PROJECT ESTIMATING
Prepared by Project Management Office Document No. RTA-CSD-PMS-PR-M-02 © Roads and Traffic Authority of New South Wales, 2001 RTA Project Estimating Edition 1, Revision 0
Issued December 2001
(This page intentionally left blank)
• • • • • •
TABLE OF CONTENTS
1 1.1 1.2
INTRODUCTION Applicability . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1.1 Glossary of Terms. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1.2
2.1 2.2 2.3 2.4 2.5 2.6
OVERVIEW OF RTA REQUIREMENTS Summary. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . RTA Estimating Policy . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . Responsibilities and Approvals . . . . . . . . . . . . . . . . . . . . . . . . . Relevant Documents . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . Project Stages . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . Presentation of Estimates . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
2.1 2.2 2.5 2.8 2.9 2.9
3.1 3.2 3.3 3.4 3.5 3.6 3.7 3.8 3.9 3.10 3.11 3.12 3.13 3.14
ESTIMATING APPROACH Summary. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . Types of Estimates . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . Methods of Estimating . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . Definition of Project Scope and Constraints. . . . . . . . . . . . . . . . Constructability and Program . . . . . . . . . . . . . . . . . . . . . . . . . . . Asset Management . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . Occupational Health, Safety & Rehabilitation . . . . . . . . . . . . . . Environmental Issues . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . Traffic Issues. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . Risk & Contingency . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . Value Engineering . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . Use of Historical Cost Data . . . . . . . . . . . . . . . . . . . . . . . . . . . . Quality Assurance in Estimating . . . . . . . . . . . . . . . . . . . . . . . . Guidelines for Preparing Estimates . . . . . . . . . . . . . . . . . . . . . .
3.1 3.1 3.4 3.8 3.12 3.13 3.13 3.14 3.15 3.15 3.19 3.20 3.22 3.24
4.1 4.2 4.3 4.4 4.5 4.6 4.7
ESTIMATE COMPONENTS Summary. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . Project Development Costs. . . . . . . . . . . . . . . . . . . . . . . . . . . . . Detailed Investigation and Design Costs . . . . . . . . . . . . . . . . . . Property Acquisition Costs . . . . . . . . . . . . . . . . . . . . . . . . . . . . . Infrastructure Construction . . . . . . . . . . . . . . . . . . . . . . . . . . . . . Utilities Costs . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . Handover Costs. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
4.1 4.1 4.2 4.2 4.4 4.4 4.5
5.1 5.2 5.3 5.4 5.5
STRATEGIC ESTIMATE Summary. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . Overview. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . Preliminary Project Appreciation Stage . . . . . . . . . . . . . . . . . . . Estimate Establishment Stage. . . . . . . . . . . . . . . . . . . . . . . . . . . Review . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
5.1 5.1 5.1 5.3 5.5
2
3
4
5
5.6
Concurrence, Approval and Acceptance . . . . . . . . . . . . . . . . . . 5.5
6.1 6.2 6.3 6.4 6.5 6.6
CONCEPT ESTIMATE Summary. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . Overview . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . Preliminary Project Appreciation Stage . . . . . . . . . . . . . . . . . . . Estimate Establishment Stage. . . . . . . . . . . . . . . . . . . . . . . . . . . Review . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . Concurrence, Approval and Acceptance . . . . . . . . . . . . . . . . . .
6.1 6.1 6.1 6.3 6.6 6.6
7.1 7.2 7.3 7.4 7.5 7.6 7.7
DETAILED ESTIMATE Summary. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . Overview . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . Preliminary Stage . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . Project Appreciation Stage . . . . . . . . . . . . . . . . . . . . . . . . . . . . . Estimate Establishment Stage. . . . . . . . . . . . . . . . . . . . . . . . . . . Review . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . Concurrence, Approval and Acceptance . . . . . . . . . . . . . . . . . .
7.1 7.1 7.1 7.4 7.5 7.10 7.11
6
7
8
PROJECT COMPLETION FEEDBACK 8.1 Summary. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8.1
9
CONTRACT VARIATIONS 9.1 Summary. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 9.1 9.2 Contract Variations. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 9.1
10 10.1 10.2 10.3
ESTIMATING SOFTWARE Summary. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 10.1 Estimating Software . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 10.1 Risk Quantification Software . . . . . . . . . . . . . . . . . . . . . . . . . . . 10.5
LIST OF APPENDICES Note: Appendices listed hereunder are contained at the ends of the chapters with which they are associated (eg Appendix 2.1 is contained at the end of Chapter 2) Appendix 2.1
Standard Summary Structure for development Project Estimates
Appendix 5.1
Sample Cost Estimate Scope
Appendix 5.2
Sample Work Breakdown Structure
Appendix 5.3
Sample Strategic Estimate Report
Appendix 5.4
Verification Checklist
Appendix 5.5
Estimate Approval and Acceptance Form
Appendix 6.1
Sample Cost Estimate Scope
Appendix 6.2
Sample Work Breakdown Structure
Appendix 6.3
Sample Concept Estimate Report
Appendix 6.4
Verification Checklist
Appendix 6.5
Estimate Approval and Acceptance Form
Appendix 7.1
Sample Cost Estimate Scope
Appendix 7.2
Sample Verbal Quotation Record
Appendix 7.3
Sample Site Visit Checklist
Appendix 7.4
Sample Work Breakdown Structure
Appendix 7.5
Sample Estimate Review Sheet
Appendix 7.6
Sample Detailed Estimate Report
Appendix 7.7
Verification Checklist
Appendix 7.8
Estimate Approval and Acceptance Form
Appendix 8.1
Procedure RTA-CSD-PMS-PR-P-48
(This page intentionally left blank)
• • • • • •
C
H A P T E R
1
INTRODUCTION
CHAPTER0
1.1 Applicability
This manual has been produced for the purpose of both preparation and review of estimates for RTA projects. It is applicable to a wide range of RTA projects, delivery systems and complexity of estimates, from small maintenance projects undertaken by RTA’s own workforce to major infrastructure projects delivered by private funding and construction. The background and experience of personnel preparing or reviewing estimates for RTA is widely varied. The manual is intended to be a concise, hands-on, user friendly document which will provide the person responsible for preparation of the estimate with sufficient guidance to satisfactorily produce a reliable estimate. For the experienced estimator, the manual provides data and guidance on RTA specific estimating terminology, requirements and estimate presentation formats. While the manual is complimentary to other RTA publications and documents, it is intended to essentially stand alone, without the need to continually locate and refer to other documents. For this reason, relevant important information from other RTA documents has been reproduced in this manual. The manual contains requirements, and utilises terminology and features, specific to RTA. It is not intended for use on other than RTA projects.
RTA Project Estimating Edition 1, Revision 0
Introduction Issued December 2001
• • • 1-1 • • •
1.2 Glossary of Terms Accountability
The final responsibility for completion of tasks and achievement of results within delegated authority and to established performance standards.
Actual Cost
The final out-turn dollar expenditure on a project.
Anticipated Final Cost
The sum of expenditure to date and the forecast expenditure, in outturn dollars, to complete the project.
Concept Estimate
An estimate in current dollars prepared during the concept development phase and finalised following the determination of the Environmental Impact Assessment and concept approval.
Contingency
Non-variation provision which covers circumstances that could not be forseen at the time of preparation of the estimate.
Current Dollars
The value of work expressed in dollars of the day by inflating actual past expenditures and deflating projected future expenditures according to the approved inflationary factors.
Definitive Estimate
An estimate which is reported as a single result.
Detailed Estimate
The total estimate of all aspects of a project prepared prior to commencement of construction and based on final designs, detailed quantities and other identified costs, including allowances for contingencies and variations.
Direct Costs
The actual costs of construction of the physical project work, exclusive of all margins, overheads and the like. Direct costs are composed of plant, materials and labour up to leading hand level.
Estimate
A calculated prediction of the amount of money required to undertake a specific amount of work, expressed in dollar values of the year in which it was prepared. It is prepared in a systematic manner appropriate to the size and complexity of the project, and to a level of accuracy commensurate with the available information and the intended use of the information developed. It may include some prior expenditure in a mix of year dollar values.
First Principles Estimating
An accurate, high order estimating method, which applies detailed breakdowns of prices for plant, labour and materials to develop direct costs and a calculation of expected indirect costs.
Global Estimating
A very approximate, low order estimating method based on “all in” or global rates, such as $/km of freeway.
Indirect Costs
Costs not included in direct costs (such as supervision, site costs, insurances, design) but exclusive of contingency and profit.
Job
A stand alone component of a project.
Margin
An allowance which includes the construction contractor’s corporate overheads and profit.
• •
1 - 2 ••
• •
Chapter 1
RTA Project Estimating Issued December 2001
Edition 1, Revision 0
Outturn Dollars
Dollars of the period in which the work was or will be performed.
Project
A series of inter-related activities with defined start and end dates designed to achieve a unique and common objective.
Project Estimate
The total estimated cost in current or outturn dollars of all aspects of a project.
Range Estimate
An estimate which is reported as a range of values within which the estimate can be considered to lie.
Risk
The possibility that an expected outcome is not achieved or is replaced by another, or that an event (forseen as being possible but unlikely) occurs.
Strategic Estimate
An estimate in current dollars prepared for project feasibility studies of various options prior to the development of a concept.
Value
The lowest cost to reliably accomplish a function in accordance with required levels of quality and performance.
Value Management
A structured, analytical process which seeks to achieve value for money by providing all the necessary functions at the lowest total cost consistent with required levels of quality and performance.
Variation
Additional approved work or work not required. Also, extras or deductions resulting from errors or omissions in the detailed drawings and/or specifications.
RTA Project Estimating Edition 1, Revision 0
Introduction Issued December 2001
• • • 1-3 • • •
(This page intentionally left blank)
• •
1 - 4 ••
• •
Chapter 1
RTA Project Estimating Issued December 2001
Edition 1, Revision 0
C
H A P T E R
2
OVERVIEW OF RTA REQUIREMENTS
CHAPTER0
2.1 Summary RTA’s current estimating policy is focused on the preparation of “unlikely to be exceeded” estimates. This means that the Actual Cost of a project has a 90% probability of not being greater than the estimate prepared at any project stage. An alternative way of expressing this, is that estimates are to have a 90% confidence factor of not being exceeded. At the same time, estimates must not be excessively conservative. Estimates must make reasonable allowances for risks and contingencies, and items which are likely to be included in the final project scope through processes such as environmental determinants and community consultation. Review of project estimates is mandatory. This chapter: • details general responsibilities, delegations and accountabilities within RTA; • contains a list of relevant Australian Standards and RTA documents; • details RTA’s project stages and the estimates associated with each stage; and • details presentation requirements for estimates.
A standard summary structure, which is to be used for all development project estimates, is contained in Appendix 2.1. For smaller maintenance, traffic or road safety projects a modified work breakdown structure may be adopted. At a level below this, the Project Manager RTA Project Estimating Edition 1, Revision 0
Overview of RTA Requirements Issued December 2001
• • • 2-1 • • •
will decide whether the estimate should be formulated geographically or functionally, on a project by project basis. Proprietary software normally has the facility to present estimates in both of these ways, thereby simplifying the task of modifying estimates. Within RTA usage, the word “estimate” without “out-turn” means dollar values in the year of the estimate. A date must therefore be included in all estimates.
2.2 RTA Estimating Policy The definition of an estimate in Chapter 1 is a combination of the definition from RTA’s Project Management Guidelines and that contained in F.J.Slattery’s “Fundamentals of Estimating for Engineering Construction”. The contribution from Slattery is the stated recognition of constraints on the estimating process at various project stages and in particular the need to ensure that the targeted level of estimate accuracy is compatible with the available information. Although such a qualification ought to be self-evident, the estimating fundamental reflected, namely that of matching estimating effort and particularly expectation of outcome with available information, is not always observed. This should be borne in mind by all estimators when preparing estimates for RTA. The acceptable range for Strategic, Concept and Detailed Estimates, expressed as a percentage of Actual Cost, has previously been -30% to +30%, -20% to +20% and -10% to +10% respectively. These ranges reflect the fact that as a project is developed the scope and risks will become increasingly better defined. This is shown diagrammatically in Figure 2.1.
• •
2 - 2 ••
• •
Chapter 2
RTA Project Estimating Issued December 2001
Edition 1, Revision 0
Required estimate range +30% +20% +10%
Actual Cost -10% -20%
Detailed
Concept
Strategic
-30%
Figure 2.1 Traditional Approach to Estimating However, the impact of this philosophy is that in the case of 50% of estimates, the Actual Cost is higher than the estimate; and in the case of 50% of estimates, the Actual Cost is lower than the estimate. This philosophy is no longer appropriate for budgeting reasons. Current RTA policy, in response to changes in Client requirements, is that estimates are to be produced on an “unlikely to be exceeded” basis, and therefore there must be a high degree of confidence that the Actual Cost will be less than or equal to the estimated cost. This policy is equivalent to a lower range of estimate variation from Actual Cost of zero. This is shown diagrammatically in Figure 2.2.
RTA Project Estimating Edition 1, Revision 0
Overview of RTA Requirements Issued December 2001
• • • 2-3 • • •
+30%
Required estimate range (Upper Limit - 90% probability of not being exceeded) +20% +10%
Actual Cost -10% -20%
Detailed
Concept
Strategic
-30%
Figure 2.2 Required RTA Approach Estimating in such an environment requires a conservative but realistic view of the project scope together with the risks and contingencies associated with the project, particularly in the early project stages where less detailed project information is available. The estimator may, in producing a “not to be exceeded” estimate, be tempted to take an inappropriately conservative view in the face of uncertainties. The challenge for the estimator is to arrive at a realistic (that is, not overly conservative) view of the project scope and risks and assign appropriate contingencies, in order to produce a meaningful estimate within the “not to be exceeded but not to be excessive” band of acceptability. All estimates must include a detailed consideration of RTA’s project costs, including project management. These costs must be estimated essentially on a first principles basis, taking into account the expected RTA personnel required for the project and appropriate charge out rates, inclusive of personnel direct costs and regional and corporate overheads.
• •
2 - 4 ••
• •
Chapter 2
RTA Project Estimating Issued December 2001
Edition 1, Revision 0
Estimates are relevant only to a particular project scope, or range of scopes, which must be clearly set out as part of the estimate. Estimates must make reasonable allowances for risks and contingencies. Estimates should also make provision for items that are considered likely to be ultimately required, having regard to such inputs as environmental determinants and community input on the final project scope. Such items should be included as specific allowances and not through an increase in contingency. Peer review of project estimates is mandatory and should be undertaken by an experienced officer independent of the project team. For projects over $20M in value ($10M for Federally funded projects) the estimate is to be submitted, after peer review, to the RTA Project Management Office (PMO) for review and concurrence.
2.3 Responsibilities and Approvals
This section contains general responsibilities and approvals related to estimating. More detailed descriptions, where appropriate, are contained within the relevant sections of this manual. RTA’s policy is to ensure that there are clear lines of responsibility and accountability to ensure that the best possible outcome is achieved. To assist in this process, this section assigns those responsibilities in regard to the preparation, review, concurrence, approval and acceptance of project estimates.
2.3.1 Estimate Preparation The Project Manager is responsible for: • establishing the Scope of Work in consultation with the Client’s Representative;
RTA Project Estimating Edition 1, Revision 0
Overview of RTA Requirements Issued December 2001
• • • 2-5 • • •
• preparation of strategic, concept and detailed estimates; • carrying out the tasks in the checklists for preparation of the various stages of estimates; • preparation of estimates for comparison with tenders; and • providing evidence of peer review (by a Senior Project Manager where applicable). The Client Representative is responsible for: • ensuring that the estimate is consistent with the scope of work and available funding.
2.3.2 Estimate Review and Concurrence To support RTA’s commitment to achieve accurate project estimates, PMO has been assigned the role of review and concurrence of some project estimates. Accordingly: For all estimates of cost greater than $20 million, all Federally funded project estimates of cost greater than $10 million, and for all high risk complex estimates of cost, the Estimator, PMO is responsible for: • checking that all necessary documentation has been completed and submitted by the Project Manger; • reviewing pareto item quantities and rates, eg earthworks, pavement, structures; • identifying potential errors in the estimate; • reviewing project constructability; • assessing construction methodologies; • verifying that known risks have been identified and appropriate allowances have been made in the estimate; • verifying that key assumptions have been listed and appropriate allowances have been made in the estimate; • verifying that previous quantities, rates, lump sums and contingencies have been reviewed as additional information becomes available; and • preparation of a report recommending concurrence to the estimate of cost.
• •
2 - 6 ••
• •
Chapter 2
RTA Project Estimating Issued December 2001
Edition 1, Revision 0
The General Manager, PMO is responsible for: • ensuring that all necessary documentation is in order; • ensuring that the estimate is reasonable for the scope of work; and • signing off concurrence.
2.3.3 Approvals For estimates of cost less than $5 million, the Section Manager is responsible for approval. For estimates of cost greater than $5 million and less than $50 million, the Branch Manager or the Regional Manager is responsible for approval. For estimates of cost greater than $50 million, the Director, Client Services is responsible for approval. The approving officer is also responsible for recommending and supporting the Project budget.
2.3.4 Estimate Acceptance The Client Representative is responsible for: • recommending the approval of the project budget based on a proposed funding profile.
The Client is responsible for acceptance of the estimate and approval of the project budget.
RTA Project Estimating Edition 1, Revision 0
Overview of RTA Requirements Issued December 2001
• • • 2-7 • • •
2.4 Relevant Documents 2.4.1 Australian Standards
AS/NZS 4183 Value Management AS/NZS 4360 Risk Management
2.4.2 RTA Documents
RTA Project Management Guidelines “Estimating, Scope and Cost Control for development Projects” (February 2000) RTA “Planning and Design Guide” (July 1990) RTA “Economic Analysis Manual” (June 1999) RTA “Risk Management Manual” (June 1999) RTA “Delegations Manual” (October 1998) RTA “RNI Development Program Guidelines” (February 1999) RTA “Finance Manual” (June 1999) RTA “Project Management Services Integrated Management System” PM21 NSW Government “Capital Project Procurement Guidelines” (October 1993, currently under review) NSW Government “Total Asset Management Guidelines – Economic Appraisal, Life-Cycle Costing, Value Management, Risk Management, Post-Implementation Review” (December 1999)
• •
2 - 8 ••
• •
Chapter 2
RTA Project Estimating Issued December 2001
Edition 1, Revision 0
2.5 Project Stages The stages in an RTA project lifecycle at which an estimate is required are listed below. These stages are typical for medium to large development projects. It is expected that there would be lesser stages for smaller development, maintenance, traffic and road safety projects.
Estimate Stage
When Prepared
Strategic
As part of a route or area strategy and reported in the Route or Area Strategy Report.
Revised Strategic
On completion of desktop study work at commencement of the Option Investigation Phase and reported in the Project Development Proposal.
Preliminary
At the end of the “Option Investigation Phase” and included in the Preferred Option Report.
Initial Concept
After the development of an engineering concept on the preferred option. It is reported in the Initial Concept Design Report.
Concept
Prior to finalisation of the EIS or REF and reported in the Concept Design Report.
Revised Concept
During finalisation of the Representations Report and submitted together with this report.
Final Concept
After receipt of the Conditions of Approval and any design amendments. The estimate is reported in the Project Implementation Proposal.
Detailed
On completion of the detailed design and reported separately.
Completely new estimates, rather than review and modification of previous estimates, are to be prepared at least at Strategic, Initial Concept and Detailed stages to ensure that any changes and modifications to previous estimates are fully incorporated and that appropriate rigour is applied to the estimating process.
2.6 Presentation of Estimates A standard Summary structure for development project estimates is shown in Appendix 2.1. (This is identical to the structure contained in Table 3.1 of the Project Management Guidelines – Estimating, Scope and Cost Control for Development Projects.) This Summary sheet is to be used for all development project estimates. An electronic version of
RTA Project Estimating Edition 1, Revision 0
Overview of RTA Requirements Issued December 2001
• • • 2-9 • • •
this summary sheet can be accessed through PM21 (Project Management System) on the PMO web site. In preparation of the Summary, consideration must be given to the accuracy of the presented estimated cost. The Project Manager should select an appropriate level of rounding commensurate with the stage of the project and the accuracy of the estimate. For example, strategic estimates within the range $0 to $50 million could be rounded to the nearest $1 million to $2 million, and strategic estimates over $50 million rounded to the nearest $5 million to $10 million. Rounding should only be done once at the end of the estimate and not progressively within the estimate. At the level below that of the Summary, the estimator will develop a more detailed summary, the make-up and appearance of which will depend on the type of estimate and the estimating methodology adopted. Further guidance on appropriate styles is contained in Chapters 5, 6 and 7 of this manual. On major linear type projects, such as roads and tunnels, the estimator will be faced with the choice of presentation of the estimate either geographically or functionally. As an example, a road project may be presented either as costs for specific sections between selected chainages or as total costs for major elements such as earthworks, pavements and the like. Each type of presentation has advantages. A geographic presentation is required for comparison of subroutes within an overall route. Such a presentation has disadvantages, however, in value engineering exercises where a global change in an item over the whole project, such as pavement type, requires reworking in each geographic section rather than in one item for the whole project, as would be the case in the functional type presentation. The Project Manager will decide which style is likely to provide the most flexibility for the particular project.
• •
2 - 10 ••
• •
Chapter 2
RTA Project Estimating Issued December 2001
Edition 1, Revision 0
A major advantage of the majority of proprietary estimating software is the facility to present estimates in two or more alternative ways. While obligatory use of proprietary software is not yet RTA policy, those undertaking repetitive estimates of major projects may find the benefits of such software worthwhile. Further details of proprietary software are contained in Chapter 10. Within RTA usage, the word “estimate” without “out-turn” means dollar values in the year of the estimate. All estimates must therefore include a date, however a month and year is sufficient.
RTA Project Estimating Edition 1, Revision 0
Overview of RTA Requirements Issued December 2001
• • • 2 - 11 • • •
(This page intentionally left blank)
• •
2 - 12 ••
• •
Chapter 2
RTA Project Estimating Issued December 2001
Edition 1, Revision 0
A
P P E N D I X
2.1
STANDARD SUMMARY STRUCTURE FOR DEVELOPMENT PROJECT ESTIMATES
CHAPTER 0
• • • • • •
(This page intentionally left blank)
• • • • • •
Standard Summary Structure for Development Project Estimates Table 3.1 Project:
Prepared by:
Project No:
Date:
Item
Estimate
Estimate Stage:
Contingency
Estimate
(excluding
% of Total
Comments/Assumptions
Estimate %
Amount
(including contingency)
$ $ $
% % %
$ $ $
$ $ $
$
%
$
$
$ $ $
% % %
$ $ $
$ $ $
$
%
$
$
$ $ $ $
% % % %
$ $ $ $
$ $ $ $
$
%
$
$
$ $ $
% % %
$ $ $
$ $ $
$
%
$
$
$ $ $
% % %
$ $ $
$ $ $
$
%
$
$
$ $ $ $
% % % %
$ $ $ $
$ $ $ $
Sub total
$
%
$
$
%
TOTAL
$
%
$
$
%
contingency) 1. Project Development 1 (a) Route/Concept/EIS or REF 1 (b) Project Management Services 1 (c) Client Representation Sub total
%
2. Investigation and Design 2 (a) Investigation and Design 2 (b) Project Management Services 2 (c) Client Representation Sub total
%
3. Property Acquisitions 3 (a) Acquire Property 3 (b) Professional Services for Property 3 (c) Project Management Services 3 (d) Client Representation Sub total
%
4. Public Utility Adjustments 4 (a) Adjust Utilities 4 (b) Project Management Services 4 (c) Client Representation Sub total
%
5. Construction 5 (a) - 5 (c) Infrastructure 5 (d) Project Management Services 5 (e) Client Representation Sub total
%
6. Handover 6 (a) Refurbish old route 6 (b) Project data and performance 6 (c) Project Management Services 6 (d) Client Representation
Total Amount
% of Total Estimate
Project Management
______________
_____________
Client Representation
______________
_____________
Reality checks: 1. Project Cost / km
___________________
2. Project Cost / lane-km 3
3. Earthworks Cost / m 2
___________________ ___________________
4. Pavement Cost / m
___________________
2
___________________
5. Structure Cost / m deck area
Document No: RTA-CSD-PMS-PR-P-95-A1
Issue 1.1
Page 1of 1
(This page intentionally left blank)
• • • • • •
C
H A P T E R
3
ESTIMATING APPROACH
CHAPTER0
3.1 Summary RTA’s estimating approach is to require estimates be prepared at least at three stages of development of a project: • Strategic; • Concept; and • Detailed.
This chapter: • discusses various methods of preparation of estimates (global, unit rates, first principles); • requires that the scope of the project be properly and appropriately specified; • requires that certain items (including constructability and program) be considered in the preparation of an estimate; • considers special issues (including asset management, occupational health and safety, environment and traffic) to be considered in the preparation of a project estimate; • discusses consideration of risk and contingency in estimates; • considers the use of value management techniques; • considers the use of historical cost data; and • requires the implementation of Quality Assurance practices in the preparation and checking of estimates.
3.2 Types of Estimates The types of estimates undertaken by RTA for development projects are listed in Chapter 2. The main types, and the purposes for which these estimates are used, are as follows.
RTA Project Estimating Edition 1, Revision 0
Estimating Approach Issued December 2001
• • • • • •
3-1
Strategic • providing budgets for program management purposes; • comparing various alternatives within a project;
Concept • determining the viability of projects by establishing cost / benefit values; • monitoring and comparing costs in project value engineering;
Detailed • establishing values for contract tender assessment; and • establishing project cash flow and payment requirements.
The characteristics of the above estimate types are contained in Table 3.1. Estimate Type
Applicability
Strategic
Project feasibility studies of various options prior to the development of a concept.
Concept
Prepared during the concept stage and finalised following the determination of the Environmental Impact Assessment and concept approval.
Detailed
Prepared prior to commencement of construction and based on final designs, detailed quantities and other identified costs, including allowances for contingencies and variations.
Table 3.1 RTA Characteristics of Estimates It is informative to compare RTA’s estimate types with those which may be regarded as typical of the estimating industry. Estimate types proposed by Slattery and by Antill are contained in Tables 3.2 and 3.3 respectively.
• •
3 - 2 ••
• •
Chapter 3
RTA Project Estimating Issued December 2001
Edition 1, Revision 0
Estimate Type
Applicability
Order of Accuracy
Order of Magnitude
When the project is first mooted, to establish its broad viability or a first budget for fiscal planning
+/-30%
Preliminary
When some information on the project has been developed, to determine more accurately the magnitude of the financial commitment or to evaluate alternatives
+/-20%
Definitive
Prepared during the detailed design phase to ensure that the cost of the structure or facility developing from the design process is within budget, or the probable extent of the overrun
+/-10%
Detailed
Prepared by a Contractor as part of the process of preparing a tender for the construction of a project
+/-5%
Table 3.2 Slattery’s Classification of Estimates
Estimate Type
Applicability
Required Information
Order of Accuracy
Approximate or rough
Pre-design, to assess the magnitude of a project prior to its design, produced with a minimum of preparation (“an intelligent guess”)
Basic project information, a cost rate for some readily measurable quantity, such as rate per square metre of bridge deck area
+/-20% to 25%
Preliminary
Assessing the relative costs of alternative designs
General arrangement and major quantities
+/-15% to 20% +/-10% to 15%
More details and a reasonable quantity schedules Detailed: either basic costs
The final assessment of the cost of a project.
Detailed bill of quantities prepared from the final working drawings and specifications
+/-5% to 10% +/-8% to 12%
unit rates
Table 3.3 Antill’s Classification of Estimates
Slattery’s and Antill’s estimate characteristics are considered representative of normal industry practice; it is therefore seen (by comparison of these tables) that the RTA’s “90% probability of Actual Cost not exceeding estimated cost” requirement is more rigorous than typical in the estimating industry. RTA Project Estimating Edition 1, Revision 0
Estimating Approach Issued December 2001
• • • • • •
3-3
It may further be seen that the upper level accuracies required of RTA’s strategic, concept and detailed estimates are met or exceeded by accuracies achieved by the approximate (or order of magnitude), preliminary and detailed (or definitive) estimate. It may be concluded that similar methods should be used to prepare each of these corresponding estimate types. RTA’s recent experience has found this to be generally true of preliminary / concept estimates and detailed (or definitive) estimates. However, experience has been that strategic estimates based on the “approximate” or “order of magnitude” methodology do not deliver RTA’s requirements of a strategic estimate with sufficient certainty. This has been found to be the case particularly for road project estimates based simply on $ per km.
3.3 Methods of Estimating All estimates utilise the basic concept of division of a project into sufficiently small elements so as to allow a single rate or unit cost to be applied to each element, extending the quantities and rates to determine a cost for each element, summing the resulting elemental costs and finally applying additional costs to give a complete estimate. The basic difference in the estimate types is the degree to which a project is divided into elements and the method used to apply rates and the additional costs. The more rigorous the process used, the greater will be the certainty of estimate outcome or (in other words) the “accuracy” of the estimate. The method chosen for the preparation of an estimate depends on both the purpose for which the estimate is required (and therefore the required accuracy of the estimate) and the level of detail of available data. There is little point, for example, in commitment of the resources required to prepare a detailed first principles estimate on the basis of strategic information. • •
3 - 4 ••
• •
Chapter 3
RTA Project Estimating Issued December 2001
Edition 1, Revision 0
Methods commonly used in preparation of estimates are outlined below:
3.3.1 Global Estimates The term Global Estimating or Order of Magnitude Estimating is used to describe a coarse or low order method of estimating involving the use of “all in” or global composite rates. The project could be considered as consisting of one estimating element only and the estimate prepared on this basis. Examples are road cost per km and bridge costs per square metre of deck area. This method has historically been used for strategic estimates, and may still be satisfactory for some projects. However, such an approach has been found not to reliably deliver the required certainty of outcome for road projects, and must be used with caution. If a Global Estimate is to be prepared (due to shortage of time or other constraints) it is essential that the composition of an historic global rate be understood prior to adoption and application of that rate to a new project. Often, global rates are based on actual completed costs and do not contain a contingency allowance, although occasionally an allowance for foreseeable risks may have been contained in the global rate. In any event, the allowances, if any, for these items contained in an historic global rate must be reviewed and adjusted, if necessary, for the new project’s particular circumstances.
