From: President The Gap SHS P&C

34
From: President The Gap SHS P&C <[email protected]> Sent: Thursday, August 27, 2020 3:03 pm To: Ashgrove/cooper Electorate Office Subject: Fwd: Letter of Support for Admin Refurb Good Afternoon Kate, Please find attached the proposal for the development of the Administration building at The Gap State High School that we spoke about at the meeting with you. As discussed with you, the growth of the school, some security issues we have had and most importantly the need to be able to to have the staff working in a productive environment means our P&C strongly support this. Any support you can offer in getting funding for this will be greatly appreciated. Yours sincerely Leigh Passfield President The Gap SHS P&C 0418983316 From: IVES, Judith (jives1) <[email protected]> Sent: Thursday, August 6, 2020 3:07:07 PM To: President The Gap SHS P&C <[email protected]> Subject: Letter of Support for Admin Refurb Good afternoon Leigh Attached is our letter requesting P&C support to refurbish the administration block. The cost plan estimate from Honeywill Consulting is also attached for your information. I will put a hard copy of the letter in your pigeon hole. Thank you for the support you constantly give to the school and the admin team. Regards Judy Judy Ives Business Manager The Gap State High School | Educating the whole person in a supportive local community PO Box 1, The Gap, 4061|Queensland|AUSTRALIA|CRICOS 00608A P: 07 3511 3888 | F: 07 3511 3800|E: [email protected] www.thegapshs.eq.edu.au

Transcript of From: President The Gap SHS P&C

Page 1: From: President The Gap SHS P&C

From: President The Gap SHS P&C <[email protected]> Sent: Thursday, August 27, 2020 3:03 pm To: Ashgrove/cooper Electorate Office Subject: Fwd: Letter of Support for Admin Refurb Good Afternoon Kate, Please find attached the proposal for the development of the Administration building at The Gap State High School that we spoke about at the meeting with you. As discussed with you, the growth of the school, some security issues we have had and most importantly the need to be able to to have the staff working in a productive environment means our P&C strongly support this. Any support you can offer in getting funding for this will be greatly appreciated. Yours sincerely Leigh Passfield President The Gap SHS P&C 0418983316

From: IVES, Judith (jives1) <[email protected]> Sent: Thursday, August 6, 2020 3:07:07 PM To: President The Gap SHS P&C <[email protected]> Subject: Letter of Support for Admin Refurb Good afternoon Leigh Attached is our letter requesting P&C support to refurbish the administration block. The cost plan estimate from Honeywill Consulting is also attached for your information. I will put a hard copy of the letter in your pigeon hole. Thank you for the support you constantly give to the school and the admin team. Regards Judy Judy Ives Business Manager The Gap State High School | Educating the whole person in a supportive local community PO Box 1, The Gap, 4061|Queensland|AUSTRALIA|CRICOS 00608A P: 07 3511 3888 | F: 07 3511 3800|E: [email protected] www.thegapshs.eq.edu.au

Page 2: From: President The Gap SHS P&C

This message (including attachments) is intended for the addressee named above. It may also be confidential, privileged and/or subject to copyright. If you wish to forward this message to others, you must first obtain the permission of the author. If you are not the addressee named above, you must not disseminate, copy, communicate or otherwise use or take any action in reliance on this message. You understand that any privilege or confidentiality attached to this message is not waived, lost or destroyed because you have received this message in error. If you have received this message in error please notify the sender and delete from any computer. Unless explicitly attributed, the opinions expressed in this message do not necessarily represent the official position or opinions of the State of Queensland or the Queensland Department of Education and Training. Whilst all care has been taken, the Department of Education and Training disclaims all liability for loss or damage to person or property arising from this message being infected by computer virus or other contamination. *************************************************************************************************** IMPORTANT: This email and any attachments may contain legally privileged, confidential or private information, and may be protected by copyright. You may only use or disclose this information if you are the intended recipient(s) and if you use it in an authorised way. No other person is allowed to use, review, alter, transmit, disclose, distribute, print or copy this email and any attachments without appropriate authorisation. If you are not the intended recipient(s) and the email was sent to you by mistake, please notify the sender immediately by return email or phone, destroy any hardcopies of this email and any attachments and delete it from your system. Any legal privilege and confidentiality attached to this email is not waived or destroyed by that mistake. The Department of Education carries out monitoring, scanning and blocking of emails and attachments sent from or to addresses within the Department of Education for the purposes of operating, protecting, maintaining and ensuring appropriate use of its computer network. It is your responsibility to ensure that this email does not contain and is not affected by computer viruses, defects or interference by third parties or replication problems (including incompatibility with your computer system). The Department of Education does not accept any responsibility for any loss or damage that may result from reliance on, or the use of, any information contained in the email and any attachments. ***************************************************************************************************

Page 3: From: President The Gap SHS P&C
Page 4: From: President The Gap SHS P&C
Page 5: From: President The Gap SHS P&C
Page 6: From: President The Gap SHS P&C
Page 7: From: President The Gap SHS P&C

T (07) 3367 3060 | E [email protected] | honeywill.com.au Honeywill Consulting Pty Ltd | Project and Cost Management | PO Box 1357 Mount Ommaney, Qld 4074 | Suite 5 – 1 Fort Lane Milton, Qld 4064

THE GAP STATE HIGH SCHOOL

Admin Upgrade – 110.006 COST PLAN ESTIMATE NO. 1

The Gap State High School

16 July 2020

Page 8: From: President The Gap SHS P&C

https://davehoneywill.sharepoint.com/sites/Projects/110_The_Gap_SHS/110.006-The Gap SHS-Admin/300-Cost Plans/301-Cost Plan 1/110.006 - The Gap SHS - Admin Upgrade -

Cost Plan Report.docx Page | 1

CONTENTS

1  Executive summary ................................................................................................................ 2 

2  Project Scope ......................................................................................................................... 2 

3  Basis of Cost Plan ................................................................................................................... 4 

4  Assumptions .......................................................................................................................... 4 

5  Exclusions .............................................................................................................................. 5 

6  Summary of Costs .................................................................................................................. 6 

APPENDIX A – COST PLAN BREAKDOWN ...................................................................................... 8 

 

Document Control Project No:

https://davehoneywill.sharepoint.com/sites/Projects/110_The_Gap_SHS/110.006-The Gap SHS-Admin/300-Cost Plans/301-Cost Plan 1/110.006 - The Gap SHS - Admin Upgrade - Cost Plan Report.docx

110.006

Issue Schedule

Cost Plan Estimate No 1 16 July 2020

 

Page 9: From: President The Gap SHS P&C

https://davehoneywill.sharepoint.com/sites/Projects/110_The_Gap_SHS/110.006-The Gap SHS-Admin/300-Cost Plans/301-Cost Plan 1/110.006 - The Gap SHS - Admin Upgrade -

Cost Plan Report.docx Page | 2

1 EXECUTIVE SUMMARY Honeywill Consulting Pty Ltd have been commissioned by The Gap State High School to prepare a sketch design elemental cost plan estimate for the proposed upgrade of the administration building at The Gap State High School, 1020 Waterworks Road, The Gap, QLD 4061

The total estimated project cost is $ 2,585,000 Excluding GST or $ 2,294 per m2. This estimate represents the total project cost as of July 2020. Details of the assumptions and exclusions are included on page 4 of this report.

