Page 10 - 143 Macquarie Street Annexure

DESCRIPTION OF WORKS/FUNCTIONAL USES
Site works/Site Secifics
Site preparation / clearance (m2/Site Area)
Allowance for landscape including planter boxes, plants, trees etc Existing footpath upgrade (Note: Allowance as scope unknown) Stepstoentrynearpavement(Note: Allowanceasscopeunknown) Crossover (Note: Allowance as scope unknown)
Allowance for new external signage (Note: Allowance as scope unknown)
Subtotal - Site works/Site Specifics
Site Services Infrastructure
Electricity upgrade & Substation contribution
Stormwater mains connection & detention tank
Sewer mains connection
Water mains connection
Gas mains connection
Fire booster pump assembly & connection Comms/Data connection
Sub total - Site Services Infrastructure
TOTAL CONSTRUCTION BUDGET (Exel GST)
Design Fees (excl DA drgs) Authority Fees
Contingency Sum
TARGET CONSTRUCTION BUDGET AU$ (Exel GST)
GST
TOTAL TARGET CONSTRUCTION BUDGET AU$ (Incl GST)
Indicative additional budget for re-building the Lobby AU$ (Exel GST)
RATE - ROUNDED
(AU$)
TOTAL (Exel GST)
$ 11,125 $ 48,000 $ 2,400 $ 6,000 $ 10,000 $ 20,000
$ 97,525 $ 40,000
$ 50,000 $ 20,000 $ 15,000 $ 10,000 $ 25,000 $ 10,000
$ 170,000 $ 5,085,555
$ 381,417 $ 75,991 $ 554,296
$ 6,097,259 $ 609,726
$ 6,706,985
$ 1,260,000
GFA UNIT
445 m2 $
1 item $ 1 item $ 1 item $ 1 item $ 1 item $
1 item $ 1 item $ 1 item $ 1 item $ 1 item $ 1 item $ 1 item $
25
48,000
2,400
6,000 10,000 20,000
40,000
50,000 20,000 15,000 10,000 25,000 10,000
< CONTENTS >
6,105 m2 7.5 %
$
5,085,555
5,466,972 5,542,963
1 % $ 10 % $
6,105 m2 10 %
6,105 m2
420 m2 $
3,000