3.3.2 Unit Rates Estimates The Unit Rate approach makes use of historical rates and calculated quantities to derive elemental costs. The level of project detail available at the time of estimate preparation, and the purpose for which the estimate is required, will determine the number of items into which the project is divided. RTA Project Estimating Edition 1, Revision 0
Estimating Approach Issued December 2001
• • • • • •
3-5
Even when limited information is available, it is likely that a better result will be attained by adoption of a coarse unit rates approach rather than a global method. With a sufficient level of information, judicious selection of appropriate historical rates and provided that sufficient care is taken to ensure that the complete scope of the project is incorporated in the estimate, the unit rate approach is capable of production of estimates suitable for RTA’s requirements for detailed estimates, that is, within 10% of Actual Cost. However, care must be exercised to ensure that appropriate rates are selected and the makeup of those rates is understood.
3.3.3 First Principles Estimates The basis of first principles estimating, sometimes referred to as basic costs estimating, is replacement of the historical cost data with rates calculated specifically for the particular project. To begin a First Principles estimate, a new project is divided into the finest feasible elements. For example, concrete in a bridge deck is typically further subdivided into formwork, concrete supply, placement, finishing and curing. The plant, materials and labour requirements for each of these basic steps in construction of each element are determined, taking account of such factors as material wastage, plant cycle times and labour inefficiencies. Direct cost rates (exclusive of risk, contingency, indirect costs and margin) are calculated to develop a direct cost rate for each element, which, when applied to the calculated elemental quantities, gives a forecast direct cost. Indirect costs, or preliminaries, are calculated by consideration of time based costs and “one-off “ costs (those which are independent of the
• •
3 - 6 ••
• •
Chapter 3
RTA Project Estimating Issued December 2001
Edition 1, Revision 0
duration of the project). Time based costs include site staff and their vehicles, site running costs, time related insurances and the like, whereas indirect costs include such items as mobilisation, site establishment, tender costs (for a contractor), lump sum insurances and similar items. The direct costs and indirect costs are then added, an allowance for cost escalation (if applicable) over the anticipated duration of the project applied, and margin and contingency added to give the total estimated cost. If the purpose of the estimate is to complete a schedule of rates or prices for a tender, indirect costs, margins and the like would then be spread over the tender items. First principles estimating is the method normally adopted by Contractors for preparation of detailed estimates for contract tenders. It is the most time consuming and hence costly to prepare, but has the potential to deliver the greatest certainty of outcome. Used inappropriately, however, first principles estimating can deliver results that are outside even the required range of strategic estimates.
3.3.4 Hybrid Unit Rate / First Principles Estimate Unit rates used by RTA in estimates are traditionally obtained from previous tenders for similar work. These are commonly “selling rates”, which include indirect costs and all contractor’s contingencies, margins and allowances. The sum of the elemental costs derived by the quantities and rates is the estimated cost. Since each project has unique constraints and requirements, such an approach contains inherent inaccuracies in that factors and allowances developed for a previous project (which may not be applicable or appropriate to the project being estimated) will be applied with the unit rate. An alternative approach, which uses some features of the unit rate method and some of first principles estimating, can result in increased estimate accuracy without requiring the resource investment required of a full first principles estimate. RTA Project Estimating Edition 1, Revision 0
Estimating Approach Issued December 2001
• • • • • •
3-7
Such a method relies on the availability of direct cost unit rates - that is rates which are equivalent to those derived from the first principles approach before the application of any other costs. The process involved is to divide the project into the smallest feasible geographic or work breakdown structure elements, but without further subdivision into the basic components of plant, materials and labour. Application of direct cost rates (obtained by averaging tendered rates for similar projects in the recent past) to the elemental quantities will result in the direct cost as in the first principles method. The remainder of the estimate is then developed similar to the first principles estimate, although usually on a coarser scale. In some cases, development of rates from first principles may still be required. An example could be a road project in undulating or hilly terrain with substantial cut to fill earthworks combined with a fill deficit, requiring substantial borrow and haulage. In such a case, consideration of likely mass hauls, haul distances and plant cycle times may be required to develop custom unit rates for the project. Historical data would then be used for the remaining items of the estimate Such an estimate caters more accurately to the project conditions and constraints than the standard unit rates method, although not as well as a first principles estimate, and can therefore be expected to have an accuracy between those achieved by these methods.
3.4 Definition of Project Scope and Constraints 3.4.1 Project Scope The starting point for any estimate is definition of the project scope. Scope definition requires an understanding of the project objectives and the means by which those objectives will be delivered. In the majority of RTA projects, objectives will be delivered through construction of physical infrastructure and works. However, there are
• •
3 - 8 ••
• •
Chapter 3
RTA Project Estimating Issued December 2001
Edition 1, Revision 0
some projects (for example in the Information Technology and Management areas) where delivery of a project will not involve physical works. Although in such projects there may be no physical end product, understanding of the project objectives and documentation of the project scope is equally important if a reliable project estimate is to be produced. Scope definition is normally achieved through pictorial representations and drawings, together with lists of works to be undertaken. The amount of information available, and hence the degree of scope definition achievable, depends on the stage of the project. Adequate definition of project scope is probably the most important (and often the most difficult) aspect of production of a satisfactory estimate. Inadequate or incorrect scope definition is not only the most common cause of inaccuracy in RTA estimates, but also the cause of the greatest degree of inaccuracy in estimates, particularly in the early project stages when the minimum amount of information is available.
No project estimate (of any type) should be commenced without a proper scope definition.
Estimators must resist the temptation to base estimates on poorly defined scope, which then become merely a guess, and not necessarily an informed one. It is essential that, even at strategic stage, the project scope is known and understood in sufficient detail as to allow the production of a meaningful estimate. Where information is limited, scope definition will require local knowledge of the project site and conditions and experience in and comparison with similar projects. The more common problems encountered in project scope definition are as follows.
RTA Project Estimating Edition 1, Revision 0
Estimating Approach Issued December 2001
• • • • • •
3-9
Complete Omission (or Erroneous Inclusion) of Items Examples of items which may be omitted from or erroneously included in a project’s scope are intersections or interchanges, culverts or drainage facilities, stock underpasses, drainage in cuttings, noise barriers, batter stabilisation work and subgrade improvement or strengthening. Such omissions should be avoided by checking with a schedule containing all possible items. Where estimates are based on other than global methods, the estimator must use his experience of similar projects to determine the likelihood of inclusion of such features if insufficient documented detail is available. Such inclusions should be listed as assumptions and adjusted or removed when more details become known.
Incorrect Determination of the Quantity of an Item The accuracy of determination of quantities depends on the detail of available information. However, even at the simplest level, in the often time constrained environment of estimate preparation gross errors can and have occurred. Examples are inclusion of only half the pavement quantity in dual carriageway roads or half the concrete quantity in twin deck bridges. The estimator should minimise the risk of quantity error by logically and methodically undertaking quantity calculations, and by the adoption of available quality systems.
Inclusion of Inappropriate Items. Examples of inclusion of inappropriate items are the adoption of low quality noise barriers in an urban environment and selection of an inappropriate pavement type or bridge type for a particular application.
Scope creep Scope creep is the addition of elements or items to a project, after the scope has been originally defined and agreed. If the scope has been • •
3 - 10 ••
• •
Chapter 3
RTA Project Estimating Issued December 2001
Edition 1, Revision 0
initially set to satisfy the original project objectives, then scope creep would result from the introduction of additional project objectives, such as community or authority requirements which were not previously included. This is not to be confused with inclusion of items which ought to have been included in the original project scope, but were omitted either through oversight or lack of appreciation of the project.
3.4.2 Project Constraints On a project, constraints may exist for a variety of reasons. Constraints may be physical, environmental, aesthetic or regulatory, and may either introduce additional items into a project or may affect the unit rates of existing items. Examples of constraints that could potentially be omitted from the project scope are the need for air or water treatment prior to discharge; the requirement for provision of access to properties either during construction or in the final project and limitations on working hours and generated noise. A constraint that commonly causes difficulties in estimates is that of existing services and utilities, particularly those located underground, and which may require adjustment, relocation or replacement. It is often difficult to ascertain the likely extent of effects of underground (and, in some cases, above ground) services, particularly in the early project stages. An appropriate amount has to be included in the estimate as a Contingency Allowance. The Project Manager should use a checklist containing all possible constraints to avoid omissions.
RTA Project Estimating Edition 1, Revision 0
Estimating Approach Issued December 2001
• • • • • •
3 - 11
3.5 Constructability and Program 3.5.1 Constructability The RTA Project Management Guide defines constructability as “the optimum use of construction knowledge and experience in planning, design, procurement and field operations to achieve overall project objectives”. This broad definition may be narrowed when applied to estimating, the objective of which is to forecast the project cost within the required accuracy for the type of estimate being prepared. Constructability in relation to estimating can be regarded as the extent to which planning, design, procurement and field operational features affect the construction cost of a project. An example is the need for sheet piling around excavation in poor ground. Depending on the time of preparation of the estimate within the life of the project, some of these factors may be known and others required to be assumed. In its most extreme form, lack of appreciation of constructability issues may result in preparation of an estimate for a project which cannot physically be built.
3.5.2 Program An appreciation of the likely project construction program is necessary in preparation of all but the most rudimentary of estimates. Potential direct cost effects of the construction program may include reductions in productivity during wet seasons, potential resources shortages at certain times of the year such as Christmas periods and the cost of maintenance of temporary facilities, such as road diversions or haul roads, during the construction period. The longer the construction program, the greater will be the effect on project cost. The indirect costs of a project will also be affected by the duration required for project delivery. A reduction in project duration is likely to be achieved at the expense of increased resources, increased • •
3 - 12 ••
• •
Chapter 3
RTA Project Estimating Issued December 2001
Edition 1, Revision 0
mobilisation and establishment costs and increased time related costs per period, but with a reduction in the overall time related costs. The converse is true of an increased construction time. The optimum project time, in terms of minimisation of cost, is not necessarily obvious. For estimates which are required in outturn dollars, an appreciation of the likely construction program is necessary to apply escalation to current dollar costs in order to arrive at the outturn estimate.
3.6 Asset Management RTA’s Development Policy on Project Handover requires that Infrastructure Maintenance Branch be consulted during the concept development and detailed design phases of a project, to ensure that cost effective and appropriate asset management and maintenance functions can occur over the life of the project, and that the cost of such provisions are included in the estimated project cost. In relation to estimates, asset management may be regarded as the cost of operation, if applicable, maintenance and rehabilitation of a project. Decisions taken during development of a project will influence not only the capital cost but also the operation, maintenance and rehabilitation costs. Minimisation of capital cost is not necessarily, and is probably not, compatible with optimisation of whole of life costs. Appreciation of whole of life project costs therefore requires knowledge of all relevant operation and maintenance costs. Even where optimisation of whole of life costs is not a project objective, where reduced capital costs may take precedence over minimum whole of life cost, an appreciation of whole of life costs is mandatory in project development.
3.7 Occupational Health, Safety & Rehabilitation Occupational Health, Safety and Rehabilitation (OHS&R) issues may affect both direct and indirect cost. RTA Project Estimating Edition 1, Revision 0
Estimating Approach Issued December 2001
• • • • • •
3 - 13
The most obvious area of OHS&R effects on direct costs is the requirement to provide a safe work area adjacent to existing roads. In addition to the cost of provision of barriers and attendants, such a requirement may affect the traffic staging during construction of a project, thereby also affecting the cost. In other areas, such as tunnelling, evolution of workplace environment requirements needs to be considered when reviewing older historical data for applicability in a new project estimate. In addition to the above effects on direct costs, RTA’s project OHS&R responsibilities and obligations must be considered when evaluating project management and supervision requirements and costs.
3.8 Environmental Issues Most RTA activities require environmental impact assessment. While preparation of the assessment will involve a cost that should be included in the estimate, it is likely that of more significance to the estimator will be the cost of compliance with the findings of the assessment or associated conditions of approval of the project by the Environmental Authorities. Of particular importance are the changes to a project that may result from either the determination process itself or from community consultation, either during the determination process or ongoing through project delivery. The environmental conditions of approval, and any resulting changes to the project, are usually not known until preparation of the final concept estimate. All preceding estimates must therefore be prepared in the absence of such detailed information, relying on requirements for similar projects. It would be appropriate to include a contingency allowance for complying with such conditions. An environmental aspect which has become quite significant in terms of project cost in recent years is that of flora and fauna compensatory habitats, mitigation strategies and associated works, where RTA is required to provide alternative habitats for species of flora and fauna when existing habitats are affected by projects. • •
3 - 14 ••
• •
Chapter 3
RTA Project Estimating Issued December 2001
Edition 1, Revision 0
The extent (and hence the cost) of compensatory habitats and mitigation strategies are dependent on the extent to which species habitats are affected by the project.
3.9 Traffic Issues Depending on the type and location of the project, traffic issues which need to be considered during preparation of a project estimate may include some or all of the following: • modification or diversion of existing roads, to cater for existing traffic, on a single or multiple staged basis and maintaining an agreed level of service for users; • provision of site access for construction vehicles; • definition of allowable urban construction truck routes; and • upgrading of existing facilities as part of the project works.
The cost of traffic management may be reflected in the unit rates for other items, or may be included as a separate allowance, depending on the type of estimate and the amount of information available. It is important that the estimator understands the makeup of adopted unit rates and ensures that appropriate provision is made for the costs of traffic management, if such costs are spread over rates and not shown as a separate estimate item. The significance of traffic issues on estimated cost is project specific, and, therefore, historical unit rates from projects which required significant traffic measures may not be directly applicable to other projects without adjustment of this component of the rate.
3.10 Risk & Contingency Risk is defined as the chance of something happening that will have an impact upon objectives. It is measured in terms of consequences and likelihood (AS 4360).
RTA Project Estimating Edition 1, Revision 0
Estimating Approach Issued December 2001
• • • • • •
3 - 15
Contingency is generally defined as an unforeseen event (or risk). For estimating purposes, however, RTA refers to contingency as the sum of money allocated for dealing with unforeseen events, including those such as quantities more than anticipated
3.10.1 Risk The RTA has well established methods for identifying and assessing risks (Risk Management), which are beyond the scope of this manual. For the purposes of estimating, risks can be classified as "Known Risks" and "Unknown Risks" (a) Known Risks: A known risk is that which has been identified in the Risk Management exercise as an unplanned event that could occur in the project under consideration. The Risk Management exercise would have made one of the following decisions: (i) Adopt measures to eliminate the risk completely
- In this case, the cost of such measures should be included as a separate item in the estimate.
(ii) Adopt measures - In this case, the cost of such measures to reduce the should be included as a separate item in impact of the risk the estimate and the cost of dealing with the reduced risk event, if it eventuates, should be included as a separate item or in the contingency allowance. If the cost is included in the contingency allowance, the estimate should contain a note clarifying this amount.
(iii) Do Nothing-
- In this case, the cost of dealing with the risk event, if it eventuates, should be included either as a separate item or in the contingency allowance. If the cost is included in the contingency allowance, the estimate should contain a note clarifying this amount.
• •
3 - 16 ••
• •
Chapter 3
RTA Project Estimating Issued December 2001
Edition 1, Revision 0
The main purposes of showing the estimated costs for dealing with risks, separately, are: (i) the items can easily be changed into Provisional Items for tendering purposes; and (ii) actual costs of variations arising from the risk events can be traced back to the allowances made in the estimates. Examples of known risks are: (i) Sulphate Attack (High likelihood, severe consequence) In this case, the Risk Management exercise may have led to deciding on adopting measures to eliminate the risk completely. (ii) Community complaint on construction noise levels (Medium likelihood & consequence) In this case, the Risk Management exercise may have led to deciding on adopting measures to reduce the impact such as constructing a temporary earth mound.
(iii) Pile toe levels lower than expected (Medium likelihood & consequence) In this case, the Risk Management exercise may have led to deciding on adopting the "Do Nothing" option. (b)Unknown Risks These are risks where existence and degree of impact on the project are both uncertain. Examples of such risks are Force-Majure events such as flooding, earthquake, cyclone, etc., political events such as
RTA Project Estimating Edition 1, Revision 0
Estimating Approach Issued December 2001
• • • • • •
3 - 17
funding cutback, labour unrest, etc., and human errors such as design errors, accidents caused by human factors, etc. The Risk Management exercise may not have determined the probability or the severity of such risks. Even if these have been determined, their reliability would be in question. For example, the probability of an earthquake occurring in Sydney could have been decided as, say, 1 in 10,000 prior to the earthquake in Newcastle in 1990. Immediately after that incident, it could have been decided as, say, 1 in 10. Now, some ten years after the incident, it could be decided as, say, 1 in 1,000. Similarly, the prediction of the severity of the incident would also be unreliable. The predictions would also depend on the bias of the decision makers - A person who has experienced a similar incident would tend to predict a higher probability than that predicted by others and a severity similar to the one he/she has experienced. As such, it would be difficult to arrive at reasonable contingency allowances. It should, however, be born in mind that the tendency to be riskaversive would lead to unrealistically high estimates caused by adding contingency allowances for all or most of the identified unknown risks. A common sense approach and consideration of how the previously completed projects have suffered from unknown risks would give rise to reasonable contingency amounts.
It should also be noted that the probability of the project being affected by all of the identified "unknown risks" would be next to nothing. If a large number of risks are identified, especially for a large complex project, a realistic contingency figure could be arrived at by carrying out a Monte Carlo simulation. This process, however, would require feeding in minimum, maximum and most probable costs of dealing with each risk and the type of distribution between minimum & maximum values for each risk. The outcome is a range within which the project estimate will lie. The process is, therefore, sometimes known as “range estimating”, and is • •
3 - 18 ••
• •
Chapter 3
RTA Project Estimating Issued December 2001
Edition 1, Revision 0
undertaken with software developed for the purpose. Essetnially, a definitive estimate is prepared, to which risk probabilities are applied and a range estimate developed. Software used for quantification of risks and the development of range estimates includes: • Crystal Ball, which uses Microsoft Excal spreadsheets for input; • @Risk, which also uses Microsoft Excel spreadsheets for input; and • Analytica. Further details of these software packages and the way in which these are used are contained in Chapter 10.
3.10.2 Contingency The contingency allowance for the different items should be reviewed at each stage of the estimate and adjusted, if necessary, depending on the predicted probability and severity of the risk events at those stages. Further details and recommended levels of contingency for the various project stages are contained in Sections 5, 6 and 7. It must be noted that the contingency allowance is not for changes to the project scope, but only for unforeseen events which occur within the existing project scope. In the event that the project scope is changed, a new estimate must be prepared, with a new definition of project scope and a level of contingency applicable to the revised scope.
3.11 Value Engineering The process of value engineering, or value management, is described in the following documents; AS/NZS 4183 “Value Management”; NSW Government “Capital Works Investment Value Management Manual”; and RTA Project Estimating Edition 1, Revision 0
Estimating Approach Issued December 2001
• • • • • •
3 - 19
Value Management Guide prepared for RTA by the product Evaluation Unit, NSW Public Works Department. Value management is defined in AS/NZS 4183 as “a structured, analytical process which seeks to achieve value for money by providing all the necessary functions at the lowest total cost consistent with required levels of quality and performance.” It is clear from the above definition that, at the heart of value management is the provision of reliable estimates on which value management decisions can be based. It is equally important to adjust the estimate(s) to reflect the decisions taken during the Value Management process. While it is not the function of the estimator to make decisions regarding the relative merits of different project options, a properly considered and prepared estimate should highlight any areas of the project which, in comparison with other similar projects, do not appear to provide a value for money solution. Further, the concept of “designing to a cost” should be borne in mind during preparation of detailed designs.
3.12 Use of Historical Cost Data RTA has over time, through receipt of tenders and preparation of RTA’s own estimates for projects, amassed a wealth of data on rates, prices and costs. Often, such data is useful in the production of new estimates. Inappropriate use of such data can, however, have serious consequences in the accuracy and reliability of the estimate. There are four major factors which must be considered in deciding whether an historical rate or price is applicable to a new estimate.
• •
3 - 20 ••
• •
Chapter 3
RTA Project Estimating Issued December 2001
Edition 1, Revision 0
Direct Costs Direct costs are those involved in actually constructing a work item. These costs normally include materials, plant and labour up to the level of leading hand/ganger. It is not always apparent from the title of a rate precisely what direct work items are included. For example, “concrete” may include only supply and delivery of concrete, or also placing and finishing, or it may be a composite rate including formwork construction and stripping, reinforcement, supply, placing, finishing and curing of concrete. An allowance for wastage may or may not be included. Similarly, “excavation” may include excavation only, or haulage, stockpiling and spoil disposal, or all of these, environmental protection and an allowance for harder material excavation. In addition to the above, historical cost data may contain risk and contingency allowances specific to a particular project, or alternatively may make no allowance for these.
Indirect Costs Indirect Costs include such items as site overheads and allowances for non-work related items. Typically, submitted tenders do not list such items as preliminaries, overheads and profit separately. Therefore, submitted tender rates normally include indirect costs. Such rates are sometimes referred to as ‘sell(ing) prices or rates’. In preparation of estimates, particularly more detailed estimates such as those prepared from first principles or the hybrid approach described earlier, the rates adopted often exclude indirect costs. The estimate is compiled on the basis of direct cost rates, with indirect costs added as a separate item in the estimate total. Prior to the adoption of historical cost data, it is necessary to understand the makeup of the data, and in particular whether the data includes or excludes indirect costs. RTA Project Estimating Edition 1, Revision 0
Estimating Approach Issued December 2001
• • • • • •
3 - 21
Overheads and profit Both direct and indirect costs will be subject to the addition of amounts for the tenderer’s corporate overheads and profit (margin). However, it is not always possible to identify the amount of such allowances. In using historical data, the estimator must be aware of the market conditions prevailing at the time of the tender (competitive market conditions lead to a reduction in allowances for overheads and profit) and the possibility that the allowances for overheads and profit have not been equally spread over all the rates (Contractors sometimes adopt a practice known as ‘front end loading’ for ensuring good cash flow at the beginning of a project).
Age of the Data Costs for the same item of work vary with the passage of time (usually increasing), and the older the data the less reliable it will be. An appropriate allowance for inflation must be made whenever historical data is used.
3.12.1 Application of Historical Data While historical cost data is a valuable asset, careless or inappropriate adoption of such data can, and has, led to significant errors in estimates. Prior to the use of such data it is essential to be confident that the makeup of the data is known and that the data is applicable to the estimate under preparation.
3.13 Quality Assurance in Estimating Estimating is a task in which errors can easily occur, and is also one for which the delivered product does not necessarily provide evidence of
• •
3 - 22 ••
• •
Chapter 3
RTA Project Estimating Issued December 2001
Edition 1, Revision 0
the rigour of the processes adopted. The estimating process is one that will benefit from the adoption of Quality Assurance principles.
The Project Management System (PM21) Manual is applicable to estimate preparation for all infrastructure development projects managed by Project Management Services Group within RTA’s Client Service Directorate.
The following procedures are applicable to the preparation of RTA estimates: Procedure for Preparation, Concurrence, Approval and Acceptance of an Estimate of Cost (RTA-CSD-PMS-PR-P-91); Procedure for Preparation of a Strategic Cost Estimate (RTA-CSDPMS-PR-P-92); Procedure for Preparation of a Concept Cost Estimate (RTA-CSDPMS-PR-P-93); and Procedure for Preparation of a Detailed Cost Estimate (RTA-CSDPMS-PR-P-94). Chapters 5, 6 and 7 of this manual provide further descriptions and guidance on the processes to be adopted for strategic, concept and detailed estimates respectively. In addition to the above procedures, flowcharts, checklists and proformas are included in this manual in the appropriate sections. Use is to be made of these as far as possible during preparation of an estimate, or, if necessary, these should be used as a basis for the development of project specific versions. Reality checks and peer review are also be considered to form part of the quality assurance process.
RTA Project Estimating Edition 1, Revision 0
Estimating Approach Issued December 2001
• • • • • •
3 - 23
Reality Checks and Peer Review Reality checks must be carried out for every estimate by the estimator prior to presentation of the estimate for peer review. Reality checks, also called gross or sanity checks, are intended to ensure that the estimate is within expected and reasonable limits. Such checks are based on comparisons of estimated costs with historical data, and are generally undertaken on a global basis. The Standard Summary Structure for Development Project Estimates requires reality checks based on project cost per km of road and per lane-km of road, earthworks costs /m3, pavement costs /m2 and structure cost /m2 of deck area. Even when reality checks are not a formal requirement, it is good estimating practice to undertake a reality check on every estimate, to both verify the appropriateness of the estimate and also to contribute to the available database of estimating knowledge within RTA. RTA policy is that peer review be carried out wherever possible by a person of the next or same level of seniority to the person responsible for preparation of the estimate. While peer review would practically involve a lesser level of detail than that involved in preparation of the estimate, it is essential that the review focuses on the major items in sufficient detail that the validity of the estimate is verified.
3.14 Guidelines for Preparing Estimates It has been noted that there is lack of consistency in (a) the grouping of major infrastructure items (b) the calculation of reality check rates, when preparing estimates for various projects. These guidelines clarify the grouping and the figures to be used for reality check calculations.
• •
3 - 24 ••
• •
Chapter 3
RTA Project Estimating Issued December 2001
Edition 1, Revision 0
3.14.1 Earthworks The following items should be included under this sub-heading: • • • • • • • •
Clearing & Grubbing Remove & Stockpile Topsoil General Earthworks (Cut/Fill) Earthworks (Cut to Waste) Imported (Borrow) Material Unsuitable Material (to Spoil) Selected Material Earthworks for Batter Protection
The Reality Check calculation for Earthworks should be carried out by using the dollar amounts and quantities for General Earthworks (Cut/Fill), Earthworks (Cut to Spoil) and Imported (Borrow) Material only.
3.14.2 Structures The following items should be included under this sub-heading: • • •
Bridges Structural Retaining Walls, e.g. Cantilever type walls Structural Culverts (cast in-situ)
The reality check calculation for Structures should be carried out by using the dollar amounts for Bridges and the deck area for Bridges only. For calculating the deck area of a bridge, the length should be measured between the inside face of abutment curtain walls and the breadth should be measured between the inside face of the outer parapets. Thus any footpath, if provided, would also be included in the deck area. Note: 1. Approach slabs, Retaining Walls and Structural Culverts are not to be included in Reality Check calculations. 2. Precast Box Culverts and Pipe Culverts are to be included under "Drainage" RTA Project Estimating Edition 1, Revision 0
Estimating Approach Issued December 2001
• • • • • •
3 - 25
3.14.3 Drainage • • • • • •
The following items should be included under this sub-heading: Sub-soil Drains Filter Layers Drainage Blankets Wick Drains Longitudinal and Transverse Drainage Culverts
3.14.4 Pavement The reality check calculation for Pavement should be carried out by using the dollar amounts and surface area of the main carriageway(s) pavement. Ramps and structures are excluded in the calculations. Note: 1. Select Material should be included under "Earthworks" 2. Reinforced Soil Retaining Wall should be included as a separate item under "Roadworks".
3.14.5 Total Project Cost The Reality Check calculation for Cost/ km should include the total project costs and length of the project on the main carriageway(s). The Reality Check calculation for Cost/lane km should include the total project cost and length of acceleration & deceleration lanes, left & right turn bays on the main carriageway(s) and include ramps at intersections. Note: 1. The total cost used in the Reality Check calculation should include cost of structures.
• •
3 - 26 ••
• •
Chapter 3
RTA Project Estimating Issued December 2001
Edition 1, Revision 0
C
H A P T E R
4
ESTIMATE COMPONENTS
CHAPTER0
4.1 Summary This chapter considers the common components of all RTA estimates, including: • • • • • •
Project Development costs; Detailed Investigation and Design costs; Property Acquisition costs; Infrastructure Construction costs; Utilities costs; and Handover costs.
The components are defined and examples given, in order that a high degree of consistency will be maintained through all RTA estimates.
4.2 Project Development Costs These costs include activities in the Option Investigation, Concept Design and Design Development and Approval phases of the project. Project development costs may include: • • • • • • • •
Route selection; Advice from other government agencies; Preparation of EIS; Acid or contaminated soils investigations and review; Technical input from the project team; Concept review by RTA Operations; Preparation of Representations Report; Preparation of project estimate;
RTA Project Estimating Edition 1, Revision 0
Estimate Components Issued December 2001
• • • • • •
4-1
• RTA Project Management; and • RTA Client Representation.
4.3 Detailed Investigation and Design Costs These costs include all activities in the Detailed Design and Implementation phase between the end of the Design Development and Approval phase and commencement of tendering (with the exception of property acquisitions and public utilities). Detailed design and investigation costs may include: • • • • • • • • • • • • •
Geotechnical investigations; Hydraulic and hydrological studies; Fauna and flora impact studies; Advice from other government agencies; Utilities locations and searches; Detailed project design and design review; Technical input from the project team; Preparation of project environmental plans; Preparation of contract documents; Safety audits; Detailed estimate preparation; RTA Project Management; and RTA Client Representation.
4.4 Property Acquisition Costs Estimated property acquisition costs must be obtained from RTA’s Property Section, for both metropolitan and rural property acquisitions. Cost estimates supplied are generally the actual estimated land acquisition costs at the time the estimate is prepared by RTA’s Property Section, with no allowance for contingency or for possible future land cost variations. An appropriate contingency must be
• •
4 - 2 ••
• •
Chapter 4
RTA Project Estimating Issued December 2001
Edition 1, Revision 0
applied, having regard to the expected timing of acquisition of the property and the complexity of the acquisitions. Generally acquisition complexity, and hence the appropriate level of contingency, is higher in urban and particularly metropolitan areas (where land values are more volatile and property adjustments are numerous) than in rural areas. The value of all land required for the project, either as the acquisition cost for newly acquired land, or the potential sale value for previously acquired land, must be included as a project cost. In the case of land which is required only for the period of construction, and which is acquired and subsequently disposed of rather then leased for the duration of project construction, a residual land value should be credited against the project cost. In some cases this may be the same as the acquisition cost of that land, but often will be less than the acquisition value due to the proximity of the project works and possible land rezoning. Property acquisition costs may include: • • • • • •
Property valuations; Property surveys; Property acquisitions; Property adjustments; RTA Project Management; and RTA Client Representation.
Property acquisitions may include: • The actual area acquired or utilised permanently for the project, including sub-surface easements if applicable; • Compensation paid to land owners in respect of effects of the project on the owners’ land; • Any land which may be permanently or temporarily required for compensatory habitats; • Contractors’ work and site areas (if provided by RTA) including provision for site offices, temporary environmental works, traffic diversions and the like;
RTA Project Estimating Edition 1, Revision 0
Estimate Components Issued December 2001
• • • • • •
4-3
• RTA’s site office and facilities areas, if separate from the Contractor’s area; • Land required for any RTA works to be undertaken as part of the project; and • The residual value of land temporarily acquired, or made available by demolition of existing infrastructure replaced by the project works.