We note that this cost estimate is based on preliminary design information available at the time of the estimate and recommend that a detailed measure and estimate be prepared once more detailed design works have been undertaken and services information is available.

Due to COVID 19 the tender market is volatile at the moment, with the expectation that should the project continue to tender stage that a tender price could be 5 - 15 % above or below this estimate.

2 PROJECT SCOPE

The proposed upgrade of the administration building includes demolishing existing internal areas, and external walls to accommodate the increase in enclosed areas for the ground floor and first floor. The administration building will include offices, meeting rooms, staff areas, amenities and ancillary areas

The area of the proposed works is as follows:

Section Description GFA (m2) 

Ground Floor    

FECA Acc WC 18  m2 

FECA Circulation 49  m2

FECA Conference 69  m2

FECA Corporate services office 37  m2

FECA Female WC 3  m2

FECA First aid 15  m2

FECA Foyer 22  m2

FECA Kitchenette 17  m2

FECA Lift 8  m2

FECA Male WC 3  m2

FECA Meeting rooms 28  m2

FECA Reception 26  m2

FECA  Resource zones  66  m2

FECA  SLT Meeting  77  m2 

FECA  Specialist 1  12  m2 

FECA  Specialist 2  13  m2 

FECA  Stairs  6  m2 

Page 10: From: President The Gap SHS P&C

https://davehoneywill.sharepoint.com/sites/Projects/110_The_Gap_SHS/110.006-The Gap SHS-Admin/300-Cost Plans/301-Cost Plan 1/110.006 - The Gap SHS - Admin Upgrade -

Cost Plan Report.docx Page | 3

FECA  Waiting areas  14  m2 

FECA  Waiting zone  60  m2 

  First floor     

FECA  Acc WC  19  m2 

FECA  BM 1 & 2  40  m2 

FECA  Circulation   154  m2 

FECA  Data/ comms  13  m2 

FECA  Department PA  14  m2 

FECA  Executive PA  15  m2 

FECA  HOD's  75  m2 

FECA  Innovation hub  19  m2 

FECA  Lift  7  m2 

FECA  Meeting room  26  m2 

FECA  Open plan desking  47  m2 

FECA  Principal  24  m2 

FECA  Resource hub/ informal meeting  24  m2 

FECA  Secure store  14  m2 

FECA  Staff kitchen  24  m2 

FECA  Staff lunchroom  57  m2 

FECA  Stairs  3  m2 

FECA  WC's  10  m2 

GFA 1,127 m2 

FECA - Fully Enclosed and Cover Area UCA - Unenclosed Covered Area GFA - Gross Floor Area

Page 11: From: President The Gap SHS P&C

https://davehoneywill.sharepoint.com/sites/Projects/110_The_Gap_SHS/110.006-The Gap SHS-Admin/300-Cost Plans/301-Cost Plan 1/110.006 - The Gap SHS - Admin Upgrade -

Cost Plan Report.docx Page | 4

3 BASIS OF COST PLAN

The cost plan estimate has been based on the following drawings and documents:

Drawing Number Description Revision

Architectural Drawings Honeywill – 110.005

SK-1 Existing demolition plan P1

SK-2 Proposed floor plan P1

SK-8 3D view P1

4 ASSUMPTIONS

As part of the project, Civil, Structural, Mechanical, Electrical and Hydraulic consultants have not been engaged to prepare services drawings and scope of works, various assumptions have been made in this regard that will need to be reviewed once the design has been developed.

Honeywill Consulting have made the following assumptions as part of the estimate:

1. Refurbishment areas will be cleared by the school prior to commencing works

2. Power will be turned off for the duration of the works to this area, which will include the Centre of Network (Data) for a period of time

3. Works will be scheduled during normal working hours

4. Allowed $40,000 to remove asbestos containing materials

5. Allowed for 1200x1200mm Exotec cladding to the new external walls

6. Allowed $5,000 for the removal of joinery

7. Allowed $90/m2 for blinds to all new windows

8. Allowed for 13mm “Fyrcheck” ceiling boards between ground floor and first floor fixed to first floor, floor joists

9. Allowed for 1200x600mm Armstrong suspended ceiling (excluding storeroom, and amenities)

10. Allowed for “Aquacheck” flush set ceilings to amenities and 9mm flush set fibre cement ceilings to storerooms

11. Allowed for Armstrong “Accolade Plus” and “Accolade Safe” to vinyl floors and “Envirite” carpet tiles

12. Allowed $180,000 for furniture, fittings and equipment

13. Allowed 9% of construction cost for professional fees and disbursement

14. Furniture will be ordered by the school and delivered after completion

15. Tender - we have assumed that the project will be tendered to 5 small / medium commercial builders using a medium works form of contract as issued by the Department of Public Works

16. Programme - we have assumed that works can commence in November 2020

17. Management - we have assumed that the project will be designed to a suitable standard prior to tendering and the Project Manager will undertake the role of superintendent and quality control

Page 12: From: President The Gap SHS P&C

https://davehoneywill.sharepoint.com/sites/Projects/110_The_Gap_SHS/110.006-The Gap SHS-Admin/300-Cost Plans/301-Cost Plan 1/110.006 - The Gap SHS - Admin Upgrade -

Cost Plan Report.docx Page | 5

5 EXCLUSIONS

The following items have been excluded from the cost plan estimate:

1. Work to the cleaners’ room

2. Structural changes (apart from columns to support the first-floor existing wall plate)

3. Hearing augmentation

4. Goods and Services Tax (GST)

5. Finance costs

6. Legal costs

7. Escalation beyond November 2020

8. Works outside site boundaries (other than making good/ repaving footpaths)

9. Piling

10. Premium payments for reducing the programme or bonus payments for early completion have been excluded.

11. Shift payments / Night work.

12. Upgrade of infrastructure and services

Page 13: From: President The Gap SHS P&C

https://davehoneywill.sharepoint.com/sites/Projects/110_The_Gap_SHS/110.006-The Gap SHS-Admin/300-Cost Plans/301-Cost Plan 1/110.006 - The Gap SHS - Admin Upgrade -

Cost Plan Report.docx Page | 6

6 SUMMARY OF COSTS

The table below represents to the Cost Plan Estimate Breakdown:

ELEMENT $ / m2  $ (Excl GST)

PRELIMINARIES 14% $ 213 $  240,324

 

BUILDING WORKS  

DEMOLITIONS $ 91 $  102,161

SUBSTRUCTURE $ 24 $  26,901

COLUMNS $ 0 $  Incl

UPPER FLOORS $ 5 $  5,406

STRUCTURAL STEEL $ 41 $  46,147

ROOFING $ 14 $  16,149

EXTERNAL WALLS AND FINISHES $ 51 $  57,920

WINDOWS AND GLAZING $ 52 $  58,500

EXTERNAL DOORS AND HARDWARE $ 9 $  9,980

INTERNAL WALLS $ 31 $  34,400

INTERNAL SCREENS AND BORROWED LIGHTS $ 44 $  49,550

METAL WORK $ 29 $  33,175

INTERNAL DOORS AND HARDWARE $ 67 $  75,217

WALL FINISHES $ 109 $  123,224

FLOOR FINISHES $ 81 $  91,410

CEILING FINISHES $ 110 $  123,541

FITMENTS $ 36 $  40,431

JOINERY $ 95 $  106,501

CARPENTRY $ 24 $  27,331

SPECIAL EQUIPMENT $ 35 $  39,060

SANITARY FIXTURES AND PLUMBING $ 83 $  93,071

MECHANICAL SERVICES $ 0 $  Incl.

