
Page 137
Report: Regional Sports Hub Feasibility Study
Appendix 8: Capital Cost Plans
Macedon Ranges Shire Council
New Gisborne Stadium
Indicative Cost Plan
QS REF: me26412 Basis: Drawing F005 dated 14/12/2017
Date: 18/12/2017
Function Stage 1 Area Stage 2 Area Rate Cost Cost
m2 m2 $/m2 $ $
New Building Works
Admin / Offices 20 24 2,400$ 48,000$ 57,600$
Merchandise 70 2,400$ 168,000$
Reception 37 2,600$ 97,000$
Circulation 786 312 1,800$ 1,415,000$ 561,600$
Waiting area for MP room 35 2,000$ 70,000$
Multi Purpose room 315 2,400$ 756,000$
- extra for operable wall Allow 35,000$
Café / Kiosk / Kitchen inc dry store and cold store 30 2,900$ 87,000$
- Cafe equipment Allow 60,000$
Café Seating 138 147 2,000$ 276,000$ 294,000$
Cleaners 12 12 2,600$ 32,000$ 31,200$
Public Amenities 140 3,000$ 420,000$
Referee Change rooms 18 18 3,000$ 54,000$ 54,000$
Change rooms 200 200 2,600$ 520,000$ 520,000$
First Aid 12 12 2,600$ 32,000$ 31,200$
Proposed new indoor court 3638 1774 1,500$ 5,457,000$ 2,661,000$
- Extra for show court Allow 270,000$ 270,000$
- Retractable seating [1500 seat] Allow 900,000$
- Fixed seating [250 ppl] 135 2,500$ 337,500$
Storage to courts 150 50 1,500$ 225,000$ 75,000$
Basketball / Netball: Special services and equipment - goals, scoreboards etc Allow 240,000$ 120,000$
Entrance Canopy / Covered Walkway Allow 150,000$
ESD Initiatives 3% 270,930$ 167,268$
Total Building Works 5,736 2,549 1,622$ 9,301,930$ 1,718,500$ 5,742,868$
External Works & Services
Site Preparation / Earthworks Allow 177,000$ 24,000$ 90,000$
Connection of new carpark to existing Allow 60,000$ 30,000$
New asphalt capark including lights, kerbs, drainage 160 232 768,000$ 1,114,000$
Temp gravel carpark Allow 243,600$
Outdoor Café Allow 70,000$ 70,000$
Allowance for hard landscaping / paving at entrances to stadium Allow 100,000$
Allowance for furniture to pedestrian pathway Allow 30,000$
Allowance for soft landscaping & furniture Allow 150,000$ 350,000$
Allowance for external services Allow 809,000$ 110,000$ 357,000$
- works to existing retarding basin Allow 100,000$
Total External Works & Services 2,507,600$ 134,000$ 2,011,000$
Construction Cost 11,809,530$ 1,852,500$ 7,753,868$
Design Contingency 5% 591,000$ 93,000$ 388,000$
Construction Contingency 5% 621,000$ 98,000$ 408,000$
Sub Total 1,212,000$ 191,000$ 796,000$
Professional Fee Allowance 8% 1,042,000$ 164,000$ 684,000$
Professional Fee Allowance - Planning Allow 261,000$ 41,000$ 171,000$
Authority Fees & Charges Allow 119,000$ 19,000$ 78,000$
Loose Furniture and Equipment Allow 100,000$ 50,000$ 50,000$
Sub Total 1,522,000$ 274,000$ 983,000$
Cost Escalation to Feb 2020 Allow 3% pa 945,329$ 150,638$ 619,636$
Project Total (Excluding GST) 15,488,859$ 2,468,138$ 10,152,504$
Exclusions:
GST Cost Escalation beyond December 2017
Upgrade or provision of authority services infrastructure external to the site Office Equipment costs
Land, legal, marketing and finance costs Public Art
Relocation / Decanting Costs Asbestos & other hazardous materials removal
Staging Costs Council internal costs
Adverse soil conditions incl. excavation in rock, contaminated soil, soft spot Works to existing stormwater retarding basin
Audio Visual requirements Active IT and telephone equipment
Blinds, Curtains or Drapes
Piling or Bored Pier foundations Diversion / relocation of existing inground services
Loose Furniture, Fittings And Equipment (FF&E) Retractable seating
Macedon Ranges (New Gisborne)