4.5 Infrastructure Construction Infrastructure construction includes the production or construction of base infrastructure, environmental works, general activities and property adjustment. Infrastructure costs may include; • Construction cost of infrastructure; • Technical advice from RTA ( eg Bridge Branch and Pavement Branch); • Construction audits, site management and surveillance; • RTA Project Management; and • RTA Client Representation
4.6 Utilities Costs Utilities costs include all adjustments, replacements, relocations and the like which are required as a consequence of the project, whether undertaken by the responsible authority, a contractor engaged by that authority, or undertaken by RTA either as part of the main contractor’s works or by separate contract. In some cases, utilities adjustments may be undertaken partly by the project main contractor and partly by others, outside the main contract scope of works but still within the overall project scope. In such circumstances, care must be taken to ensure that the correct scopes of utilities adjustments are contained in the main contract scope and in the scope of other works, and that the scope description makes clear the division of utilities adjustments.
• •
4 - 4 ••
• •
Chapter 4
RTA Project Estimating Issued December 2001
Edition 1, Revision 0
In the Sydney metropolitan area, some services, in particular old sewers and water supply tunnels, are heritage classified. Project works which could affect these services, such as tunnelling, can require extensive local additional work for protection of such services, the cost of which may be significant. Also in the Sydney metropolitan area are major electrical services owned by railways authorities, and which are unlikely to be detected in an enquiry to the electrical supply authorities. It is often difficult to ascertain the potential costs to RTA due to effects of a project on existing utilities. For example, a utility authority may not agree to meet the cost of relocation of a utility which was not supposed to be in the vicinity. An appropriate contingency, which is likely to be among the highest adopted for the project, particularly in the early stages of a project and in metropolitan areas, must be applied. Utilities costs may include: • Telstra, Optus and other communications carriers adjustments; • Electrical services adjustments; • Water and sewerage adjustments, including possible protection of heritage services; • Gas mains adjustments; • RTA Project Management; and • RTA Client Representation.
4.7 Handover Costs Handover costs are those incurred by RTA when delivery of a new asset causes the management of either an old asset, previously the responsibility of RTA, or part of the new asset to be transferred to a body other than RTA (eg Local Council). Handover costs occur, for example, when a new section of road replaces an existing section, with the existing section becoming part of the local road network under the management of the local council. In such circumstances, RTA may be required to refurbish or resurface the existing road, install signage prior to its acceptance by the council or to RTA Project Estimating Edition 1, Revision 0
Estimate Components Issued December 2001
• • • • • •
4-5
contribute to the net present value of the future maintenance of the existing road. In some cases handover costs may occur when an existing structure is retained for heritage or other reasons and RTA is required to contribute to the ongoing maintenance costs. Examples of such costs are the retention of the old Glebe Island Bridge on completion of the Anzac Bridge and the retention of the Hawthorne Canal bridge on completion at the City West Link. A further example of handover costs occurs when roadside facilities are provided on a new section of road, such as rest areas and viewing points, the maintenance of which is the responsibility of the local council. In such cases, handover costs consist of the cost of preparation of maintenance manuals, setting out RTA’s requirements, for the areas. Handover costs may include: • Refurbishment of old assets by local councils; • Contribution to maintenance costs of existing structures; • Preparation of maintenance manuals for project maintenance by others; • Project data and reporting; • RTA Project Management; and • RTA Client Representation
• •
4 - 6 ••
• •
Chapter 4
RTA Project Estimating Issued December 2001
Edition 1, Revision 0
C
H A P T E R
5
STRATEGIC ESTIMATE
CHAPTER0
5.1 Summary This chapter sets down the process for preparation of a Strategic Estimate.
5.2 Overview There are 3 key stages to the preparation of a Strategic Estimate. These are: • Preliminary Project Appreciation Stage; • Estimate Establishment Stage; and • Review and Approval Stage.
Commit sufficient time and resources to each of these stages. Failure to follow a planned process of estimate preparation will lead to estimates of doubtful accuracy.
It is recommended that an estimate plan be prepared by the Project Manager, to ensure that proper resources are available and are applied to preparation of the estimate.
5.3 Preliminary Project Appreciation Stage The following paragraphs indicate the activities that will be undertaken in this interrogative stage:
RTA Project Estimating Edition 1, Revision 0
Strategic Estimate Issued December 2001
• • • • • •
5-1
5.3.1 Estimate Programme Approximately 1 week should be allowed for the preparation of a Strategic Estimate (assuming that all information is available).
5.3.2 Data Collection The estimator must be provided with all relevant information. This will include: • An understanding of the proposed contracting strategy for the project (for example: design and construct; construct only; single construction contract; multiple contract packages and the like); • A detailed description of the scope of the project. This is an essential component in ensuring the accuracy of the estimate. A sample cost estimate scope is contained in Appendix 5.1; • A complete set of current drawings; • Details of the costs expended on the project to date; and • Any other available information, such as aerial photographs, computer generated quantities, property valuations, hand over cost estimates and the like.
5.3.3 Project Programme A project development programme is to be prepared. This should indicate all significant activities and milestones, together with an approximate construction programme.
5.3.4 Quantities Quantities are likely to be of a very approximate nature and will be taken-off by the estimator, based on his understanding of the project scope.
5.3.5 Site Visit A site visit should be made by anyone on the estimating team who is unfamiliar with the project.
• •
5 - 2 ••
• •
Chapter 5
RTA Project Estimating Issued December 2001
Edition 1, Revision 0
5.3.6 Construction Methods For significant items (such as earthworks or road pavement), the estimator is to determine the probable construction methods that will be adopted by the successful tenderer.
5.4 Estimate Establishment Stage This is the stage where the project estimate is actually produced. Before computations commence, the estimator must have regard to RTA’s requirements as to final presentation of the estimate, and the Work Breakdown Structure and Summary required. A sample work breakdown structure is given in Appendix 5.2. The following paragraphs indicate the activities that will be undertaken for a Global Estimate:
5.4.1 Understanding Historical Data Historical data will be collected and analysed to determine: • Market conditions prevailing at the time of the tender from which the data has been collected; • Any peculiarities of the project from which the data has been collected; • If front-end loading has occurred; and • An approximate allowance for contractors on and off site overheads and profit (if available).
5.4.2 Adjusting Historical Data Historical data is to be adjusted to bring it in line with the requirements of the project being estimated, including (if necessary): • • • •
An adjustment for inflation; An adjustment for site conditions; An adjustment for front-end loading; and An adjustment for contractors on and off site overheads and profit.
RTA Project Estimating Edition 1, Revision 0
Strategic Estimate Issued December 2001
• • • • • •
5-3
5.4.3 Cost Estimate The estimate is calculated, by multiplying the global quantities by rates deduced from historical data, or from multiplying the coarse quantities by the unit rates deduced from historical data.
5.4.4 Contractors Overheads, Risk and Margin Generally the contractors overheads, risk and margin is included within the global rates adopted earlier and no further adjustment is required.
5.4.5 Project Development Costs Project development costs are defined in Chapter 4. At the time of preparation of a Strategic Estimate, these costs have probably not been incurred and may be estimated from past experience.
5.4.6 Detailed Investigation and Design Costs Detailed investigation and design costs are defined in Chapter 4. At the time of preparation of a Strategic Estimate, these costs have not been incurred and may be estimated from past experience.
5.4.7 Property Acquisition Costs Property acquisition costs are defined in Chapter 4. Property acquisition costs must be obtained from RTA’s Property Section. Allowances must be made for known property adjustments.
5.4.8 Hand over Costs Hand over costs are defined in Chapter 4. A detailed estimate of these costs is to be prepared.
• •
5 - 4 ••
• •
Chapter 5
RTA Project Estimating Issued December 2001
Edition 1, Revision 0
5.4.9 Risk & Opportunity Issues of risk and opportunity are considered in Chapter 3. Some of the available software for use in quantification of risk and opportunity is listed in Chapter 10.3.
It is mandatory that a risk analysis be prepared for strategic cost estimates.
5.4.10 Contingency Contingency is considered in Chapter 3. Appropriate contingencies must be added to each component of the project estimate. At strategic estimate stage, contingencies in the range of 35% to 50% are appropriate. Contingencies outside this range must be justified.
5.5 Review Prior to commencement of the Concurrence, Approval and Acceptance procedure, the Project Manager should arrange a peer review of the estimate. This should follow a structured format and be documented.
5.6 Concurrence, Approval and Acceptance All strategic estimates are subject to concurrence, approval and acceptance as detailed in Chapter 2. The procedure is detailed in the following flowcharts. [Extract from PMS 21 Manual.] RTA Project Estimating Edition 1, Revision 0
Strategic Estimate Issued December 2001
• • • • • •
5-5
PMS-PR-P-91: Procedure for Preparation, Concurrence, Approval and Acceptance of an Estimate of Cost - Sheet 1 of 2 PROCESS MAP
Start *
Project Manager
*
Plans
*
Project Manager
List Key Assumptions
Project Manager/Client Representative
Project Manager
Project Manager
Strategic - Street Plan or Topographical Map showing alignment, Major Utilities - visible/known Concept - Longitudinal Section, Critical Sections. Typical Cross Sections (Cut/Fill), Most Utilities. Detailed - Full set of plans including longitudinal section, cross sections, Utilities locations clearly marked.
For Strategic, Concept, Detailed Estimate the following needs to be considered:
Scope
* * * * * * * * * * * * *
Limit of work, Design Standards, Section Staging, No. of lanes, widths (cross sections) Pavement, Newor rehab, Deviation, Property affect, Physical constraints, Environmental constraints, Statutory impediments, Geotech, Unusual features.
*
For all types of estimates use standard work breakdown structure in Table 3.1 of Project Management Guidelines "Estimating, Scope and Cost Control for Development Projects". Refer to Clause 5.2, 5.3, and 5.4 RTA Estimating Manual. Consider known risks, staging, constructabliity, OHS&R, traffic management and other issues
List Known Risks
Prepare Estimate in standard format
Project Manager
Provide Reality Checks
Project Manager/Senior Project Manager
Sign Off (preparation)
Project Manager
Is Estimate of Cost over $20M, $10Mfor Federally funded or for a complex project ?
*
Check with similar projects in comparable dollars * $/m3 earthwork * $/m2 Pavement * $/ lane km
NO
Submit estimate for approval: Section Manager <$5m Branch/Regional Manager >5m Information to be submitted with the estimate for a concurrence check: * Estimate Type * Plans * Scope * Key assumptions * Known risks * Reality check
YES Project Manager
Submit estimate for concurrence of General Manager, PMO
A
B
C
D
• •
5 - 6 ••
• •
Chapter 5
RTA Project Estimating Issued December 2001
Edition 1, Revision 0
PMS-PR-P-91: Procedure for Preparation, Concurrence, Approval and Acceptance of an Estimate of Cost - Sheet 2 of 2 PROCESS MAP
A
B
C
D
Project Manager to revise estimate / details
Estimator, PMO
* Log receipt of estimate * Is supporting information complete and amount of estimate acceptable ?
NO
YES Estimator, PMO
General Manager, PMO
Estimator, PMO
Sign Off (Concurrence Check)
Sign Off (Concurrence)
Return estimate and supporting information with GM, PMO Concurrence
Project Manager
Submit estimate for approval Section Manager <$5m Branch/Regional Manager $5m- $50m Director, Client Services > $50m
Client Representative
Is estimate consistent with project scoping and available funding ?
NO
YES Client Representative
Client
Submit estimate to Client for acceptance
*Estimate accepted * Project Budget set or revised
Appendix 5.3 contains a sample Strategic Cost Estimate Report submitted for Concurrence, Acceptance and Approval. FINISH RTA Project Estimating Edition 1, Revision 0
Strategic Estimate Issued December 2001
• • • • • •
5-7
Appendix 5.3 contains a sample strategic estimate report, to be submitted for concurrence, approval and acceptance of the strategic cost estimate. Appendix 5.4 contains the Verification Checklist, to be submitted for concurrence, approval and acceptance of the strategic cost estimate. Appendix 5.5 contains the Estimate Approval and Acceptance form to be submitted for concurrence, approval and acceptance of the strategic cost estimate.
• •
5 - 8 ••
• •
Chapter 5
RTA Project Estimating Issued December 2001
Edition 1, Revision 0
A
P P E N D I X
5.1
SAMPLE COST ESTIMATE SCOPE
CHAPTER0
• • • • • •
(This page intentionally left blank)
• • • • • •
Scope of Work for Robinvale – Euston Bridge Replacement Project The proposed work involves construction of a new crossing over the Murray River and flood plain at Robinvale. The project extends from the Murray Valley Highway in Robinvale, (Victoria) to the Sturt Highway in NSW, connecting either in or near Euston. The project is required to provide a two-lane, two-way flood free crossing of the Murray River and floodplain, and is to incorporate provision for cyclists/pedestrians and river navigation. Six potential alignments identified at a Value Management Study held in Robinvale during March 1999 are being investigated in detail, with the aim of selecting the preferred option.
(i) Assumptions The following is assumed, with resultant risks: *
Bridge and approaches are technically feasible to build using normal design and construction techniques.
* The afflux created by the existing crossing will be acceptable to DLWC and MDBC. (The estimates are based upon bridge lengths and waterway areas that create approximately the same afflux as that created by the existing crossing). *
Native Title and indigenous issues will not prevent construction.
*
Heritage status of existing bridge will not impact on the proposal (eg for Options A, D and E, a modern bridge will be permitted near the existing bridge, if the existing bridge is to be retained for heritage reasons).
*
An allowance of $1M for demolition or other disposition of the existing bridges will be adequate. (No allowance has been made for refurbishment or ongoing upkeep of the existing bridges).
*
At-grade intersections will be adequate.
*
Current standards providing 3.5m wide lane widths and lm and 2m shoulders on the bridges and approaches respectively will be adequate.
*
A combined pedestrian/cyclist pathway is required on the section of the bridge that crosses the Murray River, with the remainder of the pathway being at ground level.
*
The following widths have been assumed for estimating and comparison of the options: Bridge with combined pedestrian cycleway - total width 12.5m comprising two 3.5m wide travel lanes, lm wide shoulders, 2m wide combined pedestrian/cycleway. Allowing for traffic barriers and a pedestrian fence, this results in a total width of 12.5m, and a width between kerbs for estimating purposes of 11.5m. Bride without pedestrian/cycleway - total width l0m comprising two 3.5m wide travel lanes, 1m wide shoulders and 0.5m wide allowances for traffic barrier systems. Width between kerbs for estimating - 9m.
Approach roads - formation width of 11m comprising two 3.5m wide travel lanes, 2m wide shoulders and lm rounding on the edge of the formation (verge material).
(ii) Preliminary Details of each Option Option A The alignment of this crossing is • •
river and on the main floodplain section - adjacent to and on the western side of the existing crossing; north of Approach Bridge No 2 - retain existing alignment.
The locations of the new bridges and embankments across the floodplain are adjacent to the existing bridges and embankments, except near the northern end where the new road is directly over the existing road. •
Main bridge over the River and part of the floodplain *
Total length 670m
*
Long span and high level over river to provide for river navigation
*
Includes separate 2m wide cycle/footway
•
Pedestrian/cyclist access from the northern end of the Main Bridge to the floodplain to be provided down the embankment between the Main Bridge and Approach Bridge No 1 (Pedestrian/cyclist pathway, if required, to be provided at ground level between Main Bridge and Sturt Highway, as part of landscaping works).
•
Approach bridge No 1
•
•
•
*
Total length 145m
*
Normal level and span lengths over floodplain (above HFL)
Approach Bridge No 2 *
Total length 167m
*
Normal level and span lengths over floodplain (above HFL)
Approach bridge No 3 *
Total length 43m
*
Retain existing bridge
Approach Roads, includes: *
Southern approach to Main Bridge in Robinvale - 280m long
*
Side-road connection to the river foreshore and caravan park area at southern end of the Main Bridge (in Robinvale)
*
Section between Main Bridge and Approach Bridge No 1-145m long and includes pedestrian/cyclist pathway connection from road level to ground level
*
Section between Approach Bridges Nos 1 and 2 - 223m long
*
Section between Approach Bridges Nos 2 and 3 - 497m long
*
Section between Approach Bridge No 3 and Sturt Hwy - 660m long
*
Total earthworks 65,030m3
*
Flexible crushed rock pavement with bituminous flush seal (Design life min 20 years)
*
Rehabilitate existing pavement from 200m south of Approach Bridge No 2 to the Sturt Highway, with new full depth pavement on widened shoulders - (adopt existing grade, plus overlay thickness, to allow for rehabilitation of the existing pavement involving insitu stabilization and base layer overlay with a min design life of 20 years).
*
Barrier fencing from southern approach to 200m north of Approach Bridge No 2.
Option B This crossing connects the Murray Valley Highway, at the Latje Road junction in Robinvale, with the existing Sturt Highway roundabout intersection in Euston, and passes through the State Forest area in Victoria in close proximity to the Murray River. •
•
One Bridge to be provided over the River and the floodplain *
Total length 1,470m
*
Long span and high level section over the river to provide for navigation (500m long), with normal level and span lengths (above HFL) through the State Forest floodplain area (970m long)
*
Includes a separate 2m wide cycle/footway on the high level section over the river, connecting to a pathway at ground level through the State Forest area to Robinvale (provide as part of landscaping work, if required). On NSW side, pathway continues on the approach formation to ground level.
Approach Roads, includes: *
South eastern approach - connecting the Murray Valley Highway at the Latje Rd junction (provide new roundabout junction) to the south eastern bridge abutment in the State Forest area near the edge of the floodplain (approximately 800m long). Provide junction with south leg of Moore St.
*
North western approach - Reinforced earth embankment (or extend bridge) connecting the high level bridge abutment at the edge of the river to the roundabout in Euston (approximately 235m long).
*
Total earthworks 71,540m3
*
Flexible crushed rock pavement with bituminous seal (Design life min 20 years)
Option C This crossing connects the Murray Valley Highway at the Latje Road junction in Robinvale with the Sturt Highway at a new intersection west of Euston. It passes
through the State Forest area in Victoria and skirts around the south western edge of Euston. •
•
One Bridge to be provided over the River and the floodplain *
Total length 1,400m
*
Long span and high level section over the river to provide for navigation (500m long), with normal level and span lengths (above HFL) through the State Forest floodplain area (900m long)
*
Includes a separate 2m wide cycle/footway on the high level section over the river, connecting to a pathway at ground level through the State Forest area to Robinvale (provide pathway as part of landscaping work, if required)
Approach Roads, includes: *
South eastern approach - connecting the Murray Valley Highway at the Latje Rd junction (provide new roundabout junction) to the south eastern bridge abutment in the State Forest area near the edge of the floodplain (approximately 1,125m long). Provide junction with south leg of Moore St.
*
North western approach - connecting bridge abutment with Sturt Highway (approximately 1,480m long). Includes at-grade intersection connecting southern leg of Cowper Street.
*
Substantial drainage structures required in floodplain sections of the approaches in Victoria and NSW
*
Total earthworks 215,764m3
*
Flexible crushed rock pavement with bituminous seal (Design life min 20 years)
Option D This crossing connects the Murray Valley Highway, on the approach to the existing bridge in Robinvale, with the Sturt Highway at Berthan Street intersection (approximately 1 km north of the roundabout in Euston) via the NSW floodplain. •
•
Main bridge over the River and the majority of the floodplain *
Total length 1,308m
*
Long span and high level section over the river to provide for navigation (500m long), with normal level and span lengths (above HFL) through the NSW side floodplain (808m long)
*
Includes a separate 2m wide cycle/footway on the high level section over the river, connecting to a pathway at ground level through the NSW side floodplain (provide as part of landscaping work, if required).
Approach bridge No 1 *
Total length 200m
*
Normal level and span lengths over part of the floodplain (Above HFL)
•
Approach Roads, includes: *
Southern approach to Main Bridge in Robinvale - 440m long
*
Side-road connection to the river foreshore and caravan park area at southern end of the Main Bridge (in Robinvale)
*
Section between Main Bridge and Approach Bridge No 1 - 970m long
*
Section between Approach Bridges No 1 and Sturt Hwy - 209m long
*
New junction with Sturt Highway at Berthan St
*
Total earthworks 160,460m3
*
Flexible crushed rock pavement with bituminous seal (Design life min 20 years)
Option E This crossing connects the Murray Valley Highway, on the approach to the existing bridge in Robinvale, with the Sturt Highway at the Euston roundabout via the NSW floodplain. •
•
•
Main bridge over the River and the majority of the floodplain *
Total length 1,508m
*
Long span and high level section over the river to provide for navigation (500m long), with normal level and span lengths (above HFL) through the NSW side floodplain (1,008m long)
*
Includes a separate 2m wide cycle/footway on the high level section over the river, connecting to a pathway at ground level through the NSW side floodplain (provide as part of landscaping work, if required).
Approach bridge No 1 *
Total length 200m
*
Normal level and span lengths over part of the floodplain (Above HFL)
Approach Roads, includes: *
Southern approach to Main Bridge in Robinvale - 440m long
*
Side-road connection to the river foreshore and caravan park area at southern end of the Main Bridge (in Robinvale)
*
Section between Main Bridge and Approach Bridge No 1 - 372m long
*
Section between Approach Bridges No 1 and Sturt Hwy - 440m long
*
Total earthworks 70,530m3
*
Flexible crushed rock pavement with bituminous seal (Design life min 20 years)
Option F This Option is similar to Option B except that the bridge through the State Forest floodplain has been located at a greater distance from the river for environmental
reasons. It connects the Murray Valley Highway, at the Latje Road junction in Robinvale, with the Sturt Highway roundabout intersection in Euston. •
•
One Bridge to be provided over the River and the floodplain *
Total length 1,635m
*
Long span and high level section over the river to provide for navigation (500m long), with normal level and span lengths (above HFL) through the State Forest floodplain area (1,135m long)
*
Includes a separate 2m wide cycle/footway on the high level section over the river, connecting to a pathway at ground level through the State Forest area to Robinvale (provide as part of landscaping work, if required). On NSW side, pathway continues on the approach formation to ground level.
Approach Roads, includes: *
South eastern approach - connecting the Murray Valley Highway at the Latje Rd junction (provide new roundabout junction) to the south eastern bridge abutment in the State Forest area near the edge of the floodplain (approximately 800m long). Provide junction with south leg of Moore St.
*
North western approach - Reinforced earth embankment connecting the high level bridge abutment to the roundabout in Euston (approximately 230m long).
*
Total earthworks 70,750m3
*
Flexible crushed rock pavement with bituminous seal (Design life min 20 years)
A
P P E N D I X
5.2
SAMPLE WORK BREAKDOWN STRUCTURE
CHAPTER0
• • • • • •
(This page intentionally left blank)
• • • • • •
EXAMPLE WORK BREAKDOWN STRUCTURE FOR A DEVELOPMENT PROJECT Note: This structure is taken down to subjob level. Job
1. Project Development
2. Detailed Investigation and Design
3. Property Acquisition
Subjobs
- Route Selection by SKM Pty Ltd - Advice from other Government Agencies - Prepare EIS by Maunsells -Acid Soil Investigation -UNSW - Technical Input by Project Team - Acid Soil Peer Review-UTS - Concept Review by RTA Operations - Prepare Representations Report, Connell Wagner - Project Management by PHO - Project Estimating by PMO - Client Representation by PHO
Subjob Component Code
Service Competition Category
C C C C C C C C
EC ACQUT EC EC RTAD EC RTAB EC
PC PC MC
RTAB RTAD RTAD
D D D D D D D D D D D
EC EC EC ACQUT EC RTAB EC EC RTAD EC RTAD
- Geotechnical Investigation by ETEC - Hydraulics/Hydrology by Water Pty/Ltd - Koala Monitoring -Aus. Museum - Advice from other Government Agencies - Public Utility Search by Seek - Roadworks Design, RTA Operations - Bridgeworks Design by Maunsells - Design Review by Kinhills - Technical Input by Project Team - Prepare Project EMP by Acacia - Prepare Contract Documents, Northern Region - Road Safety Audits by Northern Region - Prepare detailed estimate by Northern Region - Project Management by Northern Region - Client Representation by PHO
D PD
RTAD RTAD
PD MD
RTAD RTAD
- Property Valuations by VG - Cadastral Survey by Pointed Pty Ltd - Purchase A J King Property - Purchase Betters Property - Demolition of Jack Property by Acme - Project Management by Hunter Region - Client Representation by PHO
V V A A A PA MA
ACQUT EC ACQUT ACQUT EC RTAD RTAD
U U U PU MU
ACQUT ACQUT ACQUT RTAB RTAD
4. Public Utility Adjustments - Telstra Adjustments - Electricity by Energy Australia - Water/Sewerage by Byron Council - Project Management by PMS - Client Representation by PHO
Job
Subjobs
Subjob Component Code
Service Competition Category
5. Bridge Construction
- Y River Bridge by Fernandes - 2 Creek Bridge by RTA Hunter Region - Technical Advice, Bridge Branch - Review of EMP by Acacia - Project Management by PMS - Site management & Surveillance by PED - Client Representation by PHO
I I I I PI PS MI
EC RTAB RTAD EC RTAD EC RTAD
6. Roadwork Construction
- Roadworks by Big Contractor Pty Ltd - Technical Advice - Pavement Branch - Demolition of Jack property by Acme - Systems Auditing by Project Team - Project Management by PMS - Construction Surveillance by PMS - Site management & Surveillance by PED - Client Representation by PHO - Decision Report Audit by PHO - Refurbish Old Network by Council - Project Data & Reporting by CMP - Prepare Operations EMP by Acacia - Project Management by PMS - Client Representation by PHO
I I I PI PI PS PS MI MI O H H PH MH
EC RTAD EC RTAB RTAB RTAB EC RTAD RTAD LGF RTAB EC RTAB RTAD
7. Handover
A
P P E N D I X
5.3
SAMPLE STRATEGIC ESTIMATE REPORT
CHAPTER 0
• • • • • •
(This page intentionally left blank)
• • • • • •
1
10/196.1593 AJS
Memorandum Pacific Highway Office TO:
General Manager Project Management Office BLACKTOWN
SUBJECT:
FROM:
R Dallen Project Development Manager Pacific Highway Office (02) 6640 1376
PACIFIC HIGHWAY. UPGRADE FROM MOORLAND TO HERONS CREEK. STRATEGIC ESTIMATE.
PURPOSE This memorandum formally seeks concurrence to the Strategic Estimate for the proposed Upgrade from Moorland to Herons Creek. The Strategic Project Estimate ranges in an amount from $150 to 180 million. BACKGROUND The project involves upgrading of a 21.9km section of the Pacific Highway by widening, duplication and/or deviation from Camp Obadiah to the existing dual carriageway at Herons Creek, between 36.6km and 58.5km north of Taree. The study area for the proposed upgrade is to include the townships of Johns River and Kew. Refer Attachment ‘A’. To the south, the EIS for the Coopernook to Moorland project has been prepared and placed on public exhibition. The two projects interface in the vicinity of Camp Obadiah. To the north, this project ties into the existing dual carriageway on the Herons Creek Deviation, which was opened to traffic in July 1998. The project interface is located at the commencement of the dual carriageway section near Bobs Creek Road at Herons Creek. The Pacific Highway Office has previously engaged the RTA Operations Technical Services Branch to undertake strategic concept development for this project. The strategic concept development was carried out, firstly, in order to examine the broad engineering, environmental and planning constraints which would apply to an upgrading of this length of the Pacific Highway. Secondly, the strategic project development work included development of two possible upgrade options to establish the feasibility and Strategic Cost Estimate for the project. A Strategic Concept Design Report (February 2000) has been prepared by the RTA Operations Technical Services Branch detailing strategic concept design development, design input data gathered and broad environmental, visual and geotechnical considerations. Formal Project Development Work for this project has recently commenced. The firm of Ove Arup and Partners Pty Ltd has been commissioned to provide the project development services for this project which include route selection, development of the preliminary engineering design, preparation of the Environmental Impact Statement (EIS) and post EIS activities. This Strategic Estimate has, therefore, been prepared in consultation with Ove Arup and Partners.
MHSEMEM2.DOC
2
Community consultation has commenced with public meetings to introduce the study team and describe the scope of the project to the local community held at Johns River and Kew in October 2000. A Planning Focus meeting was also held in October 2000 at Port Macquarie. Refer Attachment ‘B’. It is expected that there will be considerable community interest in the development and delivery of this project. To afford the broader community the opportunity to make a demonstrable input to the process, and to ensure that the requirements and aspirations of the community are adequately and appropriately addressed, two Community Focus Groups have been established. The initial meetings were held in December 2000 at Johns River and Kew. Issues such as flora and fauna, waterways and wetlands, water quality, geotechnical, land use and access, social impact, noise, visual amenity and urban design will be of major importance to the project. At this stage, the study area has been defined and a considerable number of preliminary route options have been examined and introduced to the Community Focus Groups. These preliminary route options have been developed on the basis of desktop and preliminary investigations only and are yet to be refined by the project team and presented to the broader community. ESTIMATE DETAILS For the purpose of defining the likely range for the Strategic Project Estimate, three (3) option scenarios have been costed and are detailed as Attachment ‘C’. These three option scenarios have been chosen as they are considered to best represent the likely range of feasible route options that will ultimately be presented to the community. The alignment options for these Strategic Estimates are depicted in Attachment ‘D’ and include: 1.
Estimate ‘A’ – (Lowest Cost $150M.) - 110km/hour design upgrade along the entire existing highway corridor, with the exception of an 80km/hour design through the townships of Johns River and Kew. Traffic Signals have been allowed at the intersection with Ocean Drive/Kendall Road. Total length 21.9km;
2.
Estimate ‘B’ - (Likely Mid Range Cost $170M.) - 110km/hour design upgrade generally along the existing highway corridor, with an Inner Western Bypass of Johns River and an Inner Western Bypass of Kew. Total length 22.0km; and
3.
Estimate ‘C’ - (Likely Highest Cost $180M.) - 110km/hour design upgrade generally along the existing highway corridor, with an Inner Eastern Bypass of Johns River and an Outer Western Bypass of Kew. Total length 22.5km.
These Strategic Estimates take into consideration the Strategic Concept Design work completed by RTA Operations in February 2000, and the more recent preliminary Route Selection work currently being carried out by Ove Arup and Partners. An extract from the RTA Operations Strategic Concept Design Report, summarising the broad environmental issues identified and likely to impact upon the project, is included as Attachment ‘E’.