FIRE SERVICES $ 1 $  1,660

AIR CONDITIONING $ 192 $  215,933

FIRE PROTECTION $ 0 $  Incl.

ELECTRICAL LIGHT AND POWER $ 156 $  175,615

COMMUNICATIONS $ 89 $  100,128

SPECIAL SERVICES $ 32 $  35,595

SUB‐TOTAL BUILDING WORKS  $ 1,499 $  1,689,004

   

EXTERNAL WORKS   

SITE PREPARATIONS  $  3,634

LANDSCAPING AND IMPROVEMENTS  $  5,654

EXTERNAL SERVICES  $  8,305

PROVISIONAL SUMS  $  10,000

SUB‐TOTAL EXTERNAL WORKS  $ 24 $  27,594

   

Page 14: From: President The Gap SHS P&C

https://davehoneywill.sharepoint.com/sites/Projects/110_The_Gap_SHS/110.006-The Gap SHS-Admin/300-Cost Plans/301-Cost Plan 1/110.006 - The Gap SHS - Admin Upgrade -

Cost Plan Report.docx Page | 7

TOTAL CONSTRUCTION COST  $ 1,737 $  1,956,922

   

OTHER COSTS   

DESIGN CONTINGENCY 5%  $  97,846

CONSTRUCTION CONTINGENCY 7.5%  $  155,157

FURNITURE, FITTINGS AND EQUIPMENT  $  180,000

CLIENT COSTS  $  18,952

PROFESSIONAL FEES & DISBURSEMENTS  $  176,123

SUB‐TOTAL OTHER COSTS  $ 557 $  628,078

   

TOTAL PROJECT COST (EXCL GST)  $ 2,294 $  2,585,000

Please refer to Appendix A for the Cost Plan Estimate Breakdown.

Page 15: From: President The Gap SHS P&C

https://davehoneywill.sharepoint.com/sites/Projects/110_The_Gap_SHS/110.006-The Gap SHS-Admin/300-Cost Plans/301-Cost Plan 1/110.006 - The Gap SHS - Admin Upgrade -

Cost Plan Report.docx Page | 8

APPENDIX A – COST PLAN BREAKDOWN

Page 16: From: President The Gap SHS P&C

Trade Summary

Project : THE GAPBui lding: 110.006 - The Gap SHS - Admin

Detai ls: 110.006-The Gap SHS-Admin

Code Description Quantity Unit Rate SubTotal Factor Total

THE GAP SHS - ADMIN UPGRADE - CP1

KEY AREAS 0 0

PREL PRELIMINARIES 14% $/m2 213 240,324 240,324

BUILDING WORKS

DEMOLITIONS $/m2 91 102,161 102,161

SUBSTRUCTURE $/m2 24 26,901 26,901

COLUMNS $/m2 0 Incl Incl

UPPER FLOORS $/m2 5 5,406 5,406

STRUCTURAL STEEL $/m2 41 46,147 46,147

ROOFING $/m2 14 16,149 16,149

EXTERNAL WALLS AND FINISHES $/m2 51 57,920 57,920

WINDOWS AND GLAZING $/m2 52 58,500 58,500

EXTERNAL DOORS AND HARDWARE $/m2 9 9,980 9,980

INTERNAL WALLS $/m2 31 34,400 34,400

INTERNAL SCREENS AND BORROWED LIGHTS $/m2 44 49,550 49,550

METAL WORK $/m2 29 33,175 33,175

INTERNAL DOORS AND HARDWARE $/m2 67 75,217 75,217

WALL FINISHES $/m2 109 123,224 123,224

FLOOR FINISHES $/m2 81 91,410 91,410

CEILING FINISHES $/m2 110 123,541 123,541

FITMENTS $/m2 36 40,431 40,431

JOINERY $/m2 95 106,501 106,501

CARPENTRY $/m2 24 27,331 27,331

SPECIAL EQUIPMENT $/m2 35 39,060 39,060

SANITARY FIXTURES AND PLUMBING $/m2 83 93,071 93,071

MECHANICAL SERVICES $/m2 0 Incl. Incl.

FIRE SERVICES $/m2 1 1,660 1,660

AIR CONDITIONING $/m2 192 215,933 215,933

FIRE PROTECTION $/m2 0 Incl. Incl.

