Minutes 26-05-10 - Shire of Shark Bay

ORDINARY COUNCIL MINUTES – 26 MAY 2010 - 47 -PROPOSED MULTI-PURPOSE SPORTS CENTREFRANCIS ROAD, SHARK BAYRLB Construction Estimate Comparison ScheduleSection Feb-10 May-10Difference betweenFeb-10 and May-101 Multi-Use CourtPre-Fabricated Buildings $754,400.00 -$754,400.00Substructure $168,700.00 $168,700.00Columns $255,500.00 $295,500.00Roof $163,880.00 $163,880.00External Walls $219,090.00 $219,090.00External Doors $14,000.00 $14,000.00Internal Walls $15,960.00 $15,960.00 $0.00Internal Doors $5,600.00 $5,600.00 $0.00Wall Finishes $24,960.00 $24,960.00 $0.00Floor Finishes $89,585.00 $226,585.00 $137,000.00Ceiling Finishes $89,585.00 $89,585.00 $0.00Fitments $40,000.00 $40,000.00 $0.00Air Conditioning $282,900.00 $282,900.00 $0.00Electric Light and Power $103,730.00 $103,730.00 $0.00Sub-Total$1,406,720.00$1,610,490.00$203,770.002 Facilities / Amenities Building$1,001,360.00$1,001,360.00$0.003 External WorksSite Preparation $52,480.00 $52,480.00 $0.00Roads, Footpaths and Paved Areas $98,910.00 $98,910.00 $0.00Boundary Walls, Fencing and Gates $30,000.00 $30,000.00 $0.00Landscaping and Improvements $20,000.00 $20,000.00 $0.00External Stormwater Drainage $20,000.00 $20,000.00 $0.00External Sewer Drainage $170,000.00 $170,000.00 $0.00External Water Supply $50,000.00 $50,000.00 $0.00External Electrical Light and Power $35,000.00 $35,000.00 $0.00Headworks $97,000.00 $97,000.00 $0.00Sub-Total $573,390.00 $573,390.00 $0.004 Project On CostsPreliminaries $335,000.00 $474,750.00 $139,750.00Builders Margin $130,000.00 $130,000.00 $0.00Contingencies $290,000.00 $290,000.00 $0.00Professional FeesEscalation in CostsSub-Total $755,000.00 $894,750.00 $139,750.00$3,736,470.0 $4,079,990.0TOTALS00Total Difference $343,520.00