MHSEMEM2.DOC
3
This improved understanding of the broad environmental project issues, has lead to the inclusion in the strategic estimates of, for example, likely requirements by the National Parks and Wildlife Service for the provision of compensatory habitat. It has also led to adoption of a lower contingency allowance on some cost items associated with the delivery of the project. The Strategic Estimate Subsidiary Sheet documentation incorporates numerous notes detailing assumptions and clarification of some of these issues. Geotechnical features of the project include soft soil and potential acid sulphate soil issues in the vicinity of the Stewarts and Camden Haven Rivers, and a number of hard rock cuttings located north of the Stewarts River bridge which may require some blasting. Geotechnical investigations will be ongoing, with an extensive amount of preliminary and detailed assessment being carried out during both the Option Investigation Phase and the Design Development and Approval Phase. The Strategic Estimates reflect these requirements and also include some allowance for “fine tuning” of the geotechnical investigations during the project Detailed Design and Implementation Phase. Corporate Contributions have been applied to the relevant cost items at a rate of 10% and have been depicted on the Strategic Estimate Subsidiary Sheets. These Corporate Contributions have been included in each item amount (excluding contingency), in the Strategic Estimate Summary Sheets. COMPARISON WITH OTHER PROJECTS The estimated cost for this project is low relative to other projects being undertaken under the Pacific Highway Upgrading Program. The following table compares the Upgrade from Moorland to Herons Creek with other Pacific Highway projects. Project No. 66300
Project Description Upgrade from
Date open
Lane km
Total Project Cost ($,000)
Cost / Lane km ($,000)
na
98 to 101
147,020 to 176,754
1,500 to 1,750
Strategic Estimate
na
85 to 100
145,673 to 206,625
1,714 to 2,066
Strategic Estimate Revised Strategic Estimate
Comment
Moorland to Herons Creek 65556
Sapphire to Woolgoolga
65167
Buladelah Bypass
na
32.8 to 39.2
130,057 to 148,456
3,330 to 4,472
68221
Bangalow to St.
na
20.9
65,000
3,100
Concept Estimate
Helena 62185
Ballina Bypass
na
50.8
198,000
3,900
Revised Concept Estimate.
3893
Lyons Road to
na
21.2
58,400
2,755
Under construction. Heavy
Englands Road
traffic conditions
66301
Taree to Coopernook
na
29.6
53,000
1,791
Concept Estimate.
64706
Coopernook Bypass
na
16.8
60,000
3,571
Concept Estimate.
1846
Taree Bypass
May-00
58
125,800
2,169
Floodplain and River crossings.
4087
Raymond Terrace
Dec-98
39.14
77,700
1,985
Greenfields, staging was not
Bypass
ideal due to late decision to duplicate bypass.
66166
Coolongolook to
na
23.4
49,200
2,103
Dec-98
13.9
21,000
1,511
Wang Wauk 4521
Wang Wauk to Bundacree Creek
MHSEMEM2.DOC
Under construction. Minimum work on existing carriageway
4
Reasons for the relatively low estimated cost for the Upgrade from Moorland to Herons Creek include: (a)
With the exception of the bypass route options which may be required around the townships of Johns River and Kew, the project is expected to retain a large proportion of the existing highway asset. The majority of the proposed highway duplication, is likely to take place primarily along the existing highway corridor.
(b)
At this stage, the proposed lengths of the preliminary bypass route options for Johns River and Kew are relatively short given the overall project length. Therefore the project cost rate per km, is generally low with the range of likely estimated costs, being directly attributed to the various Johns River and Kew bypass route option scenarios.
(c)
Accessibility for construction plant and provision for existing traffic are expected to be straightforward due to the proximity of the existing highway formation.
ATTACHMENTS TO THIS MEMORANDUM Please find attached the following: (a) (b) (c)
(d) (e) (f)
Attachment A - Map of study area. Attachment B – Community Newsletter No.1. Attachment C – Strategic Estimate Summary and Subsidiary Sheets for the three (3) considered options scenarios (Estimates A, B and C). These include the lowest ($150M), likely mid range ($170M) and likely highest ($180M) cost options ($current). Attachment D – 1:25,000 Scale Topographical Maps depicting the location for each of the alignment option scenarios costed in Estimates A, B and C. Attachment E – Summary of Environmental Issues. (Extract from the Strategic Concept Design Report prepared by RTA Operations). Attachment F - Estimate Approval and Acceptance Form.
FUTURE ACTION A Project Development Proposal (PDP) is currently being prepared and will be submitted for approval following concurrence to the Strategic Estimate. The project team is working towards a public display of route options in April/May 2001. Revised Strategic Estimates will be prepared and detailed for each feasible option, in advance of the public display. A Preliminary Estimate will be prepared as part of the submission of a Preferred Option Report for this project. The Preferred Route Option will take into consideration community input arising from the route options display.
MHSEMEM2.DOC
5
RECOMMENDATION Following review, it is recommended that concurrence be granted to these Strategic Estimates for the Upgrade from Moorland to Herons Creek in an amount ranging from $150 to 180 million. Refer Attachment ‘F’.
R Dallen Project Development Manager Encl.
MHSEMEM2.DOC
Strategic Estimate of Cost
Upgrade from Moorland to Herons Creek
Attachment A - Map of study area.
Attachment A
Strategic Estimate of Cost
Upgrade from Moorland to Herons Creek
Attachment B – Community Newsletter No.1.
Attachment B
Strategic Estimate of Cost
Upgrade from Moorland to Herons Creek
Attachment C – Strategic Estimate Summary and Subsidiary Sheets.
Estimate A - Lowest Cost Scenario ($150M) Estimate B - Likely Mid Range Cost Scenario ($170M) Estimate C - Likely Highest Cost Scenario ($180M)
Attachment C
ESTIMATE SUMMARY SHEET - ESTIMATE A Project:
MOORLAND to HERONS CK. - Existing Highway Upgrade
Project No.
66300
Date:
Estimate $000's (excluding contingency)
Item
February 2001
Estimate Type:
Contingency %
Amount $000's
Strategic (Lowest Cost Scenario)
Estimate $000's (including contingency)
1. Project Development 1(a) Route/Concept/EIS or REF 1(b) Project Management Services 1(c) Client Representation Sub Total
5,583 462 110
26 25 25
1,478 116 28
7,061 578 138
6,155
26
1,621
7,776
% of Total Cost
Comments
Based on detailed estimate including Professional Services Contractor's price (Ove Arup & Partners). Extensive Geotechnical Investigation allowed prior 5.29 to Detailed Design and Implementation.
2,530 385 88
30 30 30
759 116 26
3,289 501 114
3,003
30
901
3,904
Includes allowances for Geotech (fine tuning), Bridge Road Drainage & Pavement Design, Construction Staging, Visual Landscape & Urban Design, Environmental Risk & Value 2.66 Management, Community Consult, etc
3,200 1,255 275 11
100 25 25 25
3,200 314 69 3
6,400 1,569 344 14
Assumes existing corridor used and only major acquisitions are through Johns River and Kew (80km/hr Design through townships)
4,741
76
3,585
8,327
1,550 44 11
100 40 25
1,550 18 3
3,100 62 14
1,605
98
1,570
3,175
84,940
35
30,088
115,028
6,820 132
25 25
1,705 33
8,525 165
91,892
35
31,826
123,718
60 22 11
40 40 25 25
24 6 3
84 28 14
Sub Total
93
35
32
125
TOTAL
107,489
37
39,535
147,024
Rounded Total $M
150
2. Investigation and Design 2(a) Investigation and Design 2(b) Project Management Services 2(c) Client Representation Sub Total 3. Property Acquisitions 3(a) Acquire Property 3(b) Professional Services for Property
3(c) Project Management Services 3(d) Client Representation Sub Total
5.66
4. Public Utility Adjustments 4(a) Adjust Utilities 4(b) Project Management Services 4(c) Client Representation Sub Total
Locations of major services plant known. 2.16
5. Infrastructure Construction
*
5(a +b+c) Infrastructure See Below 5(d) Project Management Services 5(e) Client Representation Sub Total
84.15
6. Handover 6(a) Refurbish Old Route 6(b) Project data and performance 6(c) Project Management Services 6(d) Client Representation
Nil handover of existing highway to Council required, and only minor lengths of new local road. (eg. Johns River Service Roads, various consolidated access points, etc.) 0.09
* Calculation Spreadsheet for Item 5 - Infrastructure Construction Components 5(a), 5(b) and 5(c) - Infrastructure 5. Infrastructure Construction Estimate (excluding contingency)
Item
Contingency %
Contingency Amount
Estimate (including contingency)
Infrastructure 5(a) Base Infrastruture - Earthworks - Drainage - Pavements - Structures - Furniture/signs/delineation/barriers Sub Total 5(b) Environmental Works - Landscaping - Erosion and sed control inc wetlands - Fauna crossings/protection - Noise attenuation - Compensatory Habitat - Environmental Monitoring - Other Agency Costs Sub Total 5(c) General Activities - Site establishment & overhead - Property adjustments / fencing - Traffic Management Sub Total
TOTAL
10,675 6,570 36,775 14,000 2,960 70,980
35 35 35 35 35 35
3,779 2,300 12,871 4,900 1,036 24,886
14,454 8,870 49,646 18,900 3,996 95,866
2,000 2,220 1,000 3,500 500 500 50 9,770
35 35 35 35 35 35 35 35
700 777 350 1,225 175 175 18 3,420
2,700 2,997 1,350 4,725 675 675 68 13,190
750 775 2,665 4,190 84,940
40 35 45 43 35
300 271 1,211 1,783 30,088
1,050 1,046 3,876 5,973 115,028
Note: All figures are current $000's Total Amount $M
% of Total Est
Project Management
10.04
6.8
Client Representation
0.46
0.3
MHSEPMO4.XLS - Est. Summary Sht-A
Page 1
24/04/2001
Reality Checks Cost $M/km
6.71
Cost $M/lane*km
1.50
Cost $/m3 earthworks
10.00
2
90.00
Cost $/m Pavement Cost $/m2 Bridges
2,000.00
SUPPORTING ASSUMPTIONS - Estimate A - Existing Highway Upgrade Length km Lane km Typical Cross Section: Travel Lane Turning/Auxillary Lanes Central Median Outer Shoulder Inner Shoulder Interchanges:
Length (km/m) 21.9 98
Width m
Quantity (m2/m3)
$Rate
3.5 4 3.0/3.5 various 11 1 2.5 2 0.5 2 Nil. This option based on upgrading the existing highway at Johns River & Kew. Traffic Signals allowed at Kew.
Major Intersections: 7 @ 700m extra lanes @ 3.5m 5km 3.5 Local Road/ Service Rds: Various locations, assume 2.5km 10 Major Structures (based on existing lengths, duplicate for new carriageway): Johns River Township (Unnamed) 10 10.5 Stewarts River 230 10.5 Passionfruit Ck 10 10.5 Stoney Ck 15 21 Unnamed Ck 10 10.5 Rossglen Rail Overbridge 45 10.5 Camden Haven River 165 10.5 Camden Haven Floodplain 25 21 Walkers Ck 10 10.5 Herons Ck Flood Channel 33 10.5 Herons Ck Bridge 35 21 Total 588 Main Pavements: New Carriageway Overlay Existing Earthworks: Cut Fill Select Fill Drainage other than major structures: 21.9km
17,500
90
25,000
65
105 2,415 105 315 105 473 1,733 525 105 347 735 6,962
2,000
275,000 185,000
90 65
600,000 230,000 125,000
10 10 25 300,000
OTHER SUPPORTING DATA Corporate Contributions:
Corporate Contribution has been set at 10% for this Strategic Estimate. (Refer Subsidiary Sheet).
Project Development:
Represents 5.2% of total project cost. An amount has been included for the RTA Operations Strategic development work already completed. The majority of the Geotechnical Investigation has been allowed up front prior to Detailed Design and Implementation.
Investigation and design:
Represents 2.7% of total project cost. Majority of design will be relatively simple duplication within existing highway corridor. Detailed issues will need to be addressed for the townships of Johns River and Kew. A small allowance is included for “fine tuning” of the geotechnical investigations already completed during the Option Investigation and the Design Development Phase.
Typical Cross Section:
This estimate is based on retaining the existing highway as one carriageway and constructing a new carriageway beside the existing. Duplication may involve widening both sides of the existing highway within the townships of Johns River & Kew.
Acquisition:
Will be impacts on properties along the existing corridor and some major acquisitions may be required through Johns River and Kew including commercial sites.
Utilities:
Location of major plant is known from earlier investigations. Allowance is considered reasonable.
Earthworks:
Quantity based on 1999/2000 RTA Operation Strategic Concept work. Rate reflects generally easy work without major traffic issues.
Drainage:
Due to the surrounding topography, cross drainage requirements are less than typically encountered on Pacific Highway projects, with very few crossings other than major structures. This allowance is considered reasonably generous.
Pavement:
Assumed 150mm concrete/200mm Asphalt. Conservative assumption to overlay existing with 200mm Asphalt.
Structures:
See above. $2,000/m2 has been adopted as a general rate representing an average when considering the various classes of structures required.
Fauna/ Compensatory Habitat:
Minimal provisions assumed. Likely fauna movements are between National Park areas where the existing road corridor is used.
Noise Attenuation:
Quantities adopted on the basis that provisions will likely be required at Johns River and Kew due to upgrading along the existing alignment with the provision of additional travel and turning lanes.
MHSEPMO4.XLS - Est. Summary Sht-A
Page 2
24/04/2001
ESTIMATE SUBSIDIARY SHEET - ESTIMATE A SH10 - MOORLAND TO HERONS CREEK STRATEGIC CONCEPT ESTIMATE (LOWEST COST CASE ) UPGRADE ALONG EXISTING HIGHWAY - JOHNS RIVER OPTION (J - C) & KEW OPTION (K - D) CATEGORY
ITEM
UNIT
QUANTITY
RATE
BASE TOTAL
(Note 1)
ESTIMATE EXCLUDING CONTINGENCY CONTINGENCY ($) % ($)
CORPORATE CONTRIBUTION
ESTIMATE INCLUDING CONTINGENCY ($)
COMMENTS
($)
%
($)
300,000 200,000 500,000 500,000 1,000,000 2,000,000 500,000 75,000 5,075,000 420,000 100,000 5,595,000
10 10 10 10 10 10 10 10
30,000 20,000 50,000 50,000 100,000 200,000 50,000 7,500 507,500 42,000 10,000 559,500
330,000 220,000 550,000 550,000 1,100,000 2,200,000 550,000 82,500 5,582,500 462,000 110,000 6,154,500
0 25 25 25 30 30 25 25 26 25 25 26
0 55,000 137,500 137,500 330,000 660,000 137,500 20,625 1,478,125 115,500 27,500 1,621,125
330,000 275,000 687,500 687,500 1,430,000 2,860,000 687,500 103,125 7,060,625 577,500 137,500 7,775,625
2,000,000 250,000 50,000 2,300,000 350,000 80,000 2,730,000
10 10 10
200,000 25,000 5,000 230,000 35,000 8,000 273,000
2,200,000 275,000 55,000 2,530,000 385,000 88,000 3,003,000
30 30 30 30 30 30 30
660,000 82,500 16,500 759,000 115,500 26,400 900,900
2,860,000 357,500 71,500 3,289,000 500,500 114,400 3,903,900
3,000,000 100 200,000 100 0 3,200,000 100 165,000 25 71,500 25 35,750 25 65,000 25 268,125 25 650,000 25 1,255,375 25 275,000 25 11,000 25 4,741,375 76
3,000,000 200,000 0 3,200,000 41,250 17,875 8,938 16,250 67,031 162,500 313,844 68,750 2,750 3,585,344
6,000,000 Blocks < 1500m2 400,000 0 6,400,000 206,250 89,375 44,688 81,250 335,156 812,500 1,569,219 343,750 13,750 8,326,719
0 0 0 0 0 0 0 4,000 1,000 5,000
100,000 320,000 0 180,000 300,000 650,000 1,550,000 44,000 11,000 1,605,000
100 100 100 100 40 25 98
100,000 320,000 0 180,000 300,000 650,000 1,550,000 17,600 2,750 1,570,350
200,000 640,000 0 360,000 600,000 1,300,000 3,100,000 61,600 13,750 3,175,350
100,000 300,000 3,400,000 450,000 2,300,000 3,125,000 1,000,000 10,675,000 6,570,000
0 0 0 0 0 0 0 0 0
100,000 300,000 3,400,000 450,000 2,300,000 3,125,000 1,000,000 10,675,000 6,570,000
40 40 35 40 35 35 35 35 35
40,000 120,000 1,190,000 180,000 805,000 1,093,750 350,000 3,778,750 2,299,500
140,000 420,000 4,590,000 630,000 3,105,000 4,218,750 1,350,000 14,453,750 8,869,500
6,570,000 24,750,000 12,025,000 36,775,000 14,000,000 14,000,000 1,560,000 100,000 400,000 200,000 400,000 300,000 2,960,000 70,980,000
0 0 0 0 0 0 0 0 0 0 0 0 0 0
6,570,000 24,750,000 12,025,000 36,775,000 14,000,000 14,000,000 1,560,000 100,000 400,000 200,000 400,000 300,000 2,960,000 70,980,000
35 35 35 35 35 35 35 35 35 35 35 35 35 35
2,299,500 8,662,500 4,208,750 12,871,250 4,900,000 4,900,000 546,000 35,000 140,000 70,000 140,000 105,000 1,036,000 24,885,500
2,000,000 2,000,000 600,000 1,200,000 420,000 2,220,000 1,000,000 1,000,000 3,500,000 3,500,000 500,000 500,000 500,000 500,000 50,000 50,000 9,770,000
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
2,000,000 2,000,000 600,000 1,200,000 420,000 2,220,000 1,000,000 1,000,000 3,500,000 3,500,000 500,000 500,000 500,000 500,000 50,000 50,000 9,770,000
35 35 35 35 35 35 35 35 35 35 35 35 35 35 35 35 35
700,000 700,000 210,000 420,000 147,000 777,000 350,000 350,000 1,225,000 1,225,000 175,000 175,000 175,000 175,000 17,500 17,500 3,419,500
2,700,000 2,700,000 810,000 1,620,000 567,000 2,997,000 1,350,000 1,350,000 4,725,000 4,725,000 675,000 675,000 675,000 675,000 67,500 67,500 13,189,500
750,000 750,000 650,000 50,000 75,000 775,000 315,000 2,000,000 350,000 2,665,000 4,190,000
0 0 0 0 0 0 0 0 0 0 0
750,000 750,000 650,000 50,000 75,000 775,000 315,000 2,000,000 350,000 2,665,000 4,190,000
40 40 35 35 35 35 75 40 50 45 43
300,000 300,000 227,500 17,500 26,250 271,250 236,250 800,000 175,000 1,211,250 1,782,500
1,050,000 1,050,000 877,500 67,500 101,250 1,046,250 551,250 2,800,000 525,000 3,876,250 5,972,500
500,000 120,000 620,000 12,000 632,000 632,000
5,500,000 1,320,000 6,820,000 132,000 6,952,000 91,892,000
25 25 25 25 25 35
1,375,000 330,000 1,705,000 33,000 1,738,000 31,825,500
0 0 0 0 2,000 1,000 3,000
0 20,000 40,000 60,000 22,000 11,000 93,000
40 40 40 40 25 25 35
0 8,000 16,000 24,000 5,500 2,750 32,250
0 28,000 56,000 84,000 27,500 13,750 125,250
1,547,625
107,488,875
37 39,535,469
147,024,344
1. PROJECT DEVELOPMENT 1(a) 1(a) 1(a) 1(a) 1(a) 1(a) 1(a) 1(a) 1(a) 1(b) 1(c)
Strategic Concept Development Survey/Photogrammetry Route Options/Selection Preliminary Engineering Design EIS/Community Geotechnical Inv.- Prelim. & Det. RTA Input including Rep's Report Other Agencies
item item item item item item item item
Project Management item Client Representation item TOTALS FOR PROJECT DEVELOPMENT
1 1 1 1 1 1 1 1 SUBTOTALS 1 1
300,000 200,000 500,000 500,000 1,000,000 2,000,000 500,000 75,000
1 1 1 SUBTOTALS 1 1
2,000,000 250,000 50,000
1 10 0 SUBTOTALS 1 65 65 65 65 65 SUBTOTALS 1 1
3,000,000 20,000
1 3,200 0 6 1 1 SUBTOTALS 1 1
100,000 100
20 30,000 340,000 30,000 230,000 125,000 1 SUBTOTALS 21.9
5,000 10 10 15 10 25 1,000,000
420,000 100,000
10 10
RTA Operations These elements make up ARUP services plus detailed Geotech contract.
2. INVESTIGATION AND DESIGN 2(a) 2(a) 2(a) 2(a) 2(b) 2(c)
Detailed design & docs Environmental monitoring Other Agencies
item item item
Project Management item Client Representation item TOTALS FOR INVESTIGATION AND DESIGN
350,000 80,000
10 10
3. PROPERTY ACQUISITION 3(a) 3(a) 3(a) 3(a) 3(b) 3(b) 3(b) 3(b) 3(b) 3(b) 3(b) 3(c) 3(d)
Residential Land/Houses Rural Land Commercial Land
item Ha m2
Acquisition Survey Plans and Registrations Technical Input Valuations Property Negotiations Legals & Fees
item properties properties properties properties properties
Project Management item Client Representation item TOTALS FOR PROPERTY ACQUISITION
150,000 1,000 500 1,000 3,750 10,000 250,000 10,000
3,000,000 200,000 0 3,200,000 150,000 65,000 32,500 65,000 243,750 650,000 1,206,250 250,000 10,000 4,666,250
10 10 10 10
10 10
0 0 0 0 15,000 6,500 3,250 0 24,375 0 49,125 25,000 1,000 75,125
4. PUBLIC UTILITY ADJUSTMENTS 4(a) 4(a) 4(a) 4(a) 4(a) 4(a) 4(a) 4(b) 4(c)
Sewer Water - Various dia. Gas Electricity (crossings) Telstra Optus
item m item ea item item
Project Management item Client Representation item TOTALS FOR PUBLIC UTILITY ADJUSTMENTS
30,000 300,000 650,000 40,000 10,000
100,000 320,000 0 180,000 300,000 650,000 1,550,000 40,000 10,000 1,600,000
10 10
100 100
5. INFRASTRUCTURE CONSTRUCTION 5(a)Base Infrastructure Earthworks Earthworks Earthworks Earthworks Earthworks Earthworks Earthworks Earthworks Drainage Drainage Pavements Pavements Pavements Structures Structures Furniture etc. Furniture etc. Furniture etc. Furniture etc. Furniture etc. Furniture etc. Furniture etc.
Clearing Strip Topsoil Cut to Spoil Unsuitable Cut to Fill Select Fill Reinforced Soil walls
Ha m3 m3 m3 m3 m3 item
General drainage
km
Pavement Asphalt Overlay (200mm)
m2 m2
Bridges & Major Structures (11)
m2
Barriers - g'rail/wire rope Type F barrier/Parapet Linemark/Painting/RPMs Signposting Traffic Signals (Ocean Drive) Street Lighting
m m item item item item
300,000
SUBTOTALS 275,000 185,000 SUBTOTALS 7,000 SUBTOTALS 13,000 400 1 1 1 1 SUBTOTALS
90 65 2,000 120 250 400,000 200,000 400,000 300,000
SUBTOTALS FOR BASE INFRASTRUCTURE
200mm allowed
500mm layer allowed Adjacent Railway Includes culverts, pits,subsoils, K&G, GPTs.
8,869,500 33,412,500 Refer Note 2 16,233,750 Overlay existing 49,646,250 18,900,000 18,900,000 2,106,000 135,000 Nominal Allowance 540,000 Allowance only 270,000 Allowance only 540,000 405,000 Allowance only 3,996,000 95,865,500
5(b) Environmental Works Landscaping
item
Temp. Erosion & Sed. Control Permanent Sed. Basins Water Quality/Spillage Ponds
item ea ea
Fauna Crossings, Fencing, etc.
item
Noise attenuation
m
2
Compensatory Habitat
item
Environmental Monitoring
item
Other Agency Costs
item
1 SUBTOTALS 1 8 14 SUBTOTALS 1 SUBTOTALS 10,000 SUBTOTALS 1 SUBTOTALS 1 SUBTOTALS 1 SUBTOTALS
2,000,000 600,000 150,000 30,000 1,000,000 350 500,000 500,000 50,000
SUBTOTALS FOR ENVIRONMENTAL WORKS
Allowance only Allowance only
Allowance incl. 5km fence Johns River & Kew Allowance only Allowance only Allowance only
5(c) General Activities Site Establishment & Overheads
item
Property Adjustments Demolition/relocation Fencing
properties houses m m2 item item
Temp Traffic Works Traffic Guidance Road Occupancy Charges
1 SUBTOTALS 65 5 5,000 SUBTOTALS 4,500 1 1 SUBTOTALS
750,000 10,000 10,000 15 70 2,000,000 350,000
SUBTOTALS FOR GENERAL ACTIVITIES
Allowance only
Allowance only Allowance only Allowance only
Construction Management etc. 5(d) 5(d) 5(d) 5(e)
Site Surveillance Project Management
item item
1 1 SUBTOTALS Client Representation item 1 SUBTOTALS FOR CONSTRUCTION MANAGEMENT ETC. TOTALS FOR INFRASTRUCTURE CONSTRUCTION
5,000,000 1,200,000 120,000
5,000,000 1,200,000 6,200,000 120,000 6,320,000 91,260,000
10 10 10
6,875,000 200 weeks @ $25,000 1,650,000 240 weeks @ $5,000 8,525,000 165,000 8,690,000 123,717,500
6. PROJECT HANDOVER 6(a) (6b)
Refurbish old route Operation/Mtce Mgt Plan Project Data & Performance
item item item
6(c) 6(d)
Project Management Client Representation TOTALS FOR PROJECT HANDOVER
item item
0 1 1 SUBTOTALS 1 1
0 20,000 40,000 20,000 10,000
GRAND TOTALS Project Management Costs: % of Total Estimate: Client Representation Costs: % of Total Estimate:
MHSEPMO4.XLS - Est. Subsidiary Sht-A
0 20,000 40,000 60,000 20,000 10,000 90,000
105,941,250 10,035,850 6.83 458,150 0.31
10 10
Unit rate ($/km): 6,713,440 (21.9km long)
NOTES: 1. Quantities are strategic only. 2. Road pavement assumed as 150mm 5MPa subbase + 200mm dense grade asphalt base. 3. CC is the Corporate Contribution, set at 10%. 4. Earthworks balance will be rationalised during concept development.
24/04/2001
ESTIMATE SUMMARY SHEET - ESTIMATE B Project:
MOORLAND to HERONS CK. - Inner West Bypass at Johns River & Inner West Bypass at Kew
Project No.
66300
Date:
Estimate $000's (excluding contingency)
Item
February 2001
Estimate Type:
Contingency %
Amount $000's
Estimate $000's % of Total Cost (including contingency)
1. Project Development 1(a) Route/Concept/EIS or REF 1(b) Project Management Services 1(c) Client Representation Sub Total
5,583 462 110
26 25 25
1,478 116 28
7,061 578 138
6,155
26
1,621
7,776
2. Investigation and Design 2(a) Investigation and Design 2(b) Project Management Services 2(c) Client Representation
2,530 385 88
30 30 30
759 116 26
3,289 501 114
3,003
30
901
3,904
2,500 1,608 275 11
87 25 25 25
3,460 402 69 3
7,420 2,010 344 14
4,394
90
3,933
9,787
1,750 44 11
100 40 25
1,750 18 3
3,500 62 14
1,805
98
1,770
3,575
97,413
35
34,448
131,860
6,820 132
25 25
1,705 33
8,525 165
104,365
35
36,186
140,550
1,250 60 22 11
40 40 25 25
500 24 6 3
1,750 84 28 14
Sub Total
1,343
40
532
1,875
TOTAL
121,064
37
44,944
167,467
Rounded Total $M
170
Sub Total
Strategic (Mid Range Cost Scenario)
Based on detailed estimate including Professional Services Contractor's price (Ove Arup & Partners). Extensive Geotechnical Investigation allowed prior 4.64 to Detailed Design and Implementation. Includes allowances for Geotech (fine tuning), Bridge Road Drainage & Pavement Design, Construction Staging, Visual Landscape & Urban Design, Environmental Risk & Value 2.33 Management, Community Consult, etc
3. Property Acquisitions 3(a) Acquire Property 3(b) Professional Services for Property
3(c) Project Management Services 3(d) Client Representation Sub Total
Comments
Assumes high percentage of existing corridor used and only major acquisitions are for deviations around the townships of Johns River and Kew. Major impacts on the Camden Haven Golf Course (East). 5.84
4. Public Utility Adjustments 4(a) Adjust Utilities 4(b) Project Management Services 4(c) Client Representation Sub Total
Locations of major plant known. 2.13
5. Infrastructure Construction
*
5(a +b+c) Infrastructure See Below 5(d) Project Management Services 5(e) Client Representation Sub Total
83.93
6. Handover 6(a) Refurbish Old Route 6(b) Project data and performance 6(c) Project Management Services 6(d) Client Representation
Approx 5km of existing highway route to become under the control of Council. Assume major rehab prior to handover. (Includes local service roads, various consolidated access points, etc.) 1.12
* Calculation Spreadsheet for Item 5 - Infrastructure Construction Components 5(a), 5(b) and 5(c) - Infrastructure 5. Infrastructure Construction Estimate (excluding contingency)
Item
Contingency Contingency Amount %
Estimate (including contingency)
Infrastructure 5(a) Base Infrastruture - Earthworks - Drainage - Pavements - Structures - Furniture/signs/delineation/fencing Sub Total 5(b) Environmental Works - Landscaping - Erosion and sed control inc wetlands - Fauna crossings/protection - Noise attenuation - Compensatory Habitat -Environmental Monitoring -Other Agency Costs Sub Total 5(c) General Activities - Site establishment & overheads - Property adjustments / fencing - Traffic Management Sub Total
TOTAL
15,755 6,600 39,325 17,200 3,120 82,000
36 35 35 35 35 35
5,595 2,310 13,764 6,020 1,092 28,780
21,350 8,910 53,089 23,220 4,212 110,780
2,000 2,900 1,000 4,200 500 500 50 11,150
35 35 35 35 35 35 35 35
700 1,015 350 1,470 175 175 18 3,903
2,700 3,915 1,350 5,670 675 675 68 15,053
750 1,018 2,495 4,263 97,413
40 35 44 41 35
300 356 1,109 1,765 34,448
1,050 1,374 3,604 6,027 131,860
Note: All figures are current $000's Total Amount $M
% of Total Est
Project Management
10.04
6.0
Client Representation
0.46
0.3
MHSEPMO4.XLS - Est. Summary Sht-B
Page 1
24/04/2001
Reality Checks Cost $M/km
7.61
Cost $M/lane*km
1.69
Cost $/m3 earthworks
10.00
Cost $/m2 Pavement
90.00
Cost $/m2 Bridges
2,000.00
SUPPORTING ASSUMPTIONS - Estimate B - Inner West Bypasses at Johns River & Kew Length (km/m) 22.0 99
Width m
Quantity (m2/m3)
Length km Lane km Typical Cross Section: 3.5 Travel Lane 3.0/3.5 Turning/Auxillary Lanes Central Median 11 Outer Shoulder 2.5 Inner Shoulder 0.5 Interchanges: Kew (1 ea) 3km 3.5 Major Intersections: 6 of @ 700m extra lanes @ 3.5m 4km 3.5 Local Road/ Service Rds: Various locations, assume 2km 10 Major Structures (based on existing lengths, duplicate for new carriageway): Johns River Township (Unnamed) 10 21 Stewarts River Road Overbridges 30 21 Unnamed Ck 6 21 Stewarts River 230 10.5 Passionfruit Ck 10 10.5 Stoney Ck 15 21 Unnamed Ck 10 10.5 Rossglen Rail Overbridge 45 10.5 Camden Haven River 165 10.5 Camden Haven Floodplain 25 21 Kew Interchange Overbridges 35 21 Walkers Ck 10 10.5 Herons Ck Flood Channel 33 10.5 Herons Ck Bridge 35 21 Total 659 Main Pavements: New Carriageway Overlay Existing Earthworks: Cut Fill Select Fill Drainage other than major structures: 22.0km
$Rate
4 various 1 2 2 10,000
90
15,000
90
15,000
65
210 630 126 2,415 105 315 105 473 1,733 525 735 105 347 735 8,558
2,000
325,000 155,000
90 65
1,000,000 400,000 150,000
10 10 25 300,000
OTHER SUPPORTING DATA Corporate Contributions:
Corporate Contribution has been set at 10% for this Strategic Estimate. (Refer Subsidiary Sheet).