ELECTRICAL LIGHT AND POWER $/m2 156 175,615 175,615

COMMUNICATIONS $/m2 89 100,128 100,128

SPECIAL SERVICES $/m2 32 35,595 35,595

SUB-TOTAL BUILDING WORKS $/m2 1,499 1,689,004

Honeywill Consulting Pty Ltd5/1 Fort Lane Milton, Queensland

Page 1 of 29/07/2020 9:47:42 AM

Page 17: From: President The Gap SHS P&C

Trade Summary

Project : THE GAPBui lding: 110.006 - The Gap SHS - Admin

Detai ls: 110.006-The Gap SHS-Admin

Code Description Quantity Unit Rate SubTotal Factor Total

EXTERNAL WORKS

SITE PREPARATIONS 3,634 3,634

LANDSCAPING AND IMPROVEMENTS 5,654 5,654

EXTERNAL SERVICES 8,305 8,305

PROVISIONAL SUMS 10,000 10,000

SUB-TOTAL EXTERNAL WORKS $/m2 24 27,594

TOTAL CONSTRUCTION COST $/m2 1,737 1,956,922

OTHER COSTS

DESIGN CONTINGENCY 5% 97,846 97,846

CONSTRUCTION CONTINGENCY 7.5% 155,157 155,157

FURNITURE, FITTINGS AND EQUIPMENT 180,000 180,000

CLIENT COSTS 18,952 18,952

PROFESSIONAL FEES & DISBURSEMENTS 176,123 176,123

SUB-TOTAL OTHER COSTS $/m2 557 628,078

TOTAL PROJECT COST (EXCL GST) $/m2 2,294 2,585,000

Honeywill Consulting Pty Ltd5/1 Fort Lane Milton, Queensland

Page 2 of 29/07/2020 9:47:42 AM

Page 18: From: President The Gap SHS P&C

Trade Detail

Project: THE GAPBuilding: 110.006 - The Gap SHS - Admin

Details: 110.006-The Gap SHS-Admin

Description Quantity Unit Rate Subtotal Factor Total

KEY AREAS

FECA

Ground Floor

Acc WC 18 m2

Circulation 49 m2

Conference 69 m2

Corporate services office 37 m2

Female WC 3 m2

First aid 15 m2

Foyer 22 m2

Kitchenette 17 m2

Lift GF 8 m2

Male WC 3 m2

Meeting rooms 28 m2

Reception 26 m2

Resource zones 66 m2

SLT Meeting 77 m2

Specialist 1 12 m2

Specialist 2 13 m2

Stairs GF 6 m2

Waiting areas 14 m2

Waiting zone 60 m2

Total 542 m2

First Floor

Acc WC FF 19 m2

BM 1 & 2 40 m2

Circulation FF 154 m2

Data/ comms 13 m2

Department PA 14 m2

Exec PA 15 m2

HOD's 75 m2

Innovation hub 19 m2

Lift FF 7 m2

Meeting room 26 m2

Open plan desking 47 m2

Principal 24 m2

Resource hub/ informal meeting 24 m2

Secure store 14 m2

Honeywill Consulting Pty Ltd 1

Page 19: From: President The Gap SHS P&C

Trade Detail

Project: THE GAPBuilding: 110.006 - The Gap SHS - Admin

Details: 110.006-The Gap SHS-Admin

Description Quantity Unit Rate Subtotal Factor Total

KEY AREAS (Continued)Staff kitchen 24 m2

Staff lunch room 57 m2

Stairs FF 3 m2

WC's 10 m2

Total 585 m2

FECA

Ground Floor 542 m2

Level 1 585 m2

TOTAL 1,127 m2

GFA

FECA 1,127 m2

UCA 0 m2

TOTAL GFA 1,127 m2

KEY AREAS 0

DEMOLITIONS

REMOVAL OF EXISTING WORK

Floors

Neatly saw cut suspended slab to facilitate part removal thereof 29 m 25.00 725 725

250mm Concrete stairs 15 m2 123.00 1,845 1,845

Walls

Internal partitions and glazing 739 m2 11.00 8,129 8,129

Balustrade wall 56 m2 10.95 613 613

Neatly saw cut brickwork to facilitate part removal thereof 25 m 25.00 625 625

230mm Brick wall 15 m2 32.00 480 480

Glazed shopfronts 23 m2 25.00 575 575

Doors

Single door from wall to be demolished 10 no. 33.70 337 337

Door and a half from wall to be demolished 5 no. 37.00 185 185

Double door from wall to be demolished 5 no. 40.00 200 200

Single doors from wall to remain 4 no. 48.57 194 194

Double door from wall to remain 1 no. 62.00 62 62

Floor finishes

Floor finishes including skirting 966 m2 10.00 9,660 9,660

Ceiling finishes

Ceiling including all trims and electrical fittings 1,050 m2 8.00 8,397 8,397

Joinery fittings

Honeywill Consulting Pty Ltd 2

Page 20: From: President The Gap SHS P&C

Trade Detail

Project: THE GAPBuilding: 110.006 - The Gap SHS - Admin

Details: 110.006-The Gap SHS-Admin

Description Quantity Unit Rate Subtotal Factor Total

DEMOLITIONS (Continued)Allow for removal of joinery items 1 item 5,000.00 5,000 5,000

Carpentry

Remove flooring joists 303 m 5.00 1,515 1,515

Metalwork

Balustrade and make good 11 m 10.00 110 110

Sanitary fittings and fixtures

Basin 6 no. 193.00 1,158 1,158

Sink 2 no. 193.00 386 386

WC 10 no. 200.00 2,000 2,000

Allow for removal of fittings 1 item 500.00 500 500

Allowance for removal of pipework 1 item 500.00 500 500

Electrical strip out

Remove electrical power and lighting complete 1,127 m2 10.00 11,267 11,267

Mechanical strip out

Strip out existing services 1 sum 5,800.00 5,800 5,800

Removal and unknown miscellaneous items

Allowance 1 item 1,500.00 1,500 1,500

ASBESTOS

Allowance for removal and disposal of Asbestos containingmaterials

Allowance to walls removed 1 sum 40,000.00 40,000 40,000

ALTERATION WORK

Openings in existing walls

Cut opening in external stud wall for new double door 1 no. 150.00 150 150

Cut opening in existing external brick wall for new single door 1 no. 188.57 189 189

Making good finishes

Floors where 230mm brick wall removed 5 m 12.00 60 60

DEMOLITIONS 102,161

SUBSTRUCTURE

FOUNDATION BEAMS

600 x 600mm Deep concrete foundation edge beam castagainst excavated surfaces

25MPa Unreinforced concrete blinding cast against excavatedsurfaces

3 m3 260.00 780 780

25MPa concrete in foundation beams 22 m3 262.00 5,764 5,764

Class 5 formwork to sides of foundation beams 22 m2 92.00 2,024 2,024

Steel bar reinforcement at 85kg/m3 1.87 tonne 2,230.00 4,170 4,170

Honeywill Consulting Pty Ltd 3

Page 21: From: President The Gap SHS P&C

Trade Detail

Project: THE GAPBuilding: 110.006 - The Gap SHS - Admin

Details: 110.006-The Gap SHS-Admin

Description Quantity Unit Rate Subtotal Factor Total

SUBSTRUCTURE (Continued)

GROUND SLABS

Ground slabs (Bulk earthworks under site preparation)

50mm Sand blinding 4 m3 140.00 560 560

Level and compaction under ground slabs 74 m2 3.60 268 268

Polyethylene underlay including turn ups 150 m2 3.00 450 450

Soil sterilisation, fumigation 150 m2 2.20 330 330

Stainless steel mesh barrier (Termimesh) to slab perimeter 42 m 25.00 1,050 1,050

25MPa concrete slab on ground 9 m3 230.00 2,070 2,070

Class 3 formwork to edges of slabs 100-200mm high 70 m 33.50 2,334 2,334

Bar reinforcement allowance in slabs at columns, etc 0.30 tonne 2,230.00 669 669

SL82 mesh reinforcement 74 m2 12.25 912 912

Allowance for joints 74 m2 11.00 819 819

Float to concrete surfaces 74 m2 8.00 595 595

Sealer to concrete 74 m2 5.00 372 372

Construction joints

N12 Chemset dowels 200mm deep into existing slab at 400mmcentres

33 m 112.50 3,734 3,734

SUBSTRUCTURE 26,901

UPPER FLOORS

INSITU SLAB CONSTRUCTION

200mm Slabs

40Mpa reinforced concrete in slabs 4 m3 240.00 960 960

Formwork to soffit of slab 200-300mm thick 15 m2 85.00 1,304 1,304

Bar reinforcement in slabs 120kg/m3 0.48 tonne 2,230.00 1,070 1,070

Construction joints formed in slab 15 m2 11.00 169 169

N12 Chemset dowels 200mm deep into existing slab at 400mmcentres

16 m 112.50 1,780 1,780

Surface finish on concrete slab 15 m2 8.00 123 123

UPPER FLOORS 5,406

STRUCTURAL STEEL

STRUCTURAL STEEL COLUMNS

Square hollow section columns

89 x 89 x 5.0 SHS columns 0.89 tonne 7,500.00 6,675 6,675

Allowance for base plates 0.12 tonne 10,500.00 1,260 1,260

Allowance for connection plates 5% 0.05 tonne 10,500.00 530 530

Bolts

Allowance for connections and connection bolts 0.03 tonne 10,500.00 278 278

M16 Chemical anchor 36 no. 40.00 1,440 1,440

Honeywill Consulting Pty Ltd 4

Page 22: From: President The Gap SHS P&C

Trade Detail

Project: THE GAPBuilding: 110.006 - The Gap SHS - Admin

Details: 110.006-The Gap SHS-Admin

Description Quantity Unit Rate Subtotal Factor Total

STRUCTURAL STEEL (Continued)Sundries

50mm Non-shrink grout wedge to steel base plate size 300 x100mm, including chamfered edges all round

