SASR Norms & Standards Vol 2 new.indd - Sport and Recreation ...

CRICKET
The elemental cost analysis indicated below is based on a centre square that provides for three cricket pitches.
NO. ITEM UNITS QTY RATE R % AMOUNT R TOTALS R
A. SUB-STRUCTURE, ETC.
(Provisional)
Removal of Trees (Size ………) No. 1 3,000.00 0.06 3,000.00
Clear site m2 25646 6.00 2.88 153,876.00
Removal of Topsoil incl. Carting Away m3 2565 105.00 5.03 269,325.00
Bulk Earthworks m3 5129 35.00 3.35 179,515.00
Rip & Compact In-Situ Earth to 93 % ModAASHTO m2 25646 6.00 2.88 153,876.00
Herring Bone Sub-Soil Drainage m 4,780 90.00 8.04 430,200.00
Storm Water Reticulation m 30 145.00 0.08 4,350.00
Storm Water Catchpits, etc. No. 5 2,200.00 0.21 11,000.00
Water Supply for Sprinkler System m 310 85.00 0.49 26,350.00
110 mm Diameter Sleeves m 90 120.00 0.20 10,800.00
Automatic Irrigation System m2 25,646 8.00 3.83 205,168.00
Crusher run Base Course m3 2565 230.00 11.02 589,950.00
Coarse River Sand Layer m2 641 7.00 0.08 4,487.00
Compost m3 1,282 160.00 3.83 205,168.00
Imported Topsoil (Weed Free) m3 1923 130.00 4.67 249,990.00
Levelling and Shaping m2 25,646 3.00 1.44 76,938.00
Grass m2 25,646 15.00 7.19 384,690.00
Fertiliser
B. SPECIALIST ITEMS
m2 25,646 3.00 1.44 76,938.00 3,035,621.00
Cricket Pitches No. 3 125,000.00 7.01 375,000.00
Scoreboard No. 1 18,000.00 0.34 18,000.00
Side Screens No. 2 24,000.00 0.90 48,000.00
Boundary Rope No. 1 35,000.00 0.65 35,000.00
Covers No. 3 15,000.00 0.84 45,000.00
Net Facilities No. 3 30,000.00 1.68 90,000.00 611,000.00
SUB-TOTALS 68.15 3,646,621.00
PRELIINARIES AND GENERAL 8.18 437,595.00
SUB-TOTALS 76.32 4,084,216.00
CONTINGENCIES % 5 3.82 204,211.00
PROVISION FOR ESCALATION Months 3 1.08 57,894.00
SUB-TOTALS 81.22 4,346,321.00
PROFESSIONAL FEES % 8 6.50 347,706.00
SUB-TOTALS 87.72 4,694,027.00
VALUE ADDED TAX % 14 12.28 657,164.00
CRICKET FIELD TOTAL 100.00 5,351,191.00
135
Note: All fi gures have been rounded up.
Elemental
Costing