Project Development:
Represents 4.3% of total project cost. An amount has been included for the RTA Operations Strategic development work already completed. The majority of the Geotechnical Investigation has been allowed up front prior to Detailed Design and Implementation.
Investigation and design:
Represents 2.3% of total project cost. Majority of design will be relatively simple duplication within existing highway corridor. Detailed issues will need to be addressed for the township bypasses of Johns River and Kew. A small allowance is included for “fine tuning” of the geotechnical investigations already completed during the Option Investigation and the Design Development Phase.
Typical Cross Section:
With the exception of the Johns River & Kew bypass sections, the project estimate is based on retaining the existing highway as one carriageway and constructing a new carriageway beside the existing.
Acquisition:
There will be impacts on properties along the existing corridor and some major acquisitions may be required for new rural corridors (approx. 5km) for the bypasses of Johns River and Kew. Allowance has been made for major impacts on the eastern part of the Camden Haven Golf Course.
Utilities:
Location of major plant is known from earlier investigations. Allowance is considered reasonable.
Earthworks:
Quantity based on 1999/2000 RTA Operation Strategic Concept work and some preliminary route investigation by OVE ARUP. Rate reflects generally easy work without major traffic issues.
Drainage:
Due to the surrounding topography, cross drainage requirements are less than typically encountered on Pacific Highway projects, with very few crossings other than major structures. This allowance is considered reasonably generous.
Pavement:
Assumed 150mm concrete/200mm Asphalt. Conservative assumption to overlay existing carriageway with 200mm Asphalt.
Structures:
See above. $2,000/m2 has been adopted as a general rate representing an average when considering the various classes of structures required.
Fauna/ Compensatory Habitat:
Minimal provisions assumed. Likely fauna movements are between Nation Park areas where the existing road corridor is used.
Noise Attenuation:
Quantities adopted on the basis that provisions will likely be required at Johns River and Kew. Amount reflects the proximety of the proposed bypass routes to potentially impacted areas.
MHSEPMO4.XLS - Est. Summary Sht-B
Page 2
24/04/2001
ESTIMATE SUBSIDIARY SHEET - ESTIMATE B SH10 - MOORLAND TO HERONS CREEK STRATEGIC CONCEPT ESTIMATE (LIKELY MID RANGE COST CASE) JOHNS RIVER INNER WEST BYPASS OPTION (J - B) & KEW INNER WEST BYPASS OPTION (K - C) CATEGORY
ITEM
UNIT
QUANTITY
RATE
BASE TOTAL
(Note 1)
ESTIMATE EXCLUDING CONTINGENCY ($)
CORPORATE CONTRIBUTION
($)
%
300,000 200,000 500,000 500,000 1,000,000 2,000,000 500,000 75,000 5,075,000 420,000 100,000 5,595,000
10 10 10 10 10 10 10 10
2,000,000 250,000 50,000 2,300,000 350,000 80,000 2,730,000
10 10 10
($)
CONTINGENCY %
($)
ESTIMATE INCLUDING CONTINGENCY ($)
COMMENTS
1. PROJECT DEVELOPMENT 1(a) 1(a) 1(a) 1(a) 1(a) 1(a) 1(a) 1(a) 1(a) 1(b) 1(c)
Strategic Concept Development Survey/Photogrammetry Route Options/Selection Preliminary Engineering Design EIS/Community Geotechnical Inv.- Prelim. & Det. RTA Input including Rep's Report Other Agencies
item item item item item item item item
Project Management item Client Representation item TOTALS FOR PROJECT DEVELOPMENT
1 1 1 1 1 1 1 1 SUBTOTALS 1 1
300,000 200,000 500,000 500,000 1,000,000 2,000,000 500,000 75,000
1 1 1 SUBTOTALS 1 1
2,000,000 250,000 50,000
1 23 0 1 SUBTOTALS 1 86 86 86 86 86 SUBTOTALS 1 1
2,500,000 20,000
1 3,500 0 10 1 1 SUBTOTALS 1 1
100,000 100
33 54,000 540,000 60,000 400,000 150,000 1 SUBTOTALS 22.0
5,000 10 10 15 10 25 1,000,000
420,000 100,000
30,000 20,000 50,000 50,000 100,000 200,000 50,000 7,500 507,500 42,000 10,000 559,500
330,000 220,000 550,000 550,000 1,100,000 2,200,000 550,000 82,500 5,582,500 462,000 110,000 6,154,500
0 25 25 25 30 30 25 25 26 25 25 26
0 55,000 137,500 137,500 330,000 660,000 137,500 20,625 1,478,125 115,500 27,500 1,621,125
330,000 275,000 687,500 687,500 1,430,000 2,860,000 687,500 103,125 7,060,625 577,500 137,500 7,775,625
200,000 25,000 5,000 230,000 35,000 8,000 273,000
2,200,000 275,000 55,000 2,530,000 385,000 88,000 3,003,000
30 30 30 30 30 30 30
660,000 82,500 16,500 759,000 115,500 26,400 900,900
2,860,000 357,500 71,500 3,289,000 500,500 114,400 3,903,900
2,500,000 100 460,000 100 0 1,000,000 50 3,960,000 87 165,000 25 94,600 25 47,300 25 86,000 25 354,750 25 860,000 25 1,607,650 25 275,000 25 11,000 25 5,853,650 67
2,500,000 460,000 0 500,000 3,460,000 41,250 23,650 11,825 21,500 88,688 215,000 401,913 68,750 2,750 3,933,413
5,000,000 Blocks < 1500m2 920,000 0 1,500,000 7,420,000 206,250 118,250 59,125 107,500 443,438 1,075,000 2,009,563 343,750 13,750 9,787,063
0 0 0 0 0 0 0 4,000 1,000 5,000
100,000 350,000 0 300,000 350,000 650,000 1,750,000 44,000 11,000 1,805,000
100 100 100 100 40 25 98
100,000 350,000 0 300,000 350,000 650,000 1,750,000 17,600 2,750 1,770,350
200,000 700,000 0 600,000 700,000 1,300,000 3,500,000 61,600 13,750 3,575,350
165,000 540,000 5,400,000 900,000 4,000,000 3,750,000 1,000,000 15,755,000 6,600,000
0 0 0 0 0 0 0 0 0
165,000 540,000 5,400,000 900,000 4,000,000 3,750,000 1,000,000 15,755,000 6,600,000
40 40 35 40 35 35 35 36 35
66,000 216,000 1,890,000 360,000 1,400,000 1,312,500 350,000 5,594,500 2,310,000
231,000 756,000 7,290,000 1,260,000 5,400,000 5,062,500 1,350,000 21,349,500 8,910,000
6,600,000 29,250,000 10,075,000 39,325,000 17,200,000 17,200,000 1,920,000 150,000 400,000 300,000 350,000 3,120,000 82,000,000
0 0 0 0 0 0 0 0 0 0 0 0 0
6,600,000 29,250,000 10,075,000 39,325,000 17,200,000 17,200,000 1,920,000 150,000 400,000 300,000 350,000 3,120,000 82,000,000
35 35 35 35 35 35 35 35 35 35 35 35 35
2,310,000 10,237,500 3,526,250 13,763,750 6,020,000 6,020,000 672,000 52,500 140,000 105,000 122,500 1,092,000 28,780,250
2,000,000 2,000,000 650,000 1,800,000 450,000 2,900,000 1,000,000 1,000,000 4,200,000 4,200,000 500,000 500,000 500,000 500,000 50,000 50,000 11,150,000
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
2,000,000 2,000,000 650,000 1,800,000 450,000 2,900,000 1,000,000 1,000,000 4,200,000 4,200,000 500,000 500,000 500,000 500,000 50,000 50,000 11,150,000
35 35 35 35 35 35 35 35 35 35 35 35 35 35 35 35 35
700,000 700,000 227,500 630,000 157,500 1,015,000 350,000 350,000 1,470,000 1,470,000 175,000 175,000 175,000 175,000 17,500 17,500 3,902,500
2,700,000 2,700,000 877,500 2,430,000 607,500 3,915,000 1,350,000 1,350,000 5,670,000 5,670,000 675,000 675,000 675,000 675,000 67,500 67,500 15,052,500
750,000 750,000 730,000 100,000 187,500 1,017,500 245,000 2,000,000 250,000 2,495,000 4,262,500
0 0 0 0 0 0 0 0 0 0 0
750,000 750,000 730,000 100,000 187,500 1,017,500 245,000 2,000,000 250,000 2,495,000 4,262,500
40 40 35 35 35 35 75 40 50 44 41
300,000 300,000 255,500 35,000 65,625 356,125 183,750 800,000 125,000 1,108,750 1,764,875
1,050,000 1,050,000 985,500 135,000 253,125 1,373,625 428,750 2,800,000 375,000 3,603,750 6,027,375
500,000 120,000 620,000 12,000 632,000 632,000
5,500,000 1,320,000 6,820,000 132,000 6,952,000 104,364,500
25 25 25 25 25 35
1,375,000 330,000 1,705,000 33,000 1,738,000 36,185,625
0 0 0 0 2,000 1,000 3,000
1,250,000 20,000 40,000 60,000 22,000 11,000 1,343,000
40 40 40 40 25 25 40
500,000 8,000 16,000 24,000 5,500 2,750 532,250
1,750,000 28,000 56,000 84,000 27,500 13,750 1,875,250
1,558,650
122,523,650
37 44,943,663
167,467,313
10 10
RTA Operations These elements make up ARUP services plus detailed Geotech contract.
2. INVESTIGATION AND DESIGN 2(a) 2(a) 2(a) 2(a) 2(b) 2(c)
Detailed design & docs Environmental monitoring Other Agencies
item item item
Project Management item Client Representation item TOTALS FOR INVESTIGATION AND DESIGN
350,000 80,000
10 10
3. PROPERTY ACQUISITION 3(a) 3(a) 3(a) 3(a) 3(a) 3(b) 3(b) 3(b) 3(b) 3(b) 3(b) 3(b) 3(c) 3(d)
Residential Land/Houses Rural Land Commercial Land Golf Course Effects Acquisition Survey Plans and Registrations Technical Input Valuations Property Negotiations Legals & Fees
item Ha m2 item item properties properties properties properties properties
Project Management item Client Representation item TOTALS FOR PROPERTY ACQUISITION
1,000,000 150,000 1,000 500 1,000 3,750 10,000 250,000 10,000
2,500,000 460,000 0 1,000,000 3,960,000 150,000 86,000 43,000 86,000 322,500 860,000 1,547,500 250,000 10,000 5,767,500
10 10 10 10
10 10
0 0 0 0 0 15,000 8,600 4,300 0 32,250 0 60,150 25,000 1,000 86,150
4. PUBLIC UTILITY ADJUSTMENTS 4(a) 4(a) 4(a) 4(a) 4(a) 4(a) 4(a) 4(b) 4(c)
Sewer Water - Various dia. Gas Electricity (crossings) Telstra Optus
item m item ea item item
Project Management item Client Representation item TOTALS FOR PUBLIC UTILITY ADJUSTMENTS
30,000 350,000 650,000 40,000 10,000
100,000 350,000 0 300,000 350,000 650,000 1,750,000 40,000 10,000 1,800,000
10 10
100 100
5. INFRASTRUCTURE CONSTRUCTION 5(a)Base Infrastructure Earthworks Earthworks Earthworks Earthworks Earthworks Earthworks Earthworks Earthworks Drainage Drainage Pavements Pavements Pavements Structures Structures Furniture etc. Furniture etc. Furniture etc. Furniture etc. Furniture etc. Furniture etc.
Clearing Strip Topsoil Cut to Spoil Unsuitable Cut to Fill Select Fill Reinforced Soil walls
Ha m3 m3 m3 m3 m3 item
General drainage
km
Pavement Asphalt Overlay (200mm)
m2 m2
Bridges & Major Structures (11)
m2
Barriers - g'rail/wire rope Type F barrier/Parapet Linemark/Painting/RPMs Signposting Street Lighting
m m item item item
300,000
SUBTOTALS 325,000 155,000 SUBTOTALS 8,600 SUBTOTALS 16,000 600 1 1 1 SUBTOTALS
90 65 2,000 120 250 400,000 300,000 350,000
SUBTOTALS FOR BASE INFRASTRUCTURE
200mm allowed
500mm layer allowed Adjacent Railway Includes culverts, pits,subsoils, K&G, GPTs.
8,910,000 39,487,500 Refer Note 2 13,601,250 Overlay existing 53,088,750 23,220,000 23,220,000 2,592,000 202,500 Nominal Allowance 540,000 Allowance only 405,000 Allowance only 472,500 Allowance only 4,212,000 110,780,250
5(b) Environmental Works Landscaping
item
Temp. Erosion & Sed. Control Permanent Sed. Basins Water Quality/Spillage Ponds
item ea ea
Fauna Crossings, Fencing, etc.
item
Noise attenuation
m
2
Compensatory Habitat
item
Environmental Monitoring
item
Other Agency Costs
item
1 SUBTOTALS 1 12 15 SUBTOTALS 1 SUBTOTALS 12,000 SUBTOTALS 1 SUBTOTALS 1 SUBTOTALS 1 SUBTOTALS
2,000,000
1 SUBTOTALS 73 10 12,500 SUBTOTALS 3,500 1 1 SUBTOTALS
750,000
650,000 150,000 30,000 1,000,000 350 500,000 500,000 50,000
SUBTOTALS FOR ENVIRONMENTAL WORKS
Allowance only Allowance only
Allowance incl. 5km fence Johns River & Kew Allowance only Allowance only Allowance only
5(c) General Activities Site Establishment & Overheads Property Adjustments Demolition/relocation Fencing Temp Traffic Works Traffic Guidance Road Occupancy Charges
item properties houses m m2 item item
10,000 10,000 15 70 2,000,000 250,000
SUBTOTALS FOR GENERAL ACTIVITIES
Allowance only
Allowance only Allowance only Allowance only
Construction Management etc. 5(d) 5(d) 5(d) 5(e)
Site Surveillance Project Management
item item
1 1 SUBTOTALS Client Representation item 1 SUBTOTALS FOR CONSTRUCTION MANAGEMENT ETC. TOTALS FOR INFRASTRUCTURE CONSTRUCTION
5,000,000 1,200,000 120,000
5,000,000 1,200,000 6,200,000 120,000 6,320,000 103,732,500
10 10 10
6,875,000 200 weeks @ $25,000 1,650,000 240 weeks @ $5,000 8,525,000 165,000 8,690,000 140,550,125
6. PROJECT HANDOVER 6(a) (6b)
Refurbish old route Operation/Mtce Mgt Plan Project Data & Performance
item item item
6(c) 6(d)
Project Management item Client Representation item TOTALS FOR PROJECT HANDOVER
1 1 1 SUBTOTALS 1 1
1,250,000 20,000 40,000 20,000 10,000
GRAND TOTALS Project Management Costs: % of Total Estimate: Client Representation Costs: % of Total Estimate:
MHSEPMO4.XLS - Est. Subsidiary Sht-B
1,250,000 20,000 40,000 60,000 20,000 10,000 1,340,000
120,965,000 10,035,850 5.99 458,150 0.27
10 10
Unit rate ($/km): 7,612,151 (22.0km long)
NOTES: 1. Quantities are strategic only. 2. Road pavement assumed as 150mm 5MPa subbase + 200mm dense grade asphalt base. 3. CC is the Corporate Contribution, set at 10%. 4. Earthworks balance will be rationalised during concept development.
24/04/2001
ESTIMATE SUMMARY SHEET - ESTIMATE C MOORLAND to HERONS CK. - Inner East Bypass at Johns River & Outer West Bypass at Kew
Project: Project No.
66300
Date:
Estimate $000's (excluding contingency)
Item
February 2001
Estimate Type:
Contingency %
Amount $000's
Estimate $000's (including contingency)
1. Project Development 1(a) Route/Concept/EIS or REF 1(b) Project Management Services 1(c) Client Representation Sub Total
5,583 462 110
26 25 25
1,478 116 28
7,061 578 138
6,155
26
1,621
7,776
2. Investigation and Design 2(a) Investigation and Design 2(b) Project Management Services 2(c) Client Representation
2,530 385 88
30 30 30
759 116 26
3,289 501 114
3,003
30
901
3,904
5,000 1,725 275 11
90 25 25 25
4,500 431 69 3
9,500 2,156 344 14
7,011
71
5,003
12,014
1,020 44 11
100 40 25
1,020 18 3
2,040 62 14
1,075
97
1,040
2,115
103,205
35
36,476
139,681
6,820 132
25 25
1,705 33
8,525 165
110,157
35
38,214
148,371
1,750 60 22 11
40 40 25 25
700 24 6 3
2,450 84 28 14
Sub Total
1,843
40
732
2,575
TOTAL
129,244
37
47,511
176,754
Rounded Total $M
180
Sub Total 3. Property Acquisitions 3(a) Acquire Property 3(b) Professional Services for Property
3(c) Project Management Services 3(d) Client Representation Sub Total
Strategic (Highest Cost Scenario) % of Total Cost
Comments
Based on detailed estimate including Professional Services Contractor's price (Ove Arup & Partners). Extensive Geotechnical Investigation allowed prior 4.40 to Detailed Design and Implementation. Includes allowances for Geotech (fine tuning), Bridge Road Drainage & Pavement Design, Construction Staging, Visual Landscape & Urban Design, Environmental Risk & Value 2.21 Management, Community Consult, etc Assumes high percentage of existing corridor used and only major acquisitions are for deviations around the townships of Johns River and Kew. Major impacts on the Camden Haven Golf Course 6.80 (West).
4. Public Utility Adjustments 4(a) Adjust Utilities 4(b) Project Management Services 4(c) Client Representation Sub Total
Locations of major plant known. 1.20
5. Infrastructure Construction
*
5(a +b+c) Infrastructure See Below 5(d) Project Management Services 5(e) Client Representation Sub Total 6. Handover 6(a) Refurbish Old Route 6(b) Project data and performance 6(c) Project Management Services 6(d) Client Representation
83.94
1.46
Approx 6.5km of existing highway route to become under the control of Council. Assume major rehab prior to handover. (Includes local service roads, various consolidated access points, etc.)
* Calculation Spreadsheet for Item 5 - Infrastructure Construction Components 5(a), 5(b) and 5(c) - Infrastructure 5. Infrastructure Construction Estimate (excluding contingency)
Item
Contgy % Contingency Amount
Estimate (including contingency)
Infrastructure 5(a) Base Infrastruture - Earthworks - Drainage - Pavements - Structures - Furniture/signs/delineation/fencing Sub Total 5(b) Environmental Works - Landscaping - Erosion and sed control inc wetlands - Fauna crossings/protection - Noise attenuation - Compensatory Habitat -Environmental Monitoring -Other Agency Costs Sub Total 5(c) General Activities - Site establishment & overheads - Property adjustments / fencing - Traffic Management Sub Total
TOTAL
16,960 6,750 41,300 18,500 3,435 86,945
36 35 35 35 35 35
6,035 2,363 14,455 6,475 1,202 30,530
22,995 9,113 55,755 24,975 4,637 117,475
2,000 3,600 1,000 4,200 500 500 50 11,850
35 35 35 35 35 35 35 35
700 1,260 350 1,470 175 175 18 4,148
2,700 4,860 1,350 5,670 675 675 68 15,998
750 1,230 2,430 4,410 103,205
40 35 44 41 35
300 431 1,068 1,798 36,476
1,050 1,661 3,498 6,208 139,681
Note: All figures are current $000's Total Amount $M
% of Total Est
Project Management
10.04
5.7
Client Representation
0.46
0.3
MHSEPMO4.XLS - Est. Summary Sht-C
Page 1
24/04/2001
Reality Checks Cost $M/km
7.86
Cost $M/lane*km
1.75
Cost $/m3 earthworks
10.00
Cost $/m2 Pavement
90.00
Cost $/m2 Bridges
2,000.00
SUPPORTING ASSUMPTIONS - Estimate C - Inner East Bypass Johns River & Outer West Kew Length (km/m) Width m 22.5 101
2
3
Quantity (m /m )
Length km Lane km Typical Cross Section: 3.5 Travel Lane 3.0/3.5 Turning/Auxillary Lanes Central Median 11 Outer Shoulder 2.5 Inner Shoulder 0.5 Interchanges: Kew (1 ea) 3km 3.5 Major Intersections: 6 of @ 700m extra lanes @ 3.5m 4km 3.5 Local Road/ Service Rds: Various locations, assume 2km 10 Major Structures (based on existing lengths, duplicate for new carriageway): Station St, Johns River (Unnamed Ck) 10 21 Thomas St, Johns River Overbridges 20 21 Johns River Nth (Unnamed Ck) 12 21 Stewarts River 230 10.5 Passionfruit Ck 10 10.5 Stoney Ck 15 21 Unnamed Ck 10 10.5 Rossglen Rail Overbridge 45 10.5 Camden Haven River 165 10.5 Camden Haven Floodplain 25 21 Kew Sth (Unnamed Ck) 10 21 Kew Interchange Overbridges 35 21 Kendall Road, Nth (Unnamed Ck) 15 21 Herons Ck Road Sth (Unnamed Ck) 10 21 Walkers Ck 10 10.5 Herons Ck Flood Channel 33 10.5 Herons Ck Bridge 35 21 Total 690 Main Pavements: New Carriageway Overlay Existing Earthworks: Cut Fill Select Fill Drainage other than major structures: 22.5km
$Rate
4 various 1 2 2 10,000
90
15,000
90
15,000
65
210 420 252 2,415 105 315 105 473 1,733 525 210 735 315 210 105 347 735 9,209
2,000
365,000 130,000
90 65
1,050,000 890,000 165,000
10 10 25 300,000
OTHER SUPPORTING DATA Corporate Contributions:
Corporate Contribution has been set at 10% for this Strategic Estimate. (Refer Subsidiary Sheet).
Project Development:
Represents 4.2% of total project cost. An amount has been included for the RTA Operations Strategic development work already completed. The majority of the Geotechnical Investigation has been allowed up front prior to Detailed Design and Implementation.
Investigation and design:
Represents 2.1% of total project cost. Majority of design will be relatively simple duplication within existing highway corridor. Detailed issues will need to be addressed for the township bypasses of Johns River and Kew. A small allowance is included for “fine tuning” of the geotechnical investigations already completed during the Option Investigation and the Design Development Phase.
Typical Cross Section:
With the exception of the Johns River & Kew bypass sections, the project estimate is based on retaining the existing highway as one carriageway and constructing a new carriageway beside the existing.
Acquisition:
There will be impacts on properties along the existing corridor and some major acquisitions may be required for new rural corridors (approx. 6.5km) for the bypasses of Johns River and Kew. Allowance has been made for a significant number of Residential/Urban impacts within Johns River and for major impacts on the western part of the Camden Haven Golf Course.
Utilities:
Location of major plant is known from earlier investigations. Allowance is considered reasonable.
Earthworks:
Quantity based on 1999/2000 RTA Operation Strategic Concept work and some preliminary route investigation by OVE ARUP. Rate reflects generally easy work without major traffic issues. This option is considered to be the longest practical western bypass route around Kew.
Drainage:
Due to the surrounding topography, cross drainage requirements are less than typically encountered on Pacific Highway projects, with very few crossings other than major structures. This allowance is considered reasonably generous.
Pavement:
Assumed 150mm concrete/200mm Asphalt. Conservative assumption to overlay existing carriageway with 200mm Asphalt.
Structures:
See above. $2,000/m2 has been adopted as a general rate representing an average when considering the various classes of structures required.
Fauna/ Compensatory Habitat:
Minimal provisions assumed. Likely fauna movements are between Nation Park areas where the existing road corridor is used.
Noise Attenuation:
Quantities adopted on the basis that provisions will likely be required at Johns River and Kew. Amount reflects the proximety of the proposed bypass routes to potentially impacted areas.
MHSEPMO4.XLS - Est. Summary Sht-C
Page 2
24/04/2001
ESTIMATE SUBSIDIARY SHEET - ESTIMATE C SH10 - MOORLAND TO HERONS CREEK STRATEGIC CONCEPT ESTIMATE (LIKELY HIGHEST COST CASE ) JOHNS RIVER BYPASS INNER EAST OPTION (J - D) & KEW BYPASS OUTER WEST OPTION (K - A) CATEGORY
ITEM
UNIT
QUANTITY
RATE
BASE TOTAL
(Note 1)
($)
ESTIMATE EXCLUDING CONTINGENCY ($)
CORPORATE CONTRIBUTION %
($)
CONTINGENCY %
($)
ESTIMATE INCLUDING CONTINGENCY ($)
COMMENTS
1. PROJECT DEVELOPMENT 1(a) 1(a) 1(a) 1(a) 1(a) 1(a) 1(a) 1(a) 1(a) 1(b) 1(c)
Strategic Concept Development Survey/Photogrammetry Route Options/Selection Preliminary Engineering Design EIS/Community Geotechnical Inv.- Prelim. & Det. RTA Input including Rep's Report Other Agencies
item item item item item item item item
Project Management item Client Representation item TOTALS FOR PROJECT DEVELOPMENT
1 1 1 1 1 1 1 1 SUBTOTALS 1 1
300,000 200,000 500,000 500,000 1,000,000 2,000,000 500,000 75,000
1 1 1 SUBTOTALS 1 1
2,000,000 250,000 50,000
1 50 0 1 SUBTOTALS 1 93 93 93 93 93 SUBTOTALS 1 1
3,000,000 20,000
1 3,000 0 10 1 1 SUBTOTALS 1 1
20,000 100
420,000 100,000
300,000 200,000 500,000 500,000 1,000,000 2,000,000 500,000 75,000 5,075,000 420,000 100,000 5,595,000
10 10 10 10 10 10 10 10
30,000 20,000 50,000 50,000 100,000 200,000 50,000 7,500 507,500 42,000 10,000 559,500
330,000 220,000 550,000 550,000 1,100,000 2,200,000 550,000 82,500 5,582,500 462,000 110,000 6,154,500
0 25 25 25 30 30 25 25 26 25 25 26
0 55,000 137,500 137,500 330,000 660,000 137,500 20,625 1,478,125 115,500 27,500 1,621,125
330,000 275,000 687,500 687,500 1,430,000 2,860,000 687,500 103,125 7,060,625 577,500 137,500 7,775,625
2,000,000 250,000 50,000 2,300,000 350,000 80,000 2,730,000
10 10 10
200,000 25,000 5,000 230,000 35,000 8,000 273,000
2,200,000 275,000 55,000 2,530,000 385,000 88,000 3,003,000
30 30 30 30 30 30 30
660,000 82,500 16,500 759,000 115,500 26,400 900,900
2,860,000 357,500 71,500 3,289,000 500,500 114,400 3,903,900
3,000,000 100 1,000,000 100 0 1,000,000 50 5,000,000 90 165,000 25 102,300 25 51,150 25 93,000 25 383,625 25 930,000 25 1,725,075 25 275,000 25 11,000 25 7,011,075 71
3,000,000 1,000,000 0 500,000 4,500,000 41,250 25,575 12,788 23,250 95,906 232,500 431,269 68,750 2,750 5,002,769
0 0 0 0 0 0 0 4,000 1,000 5,000
20,000 300,000 0 300,000 200,000 200,000 1,020,000 44,000 11,000 1,075,000
100 100 100 100 40 25 97
20,000 300,000 0 300,000 200,000 200,000 1,020,000 17,600 2,750 1,040,350
40,000 600,000 0 600,000 400,000 400,000 2,040,000 61,600 13,750 2,115,350
260,000 750,000 950,000 975,000 8,900,000 4,125,000 1,000,000 16,960,000 6,750,000
0 0 0 0 0 0 0 0 0
260,000 750,000 950,000 975,000 8,900,000 4,125,000 1,000,000 16,960,000 6,750,000
40 40 35 40 35 35 35 36 35
104,000 300,000 332,500 390,000 3,115,000 1,443,750 350,000 6,035,250 2,362,500
364,000 1,050,000 1,282,500 1,365,000 12,015,000 5,568,750 1,350,000 22,995,250 9,112,500
6,750,000 32,850,000 8,450,000 41,300,000 18,500,000 18,500,000 2,160,000 175,000 400,000 350,000 350,000 3,435,000 86,945,000
0 0 0 0 0 0 0 0 0 0 0 0 0
6,750,000 32,850,000 8,450,000 41,300,000 18,500,000 18,500,000 2,160,000 175,000 400,000 350,000 350,000 3,435,000 86,945,000
35 35 35 35 35 35 35 35 35 35 35 35 35
2,362,500 11,497,500 2,957,500 14,455,000 6,475,000 6,475,000 756,000 61,250 140,000 122,500 122,500 1,202,250 30,530,000
2,000,000 2,000,000 750,000 2,400,000 450,000 3,600,000 1,000,000 1,000,000 4,200,000 4,200,000 500,000 500,000 500,000 500,000 50,000 50,000 11,850,000
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
2,000,000 2,000,000 750,000 2,400,000 450,000 3,600,000 1,000,000 1,000,000 4,200,000 4,200,000 500,000 500,000 500,000 500,000 50,000 50,000 11,850,000
35 35 35 35 35 35 35 35 35 35 35 35 35 35 35 35 35
700,000 700,000 262,500 840,000 157,500 1,260,000 350,000 350,000 1,470,000 1,470,000 175,000 175,000 175,000 175,000 17,500 17,500 4,147,500
2,700,000 2,700,000 1,012,500 3,240,000 607,500 4,860,000 1,350,000 1,350,000 5,670,000 5,670,000 675,000 675,000 675,000 675,000 67,500 67,500 15,997,500
750,000 750,000 830,000 160,000 240,000 1,230,000 210,000 2,000,000 220,000 2,430,000 4,410,000
0 0 0 0 0 0 0 0 0 0 0
750,000 750,000 830,000 160,000 240,000 1,230,000 210,000 2,000,000 220,000 2,430,000 4,410,000
40 40 35 35 35 35 75 40 50 44 41
300,000 300,000 290,500 56,000 84,000 430,500 157,500 800,000 110,000 1,067,500 1,798,000
1,050,000 1,050,000 1,120,500 216,000 324,000 1,660,500 367,500 2,800,000 330,000 3,497,500 6,208,000
500,000 120,000 620,000 12,000 632,000 632,000
5,500,000 1,320,000 6,820,000 132,000 6,952,000 110,157,000
25 25 25 25 25 35
1,375,000 330,000 1,705,000 33,000 1,738,000 38,213,500
0 0 0 0 2,000 1,000 3,000
1,750,000 20,000 40,000 60,000 22,000 11,000 1,843,000
40 40 40 40 25 25 40
700,000 8,000 16,000 24,000 5,500 2,750 732,250
2,450,000 28,000 56,000 84,000 27,500 13,750 2,575,250
1,562,325
129,243,575
37 47,510,894
176,754,469
10 10
RTA Operations These elements make up ARUP services plus the detailed Geotech contract.