9 no. 7.00 63 63

Allowance for fire rated board to columns 1 item 5,000.00 5,000 5,000

METAL FRAMED ROOF CONSTRUCTION

Structural steel

Allowance of 25kg/m2 80 m2 187.50 15,030 15,030

STRUCTURAL STEEL TO OPERABLE WALLS

Hollow section columns

89 x 89 x 5.0 SHS columns 0.08 tonne 7,500.00 600 600

Allowance for base plates 0.02 tonne 10,500.00 210 210

Allowance for connection plates 5% 0.01 tonne 10,500.00 53 53

I-Section steel beams

250UB26 Beams 0.25 tonne 6,800.00 1,700 1,700

Allowance for connection plates 10% 0.03 tonne 10,500.00 263 263

Bolts

Allowance for connections and connection bolts 0.01 tonne 10,500.00 100 100

M20 Chemical anchor 8 no. 66.80 534 534

Sundries

50mm Non-shrink grout wedge to steel base plate size 300 x300mm, including chamfered edges all round

2 no. 18.63 37 37

Surface treatments

Hot dip galvanising tubular sections Excl. Excl.

STRUCTURAL STEEL WALL FRAMING

Structural steel wall framing at windows, doors, etc

89 x 89 x 5.0 SHS window beams 1.40 tonne 7,500.00 10,500 10,500

Allowance for connection plates 10% 0.14 tonne 10,500.00 1,470 1,470

Bolts

Allowance for connections and connection bolts 0.04 tonne 10,500.00 404 404

STRUCTURAL STEEL 46,147

ROOFING

COVERING (NON TRAFFICABLE)

Roof sheeting

Lysaght Klip-Lok 700 Hi-Strength standard Colorbond 0.48metal roof sheeting fixed to purlins

82 m2 65.00 5,330 5,330

75mm Permastop building blanket with sisalation 82 m2 20.00 1,640 1,640

Honeywill Consulting Pty Ltd 5

Page 23: From: President The Gap SHS P&C

Trade Detail

Project: THE GAPBuilding: 110.006 - The Gap SHS - Admin

Details: 110.006-The Gap SHS-Admin

Description Quantity Unit Rate Subtotal Factor Total

ROOFING (Continued)Roof safety mesh 82 m2 11.00 902 902

Metal flashings and cappings, 0.55mm colorbond finish

Headwall/sidewall/apron flashing 250mm girth and counterflashing 250mm girth

41 m 80.00 3,280 3,280

Barge flashing 500mm girth 33 m 45.00 1,485 1,485

Colourbond gutters including bends and outlets

Colorbond eaves gutter fixed to purlin 4 m 45.00 202 202

FASCIAS AND BARGES AND SOFFIT TREATMENT

Fascias

Fascia colorbond 0.55mm XRW 400mm girth 4 m 53.00 237 237

Barges

Barge flashing 450mm girth 33 m 58.00 1,914 1,914

Metal sheeted eaves soffit coverings

Colorbond Custom Orb 0.42 XRW metal roof sheeting colourcoated one side, including purlins

19 m2 61.00 1,159 1,159

ROOFING 16,149

EXTERNAL WALLS AND FINISHES

HOLLOW COMPOSITE WALLS

Stud framing

92mm steel stud framing 1.15 bmt 211 m2 38.00 8,018 8,018

Insulation

Insulation to 90mm stud walls 211 m2 15.00 3,165 3,165

Standard sarking 211 m2 3.50 739 739

Fibre cement cladding

Express jointed CFC (Exotec 1200 x 1200) - To stud walls 211 m2 200.00 42,200 42,200

Paint

External fibre cement 211 m2 18.00 3,798 3,798

EXTERNAL WALLS AND FINISHES 57,920

WINDOWS AND GLAZING

ALUMINIUM WINDOWS AND FRAMES

Powdercoated G James 165 Series aluminium windows glazedwith 6.38mm laminated glass

Window 2000mm high 53 m2 590.00 31,270 31,270

PROPRIETARY TYPE ADJUSTABLE LOUVERS ANDASSOCIATED FIXED FRAMES

G James 450 series aluminium framed Breezeway Altair 152Stronghold louvre windows; 6.38mm laminated glass;powdercoated finish

800mm High 12 m2 790.00 9,480 9,480

Honeywill Consulting Pty Ltd 6

Page 24: From: President The Gap SHS P&C

Trade Detail

Project: THE GAPBuilding: 110.006 - The Gap SHS - Admin

Details: 110.006-The Gap SHS-Admin

Description Quantity Unit Rate Subtotal Factor Total

WINDOWS AND GLAZING (Continued)

GUARD GRILLS, ETC

Crimsafe

To opening sections of windows 12 m2 290.00 3,480 3,480

WINDOW REVEALS (EXTERNALLY)

Flashing to window reveals

Metal flashing to openings 158 m 35.00 5,530 5,530

WINDOW REVEALS (INTERNALLY)

Timber reveals

MDF timber reveals 158 m 20.00 3,160 3,160

SHADING (INTERNALLY)

Chain operated roller blinds

Roller blind to window 62 m2 90.00 5,580 5,580

WINDOWS AND GLAZING 58,500

EXTERNAL DOORS AND HARDWARE

ALUMINIUM GLAZED DOORS

Aluminium glazed swing doors including door hardware

1800 x 2400mm High aluminium double door 2 no. 4,535.00 9,070 9,070

DOOR REVEALS (EXTERNALLY)

Timber reveals

Timber reveals - MDF 14 m 30.00 420 420

Flashing to door reveals

Metal flashing to openings 14 m 35.00 490 490

EXTERNAL DOORS AND HARDWARE 9,980

INTERNAL WALLS

METAL STUDDING

Framing

92mm Steel stud framing 0.75 bmt 688 m2 35.00 24,080 24,080

Insulation

75mm Glasswool insulation R-Value 1.5 688 m2 15.00 10,320 10,320

INTERNAL WALLS 34,400

INTERNAL SCREENS AND BORROWED LIGHTS

FOLDAWAY SCREENS (OPERABLE)

Honeywill Consulting Pty Ltd 7

Page 25: From: President The Gap SHS P&C

Trade Detail

Project: THE GAPBuilding: 110.006 - The Gap SHS - Admin

Details: 110.006-The Gap SHS-Admin

Description Quantity Unit Rate Subtotal Factor Total

INTERNAL SCREENS AND BORROWED LIGHTS (Continued)Lotus 100 series RW51 Operable wall 2700mm high includingautex pinnable fabric both sides and white boards throughcenter

17 m2 1,290.00 21,930 21,930

Extra over for hinged single door in operable wall 1200 x2400mm high

1 no. 1,500.00 1,500 1,500

INTERNAL WINDOWS

Anodised aluminium fixed glazed viewing windows

1400mm High 38 m2 550.00 20,900 20,900

WINDOW REVEALS (INTERNALLY)

