire fence with 3x strands of barbed wire above

m575 50.00 28,750

31 Extra over for single security gate to fence type 1 no1 3,500.00 3,500

32 Car entry and exit gates no3 7,500.00 22,500

33 Automatic tracked palisade operated gate no1 20,000.00 20,000

Retaining Walls


m2149 500.00 74,500

35 Extra over for safety barrier to top of retaining wall m90 200.00 18,000

Signage

36 Pylon sign no1 5,000.00 5,000

352,675Total - Landscaping, fencing etc

EXTERNAL SERVICES

Electrical

37 Connection to existing services item1 20,000 20,000

38 External lighting item1 100,000 100,000

39 HV cabling and associated works item1 100,000 100,000

40 Padmount power kiosk no1 50,000.00 50,000

41 Sub-station - included in building 3 Note

Communications


Water


Fire


45 10.18m dia fire sprinkler tank and pump allowance item1 100,000.00 100,000

Sewer



Cost Plan :



A



Stormwater

47 300mm dia stormwater pipe m47 215.00 10,105







54 RW - roof water drainage m319 150.00 47,850

55 GD - Grated drain m33 250.00 8,250

56 SGGP - Single grated gully pit no35 2,500.00 87,500

57 SJP - Sealed junction pit no4 3,500.00 14,000

58 GPT no1 10,000.00 10,000


60 OSD underground tank no1 150,000.00 150,000

965,375Total - External services


Documents

DA Cost Estimate Report - strathfield.nsw.gov.au...- The Goods and Services Tax (GST) has been included in 10%. Earthwork has been excluded in this report as which is included under