2. INVESTIGATION AND DESIGN 2(a) 2(a) 2(a) 2(a) 2(b) 2(c)
Detailed design & docs Environmental monitoring Other Agencies
item item item
Project Management item Client Representation item TOTALS FOR INVESTIGATION AND DESIGN
350,000 80,000
10 10
3. PROPERTY ACQUISITION 3(a) 3(a) 3(a) 3(a) 3(a) 3(b) 3(b) 3(b) 3(b) 3(b) 3(b) 3(b) 3(c) 3(d)
Residential Land/Houses Rural Land Commercial Land Golf Course Effects
item Ha m2 item
Acquisition Survey Plans and Registrations Technical Input Valuations Property Negotiations Legals & Fees
item properties properties properties properties properties
Project Management item Client Representation item TOTALS FOR PROPERTY ACQUISITION
1,000,000 150,000 1,000 500 1,000 3,750 10,000 250,000 10,000
3,000,000 1,000,000 0 1,000,000 5,000,000 150,000 93,000 46,500 93,000 348,750 930,000 1,661,250 250,000 10,000 6,921,250
10 10 10 10
10 10
0 0 0 0 0 15,000 9,300 4,650 0 34,875 0 63,825 25,000 1,000 89,825
6,000,000 Blocks < 1500m2 2,000,000 0 1,500,000 9,500,000 206,250 127,875 63,938 116,250 479,531 1,162,500 2,156,344 343,750 13,750 12,013,844
4. PUBLIC UTILITY ADJUSTMENTS 4(a) 4(a) 4(a) 4(a) 4(a) 4(a) 4(a) 4(b) 4(c)
Sewer Water - Various dia. Gas Electricity (crossings) Telstra Optus
item m item ea item item
Project Management item Client Representation item TOTALS FOR PUBLIC UTILITY ADJUSTMENTS
30,000 200,000 200,000 40,000 10,000
20,000 300,000 0 300,000 200,000 200,000 1,020,000 40,000 10,000 1,070,000
10 10
100 100
5. INFRASTRUCTURE CONSTRUCTION 5(a)Base Infrastructure Earthworks Earthworks Earthworks Earthworks Earthworks Earthworks Earthworks Earthworks Drainage Drainage Pavements Pavements Pavements Structures Structures Furniture etc. Furniture etc. Furniture etc. Furniture etc. Furniture etc. Furniture etc.
Clearing Strip Topsoil Cut to Spoil Unsuitable Cut to Fill Select Fill Reinforced Soil walls
Ha m3 m3 m3 m3 m3 item
General drainage
km
Pavement Asphalt Overlay (200mm)
m2 m2
Bridges & Major Structures (11)
m2
Barriers - g'rail/wire rope Type F barrier/Parapet Linemark/Painting/RPMs Signposting Street Lighting
m m item item item
52 75,000 95,000 65,000 890,000 165,000 1 SUBTOTALS 22.5
5,000 10 10 15 10 25 1,000,000 300,000
SUBTOTALS 365,000 130,000 SUBTOTALS 9,250 SUBTOTALS 18,000 700 1 1 1 SUBTOTALS
90 65 2,000 120 250 400,000 350,000 350,000
SUBTOTALS FOR BASE INFRASTRUCTURE
200mm allowed
500mm layer allowed Adjacent Railway Includes culverts, pits,subsoils, K&G, GPTs.
9,112,500 44,347,500 Refer Note 2 11,407,500 Overlay existing 55,755,000 24,975,000 24,975,000 2,916,000 236,250 Nominal Allowance 540,000 Allowance only 472,500 Allowance only 472,500 Allowance only 4,637,250 117,475,000
5(b) Environmental Works Landscaping
item
Temp. Erosion & Sed. Control Permanent Sed. Basins Water Quality/Spillage Ponds
item ea ea
Fauna Crossings, Fencing, etc.
item
Noise attenuation
m
2
Compensatory Habitat
item
Environmental Monitoring
item
Other Agency Costs
item
1 SUBTOTALS 1 16 15 SUBTOTALS 1 SUBTOTALS 12,000 SUBTOTALS 1 SUBTOTALS 1 SUBTOTALS 1 SUBTOTALS
2,000,000
1 SUBTOTALS 83 16 16,000 SUBTOTALS 3,000 1 1 SUBTOTALS
750,000
750,000 150,000 30,000 1,000,000 350 500,000 500,000 50,000
SUBTOTALS FOR ENVIRONMENTAL WORKS
Allowance only Allowance only
Allowance incl. 5km fence Johns River & Kew Allowance only Allowance only Allowance only
5(c) General Activities Site Establishment & Overheads
item
Property Adjustments Demolition/relocation Fencing
properties houses m m2 item item
Temp Traffic Works Traffic Guidance Road Occupancy Charges
10,000 10,000 15 70 2,000,000 220,000
SUBTOTALS FOR GENERAL ACTIVITIES
Allowance only
Allowance only Allowance only Allowance only
Construction Management etc. 5(d) 5(d) 5(d) 5(e)
Site Surveillance Project Management
item item
1 1 SUBTOTALS Client Representation item 1 SUBTOTALS FOR CONSTRUCTION MANAGEMENT ETC. TOTALS FOR INFRASTRUCTURE CONSTRUCTION
5,000,000 1,200,000 120,000
5,000,000 1,200,000 6,200,000 120,000 6,320,000 109,525,000
10 10 10
6,875,000 200 weeks @ $25,000 1,650,000 240 weeks @ $5,000 8,525,000 165,000 8,690,000 148,370,500
6. PROJECT HANDOVER 6(a) (6b)
Refurbish old route Operation/Mtce Mgt Plan Project Data & Performance
item item item
6(c) 6(d)
Project Management Client Representation TOTALS FOR PROJECT HANDOVER
item item
1 1 1 SUBTOTALS 1 1
1,750,000 20,000 40,000 20,000 10,000
GRAND TOTALS Project Management Costs: % of Total Estimate: Client Representation Costs: % of Total Estimate:
MHSEPMO4.XLS - Est. Subsidiary Sheet-C
1,750,000 20,000 40,000 60,000 20,000 10,000 1,840,000
127,681,250 10,035,850 5.68 458,150 0.26
10 10
Unit rate ($/km): 7,855,754 (22.5km long)
NOTES: 1. Quantities are strategic only. 2. Road pavement assumed as 150mm 5MPa subbase + 200mm dense grade asphalt base. 3. CC is the Corporate Contribution, set at 10%. 4. Earthworks balance will be rationalised during concept development.
24/04/2001
Strategic Estimate of Cost
Upgrade from Moorland to Herons Creek
Attachment D - 1:25,000 Scale Topographical Maps.
Estimate A – (Lowest Cost $150M.) - Upgrade existing highway corridor through Johns River and Kew. Route options (J-C) and (K-D). Total length 21.9km. Estimate B - (Likely Mid Range Cost $170M.) - Upgrade existing highway corridor with an Inner Western Bypass of Johns River and an Inner Western Bypass of Kew. Route options (J-B) and (K-C). Total length 22.0km. Estimate C - (Likely Highest Cost $180M.) - Upgrade existing highway corridor with an Inner Eastern Bypass of Johns River and an Outer Western Bypass of Kew. Route options (J-D) and (K-A). Total length 22.5km.
Attachment D
Strategic Estimate of Cost
Upgrade from Moorland to Herons Creek
Attachment E – Summary of Environmental Issues.
Extract from the RTA Operations Strategic Concept Design Report.
Attachment E
Attachment E
1
MOORLAND TO HERONS CREEK
STRATEGIC CONCEPT DESIGN REPORT (EXTRACT) SUMMARY OF ENVIRONMENTAL ISSUES Land Use and Accesses
• The highway passes through the townships of Kew and Johns River. The villages of Rossglen and Herons Creek are close to the highway on the western side. • Land adjacent to the highway has a variety of uses including grazing, National Park, State Forest, North Coast railway and SEPP 14 wetlands. Within the towns there are residential properties, motels, shops, service stations and a hotel. • The terrain is generally undulating. The highway skirts the foothills of the Brother Mountains and crosses the flood plains of the Stewarts and Camden Haven Rivers. • Depending on the Preferred Route adopted, a number of properties would be affected by strip acquisition and a number of houses at Johns River would require demolition or relocation. Consideration of the possibility of the highway being deviated further to the west of Johns River would require the need to address the impact of such a deviation on the future development west of Johns River, as proposed by Greater Taree City Council. • Ongoing consultation will be required with Taree and Hastings Councils regarding the project and, specifically, proposed developments that might impact on, or be impacted by, the project. • Controlled access conditions along the upgraded highway will be critical to ensuring its ongoing functionality. • Direct access to properties (and some side roads) from the opposite carriageway will be denied. In such cases access will be restricted to left turn in / left turn out. Provision for U-turns will be made at appropriate facilities to be incorporated into the project. Further design development will be required before the impacts of loss of direct access can be fully assessed. This design development will draw on input from the community consultation process. • Proposals at both Kew and Johns River may impact on the access to and operation of some businesses and private residences. • Taree City Council operates under a performance-based Local Environmental Plan. Under the LEP, proponents are required to demonstrate that their development is consistent with the LEP aims and objectives. The aims and objectives are structured as follows: 1. LEP aims, 2. general zoning objectives, and 3. specific zone objectives.
Pacific Highway – Upgrade from Moorland to Herons Creek Strategic Concept Design Report (Extract)
January 2000
Attachment E Flora and Fauna
2
• There are areas on both sides of the highway that are likely to be identified as significant habitat areas. Part of Middle Brother State Forest was gazetted as National Park on 26 February 1999. There is also a large diversity of habitat types, including: wetlands, eucalypt woodland, open forest, casuarina forest, melaleuca forest, agricultural land, riparian vegetation, potential closed forest and wetland areas containing large stands of Juncus sp. There is a large SEPP 14 wetland (Coastal Wetland 544C) east of the highway north of Camden Haven River. • Acquisition and clearing of some small portions of the Middle Brother State Forest will be required to enable construction of either of the Options developed to date. Further investigation will be required to determine if any of these portions are part of the recently declared Yoorigan National Park. • The vegetation within the road reserve along the project length is generally of moderate to high value. • No detailed threatened flora and fauna studies have been undertaken and the National Parks and Wildlife Service has not yet been consulted. Appropriate studies should be commissioned at the earliest possible time to give an indication of potential issues. • There are a number of potential fauna corridors crossing the highway. The impact of the upgrade on these links and the provision of appropriate means to manage and mitigate the impacts will need to be the subject of detailed studies. • In order to reduce potential adverse impacts on fauna movements, consideration will need to be given to the type of safety barriers to be adopted in the design. If solid barriers are to be adopted to assist in minimising the highway footprint, gaps may be able to be provided. • There may be threatened fish in the rivers, creeks or coastal lakes. Three threatened freshwater fish species have been identified on the North Coast, including Eastern Freshwater Cod, Honey Blue Eye and Oxleyan Pygmy Perch. Early contact should be made with NSW Fisheries to determine issues relating to threatened species under the Fisheries Management Amendment Act. An 8 Part Test will be required. The project will need to address other requirements/issues under the Fisheries Management and Fisheries Management Amendment Acts. • Should the ultimate design for the project require major utility relocations, there may need to be significant additional clearing to cater for the relocated services. Utilities and Services that could potentially be affected include power, water, sewer, telecommunications and rail.
Pacific Highway – Upgrade from Moorland to Herons Creek Strategic Concept Design Report (Extract)
January 2000
Attachment E Agriculture
3
• The majority of the upgrade may be carried out within the existing road reserve, so the impact should be low. • A stand of remnant vegetation exists within the highway road reserve South of Herons Creek. If this stand of remnant vegetation is to be preserved, options which consider a wide median through this area, would also need to take into account the impact on, and acquisition of, additional agricultural land.
Geotechnical Issues
• Construction of embankments over the flood plains will need to be in accordance with best practice for soft soil areas. Widening of existing embankments may have adverse impacts on existing pavements and structures. • There are existing problems within the length of existing highway under consideration due to failure of culverts through embankments constructed on soft soil. Replacement of failed culverts with small bridges may be a feasible option in conjunction with adjacent highway duplication works. • There are a number of hard rock cuttings along the existing highway. Widening of these, if required, will necessitate blasting and will require careful planning and execution.
Contaminated Soils
• Contamination due to current or past uses such as cropping, sawmills, cattle tick dip sites, etc will need assessment. • Mapping from the Department of Land and Water Conservation indicates that there are a number of areas with high or low potential for acid sulphate soils at various locations along the length of the project. Detailed design will need to consider acid sulphate soils. Best practice control measures will need to be put in place during construction. • SMEC Australia conducted an Acid Sulphate Soils study for Hastings Council in the SEPP14 wetland and surrounding area just north of Camden Haven River. The management plan produced by this study, “Rossglen Acid Sulphate Soils - Land Management Plan”, should be reviewed during development of the engineering concept design for the project. • Examination of the EPA’s Contaminated Sites Register should be undertaken during the early stages of full project development, and as part of the formulation and assessment of potential route options.
Pacific Highway – Upgrade from Moorland to Herons Creek Strategic Concept Design Report (Extract)
January 2000
Attachment E Aboriginal Heritage
4
• There do not appear to be any National Parks and Wildlife Service listed sites directly affected by the strategic concept design. Details of the sites indicated west and east of Kew and in the wetland near Camden Haven River, will need to be obtained and confirmed. • The Brother Mountains have spiritual significance for local aboriginal groups. • The area has the potential for scarred trees. The banks of rivers and creeks will need to be carefully examined for middens, campsites, etc. Ridges will also need careful examination. Artefacts are less likely to be found on disturbed areas. • The project crosses the Local Aboriginal Land Council boundaries. South of Kew falls within the Purfleet-Taree LALC and from Kew to Herons Creek is in the Bunyah LALC area. • It is recommended that early and ongoing liaison take place with the Land Councils and that aboriginal archaeological surveys be carried out as early as possible in the project life cycle.
European Heritage
• The heritage status of any affected property needs to be confirmed. No heritage properties listed in the Greater Taree Local Environment Plan appear to be affected. Hastings Council advises that the Royal Hotel on the corner of the highway and Ocean Drive in Kew is heritage listed, as is the Police Station on the old highway. • Consultation with the Heritage Council and other stakeholders will be required.
Waterways and Wetlands
• There are SEPP 14 wetland areas located to the east of the highway around Watson Taylors Lake and on the northern bank of the Camden Haven River (refer to Coastal Wetlands Map in Appendix 1 of this Scope of Work and Technical Criteria). • The road reserve on the western side of the highway opposite the wetland at Camden Haven River is inundated and appears similar in nature to the wetland opposite. The boundaries of the wetland will need to be checked. If it is to be affected, a Part 4 EIS may be necessary. The Department of Urban Affairs and Planning’s draft policy requires that the RTA justifies the selection of any option and the development of any design element which impacts on SEPP 14 wetland. This will need to be addressed early in development of the engineering concept for the project. • The highway along the project length is between five and ten kilometres from the coast. The project crosses two rivers and numerous creeks that empty into the ocean via coastal lakes, Watson Taylors Lake or Queens Lake. • Contact should be made with the EPA to obtain protected/sensitive waters mapping.
Pacific Highway – Upgrade from Moorland to Herons Creek Strategic Concept Design Report (Extract)
January 2000
Attachment E Erosion and Sedimentation
5
• There are a number of existing cut batters on the project which have eroded. The soil appears to be dispersive. This and other aspects will require comprehensive consideration as part of the geotechnical investigations to be undertaken in developing the engineering concept design. • The provision of sediment basins will require careful design and detailing.
Water Quality
• Mapping from the Department of Land and Water Conservation indicates that there are a number of areas with high or low potential for acid sulphate soils along the project length. Best practice control measures will need to be put in place during design and construction. The RTA should develop an acid sulphate soils management strategy as part of the project’s development and environmental impact assessment. This would, in turn, provide the basis for the development of an Acid Sulphate Soils Management Plan for the project. • Watson Taylors Lake is currently being used for prawning and oyster farming, while Queens Lake is being used for oyster farming. • Base-line water quality monitoring will be required and will need to be commenced as an integral part of project development and environmental impact assessment.
Hydrology & Flooding
• Generally, the project may involve duplication of the existing highway, so impacts should be minimal. The bridge and culvert duplications may be achieved with compatible structures. • Unsubstantiated anecdotal evidence has been provided that flooding of the existing highway has occurred at Stoney Creek, between Passion Creek and Algona Road and between the turnoff to Herons Creek township and Herons Creek. • A full hydrological study of the various waterways will be required in conjunction with the engineering concept design.
Visual
• This is a scenic section of the Pacific Highway. The upgrade needs to sensitively integrate with the landscape and provide the opportunity for road users to view the natural beauty of the area.. • The inclusion of noise barrier walls or noise attenuation mounds may adversely impact the visual amenity of adjacent residents and/or road users. • Project development will need to be carried out in consideration of the principles of urban and regional design.
Pacific Highway – Upgrade from Moorland to Herons Creek Strategic Concept Design Report (Extract)
January 2000
Attachment E Noise
6
• In rural areas, there are only scattered homes along the highway. There may be additional traffic noise impact on some properties. • Within the townships, traffic noise is likely to increase over time with increasing traffic volumes. • A comprehensive base line study will be required with appropriate modelling to predict impacts. • Under the EPA’s “Environmental Criteria for Road Traffic Noise – May 1999”, the work should be classed as a ‘redevelopment of an existing freeway/arterial road’. The work for a bypass at Johns River or at Kew should be classed as a “new freeway or arterial road corridor”. Liaison will be required with RTA’s ECP Branch and the EPA to confirm this. • The inclusion of noise barrier walls or noise attenuation mounds may adversely impact the visual amenity of adjacent residents and/or road users. • Construction noise will need to be controlled by best management practice. Potential mitigation measures for affected locations would be assessed in consultation with the affected residents, the local community as appropriate, and in consideration of cost effectiveness and practicality.
Air Quality
• No significant impact expected. • Control of dust during construction will need to be addressed by best management practice.
LIKELY LEVEL OF ENVIRONMENTAL IMPACT ASSESSMENT REQUIRED: The appropriate level of Environmental Impact Assessment for this project will require further consideration as the development of the project progresses. However, at this early stage, it is believed that the scope and potential impact of the project is beyond that considered appropriate to be treated by a Review of Environmental Factors. Thus, it is likely that an Environmental Impact Statement (EIS) will be required. Significant issues in making the final decision as to the level of EIA may include: • Impacts on Kew and Johns River townships; • Impact on recently declared Yoorigan National Park; • Water quality and impacts on wetlands and coastal waterways; • Threatened flora and fauna species (which may require that a Species Impact Statement be compiled); • Social impact; and • The overall scale of the project. Pacific Highway – Upgrade from Moorland to Herons Creek Strategic Concept Design Report (Extract)
January 2000
Strategic Estimate of Cost
Upgrade from Moorland to Herons Creek
Attachment F – Estimate Approval and Acceptance Form.
Attachment F
Estimate Approval and Acceptance (A) PROJECT: PROJECT No.: ROAD No: LOCATION: REGION/ OFFICE: ESTIMATE OF COST: ESTIMATE STATUS: DATE: Preparation of Project Estimate
MOORLAND TO HERONS CREEK 66300 SH10 36.6km to 58.5km North of Taree Pacific Highway Office $150M to $180M (TYPE) Strategic February 2001 The estimate for this project has been prepared in accordance with the Scope, Estimating and Cost Control for Development Projects Guidelines. The details of the scope and estimate and proposed program of works are attached. Peer review carried out by:
Name: Position:
Chris Manser RTA Project Manager
I recommend that the estimate be approved in an amount of $150 to $180 Million($2001). ………………………………… R Dallen Project Development Manager Date: Estimate Review
The Estimate has been reviewed on the basis of the outlined project scope and other relevant information. I recommend that the project estimate be established as $___________ Million ($2001). (Comments attached) ………………………………… Manager, Project Management Office Date:
Estimate Concurrence
On the basis of the information provided, concurrence is given to the estimate cost of $___________ Million ($2001). ………………………………… General Manager Project Management Office Date:
Estimate Approval ($5 M– $50 M) Estimate Concurrence (>$50 Million)
I concur / approve with the (type) estimate cost of $____________ Million ($2001). Based on construction start in 2_____, and ____%pa rise in cost, the $OT estimate for this project is $___________ Million. I recommend that the Project Budget be established at this amount. ………………………………… Client Services Manager/Branch Manager Date: I approve the (type) estimate cost of $______ Million($OT) and support the Project Budget.
Approval not req’d ($5 M– $50 M) Estimate Approval (>$50 Million)
………………………………… Director Client Services Date: I accept the (type) estimate cost of $____________ ($OT) and approve the Project Budget as $_____________ Million. ………………………………… Director Road Network Infrastructure Date:
Estimate Approval signature sheet
Strategic Estimate of Cost
Upgrade from Moorland to Herons Creek
Attachment G – Verification Checklist.
Attachment G
VERIFICATION CHECKLIST Preparation of a Strategic Estimate PROJECT: MOORLAND TO HERONS CREEK PROJECT No.: 66300 ROAD No: SH10 LOCATION: 36.6km to 58.5km North of Taree REGION/ OFFICE: Pacific Highway Office ESTIMATE OF COST: $150M to $180M ESTIMATE STATUS: (TYPE) Strategic DATE: February 2001 Task/Activity Verification Evidence ! - Yes x - No N/A Process: ! Geographical limits of the project set? Draft Project Development Brief & Request for Proposals ! Number of traffic lanes determined? -Draft Project Development Brief. -Prelim. Traffic Rpt ! Any intersections or interchanges? -Draft Project Development Brief. Preliminary Route Inv. ! Design cross section provided? Arup Drawings ! Pavement life determined? Request for Proposals ! Number, type and lengths of major structures Preliminary Route Inv. determined? ! Key assumptions listed? RTA Strategic Rpt ! Known risks listed? -RTA Strategic Rpt. -Draft Risk Mgt. Plan ! Information collected on Development, Design, RTA Strategic Property Acquisitions, Public Utilities and Concept Report Feb. Construction? 2000 ! Cost data collected? Ballina Bypass ! Differences between this project and comparable PMO Memo 22/2/01 project considered? ! Individual project item estimates prepared? Notes, Peer Rpt., etc ! Overall estimate compiled in standard format? PMO Memo 22/2/01 ! Contingency allowances added? PMO Memo 22/2/01 ! Standard Summary Sheet prepared? PMO Memo 22/2/01 ! Check project objectives and scope are acceptable to Request for Proposals Client? ! Reality Checks provided? PMO Memo 22/2/01 ! Sign off Checklist? PMO Memo 22/2/01 ! Peer Review undertaken? Chris Manser 20/2/01
File Ref/Remark
10/196.1594
-10/196.1594 -10/196.1593 -10/196.1594 -Arup 10/196.1593 80213/S01/SK015 & 17 10/196.1594 Arup 10/196.1593 97G1305 -97G1305 -10/196.1593 97G1305
10/23.1254 10/196.1593 10/196.1593;28 10/196.1593 10/196.1593 10/196.1593 10/196.1594 10/196.1593 10/196.1593 10/196.1593
The above activities have been satisfactorily completed Signed:............................................................................. R. Dallen - Project Development Manager Comments:
Date: ..........................................
Strategic Estimate of Cost
Upgrade from Moorland to Herons Creek
Attachment H – Comments on Peer Review.
Attachment H
10/196.1593 AJS PACIFIC HIGHWAY. UPGRADE FROM MOORLAND TO HERONS CREEK. STRATEGIC ESTIMATE. COMMENT ON PEER REVIEW ESTIMATE DETAILS For the purpose of defining the likely range for the Strategic Project Estimate, three (3) option scenarios have been costed. These three option scenarios have been chosen as they are considered to best represent the likely range of feasible route options that will ultimately be presented to the community. The alignment options for these Strategic Estimates include: 1.
Estimate ‘A’ – (Lowest Cost $150M.) - 110km/hour design upgrade along the entire existing highway corridor, with the exception of an 80km/hour design through the townships of Johns River and Kew. Traffic Signals have been allowed at the intersection with Ocean Drive/Kendall Road. Total length 21.9km;
2.
Estimate ‘B’ - (Likely Mid Range Cost $170M.) - 110km/hour design upgrade generally along the existing highway corridor, with an Inner Western Bypass of Johns River and an Inner Western Bypass of Kew. Total length 22.0km; and
3.
Estimate ‘C’ - (Likely Highest Cost $180M.) - 110km/hour design upgrade generally along the existing highway corridor, with an Inner Eastern Bypass of Johns River and an Outer Western Bypass of Kew. Total length 22.5km.
COMPARISON WITH OTHER PROJECTS The estimated cost for this project is low relative to other projects being undertaken under the Pacific Highway Upgrading Program. The following table compares the Upgrade from Moorland to Herons Creek with other Pacific Highway projects. Project No. 66300
Project Description Upgrade from
Date open
Lane km
Total Project Cost ($,000)
Cost / Lane km ($,000)
Comment
na
98 to 101
147,020 to 176,754
1,500 to 1,750
Strategic Estimate
na
85 to 100
145,673 to 206,625
1,714 to 2,066
Strategic Estimate Revised Strategic Estimate
Moorland to Herons Creek 65556
Sapphire to Woolgoolga
65167
Buladelah Bypass
na
32.8 to 39.2
130,057 to 148,456
3,330 to 4,472
68221
Bangalow to St.
na
20.9
65,000
3,100
Concept Estimate
Helena 62185
Ballina Bypass
na
50.8
198,000
3,900
Revised Concept Estimate.
3893
Lyons Road to
na
21.2
58,400
2,755
Under construction. Heavy
Englands Road
traffic conditions
66301
Taree to Coopernook
na
29.6
53,000
1,791
Concept Estimate.
64706
Coopernook Bypass
na
16.8
60,000
3,571
Concept Estimate.
1846
Taree Bypass
May-00
58
125,800
2,169
Floodplain and River crossings.
4087
Raymond Terrace
Dec-98
39.14
77,700
1,985
Greenfields, staging was not
Bypass
ideal due to late decision to duplicate bypass.
66166
Coolongolook to
na
23.4
49,200
2,103
Dec-98
13.9
21,000
1,511
Wang Wauk 4521
Wang Wauk to Bundacree Creek
1
Under construction. Minimum work on existing carriageway
Reasons for the relatively low estimated cost for the Upgrade from Moorland to Herons Creek include: (a)
With the exception of the bypass route options which may be required around the townships of Johns River and Kew, the project is expected to retain a large proportion of the existing highway asset. The majority of the proposed highway duplication, is likely to take place primarily along the existing highway corridor.
(b)
At this stage, the proposed lengths of the preliminary bypass route options for Johns River and Kew are relatively short given the overall project length. Therefore the project cost rate per km, is generally low with the range of likely estimated costs, being directly attributed to the various Johns River and Kew bypass route option scenarios.
(c)
Accessibility for construction plant and provision for existing traffic are expected to be straightforward due to the proximity of the existing highway formation.
COMMENT ON ISSUES RAISED BY CHRIS MANSER - 20 FEBRUARY 2001 1.
General
a) Project Management rates high – Detailed review carried out with overall percentage generally much the same, but more realistic distribution. b) Client Representation rates high – Review carried out with overall percentage generally halved. 2.
Project Development
a) RTA Technical Input including Representation Report – (Costs high) Revised up to $500,000 from $350,000 based on the following components: • Reps Report preparation • Geotechnical input 200hrs @ $150/hr • Survey input 100hrs @ $150/hr • Property input 100hrs @ $120/hr • Environment input (J.O’.D.) 250hrs @ $120/hr • Engineering (R.D.) 150wks * 35hrs * 0.333 @ $130/hr • Technical (A.J.S.) 150wks * 35hrs * 0.333 @ $85/hr • Noise Issues TOTAL b) RTA Project Management – (Costs high) • 180wks * 35hrs * 0.333 @ $200/hr
$420,000
c) RTA Client Representation – (Costs high) • 180wks * 4hrs/wk @ $130/hr
$100,000
30,000 30,000 15,000 12,000 30,000 230,000 150,000 10,000 $507,000
3.