Timber reveals

Timber reveals 90 m 20.00 1,800 1,800

SHADING (INTERNALLY)

Chain operated roller blinds

Roller blind to window 38 m2 90.00 3,420 3,420

INTERNAL SCREENS AND BORROWED LIGHTS 49,550

METAL WORK

SCREEN WALLS

Aluminium batten screens

Powder aluminium batten screens 50 x 50mm SHS at 150mmcentres

65 m2 425.00 27,625 27,625

Aluminium laser cut powder coated screens

Arrow Metal 3mm perforated aluminium screens, with 25.4mmdiameter holes for 48% open area (frame elsewhere measured)

15 m2 370.00 5,550 5,550

METAL WORK 33,175

INTERNAL DOORS AND HARDWARE

TIMBER CORED DOORS

40mm Thick solid core doors with hardboard veneer edge strips

Single door 920 x 2040mm high 18 no. 425.00 7,650 7,650

Double door 1600 x 2040mm high 6 no. 775.00 4,650 4,650

Paint on timber doors

Single door 920 x 2040mm high 18 no. 105.00 1,890 1,890

Double door 1600 x 2040mm high 6 no. 190.00 1,140 1,140

Vision panels

Extra for 150 x 820mm glazed viewing panel 14 no. 135.00 1,890 1,890

Air relief grilles

Extra over for 600 x 300mm air relief opening 10 no. 108.00 1,080 1,080

Clear anodised aluminium air relief grille screwed to timber 20 no. 95.00 1,900 1,900

Honeywill Consulting Pty Ltd 8

Page 26: From: President The Gap SHS P&C

Trade Detail

Project: THE GAPBuilding: 110.006 - The Gap SHS - Admin

Details: 110.006-The Gap SHS-Admin

Description Quantity Unit Rate Subtotal Factor Total

INTERNAL DOORS AND HARDWARE (Continued)

METAL FRAMES

1.25mm Zinc anneal knock down door frame twice rebated &built in for

Single door 920 x 2040mm high 18 no. 250.00 4,500 4,500

Double door 1600 x 2040mm high 6 no. 280.00 1,680 1,680

Paint on steel door frames

Single door 920 x 2040mm high 18 no. 60.00 1,080 1,080

Double door 1600 x 2040mm high 6 no. 65.00 390 390

Aluminium door frame built into 90mm stud wall for

Single door 1000 x 2400mm high 10 no. 435.00 4,350 4,350

HARDWARE

Standard single door hardware

Set of three hinges 18 no. 15.00 270 270

Lock and door furniture - MK 18 no. 335.00 6,030 6,030

Perimeter seal to base of door 18 no. 22.00 396 396

Perimeter seal 18 no. 215.00 3,870 3,870

SC cabin hook 18 no. 10.00 180 180

SC Door stop 18 no. 17.00 306 306

Standard double door hardware

Set of six hinges 6 no. 30.00 180 180

Lock and door furniture 6 no. 320.00 1,920 1,920

Perimeter seal 6 no. 430.00 2,580 2,580

One SC Door stop 12 no. 5.00 60 60

Door closers

Door closer 5 no. 245.00 1,225 1,225

Kick plates

820 x 300 x 1.2 Stainless steel kick plate 16 no. 50.00 800 800

ALUMINIUM GLAZED DOORS

Aluminium glazed swing doors including door hardware

1000 x 2400mm High aluminium single door 10 no. 2,520.00 25,200 25,200

INTERNAL DOORS AND HARDWARE 75,217

WALL FINISHES

SHEET LINING INCL. PAINTWORK

Fibre cement sheet linings to stud walls

9mm Fibre cement 'Villboard' wall lining - to stud walls 1,587 m2 55.00 87,292 87,292

Honeywill Consulting Pty Ltd 9

Page 27: From: President The Gap SHS P&C

Trade Detail

Project: THE GAPBuilding: 110.006 - The Gap SHS - Admin

Details: 110.006-The Gap SHS-Admin

Description Quantity Unit Rate Subtotal Factor Total

WALL FINISHES (Continued)Water proofing

Waterproofing to wet areas 166 m2 35.00 5,810 5,810

Painting to wall linings

Internally 1,186 m2 17.00 20,162 20,162

VINYL SHEET AND TILES

Vinyl sheeting

Vinyl wall sheeting 166 m2 60.00 9,960 9,960

WALL FINISHES 123,224

FLOOR FINISHES

CEMENTITOUS TOPPINGS AND WATERPROOFING

Trowelled finishes

Bonding agent to existing concrete floors 98 m2 5.00 491 491

30mm Thick cement and sand screed with steel trowel finish 98 m2 36.50 3,587 3,587

VINYL

Vinyl floor coverings

Armstrong flooring 'Accolade Plus' 375 m2 65.00 24,354 24,354

Armstrong flooring 'Accolade Safe' 65 m2 80.00 5,198 5,198

Skirtings

Coved vinyl skirting 376 m 28.00 10,528 10,528

CARPET

Carpet tile floor coverings

Enviratile carpet tiles with cushion backing 586 m2 60.00 35,160 35,160

ShawContract Configure carpet tiles with cushion backing 80 m2 85.00 6,763 6,763

Skirtings

Timber skirting painted 444 m 12.00 5,328 5,328

FLOOR FINISHES 91,410

CEILING FINISHES

PLASTERBOARD CEILINGS

Flush set plasterboard ceiling on furring channels

13mm Plasterboard 'Fyrchek' lining including furring channels 382 m2 49.00 18,717 18,717

Flush set suspended 'aquachek' plasterboard ceiling completewith suspension system

10mm Plasterboard ceiling 53 m2 70.00 3,681 3,681

Cornice

Shadow-line / Coving allowance 88 m 14.00 1,227 1,227

Honeywill Consulting Pty Ltd 10

Page 28: From: President The Gap SHS P&C

Trade Detail

Project: THE GAPBuilding: 110.006 - The Gap SHS - Admin

Details: 110.006-The Gap SHS-Admin

Description Quantity Unit Rate Subtotal Factor Total

CEILING FINISHES (Continued)Insulation

Bulk insulation 53 m2 18.00 946 946

Paint

Paint finish 53 m2 14.00 736 736

SUSPENDED CEILINGS

Suspended acoustic t-bar grid ceiling system with drop inArmstrong tiles

Suspended ceiling 1200 x 600 x 19mm Armstrong Fine FissuredHigh NRC tiles in Armstrong Duo exposed tee suspensionsystem

1,027 m2 65.00 66,760 66,760

Cornice

Allowance for edge trim/shadow angle 928 m 10.00 9,278 9,278

Insulation

Insulation 1,027 m2 18.00 18,486 18,486

FIBRE CEMENT CEILINGS

6mm FC ceiling including suspension system

Flush set 'James Hardie Villaboard ceiling, including Rondo KeyLock threaded rod concealed suspension system

27 m2 78.00 2,106 2,106

Cornice

Edge trim/shadow angle 30 m 8.00 240 240

Insulation

Insulation 27 m2 18.00 486 486

Paint

Paint finish 27 m2 14.00 378 378

Sundries

Allowance for access panels (allow only) 2 no. 250.00 500 500

CEILING FINISHES 123,541

FITMENTS

FURNITURE, FITTINGS AND EQUIPMENT

Staff room (1 No.)

