LAKE JUALBUP - LANDSCAPE BILL OF QUANTITIES - ESTIMATE ONLY AS PREPARED BY SYRINX ENVIRONMENTAL PL ON 03.02.

12
Constructed Lake Concept 1
ITEM No. ITEM DESCRIPTION UNIT Qty Cost QTY Cost QTY

Constructed Wetland Concept 2

Cost

Blended Solution Concept 3

QTY COST

LANDSCAPE COMPONENTS ONLY 1 PRELIMINARIES* Inclusive of traffic management plans and implementation, OH&S, Acid Sulfate Soil assessment, Works program preparation and issue to the Superintendent, Survey for set out, 'as constructed drawings' and records of measurement as identified in the specification, Preparation + Mobilisation/Demobilisation. EARTHWORKS Subtotal 3 HYDRAULICS Subtotal 4 LINER - POLYMER (From RPS, 2011) Subtotal 5 SWALE | LIVING STREAM (assume 60m long, 140m ) Subtotal 6 LANDSCAPE - HARDWORKS Subtotal 7 LANDSCAPE - SOFTWORKS (water + water edge components)** Subtotal TOTAL [exc. GST] CONTINGENCY 20% [exc. GST] LUMP SUM [exc. GST] $ $ $ $ 351,800.00 1,314,655.00 262,931.00 1,577,586.00 $ $ $ $ 672,200.00 1,661,005.00 332,201.00 1,993,206.00 $ $ $ $ 495,700.00 1,534,855.00 306,971.00 1,841,826.00 $ 591,100.00 $ 591,100.00 $ 591,100.00 $ 62,715.00 $ 46,965.00 $
2

1.01

item

1 $

69,000.00

1 $

88,500.00

1 $

88,500.00

171,800.00

257,800.00

241,800.00

4,440.00

4,440.00

14,440.00

63,800.00

40,600.00 (OPTIONAL) 62,715.00

* **

Preliminaries can be 10-20% of the total project cost. Tree lopping to occur in a staged approach to allow for successive planting

LAKE JUALBUP - PROVISIONAL ITEMS BILL OF QUANTITIES - ESTIMATE ONLY AS PREPARED BY SYRINX ENVIRONMENTAL PL ON 03.02.12
Constructed Lake Concept 1
ITEM No. ITEM DESCRIPTION UNIT Qty Cost QTY Cost QTY

Constructed Wetland Concept 2

Cost

Blended Solution Concept 3

QTY COST

11

AMMENITY Subtotal $ 512,100.00 $ 512,100.00 $ 512,100.00

11

ADDITIONAL INVESTIGATIONS Subtotal $ 101,200.00 $ 171,200.00 $ 121,200.00

11

MANAGED AQUIFER RECHARGE (MAR)* Subtotal $ 150,000.00 $ 150,000.00

* MAR Pricing includes items listed by RPS (2011). Note that cost is likely to be significantly more than that indicated and will need to include (but is not limited to): additional investigations, regulatory application, regulatory liaison, permits, pumps, pipe work, upgrades to existing power infrastructure (where required), monitoring, maintenance and operation.