Investigation and Design
a)
Detailed Design and Documentation – (Costs high) Costs based on latest tender prices received by RTA Project Services (Low if anything!). See breakup attached.
b)
RTA Project Management – (Costs high) • 100wks * 35hrs * 0.5 @ $200/hr
$350,000
RTA Client Representation – (Costs high) • 100wks * 6hrs/wk @ $130/hr
$80,000
c) 2
4.
Property Acquisition
a)
Professional Services - (Costs high). Detailed review carried out with overall percentage generally much the same, but more realistic distribution into individual components including Legals and Fees.
b)
RTA Project Management – (Costs high) • 65 properties @ 25hrs @ $150/hr
$250,000
5.
Infrastructure Construction
a)
Earthworks – (Cut and Fill allowed for twice) Items and Quantities revisited. Earthworks balance will be rationalised during concept development.
b)
Permanent Sed. Basins - (Costs high) Rates adopted from latest Ballina Bypass Estimated Costs (PMO approved)
c)
Fauna Fencing – Provision in item for 5,000m @ $40/m
d)
RTA Project Management – (Costs high) • 240wks @ $5,000/wk
$1,200,000
RTA Client Representation – (Costs high) • 240wks * 4hrs/wk @ $130/hr
$120,000
e)
$200,000
CONCLUSION Estimates have been revised to reflect the above issues raised on 20 February 2001.
_____________________________ Anthony Smith Senior Project designer 22 February 2001.
3
A
P P E N D I X
5.4
VERIFICATION CHECKLIST
CHAPTER0
• • • • • •
(This page intentionally left blank)
• • • • • •
VERIFICATION CHECKLIST Preparation of a Strategic Estimate PROJECT: MOORLAND TO HERONS CREEK PROJECT No.: 66300 ROAD No: SH10 LOCATION: 36.6km to 58.5km North of Taree REGION/ OFFICE: Pacific Highway Office ESTIMATE OF COST: $150M to $180M ESTIMATE STATUS: (TYPE) Strategic DATE: February 2001 Task/Activity Verification Evidence ! - Yes x - No N/A Process: ! Geographical limits of the project set? Draft Project Development Brief & Request for Proposals ! Number of traffic lanes determined? -Draft Project Development Brief. -Prelim. Traffic Rpt ! Any intersections or interchanges? -Draft Project Development Brief. Preliminary Route Inv. ! Design cross section provided? Arup Drawings ! Pavement life determined? Request for Proposals ! Number, type and lengths of major structures Preliminary Route Inv. determined? ! Key assumptions listed? RTA Strategic Rpt ! Known risks listed? -RTA Strategic Rpt. -Draft Risk Mgt. Plan ! Information collected on Development, Design, RTA Strategic Property Acquisitions, Public Utilities and Concept Report Feb. Construction? 2000 ! Cost data collected? Ballina Bypass ! Differences between this project and comparable PMO Memo 22/2/01 project considered? ! Individual project item estimates prepared? Notes, Peer Rpt., etc ! Overall estimate compiled in standard format? PMO Memo 22/2/01 ! Contingency allowances added? PMO Memo 22/2/01 ! Standard Summary Sheet prepared? PMO Memo 22/2/01 ! Check project objectives and scope are acceptable to Request for Proposals Client? ! Reality Checks provided? PMO Memo 22/2/01 ! Sign off Checklist? PMO Memo 22/2/01 ! Peer Review undertaken? Chris Manser 20/2/01
File Ref/Remark
10/196.1594
-10/196.1594 -10/196.1593 -10/196.1594 -Arup 10/196.1593 80213/S01/SK015 & 17 10/196.1594 Arup 10/196.1593 97G1305 -97G1305 -10/196.1593 97G1305
10/23.1254 10/196.1593 10/196.1593;28 10/196.1593 10/196.1593 10/196.1593 10/196.1594 10/196.1593 10/196.1593 10/196.1593
The above activities have been satisfactorily completed Signed:............................................................................. R. Dallen - Project Development Manager Comments:
Date: ..........................................
(This page intentionally left blank)
• • • • • •
A
P P E N D I X
5.5
ESTIMATE APPROVAL AND ACCEPTANCE FORM
CHAPTER 0
• • • • • •
(This page intentionally left blank)
• • • • • •
Estimate Approval and Acceptance (A) PROJECT: PROJECT No.: ROAD No: LOCATION: REGION/ OFFICE: ESTIMATE OF COST: ESTIMATE STATUS: DATE: Preparation of Project Estimate
MOORLAND TO HERONS CREEK 66300 SH10 36.6km to 58.5km North of Taree Pacific Highway Office $150M to $180M (TYPE) Strategic February 2001 The estimate for this project has been prepared in accordance with the Scope, Estimating and Cost Control for Development Projects Guidelines. The details of the scope and estimate and proposed program of works are attached. Peer review carried out by:
Name: Position:
Chris Manser RTA Project Manager
I recommend that the estimate be approved in an amount of $150 to $180 Million($2001). ………………………………… R Dallen Project Development Manager Date: Estimate Review
The Estimate has been reviewed on the basis of the outlined project scope and other relevant information. I recommend that the project estimate be established as $___________ Million ($2001). (Comments attached) ………………………………… Manager, Project Management Office Date:
Estimate Concurrence
On the basis of the information provided, concurrence is given to the estimate cost of $___________ Million ($2001). ………………………………… General Manager Project Management Office Date:
Estimate Approval ($5 M– $50 M) Estimate Concurrence (>$50 Million)
I concur / approve with the (type) estimate cost of $____________ Million ($2001). Based on construction start in 2_____, and ____%pa rise in cost, the $OT estimate for this project is $___________ Million. I recommend that the Project Budget be established at this amount. ………………………………… Client Services Manager/Branch Manager Date: I approve the (type) estimate cost of $______ Million($OT) and support the Project Budget.
Approval not req’d ($5 M– $50 M) Estimate Approval (>$50 Million)
………………………………… Director Client Services Date: I accept the (type) estimate cost of $____________ ($OT) and approve the Project Budget as $_____________ Million. ………………………………… Director Road Network Infrastructure Date:
Estimate Approval signature sheet
(This page intentionally left blank)
• • • • • •
C
H A P T E R
6
CONCEPT ESTIMATE
CHAPTER 0
6.1 Summary This chapter sets down the process for preparation of a Concept Estimate.
6.2 Overview There are 3 key stages to the preparation of a Concept Estimate. These are: • Preliminary Project Appreciation Stage; • Estimate Establishment Stage; and • Review and Approval Stage.
Commit sufficient time and resources to each of these stages. Failure to follow a planned process of estimate preparation will lead to estimates of doubtful accuracy.
It is recommended that an estimate plan be prepared by the Project Manager, to ensure that proper knowledge and resources are available and are applied to preparation of the estimate.
6.3 Preliminary Project Appreciation Stage The following paragraphs indicate the activities that will be undertaken in this interrogative stage:
RTA Project Estimating Edition 1, Revision 0
Concept Estimate Issued December 2001
• • • • • •
6-1
6.3.1 Estimate Programme Approximately 1 week should be allowed for the preparation of a Concept Estimate (assuming that all information is available).
6.3.2 Data Collection The estimator must be provided with all relevant information. This will include: • An understanding of the proposed contracting strategy for the project (for example: design and construct; construct only; single construction contract; multiple contract packages and the like); • A detailed description of the scope of the project. This is an essential component in ensuring the accuracy of the estimate. A sample cost estimate scope is contained in Appendix 6.1; • A complete set of current drawings; • Details of the costs expended on the project to date; and • Any other available information, such as aerial photographs, computer generated quantities, property valuations, hand over cost estimates and the like.
6.3.3 Project Programme A project development programme is to be prepared. This should indicate all significant activities and milestones, together with an approximate construction programme.
6.3.4 Quantities Quantities are likely to be of an approximate nature and will be takenoff by the estimator.
6.3.5 Site Visit A site visit should be made by anyone on the estimating team who is unfamiliar with the project.
• •
6 - 2 ••
• •
Chapter 6
RTA Project Estimating Issued December 2001
Edition 1, Revision 0
6.3.6 Construction Methods For significant items (such as earthworks or road pavement), the estimator is to determine the probable construction methods that will be adopted by the successful tenderer.
6.3.7 Pre-tender Construction Programme From the methods assumed for significant items and historical productivities, a pre-tender construction programme is established. This will either confirm or replace the preliminary programme established earlier in the process, generally at the Strategic Estimate stage.
6.4 Estimate Establishment Stage This is the stage where the project estimate is actually produced. Before computations commence, the estimator must have regard to RTA’s requirements as to final presentation of the estimate, and the Work Breakdown Structure and Summary required. A sample work breakdown structure is given in Appendix 6.2. The following paragraphs indicate the activities that will be undertaken for a Unit Rates Estimate.
6.4.1 Understanding Historical Data Historical data will be collected and analysed to determine: • Market conditions prevailing at the time of the tender from which the data has been collected; • Any peculiarities of the project from which the data has been collected; • If front-end loading has occurred; and • An approximate allowance for contractors on and off site overheads and profit (if available).
RTA Project Estimating Edition 1, Revision 0
Concept Estimate Issued December 2001
• • • • • •
6-3
6.4.2 Adjusting Historical Data Historical data is to be adjusted to bring it in line with the requirements of the project being estimated, including (if necessary): • • • •
An adjustment for inflation; An adjustment for site conditions; An adjustment for front-end loading; and An adjustment for contractors on and off site overheads and profit.
6.4.3 New Rates New rates are to be computed for significant items (any item worth more than 5% of the total estimate). These may be based on an approximate first-principles estimate, quotations received from suppliers or a detailed assessment of historical data.
6.4.4 Cost Estimate The estimate is calculated by multiplying the quantities by the unit rates deduced from first principles or historical data.
6.4.5 Contractors overheads, risk and margin Generally the contractors overheads, risk and margin is included within the rates adopted earlier and no further adjustment is required. However, if a rate developed from first principles is used, it must have an addition for the contractors overheads, risk and margin.
6.4.6 Project Development Costs Project Development costs are defined in Chapter 4. At the time of preparation of a Concept Estimate, these costs have not all been incurred and may be estimated from past experience.
• •
6 - 4 ••
• •
Chapter 6
RTA Project Estimating Issued December 2001
Edition 1, Revision 0
6.4.7 Detailed Investigation and Design Costs Detailed investigation and design costs are defined in Chapter 4. At the time of preparation of a Concept Estimate, these costs have not been incurred and may be estimated from past experience.
6.4.8 Property Acquisition Costs Property acquisition costs are defined in Chapter 4. Property acquisition costs must be obtained from RTA’s Property Section. Allowances must be made for known property adjustments.
6.4.9 Hand over Costs Hand over costs are defined in Chapter 4. A detailed estimate of these costs is to be prepared.
6.4.10 Risk & Opportunity Issues of risk and opportunity are considered in Chapter 3. Some of the available software for use in quantification of risk and opportunity is listed in Chapter 10.3.
It is mandatory that a risk analysis be prepared for Concept Cost estimates.
6.4.11 Contingency Contingency is considered in Chapter 3. Appropriate contingencies must be added to each component of the project estimate. At concept estimate stage, contingencies in the range of 20% to 35% are appropriate. Contingencies outside this range must be justified.
RTA Project Estimating Edition 1, Revision 0
Concept Estimate Issued December 2001
• • • • • •
6-5
6.5 Review Prior to commencement of the Concurrence, Approval and Acceptance procedure, the Project Manager should arrange a review of the estimate. This should follow a structured format and be documented.
6.6 Concurrence, Approval and Acceptance All detailed estimates are the subject of concurrence, approval and acceptance as detailed in Chapter 2. The procedure is detailed in the following flowcharts.
• •
6 - 6 ••
• •
Chapter 6
RTA Project Estimating Issued December 2001
Edition 1, Revision 0
PMS-PR-P-91: Procedure for Preparation, Concurrence, Approval and Acceptance of an Estimate of Cost - Sheet 1 of 2 PROCESS MAP
Start *
Project Manager
*
Plans
*
Project Manager
List Key Assumptions
Project Manager/Client Representative
Project Manager
Project Manager
Strategic - Street Plan or Topographical Map showing alignment, Major Utilities - visible/known Concept - Longitudinal Section, Critical Sections. Typical Cross Sections (Cut/Fill), Most Utilities. Detailed - Full set of plans including longitudinal section, cross sections, Utilities locations clearly marked.
For Strategic, Concept, Detailed Estimate the following needs to be considered:
Scope
* * * * * * * * * * * * *
Limit of work, Design Standards, Section Staging, No. of lanes, widths (cross sections) Pavement, Newor rehab, Deviation, Property affect, Physical constraints, Environmental constraints, Statutory impediments, Geotech, Unusual features.
*
For all types of estimates use standard work breakdown structure in Table 3.1 of Project Management Guidelines "Estimating, Scope and Cost Control for Development Projects". Refer to Clause 5.2, 5.3, and 5.4 RTA Estimating Manual. Consider known risks, staging, constructabliity, OHS&R, traffic management and other issues
List Known Risks
Prepare Estimate in standard format
Project Manager
Provide Reality Checks
Project Manager/Senior Project Manager
Sign Off (preparation)
Project Manager
Is Estimate of Cost over $20M, $10Mfor Federally funded or for a complex project ?
*
Check with similar projects in comparable dollars * $/m3 earthwork * $/m2 Pavement * $/ lane km
NO
Submit estimate for approval: Section Manager <$5m Branch/Regional Manager >5m Information to be submitted with the estimate for a concurrence check: * Estimate Type * Plans * Scope * Key assumptions * Known risks * Reality check
YES Project Manager
Submit estimate for concurrence of General Manager, PMO
A
B
RTA Project Estimating Edition 1, Revision 0
C
D
Concept Estimate Issued December 2001
• • • • • •
6-7
PMS-PR-P-91: Procedure for Preparation, Concurrence, Approval and Acceptance of an Estimate of Cost - Sheet 2 of 2 PROCESS MAP
A
B
C
D
Project Manager to revise estimate / details
Estimator, PMO
* Log receipt of estimate * Is supporting information complete and amount of estimate acceptable ?
NO
YES Estimator, PMO
General Manager, PMO
Estimator, PMO
Sign Off (Concurrence Check)
Sign Off (Concurrence)
Return estimate and supporting information with GM, PMO Concurrence
Project Manager
Submit estimate for approval Section Manager <$5m Branch/Regional Manager $5m - $50m Director, Client Services > $50m
Client Representative
Is estimate consistent with project scoping and available funding ?
NO
YES Client Representative
Client
Submit estimate to Client for acceptance
*Estimate accepted * Project Budget set or revised
Appendix 6.3 contains a sample Concept Cost Estimate Report FINISH submitted for Concurrence, Acceptance and Approval. • •
6 - 8 ••
• •
Chapter 6
RTA Project Estimating Issued December 2001
Edition 1, Revision 0
Appendix 6.3 contains a sample concept estimate report, to be submitted for concurrence, approval and acceptance of the concept cost estimate. Appendix 6.4 contains the Verification Checklist, to be submitted for concurrence, approval and acceptance of the concept cost estimate. Appendix 6.5 contains the Estimate Approval and Acceptance form to be submitted for concurrence, approval and acceptance of the concept cost estimate.
RTA Project Estimating Edition 1, Revision 0
Concept Estimate Issued December 2001
• • • • • •
6-9
(This page intentionally left blank)
• •
6 - 10 ••
• •
Chapter 6
RTA Project Estimating Issued December 2001
Edition 1, Revision 0
A
P P E N D I X
6.1
SAMPLE COST ESTIMATE SCOPE
CHAPTER0
• • • • • •
(This page intentionally left blank)
• • • • • •
Moree CBD Bypass Cost Estimate Scope
Table of Contents 1.
INTRODUCTION..........................................................................................................................................................3
2.
THE PROJECT............................................................................................................................................................... 4 2.1
3.
BYPASS DESIGN PHILOSOPHY ............................................................................................... 4
BASE CASE ESTIMATE DETAILS...........................................................................................................................6 3.1
GENERAL.................................................................................................................................... 6
3.2
URBAN SECTION SOUTH - NEWELL HIGHWAY (SOUTH) TO THE SPA BATHS ................... 8 3.2.1 Extent of Work .................................................................................................................. 8 3.2.2 Constraints ....................................................................................................................... 9 3.2.3 Cross Section ................................................................................................................... 9 3.2.4 Road Geometry ................................................................................................................ 9 3.2.5 Intersection and Local Roads ........................................................................................... 9 3.2.6 Earthworks........................................................................................................................ 9 3.2.7 Pavement ....................................................................................................................... 10 3.2.8 Drainage......................................................................................................................... 10 3.2.9 Structures ....................................................................................................................... 10 3.2.10 Property Adjustments and Acquisitions .......................................................................... 10 3.2.11 Public Utility Adjustments ............................................................................................... 11 3.2.12 Noise Mitigation .............................................................................................................. 11 3.2.13 Urban Design.................................................................................................................. 11 3.2.14 Miscellaneous................................................................................................................. 11 3.2.15 Handover........................................................................................................................ 11
3.3
URBAN SECTION NORTH – JONES AVENUE TO MEHI RIVER ............................................ 12 3.3.1 Extent of work................................................................................................................. 12 3.3.2 Constraints ..................................................................................................................... 12 3.3.3 Cross Section ................................................................................................................. 13 3.3.4 Road Geometry .............................................................................................................. 13 3.3.5 Intersection and Local Works ......................................................................................... 13
Rev: B S:\20000 series\20299\RTA Samples\Moree\Cost Estimate Scoping Report.DOC
Printed: 4 May 2001
Moree CBD Bypass Cost Estimate Scope 3.3.6 Earthworks...................................................................................................................... 13 3.3.7 Pavement ....................................................................................................................... 13 3.3.8 Drainage......................................................................................................................... 13 3.3.9 Structures ....................................................................................................................... 14 3.3.10 Property Adjustments and Acquisitions .......................................................................... 14 3.3.11 Public Utility Adjustments ............................................................................................... 15 3.3.12 Noise Mitigation .............................................................................................................. 15 3.3.13 Vibration Mitigation ......................................................................................................... 16 3.3.14 Urban Design.................................................................................................................. 16 3.3.15 Miscellaneous................................................................................................................. 16 3.4
RURAL SECTION NORTH – MEHI RIVER TO NEWELL HIGHWAY (NORTH) ....................... 16 3.4.1 Constraints ..................................................................................................................... 16 3.4.2 Cross Section ................................................................................................................. 17 3.4.3 Road Geometry .............................................................................................................. 17 3.4.4 Intersection and Local Roads ......................................................................................... 17 3.4.5 Earthworks...................................................................................................................... 17 3.4.6 Pavement ....................................................................................................................... 17 3.4.7 Drainage......................................................................................................................... 17 3.4.8 Structures ....................................................................................................................... 17 3.4.9 Property Adjustments and Acquisitions .......................................................................... 18 3.4.10 Public Utility Adjustments ............................................................................................... 18 3.4.11 Noise Mitigation .............................................................................................................. 18 3.4.12 Flood Mitigation .............................................................................................................. 19 3.4.13 Urban Design and Landscaping ..................................................................................... 19 3.4.14 Miscellaneous................................................................................................................. 19
Rev: B S:\20000 series\20299\RTA Samples\Moree\Cost Estimate Scoping Report.DOC
Printed: 4 May 2001
Moree CBD Bypass Cost Estimate Scope
1.
INTRODUCTION
This report outlines the works included in the cost estimate for the preferred alignment option known as the Gosport Street Option (Option 2 in earlier studies). The option has evolved from consideration of seven feasible route corridors (4 inner and 3 outer) to the scheme currently on public display, see Figure 1.1 for the alignment in relation to Moree. The preferred alignment option has been sufficiently developed to show the general form of the bypass, treatments at key locations (intersections, access links, railway station precinct and the like) and properties affected by acquisition. The cost estimate for the Bypass has been derived from a schedule of main construction activities and typical unit cost rates as well as a contingency allowance to deal with the normal unknowns and variations that inevitably arise. The desirable outcome is that this Initial Concept Estimate will not be exceeded by the Final Concept Estimate and later on the Detailed Estimate as the design evolves. This document is to be read in conjunction with the attached cost estimate spreadsheets.
Rev: B S:\20000 series\20299\RTA Samples\Moree\Cost Estimate Scoping Report.DOC
Printed: 4 May 2001
Moree CBD Bypass Cost Estimate Scope
2.
THE PROJECT
The cost estimate presented is for the preferred alignment option with Tee intersections at the two Newell Highway connections, see Figures 1.2 and 1.3 attached for details of the Initial Concept Design. This estimate is referred to as the ‘base case’ estimate. As an aid for comparison of this project estimate with that of other similar road projects, separate estimates have been established for the three environmentally distinct sections that can be found along the route. The three distinct sections are: !
Urban Section South •
!
Urban Section North •
!
This section extends from the Newell Highway to the Spa Baths (CH 00 to CH1020) and comprises a complete upgrade at the highway (Tee intersection) and reconstruction of the two central lanes in existing Gosport Street. The environment through which the route passes is built and essentially industrial/commercial in nature with residences (12) interspersed throughout
Travelling north from the Spa Baths the bypass deviates from existing Gosport Street and travels beside the railway to the Mehi River (CH 1020 to CH 1920). The construction within this section is for the full carriageway width and includes a combined road/rail signalised intersection upgrade at the Gwydir Highway. In relation to built environment the section is predominantly urban with the rural interface at the river.
Rural Section North •
Continuing north via a new bridge over the Mehi River the Bypass follows Gwydirfield Road and a lane at the rear of the Moree racecourse before connecting onto the existing Newell Highway (Tee intersection) (Ch 1920 to Ch 3760). The surrounding environment is rural with small hobby style farms along the eastern side. Council has indicated that they are favourably considering re-subdividing these rural holdings into smaller lots (2 to 2.5 hectares in size).
The public display also shows alternate high-speed intersection treatments at the two Newell Highway connections with the alignment biased towards the Bypass, see Figures 1.4 and 1.5. The cost estimates for these two sub-options have been separately determined.
2.1
BYPASS DESIGN PHILOSOPHY
In the southern Gosport Street section a ‘best fit’ approach has been adopted as the most appropriate. Local deviations in level and pavement shape have been smoothed to achieve a geometric standard suitable for a national highway. The design speed within this urban section changes from 100km/h at the Mehi River to 70km/h speed prior to the Gwydir Highway. The latter speed being considered compatible for an arterial road within an industrial urban environment.
Rev: B S:\20000 series\20299\RTA Samples\Moree\Cost Estimate Scoping Report.DOC
Printed: 4 May 2001
Moree CBD Bypass Cost Estimate Scope
The status of the concept design at this stage is preliminary and detailed features such as water quality ponds or widening for say guardrail flaring has not been incorporated into the design model. While still to be finalised, the pavement adopted as most appropriate for both the urban and rural sections is a heavy duty semi-rigid pavement comprising an AC wearing course and deep lift asphalt base over a lean mix subbase and select material zone. This pavement type was considered best to manage the notorious expansive black clay subgrade and volume of heavy traffic (currently predicted at some 1200 semi-trailers/road trains per day). In the urban section the pavement extends to either just beyond the edge of the through traffic lane (traffic lane plus 300mm) or if in a kerbed area across the full road (traffic lanes and adjacent parking lane). In the rural area the pavement extends across the full carriageway width (traffic lane and shoulder). In relation to flooding and highway operation the initial concept has been designed to be trafficable during a 1 in 20 year recurrent flood event, that is one lane in each direction flood free. In larger events, ie.1 in 100 year ARI, the Bypass would be inundated and most likely closed to traffic. This flood free standard is consistent with performance goals for the national highway system.
Rev: B S:\20000 series\20299\RTA Samples\Moree\Cost Estimate Scoping Report.DOC
Printed: 4 May 2001
Moree CBD Bypass Cost Estimate Scope
3.
BASE CASE ESTIMATE DETAILS
3.1
GENERAL
Property acquisition The cost of property acquisition in this initial estimate is based upon anticipated just compensation that makes allowance for the value of holding and a solartium/relocation provision. The RTA are at present undertaking valuation assessments and having discussions with affected property owners. As details come to hand the cost estimate will be accordingly updated. Indications to date suggest that the overall estimate for acquisition is of the right order. Where railway property is to be acquired the stated position of Rail Access Corporation is that the whole of the property on the roadside and beyond is to be acquired. For instance, in the case of the former railway siding to the Morton Street Woolstore (north of the Bypass) will have to be acquired, as will the tennis court property west of the Bypass. In this project it is likely that the RTA will become an owner of residual property that may not be able to be on-sold. Where on selling is possible the credit benefits have been accrued to the project. Construction mobilisation and operation In the estimate the cost of mobilisation, establishment, community liaison and preparation of 15 project plans (management plans - environmental, earthworks, traffic, OH&S, QA, etc) has been allowed. The estimate includes a provision for general items such as for preparation of: •
Contract required plans (eg. Project Quality Plan, OH&S Plan, Environmental Management Plan, etc),
•
Traffic management
•
monitoring noise, vibration, air and water quality, vegetation protection
•
heritage and fauna surveys
•
Two building condition inspections (before and after) have been allowed at each frontage site including 25 properties in Morton Street that are within 90 metres of the bypass (within the noise impact zone).
•
Demolition of unwanted works
The cost has been uniformly distributed over the three road sections (urban south, urban north and rural north) Earthworks South of the Gwydir Highway the Bypass has been graded to match the existing surface. Earthworks for this urban section have been calculated from the product of pavement area by the depth of pavement (including the SMZ zone) less an allowance for salvaged pavements and topsoil stripping. North of the Gwydir Highway the earthworks have been Rev: B S:\20000 series\20299\RTA Samples\Moree\Cost Estimate Scoping Report.DOC
Printed: 4 May 2001
Moree CBD Bypass Cost Estimate Scope
determined direct from the concept design model with an additional allowance for creek works and the highway intersection upgrade. In respect of the earthworks the following general assumptions have been made: •
A stripping depth of 100mm for salvaged pavements. The existing pavements in the area are known to be thin.
•
A topsoil stripping depth of 100mm
•
A compaction factor of 10%.
In summary the earthworks cut/fill volumes for the base case are:
BASE CASE EARTHWORK VOLUMES (m3) SECTION
CUT
FILL
Urban South
8300
0
Urban North
7600
12550
Rural North
16550
15050
TOTAL
32450
27600
Fill plus 10% Spoil
30360 2090
Construction period and sequence A construction period of 18 months is envisaged. The construction sequence for the project presumes that the Mehi River bridge and the inner urban sections within the town would be undertaken first and any excavated material that is surplus to requirements disposed of during this first stage. Early completion of the bridge would provide a cross-river connection and reduce construction traffic impacts on surrounding Moree. Pavement The pavement proposed for the urban and rural sections is a heavy duty semi-rigid pavement comprising: •
a 50mm AC 14 wearing course,
•
a 150 mm deep lift AC 20 base course over
•
a 175mm lean mix sub base, and overlaying
•
a 300mm SMZ layer
The Select Material Zone is to be made up of salvaged road base obtained from existing roads and gravel from the gravel pits off the Newell Highway 10 km north of Moree. Rev: B S:\20000 series\20299\RTA Samples\Moree\Cost Estimate Scoping Report.DOC
Printed: 4 May 2001
Moree CBD Bypass Cost Estimate Scope
The AC is likely to be batched on site with material imported by road. The AC quantities used in the estimate have been derived from the product of the pavement surface area and thickness and then converted to tonnes (2.35 tonnes per m3). The lean mix quantities have been based on the AC quantity and converted to m3 and adjusted for the extension beneath kerbs. Drainage In the urban section north of the Spa Baths the bypass is kerbed and an underground drainage system provided, see Figure 1.6 for the layout. The system has been design for one lane to flood free during a 1 in 20 year recurrent storm event and a maximum intrusion distance of water into the travel lane of 1.0m. In the urban section south of the Spa Baths, other than at the Newell Highway intersection upgrade, the works are confined to upgrading the central traffic lanes only and use is made of the existing Gosport drainage system. Noise The EIS working paper on noise and noise impacts is in the process of being finalised. Thus in relation to this estimate the extent of work and costs assumed for the mitigation measures while indicative is embracive of a number of feasible solutions. The cost presently allowed in the estimate for full mitigation treatment of a residence (thick glazing, sealing of doors and roof, air conditioning) is $15,000 and thick glazing of a residence or factory office $2,000.
3.2
URBAN SECTION SOUTH - NEWELL HIGHWAY (SOUTH) TO THE SPA BATHS
3.2.1
Extent of Work
At the southern end of the project the limit of work for the base case is located immediately north of the existing Amaroo Drive intersection. Improvement works shown further south (including the adjacent Amaroo Drive connection) are part of a Bulluss Drive upgrade project, a separate works project. The scope of work for this section includes: •
Construction of a Tee intersection at Gosport Street/Newell Highway connection - existing pavement reconstruction on both the Newell Highway and Gosport Street, upgrading of the intersection and immediate area stormwater/drainage system, construction of a water quality/spillage control pond, intersection street lighting and urban design/landscaping. Partial property acquisition is involved to accommodate the upgraded intersection.
•
Gosport Street between the Newell Highway intersection works and Jones Avenue - full reconstruction of the two central traffic lanes only, the reconstruction extending 300mm beyond the outside edge of the travel lane. Enhancement of infrastructure works beyond, other than match to existing, that is, upgrade of existing shoulders, footpaths, kerbs, driveways, drainage, utility services and street lighting is not included in this base case estimate.
Rev: B S:\20000 series\20299\RTA Samples\Moree\Cost Estimate Scoping Report.DOC
Printed: 4 May 2001
Moree CBD Bypass Cost Estimate Scope
•
3.2.2
Gosport Street between Jones Avenue and the Spa Baths - as well as full reconstruction of the two centre traffic lanes the inclusion of a common centre turn lane (pavement reconstruction similarly to extend 300mm beyond the outer edge of the travel lane). Except for relocation of a watermain on the western side of the new pavement work and possible level adjustments to several sewer manholes, no upgrade to the existing infrastructure facilities beyond is envisaged.