Pin board - 2000 x 1200mm high 1 no. 330.00 330 330

White board - 1800 x 1200mm high 1 no. 450.00 450 450

Quartz wall clock 1 no. 50.00 50 50

Kitchenette (3 No.)

Pin board - 1500 x 1200mm high 3 no. 250.00 750 750

White board - 1800 x 1200mm high 3 no. 450.00 1,350 1,350

Tea towel rails 3 no. 90.00 270 270

Quartz wall clock 3 no. 50.00 150 150

Honeywill Consulting Pty Ltd 11

Page 29: From: President The Gap SHS P&C

Trade Detail

Project: THE GAPBuilding: 110.006 - The Gap SHS - Admin

Details: 110.006-The Gap SHS-Admin

Description Quantity Unit Rate Subtotal Factor Total

FITMENTS (Continued)Office (18 No.)

Pin board - 1500 x 1200mm high 18 no. 250.00 4,500 4,500

Grey board - 1200 x 900mm 18 no. 350.00 6,300 6,300

Quartz wall clock 18 no. 50.00 900 900

Meeting room (3 No.)

Pin board - 1500 x 1200mm high 3 no. 250.00 750 750

Grey board - 3600 x 1200mm high 3 no. 780.00 2,340 2,340

Quartz wall clock 3 no. 50.00 150 150

Ultra short throw projector 3 no. 3,500.00 10,500 10,500

Waiting area (3 No.)

Pin board - 1800 x 1200mm 3 no. 300.00 900 900

Quartz wall clock 3 no. 50.00 150 150

SUNDRY SANITARY FIXTURES

ACC WC (4 No.)

Bin 4 no. 85.00 340 340

Paper towel dispenser - 10-0210 4 no. 195.00 780 780

Square liquid soap dispenser - BTX-05-022 4 no. 125.00 500 500

Comfort collection double paper toilet roll holder - BA 722 C 4 no. 80.00 320 320

Hygienic seal satin stainless 450 x 450mm toilet grab rail - HS454 SS LH + RH

4 no. 115.00 460 460

Hygienic seal satin stainless 960 x 600mm toilet grab rail - HS966 SS LH/RH

4 no. 140.00 560 560

Mirror 600 x 1100mm high with 10 x 10mm aluminium mirroredge

4 no. 215.00 860 860

Staff amenities (5 No.)

Bin 5 no. 85.00 425 425

Paper towel dispenser - 10-0210 5 no. 195.00 975 975

Square liquid soap dispenser - BTX-05-022 5 no. 125.00 625 625

Comfort collection double paper toilet roll holder - BA 722 C 5 no. 80.00 400 400

Villa robe hook - 6910.04 5 no. 45.00 225 225

Mirror 600 x 1100mm high with 10 x 10mm aluminium mirroredge

5 no. 215.00 1,075 1,075

Airblade V hand dryer (50251550257896) 2 no. 1,523.00 3,046.00 3,046.00

FITMENTS 40,431

JOINERY

JOINERY FITTINGS

Shelving

PWD shelf 4 no. 180.00 720 720

Kitchen bench unit - Admin block 10 m 1,100.00 11,143 11,143

Honeywill Consulting Pty Ltd 12

Page 30: From: President The Gap SHS P&C

Trade Detail

Project: THE GAPBuilding: 110.006 - The Gap SHS - Admin

Details: 110.006-The Gap SHS-Admin

Description Quantity Unit Rate Subtotal Factor Total

JOINERY (Continued)Adjustable shelving on wall bands 5 tiers high 11 m 600.00 6,474 6,474

Floor units - standard laminate

MDF laminate staff kitchen bench unit with cupboards under 29 m 850.00 24,497 24,497

Worktop benches - 50% under counter cupboards 52 m 625.00 32,794 32,794

Pigeon holes 1600mm high 7 m 800.00 5,688 5,688

Cashiers counter 6 m 850.00 5,270 5,270

1032mm x 2100mm High cupboards including shelves andlockable doors

11 no. 1,400.00 15,400 15,400

MDF laminate bench unit with storage under 2 m 850.00 1,760 1,760

Bench tops

Compact laminate bench top 750mm wide with 100mm highsplashback, fixed to wall with aluminium wall brackets

5 m 520.00 2,756 2,756

JOINERY 106,501

CARPENTRY

TIMBER FRAMED FLOORS

Floor joists

140 x 45 MGP12 T3 green floor joints at 450 centres 303 m 29.50 8,939 8,939

Substrate

15mm Compressed fibre cement flooring 134 m2 137.00 18,392 18,392

CARPENTRY 27,331

SPECIAL EQUIPMENT

SPECIAL EQUIPMENT

Refrigerators

Fridge/freezer 699 x 727 x 1725mm high - Westinghouse 453LBottom mount fridge

3 no. 1,170.00 3,510 3,510

Microwaves

Microwave 3 no. 350.00 1,050 1,050

Dishwashers

Dishwasher - Bosch SMU46GS01A - Series 4 3 no. 1,000.00 3,000 3,000

Compactus

Allowance for a compactus to the resource store 2 no. 15,000.00 30,000 30,000

TV's & projectors

Allowance for 50'' TV 1 no. 1,500.00 1,500 1,500

SPECIAL EQUIPMENT 39,060

SANITARY FIXTURES AND PLUMBING

SANITARY FIXTURES AND PLUMBING

Allowance include all pipework, traps, valves, sanitary fixture,testing and commissioning

PWD WC unit - Caroma Care 800 suite 4 no. 3,885.00 15,540 15,540

PWD WHB 4 no. 2,400.00 9,600 9,600

Honeywill Consulting Pty Ltd 13

Page 31: From: President The Gap SHS P&C

Trade Detail

Project: THE GAPBuilding: 110.006 - The Gap SHS - Admin

Details: 110.006-The Gap SHS-Admin

Description Quantity Unit Rate Subtotal Factor Total

SANITARY FIXTURES AND PLUMBING (Continued)Staff WC unit - Caroma Urbane suite 5 no. 2,500.00 12,500 12,500

WHB - Staff 5 no. 2,200.00 11,000 11,000

Kitchenette sink - Clark double centre bowl 3 no. 2,300.00 6,900 6,900

Zip hydro tap 3 no. 5,900.00 17,700 17,700

Floor wastes 11 no. 650.00 7,150 7,150

Hot water unit - 50l Rheem electric HWU (code: 613050) 2 no. 2,300.00 4,600 4,600

Thermostatic Mixing Valve in stainless steel cabinetWM-CABH052

1 no. 1,725.00 1,725 1,725

Sundries

Council inspection fees 1 item 2,020.00 2,020 2,020

Allowance for builders work in connection 1 item 4,335.75 4,336 4,336

SANITARY FIXTURES AND PLUMBING 93,071

FIRE SERVICES

FIRE SERVICES

Fire extinguishers

4.5kg Dry chemical fire extinguisher 2 no. 160.00 320 320

4.5kg Fire extinguisher cabinet 2 no. 220.00 440 440

Fire extinguishers 3 no. 250.00 750 750

Fire blanket 3 no. 50.00 150 150

FIRE SERVICES 1,660

AIR CONDITIONING

AIR CONDITIONING

VRV system - DoE spec

Allowance to large staff room 656 m2 170.00 111,520 111,520

Allowance to admin spaces 377 m2 240.00 90,480 90,480

Split systems

3.5 GTH Wall mounted unit 1 no. 3,650.00 3,650 3,650

BUILDERS WORK

Builders work

Allowance 1 item 10,282.50 10,283 10,283

AIR CONDITIONING 215,933

ELECTRICAL LIGHT AND POWER

ELECTRICAL

Lighting and power

FECA 1,127 m2 120.00 135,203 135,203

Main distribution board to block 1 item 9,500.00 9,500 9,500

Fans

Honeywill Consulting Pty Ltd 14

Page 32: From: President The Gap SHS P&C

Trade Detail

Project: THE GAPBuilding: 110.006 - The Gap SHS - Admin

Details: 110.006-The Gap SHS-Admin

Description Quantity Unit Rate Subtotal Factor Total

ELECTRICAL LIGHT AND POWER (Continued)Ceiling fan 1200mm 55 no. 300.00 16,500 16,500

Fan controller 55 no. 110.00 6,050 6,050

Builders work

Allowance for builder's work in connection 1 item 8,362.64 8,363 8,363

ELECTRICAL LIGHT AND POWER 175,615

COMMUNICATIONS

COMMUNICATIONS

Communications

FECA 804 m2 90.00 72,360 72,360

Data rack 1 item 12,500.00 12,500 12,500

Audio visual

Allowance 4 no. 750.00 3,000 3,000

PA/ Bells

Allowance 1 item 7,500.00 7,500 7,500

Builders work

Allowance for builder's work in connection 1 item 4,768.00 4,768 4,768

COMMUNICATIONS 100,128

SPECIAL SERVICES

SECURITY

Security

FECA 1,127 m2 15.00 16,900 16,900

Expander 1 item 4,500.00 4,500 4,500

Access control

Card reader incl.reader, electrically controlled lock and strike 5 no. 2,500.00 12,500 12,500

Builders work

Allowance for builder's work in connection 1 item 1,695.02 1,695 1,695

SPECIAL SERVICES 35,595

SITE PREPARATIONS

DEMOLITIONS

Demolish and remove

Nealy saw cut concrete to facilitate part removal thereof 26 m 25.00 638 638

Insitu concrete channel 26 m 10.00 255 255

Removal of services

Grub up 150mm diameter pipe 26 m 50.00 1,275 1,275

Manholes 1 no. 350.00 350 350

SITE CLEARANCE

Site clearance

Honeywill Consulting Pty Ltd 15

Page 33: From: President The Gap SHS P&C

Trade Detail

Project: THE GAPBuilding: 110.006 - The Gap SHS - Admin

Details: 110.006-The Gap SHS-Admin

Description Quantity Unit Rate Subtotal Factor Total

SITE PREPARATIONS (Continued)Site clearing 136 m2 4.25 578 578

REMOVAL OF TOPSOIL

Removal of topsoil

Strip 100mm topsoil and stockpile on site 8 m3 25.00 200 200

Strip 100mm topsoil and cart away 7 m3 48.40 339 339

SITE PREPARATIONS 3,634

LANDSCAPING AND IMPROVEMENTS

SOFTSCAPING

Turfing areas - general areas

150mm Cultivation of sub-grade 59 m2 1.35 80 80

100mm Site topsoil 59 m2 3.90 230 230

Type B Grade turf 59 m2 6.50 384 384

Slow release fertilizer 59 m2 0.90 53 53

Planting beds

Site topsoil 2 m3 39.00 78 78

300mm Imported topsoil 9 m2 22.00 198 198

Planting allowance 9 m2 50.00 450 450

Geofabric layer 9 m2 7.00 63 63

100mm Mulch 9 m2 6.00 54 54

Slow release fertilizer 9 m2 0.90 8 8

Maintenance

Watering until established 1 hrs 105.50 72 72

Planting maintenance, mowing, weeding and fertilizer 12 weeks 17.00 204 204

Small quantity allowance 1 item 720.00 720 720

190 Block planter wall

190 Natural colour hollow concrete blockwork 3 m2 126.00 378 378

Core filling to 190mm hollow blocks 3 m2 61.60 185 185

Steel bar reinforcement at 15kg/m2 0.05 tonne 2,230.00 100 100

Subsoil drainage to plant beds

90mm ag pipe with 300 x 300mm stone encasement includingwraping in geofabric, laid in and including trench

5 m 35.00 170 170

Tanking 18 m2 35.00 630 630

Sundries

Concrete edging 300 x 100mm 36 m 45.00 1,598 1,598

LANDSCAPING AND IMPROVEMENTS 5,654

EXTERNAL SERVICES

SITE STORMWATER

Honeywill Consulting Pty Ltd 16

Page 34: From: President The Gap SHS P&C

Trade Detail

Project: THE GAPBuilding: 110.006 - The Gap SHS - Admin

Details: 110.006-The Gap SHS-Admin

Description Quantity Unit Rate Subtotal Factor Total

EXTERNAL SERVICES (Continued)Stormwater drainage pipes including all excavation, backfill,bedding, bend, junctions, ends, angles, welds and clean outs

100mm uPVC pipes laid in and including trenches not exceeding1000mm deep

21 m 76.00 1,580 1,580

Fittings

100mm Bend 2 no. 25.00 50 50

100mm Junction 1 no. 30.00 30 30

Pits and connections

1050mm Dia. manhole 1000mm deep; include excavation,disposal filling etc.

1 no. 2,335.00 2,335 2,335

600 x 900 Grated gully ne 1000mm deep 2 no. 1,405.00 2,810 2,810

Connection to existing stormwater pit 1 no. 1,500.00 1,500 1,500

EXTERNAL SERVICES 8,305

PROVISIONAL SUMS

PROVISIONAL SUMS

Signage

Allow for signage 1 item 10,000.00 10,000 10,000

PROVISIONAL SUMS 10,000

FURNITURE, FITTINGS AND EQUIPMENT

FURNITURE, FITTINGS AND EQUIPMENT

High School furniture allocation calculator - No brief available

Secondary administration 1280 1 item 100,000.00 100,000 100,000

High School resource allocation calculator - No brief available

Secondary administration 1280 1 item 50,000.00 50,000 50,000

Phones and network hardware - No brief available

Network hardware 1 item 20,000.00 20,000 20,000

Phone system 1 item 10,000.00 10,000 10,000

Cleaning equipment 1 item Excl Excl

FURNITURE, FITTINGS AND EQUIPMENT 180,000

CLIENT COSTS

CLIENT COSTS

Direct costs to client

OH&S auditor 1 item 3,000.00 3,000 3,000

Queensland Fire and Emergency Service 1 item 2,000.00 2,000 2,000

Water pressure testing 1 item 1,500.00 1,500 1,500

DOE - Fees and charges 1 item 1,200.00 1,200 1,200

Qleave levy 1 item 11,252.30 11,252 11,252

CLIENT COSTS 18,952

Honeywill Consulting Pty Ltd 17