Constraints
The priority at the Newell Highway intersection has been designed to favour the Bypass with southbound Frome Street traffic (former Newell Highway) required to give way to right turning Bypass bound traffic (northbound). To ensure ease of movement this right turn is to be superelevated. Other than at the Newell Highway intersection where some partial property acquisition is required, the new work along Gosport Street fits within the existing road reserve. In this section there are 16 industrial/commercial facilities and 12 residences fronting Gosport Street. Provision has been made in the estimate for temporary vehicle access to these properties. Gosport Street to be constructed one half road at a time. At the Newell Highway intersection the new work on the Gosport Street approach is generally clear of the existing carriageway thereby simplifying construction. To maintain north-south traffic flow along Frome Street (former Newell Highway) a sidetrack is required, vacant TSR land to the west is available.
3.2.3
Cross Section
Both the through and turn lanes are 3.5m wide with local widening at the Newell Highway intersection to enable road trains up to 35m long to turn. Road shoulders where shown are 2.0m wide.
3.2.4
Road Geometry
This southern urban section is in a built environment and accordingly the Bypass has been designed for a low speed (70km/h design). ‘S’ bends within the section assist in reinforcing the low speed message to drivers.
3.2.5
Intersection and Local Roads
At the Newell Highway intersection the median and splitter islands are to be kerbed and street lighting installed. Along Gosport Street the side road connections (Jones Avenue, Thompson Avenue, and Adelaide Street) are graded to smoothly join the new work, the limit of which is generally in line with the Gosport Street boundary.
3.2.6
Earthworks
Of the 8300 m3 of cut material obtained from this urban section some 2100 m3 is estimated to be surplus to the overall project requirement and to be disposed off. The remainder is to be transported direct to the embankment south of the Mehi River. The material excavated in this section is likely to a mix of black clays and gravel/sand road base.
Rev: B S:\20000 series\20299\RTA Samples\Moree\Cost Estimate Scoping Report.DOC
Printed: 4 May 2001
Moree CBD Bypass Cost Estimate Scope
3.2.7
Pavement
Fluctuations in heavy vehicle traffic arising from Moree’s seasonal wheat and cotton activities are difficult to predict and can vary considerably throughout the year. The close proximity of the Bulluss Drive (a primary east/west access to Moree’s industrial area and wheat silos) to the Bypass/Newell Highway intersection is an added complication that requires a flexibility of design. To accommodate the possibility of heavy vehicles standing on Gosport Street provision has been made in the estimate for the full pavement depth to extend into the approach road shoulder for a distance of 140m (to Ch260).
3.2.8
Drainage
At the Newell Highway intersection the road surface is slightly higher than the general surrounds. This is an inherited condition. To ensure drainage of the immediate area a system of shallow table drains and pipes are proposed. This new system will divert the runoff collected into a water quality/spillage control basin located in acquired TSR land west of the existing highway. North of the highway intersection (Newell Highway intersection to Spa Baths) the Bypass utilises the existing Gosport Street drainage system. There is no provision in the base case estimate for upgrading existing drainage facilities in this area.
3.2.9
Structures
No major structures occur within this section.
3.2.10
Property Adjustments and Acquisitions
At the Newell Highway intersection and at the connecting side roads (Jones Avenue, Thompsons Avenue and Adelaide Street) partial acquisition of several properties is required to accommodate the new intersection or address road safety concerns by improving driver sight lines. Properties where acquisition is envisaged are: Newell Highway •
TSR (western side) (partial) – intersection upgrade
•
Cnr Newell Hwy/Gosport St, quality/spillage control pond
Lot 560
DP 751780
HM QE 2
(partial) – water
Gosport Street •
Lot 1 DP 559298 Moree Shire Council upgrade
•
Lot 1 DP 559298 Boral Energy (partial) – Newell Highway intersection upgrade
•
Lot 560 DP 821253 D & G Sweeney (partial) – Newell Highway intersection upgrade
•
Lot 1 DP 220684 Grainland Pty Ltd (corner splay) – Jones Avenue
•
Auto Consol 7806-227 B & W Rural Pty Ltd (corner splay) – Jones Avenue
•
Lot C DP 33255 Vonline Pty Ltd (corner splay) – Thompson Avenue
•
Lot 2 DP 559535 Vonline Pty Ltd (corner splay) – Thompson Avenue
•
Lot 1 DP 316750 The British Imperial Oil Company Ltd (corner splay) – Adelaide Street
(partial) – Newell Highway intersection
Rev: B S:\20000 series\20299\RTA Samples\Moree\Cost Estimate Scoping Report.DOC
Printed: 4 May 2001
Moree CBD Bypass Cost Estimate Scope
An existing building on Lot 10 DP 37950 Peter & Sandra Duncan prevents a corner splay on the north side of Adelaide Street from being acquired.
3.2.11
Public Utility Adjustments
There are a number of public utility services, particularly at the southern end of the project, which are impacted on by the new works. While the requirements of the relevant authorities are to be finalised provision has been made in the estimate for: •
Protection and relocation of Telstra services (a nominal allowance)
•
Relocation of 3 low voltage and 11 high voltage power poles impacted on by the intersection works
Between the Newell Highway intersection and the Spa Baths: •
Minor adjustments to several sewer manholes in the area and an allowance for possible protection of 60 metres of sewer main.
•
Relocation of 470 metres of 150mm watermain
•
Adjustments to watermain fixtures at the Newell Highway intersection
•
Relocation of water supply house connections to eight frontage properties in Gosport Street
3.2.12
Noise Mitigation
Mitigation measures envisaged within this section are: •
Installation of thick window glazing at 21 individual factory offices,
•
Installation of thick window glazing, sealing of doors and roofs and possible installation of air conditioning at 12 residences.
3.2.13
Urban Design
While the urban design requirement for this project is to be resolved a provisional sum of $129,950 has been made in the estimate for an entry statement at the southern intersection.
3.2.14
Miscellaneous
Street lighting of the Newell highway intersection is included in the concept design. There is no provision for lighting the midblock section of Gosport Street. The estimate has been based on 8 poles along each approach and cabling supply to the site. Property adjustments works in the area are minor and involve relocation of driveways, gates and fences.
3.2.15
Handover
At the completion of the Bypass the Frome Street south section of the former national highway is to be upgraded for handover to Council. The upgrading extends to patch repair and resealing of from the Gwydir Highway (Alice Street) to Gosport Street.
Rev: B S:\20000 series\20299\RTA Samples\Moree\Cost Estimate Scoping Report.DOC
Printed: 4 May 2001
Moree CBD Bypass Cost Estimate Scope
3.3
URBAN SECTION NORTH – JONES AVENUE TO MEHI RIVER (Ch 1020 to Ch 1920)
3.3.1
Extent of work
The extent of work within this urban north section includes:
3.3.2
•
Between the Spa Baths and the Gwydir Highway the bypass deviates through railway land. The Bypass is new and fully kerbed with two through traffic lanes and parking lanes either side. Stormwater drainage is provided and piped to a detention basin located in acquired land north of the Gwydir Highway.
•
The Gwydir Highway intersection is signalised and integrated with the adjacent rail crossing. Each road approach (highway and bypass) comprises a sheltered right turn lane, a through traffic lane and a shared through/left turn lane.
•
In the section between the Gwydir Highway and the Mehi River the bypass transitions from an urban profile to a rural one at the bridge. The rural section comprises two through lanes and shoulders either side. The stormwater detention basin mentioned previously is located on acquired land east of the Bypass (between the Bypass and Gosport Street) and is used to control runoff, water quality and spillage.
•
Enhancement of railway/Spa Baths precinct. The precise nature work in this area involves a number of stakeholders (Rail Infrastructure Corporation, Rail Services Australia, Council,). While the precise requirements of stakeholders is to be established the provision in this base case estimate includes : -
Roadworks at the Gosport Street / Anne Street intersection,
-
Removal of the tennis courts,
-
Relocation of the railway workshops (to the tennis court site),
-
Relocation of the railway carpark and bus setdown to Morton Street (eastern side of the station), and
-
Provision for a featured landscaped reserve opposite the Spa Baths
•
A modified road link between River and Morton Streets at the Showground.
•
Provision of a narrow road connection between Morton Street east (north of the Gwydir Highway) and Oak Lane.
Constraints
The Bypass at Gwydir Highway intersection is aligned as close to the railway line as can be practically achieved (10m offset from track centreline to Bypass boundary). The close proximity of the two facilities enables an efficient and safe integration of the Gwydir Highway/rail crossing to be achieved. The cost for providing an integrated signalised system includes a contribution to the railways for upgrading the rail signalling.
Rev: B S:\20000 series\20299\RTA Samples\Moree\Cost Estimate Scoping Report.DOC
Printed: 4 May 2001
Moree CBD Bypass Cost Estimate Scope
The total cost of the traffic signals including contingencies is estimated at $523,500 (road signals $336,000 and railway signals $188,500).
3.3.3
Cross Section
Through and intersection turn lanes are 3.5m wide with local widening to cater for the turn path of road trains up to 35m long.
3.3.4
Road Geometry
The geometry of this southern urban section is mostly dictated by aligning the road and rail in a common transport corridor. In the transition zone between urban and rural (north of the Gwydir Highway) the road is curved and the carriageway superelevated to safely manage the higher travel speed.
3.3.5
Intersection and Local Works
At the Gwydir Highway intersection provision has been made in the estimate for reconstruction of the existing highway between Gosport and Morton Streets. Further provision has also been made for relocation of the railway carpark to the eastern side of the station and relocation of affected railway workshops to the tennis court area. Roadwork improvements at Gosport Street/Anne Street, River Street/Morton Street and Morton Street/ Oaks Lane connections.
3.3.6
Earthworks
The Initial Design Concept model indicates some 12550 m3 of fill material is required for the embankment on the southern side of the Mehi River. Excavations from both urban sections yield sufficient material to meet this need. The average haulage distance involved is one kilometre (maximum two kilometres).
3.3.7
Pavement
The full pavement within this section extends across the whole carriageway including travel/turn lanes and shoulder/parking lanes.
3.3.8
Drainage
In this section the Bypass is for the most part fully kerbed and a piped drainage system is provided to collect and direct runoff to the Mehi River via a detention basin (located on the acquired land between River Street and the Gwydir Highway). The system is separate to the existing Council system in Gosport Street. Water surface levels in the Mehi River (available head) and the time it takes for the river to lower after flooding determines the need for a detention basin and controls where the discharge point can be (western side of the Bypass where the river level is lowest). Historically the water level in the Mehi takes two to three days to lower when the river has been in flood. A water quality/spillage control pond is proposed at the upstream side of the detention basin. For safety reasons this pond is to be fully fenced. The design criteria applied to the detention basin (water depth 1.0m max., embankment slopes 1 in 6) enable the area to be open to the public and used as park or play ground.
Rev: B S:\20000 series\20299\RTA Samples\Moree\Cost Estimate Scoping Report.DOC
Printed: 4 May 2001
Moree CBD Bypass Cost Estimate Scope
An assumption in the design is that the railway land in the station precinct (east of the Bypass) can be drained to the existing Anne Street outlet by installing shallow table drains and modifying the existing pipework. The table drains are shown located within railway property. Existing drainage lines in Morton Street enable the relocated railway carpark to be readily drained.
3.3.9
Structures
No major structures occur within this section.
3.3.10
Property Adjustments and Acquisitions
Property acquisition is necessary to accommodate the Bypass and detention basin. The list of properties to be acquired is: Gosport Street •
Lot 1 DP855832 R & P Russell – commercial (Nissan/Mazda dealer)
•
Lot E DP 363918 K & T Bella – residential
•
Lot D DP 363918 HRM QE2 Police Dept – residential
•
Lot 3 DP 667744 K & G Berger – residential
•
Lot 3 DP 664162 D Berger – residential
•
Lot 3 DP 664162 D Berger – residential
•
Lot B DP 356257 K & G Berger – residential
•
Lot A DP 356257 M Berger – residential
•
Lot 5 Sec 31 DP 758706 K & G Berger – residential
River Street •
Lot A DP 373511 K Mead – residential
•
Lot B DP 373511 E Smith – residential
•
Lot 1 DP839694 Aboriginal Corp – residential
•
Moree Showground (partial) – corner splay at Morton/River Streets
Morton Street •
Lot 2 DP 600610 Jonenderbee Investments P/L - former Woolstore (partial)
Rail Property •
RAC - Austrac lease (partial)
•
Lot 82 DP 1006136 RSA - former booking office (partial)
•
RAC/RSA (both sides of station - Gosport & Morton St frontages) (partial)
•
Lot 81 DP 1006136 RSA - workshop & tennis courts (entire)
•
Lot 6 DP 836431 - SRA rail corridor (partial)
•
Lot 8 DP 825743 SRA – residential
Rev: B S:\20000 series\20299\RTA Samples\Moree\Cost Estimate Scoping Report.DOC
Printed: 4 May 2001
Moree CBD Bypass Cost Estimate Scope
•
Lot 5 DP 845620 SRA - rail corridor
•
Lot 4 DP 845620 SRA - rail corridor
•
Lot 3 DP 829660 SRA - rail corridor – Woolstore siding
•
Lot 3 DP 845620 SRA - residential lease – Mrs Samson’s house
•
Lot 2 DP 845620 SRA - rail corridor
•
Lot 1 DP 845620 SRA - rail corridor
Credits for property resale have been allowed in the estimate for: •
Lot 3 DP 829660 SRA - rail corridor – Woolstore siding
Mrs Samson’s (SRA lease, Lot 3 DP 845620) leases the land fro the SRA and owns the house. Provision in the estimate for purchasing the lease from the SRA and relocating the house onto the former Woolstore railway siding in Morton Street.
3.3.11
Public Utility Adjustments
Other than disconnection of services to the acquired properties listed above, the known public utilities where works are required are: •
Diversion of a 150mm sewer main between Gwydir Highway and Morton Street north. This main is the discharge line for a rising main from the Services Club in Albert Street.
•
Relocation of Telstra services in Gwydir Highway
•
Relocation of several power/light poles currently in railway property
3.3.12
Noise Mitigation
The noise impacts within this section where noise mitigation measures are provided in this estimated include: •
Installation of thick window glazing in 28 residences at $2,000 each,
•
Installation of thick window glazing, sealing of doors and roofs and possible installation of air conditioning to 6 residences at $15,000 each.
•
Treatment at the Spa Baths to the value of $15,000
•
Treatment at the Victoria Hotel to the value of $30,000
•
Treatment at the Motel (cnr Gosport St & Gwydir Hwy) to the value of $15,000
•
Treatment at the hotel (cnr Gwydir Hwy & Morton Street) to the value of $15,000
•
Installation of a noise wall along the western side of the Bypass north of the Gwydir Highway to protect the Gosport Street, River Street residents, the showground caretaker and Mrs Samson’s house if relocated to Morton Street. The wall is 1.8m high, 360m long and sited on top of an earth mound. Further analysis of noise impacts on the Gosport Street and River Street residences may lead to treating individual houses rather than the installation of a wall. The estimate will be refined as details become available.
Rev: B S:\20000 series\20299\RTA Samples\Moree\Cost Estimate Scoping Report.DOC
Printed: 4 May 2001
Moree CBD Bypass Cost Estimate Scope
3.3.13
Vibration Mitigation
The assessment report indicates that vibration problems are not anticipated and that no special treatment is required at the Spa Baths.
3.3.14
Urban Design
Special urban design/landscaping features for this project are yet to be established and a provisional sum of $258,600 (including contingencies) has been allowed in the estimate for treatment of the Spa Baths/tennis court precinct, the detention basin in Gosport Street, relocated railway carpark, and local road connections.
3.3.15
Miscellaneous
The former railway booking office located between the Bypass and the railway station is to be demolished. Other than Mrs Samson’s house structures on the acquired properties are to be demolished. No provision has been made in the estimate for any salvage value. An allowance has been made in the estimate for street lighting the Gwydir Highway intersection.
3.4
RURAL SECTION NORTH – MEHI RIVER TO NEWELL HIGHWAY (NORTH) (Ch 1920 to Ch 3760)
3.4.1
•
At the Mehi River crossing, a 150 metre two-lane bridge. The bridge is to minimum width in accordance with current standards (2 x 3.5m traffic lanes, 1.2m wide shoulders either side). There is no provision for a footway.
•
Two lane two way rural road with paved shoulders (Mehi River to the Newell Highway)
•
Tee intersection at the Newell Highway.
•
Connection of Gwydirfield Road onto the Bypass and closure of the Webb Avenue link (south of the Racecourse)
•
Major culvert crossings at Stringers Creek and two channels
Constraints
The priority at the Newell Highway intersection is designed to favour the existing highway. Drivers heading north on the Bypass are required to give way. As previously stated the design philosophy for this rural section does not differ basically from that of any other two lane rural highway. However, the emphasis to satisfy the physical constraints (sight lines at the Newell Highway intersection, minimising property acquisition), and the environmental constraints (clearance between railway and Bypass bridges, containment of the impact on the river corridor) dictates an alignment designed for 100km/h rather than 110km/h. There are 7 rural properties including heritage listed “Gwydirfield” homestead that front the Bypass. Provision has been made in the estimate for access.
Rev: B S:\20000 series\20299\RTA Samples\Moree\Cost Estimate Scoping Report.DOC
Printed: 4 May 2001
Moree CBD Bypass Cost Estimate Scope
3.4.2
Cross Section
The traffic and turn lanes are 3.5m wide (with local widening at intersections to allow for the turn path of road trains up to 35m long) and the road shoulders 2.0m wide.
3.4.3
Road Geometry
As stated above the geometry in this rural section is designed to a 100km/h design standard.
3.4.4
Intersection and Local Roads
At the Newell Highway intersection the median and splitter islands on the Bypass approach and are to be kerbed. Street lighting is also to be installed to improve intersection visibility and safety. The Gwyderfield Road connection is to a rural country road standard. A 3.7m low height clearance on the adjacent railway bridge limits vehicle usage. A cul-de-sac style closure of Webb Avenue is envisaged.
3.4.5
Earthworks
The cut to fill within this section is in balance with some 16550 m3 cut material obtained from the excavation works.
3.4.6
Pavement
As previously stated the pavement for both travel lanes and shoulders is a deep lift semirigid heavy-duty pavement designed to best manage the expansive black clays.
3.4.7
Drainage
In this area the Bypass crosses the Gwydirfield flood plain and the road set for the travel lane to be flood free during a 1 in 20 year flood event. Water sheds to table drains on either side of the bypass. The EIS flood study has established the size of the bridge and culvert openings.
3.4.8
Structures
The major structures within this section are: •
150 m long bridge over the Mehi river (2x3.5m traffic lanes with 1.2m shoulders either side)
•
A 4 cell 1.2 x 2.4 RCBC at each of the two channel crossings
•
.A 17 cell 1.2 x 2.4 RCBC at Stringers Creek
Mehi River Bridge The flood study has confirmed that a 150m long bridge is adequate without major afflux impacts. The estimate allows for increasing the design loading from HLP320 to a SM1600 standard. The contingency allowance includes provision for a possible increase in shoulder width from the designed 1.2m to 2.0m.
Rev: B S:\20000 series\20299\RTA Samples\Moree\Cost Estimate Scoping Report.DOC
Printed: 4 May 2001
Moree CBD Bypass Cost Estimate Scope
Major culverts A Box culvert arrangement at the channel and creek crossings has been adopted because of the limited height available between the invert and road level.
3.4.9
Property Adjustments and Acquisitions
Property acquisition is required within this section: Gwydirfield Road •
Gwydirfield Lot 1 DP 575425 - house fronts Gwydirfield Rd – partial
•
Torelliana Lot 1 DP 565380 - rural property – partial
•
Hifields Lot 3 DP 540123 - house fronts Gwydirfield Rd – whole
•
Long lands Lot 1 DP 535838 - rural property - house fronts Gwydirfield Rd – whole
•
Part Katanning Lot 4 DP 869679 - rural property – partial
•
Part Katanning Lot 3 DP 869679 - rural property – partial
•
Racecourse – partial
Aboriginal heritage steel bridge camp site At the Mehi River the Bypass traverses the aboriginal heritage “Steel Bridge” camp site. Costs if any have not been determined at this stage and the RTA negotiations with the aboriginal community are continuing. Property resale credits Unless discussions with the landowners indicates otherwise the properties listed below are assumed as being purchase as a whole and the residual available for resale. Resale properties: •
Hifields Lot 3 DP 540123 - rural property
•
Long lands Lot 1 DP 535838 - rural property
3.4.10
Public Utility Adjustments
The known utilities in this rural section where provision in the estimate has been made are: •
A relocation of Telstra service
•
Relocation of 6 power poles
At the Newell Highway intersection: •
Protection of existing water mains in the vicinity of the water supply pump station.
3.4.11
Noise Mitigation
Noise mitigating is required at Gwydirfield homestead.
Rev: B S:\20000 series\20299\RTA Samples\Moree\Cost Estimate Scoping Report.DOC
Printed: 4 May 2001
Moree CBD Bypass Cost Estimate Scope
3.4.12
Flood Mitigation
A flood study undertaken as part of the EIS working papers indicates that there will be an afflux increase in water level during river flooding as a result of the bypass and that flood mitigation is required at the “Gwydirfield” homestead (80mm afflux during 1 in 100 year ARI). Provision has been made in the estimate for installing a small bund wall around the homestead.
3.4.13
Urban Design and Landscaping
The special urban design features for this project are yet to be established and a provisional sum of $84,540 has been made in the estimate for an entry statement at the northern intersection and for a display feature at the Steel Bridge Camp site. Landscaping is required at the racecourse to shield the course from headlight glare, an issue during early morning training. A provision of $52,000 has been allowed in the estimate.
3.4.14
Miscellaneous
In this section it has been assumed that a fence is required along the acquired property boundary. No provision has been made in the estimate for fencing the western side between the Mehi River and the Bypass. Safety barriers (protective steel guard fence) are envisaged on the approaches to the bridge (200m long) and at the culvert crossings (100m long at the two channels and 150m long at Stringers Creek).
Rev: B S:\20000 series\20299\RTA Samples\Moree\Cost Estimate Scoping Report.DOC
Printed: 4 May 2001
(This page intentionally left blank)
• • • • • •
A
P P E N D I X
6.2
SAMPLE WORK BREAKDOWN STRUCTURE
CHAPTER0
• • • • • •
(This page intentionally left blank)
• • • • • •
EXAMPLE WORK BREAKDOWN STRUCTURE FOR A DEVELOPMENT PROJECT Note: This structure is taken down to subjob level. Job
1. Project Development
2. Detailed Investigation and Design
3. Property Acquisition
Subjobs
- Route Selection by SKM Pty Ltd - Advice from other Government Agencies - Prepare EIS by Maunsells -Acid Soil Investigation -UNSW - Technical Input by Project Team - Acid Soil Peer Review-UTS - Concept Review by RTA Operations - Prepare Representations Report, Connell Wagner - Project Management by PHO - Project Estimating by PMO - Client Representation by PHO
Subjob Component Code
Service Competition Category
C C C C C C C C
EC ACQUT EC EC RTAD EC RTAB EC
PC PC MC
RTAB RTAD RTAD
D D D D D D D D D D D
EC EC EC ACQUT EC RTAB EC EC RTAD EC RTAD
- Geotechnical Investigation by ETEC - Hydraulics/Hydrology by Water Pty/Ltd - Koala Monitoring -Aus. Museum - Advice from other Government Agencies - Public Utility Search by Seek - Roadworks Design, RTA Operations - Bridgeworks Design by Maunsells - Design Review by Kinhills - Technical Input by Project Team - Prepare Project EMP by Acacia - Prepare Contract Documents, Northern Region - Road Safety Audits by Northern Region - Prepare detailed estimate by Northern Region - Project Management by Northern Region - Client Representation by PHO
D PD
RTAD RTAD
PD MD
RTAD RTAD
- Property Valuations by VG - Cadastral Survey by Pointed Pty Ltd - Purchase A J King Property - Purchase Betters Property - Demolition of Jack Property by Acme - Project Management by Hunter Region - Client Representation by PHO
V V A A A PA MA
ACQUT EC ACQUT ACQUT EC RTAD RTAD
U U U PU MU
ACQUT ACQUT ACQUT RTAB RTAD
4. Public Utility Adjustments - Telstra Adjustments - Electricity by Energy Australia - Water/Sewerage by Byron Council - Project Management by PMS - Client Representation by PHO
Job
Subjobs
Subjob Component Code
Service Competition Category
5. Bridge Construction
- Y River Bridge by Fernandes - 2 Creek Bridge by RTA Hunter Region - Technical Advice, Bridge Branch - Review of EMP by Acacia - Project Management by PMS - Site management & Surveillance by PED - Client Representation by PHO
I I I I PI PS MI
EC RTAB RTAD EC RTAD EC RTAD
6. Roadwork Construction
- Roadworks by Big Contractor Pty Ltd - Technical Advice - Pavement Branch - Demolition of Jack property by Acme - Systems Auditing by Project Team - Project Management by PMS - Construction Surveillance by PMS - Site management & Surveillance by PED - Client Representation by PHO - Decision Report Audit by PHO - Refurbish Old Network by Council - Project Data & Reporting by CMP - Prepare Operations EMP by Acacia - Project Management by PMS - Client Representation by PHO
I I I PI PI PS PS MI MI O H H PH MH
EC RTAD EC RTAB RTAB RTAB EC RTAD RTAD LGF RTAB EC RTAB RTAD
7. Handover
A
P P E N D I X
6.3
SAMPLE CONCEPT ESTIMATE REPORT
CHAPTER0
• • • • • •
(This page intentionally left blank)
• • • • • •
RTA - MEMORANDUM WESTERN REGION
TO:
FROM:
The General Manager Project Management Office BLACKTOWN
P Standen Project Manager 01 March 2001 R.O Ref: 17/291.1161
STATE HIGHWAY NO 17 - NEWELL HIGHWAY. PROPOSED MOREE BYPASS. SUBMISSION FOR CONCURRENCE WITH THE DRAFT INITIAL CONCEPT ESTIMATE.
PURPOSE The purpose of this submission is to gain concurrence to the Draft Initial Concept Estimate for the subject project. BACKGROUND The preferred option (ie the Gosport Street Option) was approved by the Federal Minister for Transport & Regional Services on 14 June 2000. The announced project estimate was $27M. (Concurrence to the Preliminary Estimate for the Preferred Option was granted by PMO on 13/3/00). Following initial concept design development work, a meeting was held on 7/11/00 between Western Region Client Services, RNI and DoTRS to facilitate presentation and discussion of the preliminary concept design for the project. At this meeting, RNI and DoTRS were advised that the Initial Concept Estimate was likely to exceed the approved Preliminary Estimate by up to ten per cent. Furthermore, there are a number of scope issues associated with the intersection treatments at each end of the project that need to be agreed and finalised. It was agreed that the Project Manager would prepare a Scope Report and an associated Draft Initial Concept Estimate for the current scope of works along with costings of the various potential scope changes with regard to the bypass connections. Further discussions would then be held to finalise the scope of work and to discuss funding implications. RNI requested that the Draft Initial Concept Estimate be submitted to PMO for concurrence prior to the proposed further discussions.
The estimate now submitted for PMO concurrence is the Draft Initial Concept Estimate as described above. Following concurrence and approval of the Draft Initial Concept Estimate and agreement with DoTRS with regard to the scope of the project, the estimate will be adjusted accordingly and re-submitted for concurrence as the Initial Concept Estimate. SCOPE CHANGES In addition to the Draft Initial Concept for the project, PMO is also requested to review the estimates for the potential scope changes for the project (as discussed Andrew/Standen on 1/3/01). These scope changes comprise: 1. 2. 3. 4.
High speed connection at northern end High speed connection at southern end Extension of project at southern end (Bullus Drive/Amaroo Drive Upgrade) Full width construction (4 lanes instead of 2) in southern rural section
Estimate and design details of these scope changes are currently being finalised and will be forwarded by 9 March 2001. ATTACHMENTS The following documents are attached: 1. Estimate Concurrence - Verification Checklist 2. Preparation of Concept Estimate - Verification Checklist 3. Estimate and Scoping Report The “Estimate Approval & Acceptance Form” will be forwarded following completion of the peer review for the estimate. RECOMMENDATION It is recommended that concurrence be granted to the Draft Initial Concept Estimate in the amount of $28.85M.
P Standen Project Manager
Egis Consulting Australia Pty Limited
Base Case Cost Estimate Summary
MOREE BYPASS BASE CASE OPTION (Gosport Street Preferred Option) Cost Estimate Summary (Ch 00 to Ch 3760) Item
1.0 1.1 1.2 1.3
Project Development Route/Concept/EIS/Reps Report Project Management Services Client Representation
2.0 2.1 2.2 2.3
Investigation and Design Investigation amd Design Project Management Services Client Representation
Estimate ($) (excluding contingency)
%
Contingency Amount ($)
Estimate ($) (including contingency)
% of Total Estimate
Sub total
$1,000,000.00 $200,000.00 $20,000.00 $1,220,000.00
28% 28% 28% 28.0%
$280,000.00 $56,000.00 $5,600.00 $341,600.00
$1,280,000.00 $256,000.00 $25,600.00 $1,561,600.00
5.2%
Sub total
$350,000.00 $80,000.00 $8,000.00 $438,000.00
28.0% 28.0% 28.0% 28.0%
$98,000.00 $22,400.00 $2,240.00 $122,640.00
$448,000.00 $102,400.00 $10,240.00 $560,640.00
1.9%
Sub total
$50,000.00 $2,345,000.00 -$331,500.00 $50,000.00 $5,000.00 $2,118,500.00
28.0% 25.0% -15.0% 28.0% 28.0% 31.4%
$14,000.00 $586,250.00 $49,725.00 $14,000.00 $1,400.00 $665,375.00
$64,000.00 $2,931,250.00 -$281,775.00 $64,000.00 $6,400.00 $2,783,875.00
9.4%
Sub total
$1,222,440.98 $122,244.10 $12,224.41 $1,356,909.48
35.0% 35.0% 35.0% 35.0%
$427,854.34 $42,785.43 $4,278.54 $474,918.32
$1,650,295.32 $165,029.53 $16,502.95 $1,831,827.80
6.2%
5.0 Construction 5.1 Infrastructure - General 5.2 Infrastructure - Environmental 5.3 Infrastructure - Noise Mitigation 5.4 Infrastructure - Flood Mitigation 5.5 Infrastructure - Earthworks 5.6 Infrastructure - Drainage 5.7 Infrastructure - Pavement 5.8 Infrastructure - Structures 5.9 Infrastructure - Local Roads 5.10 Infrastructure - Urban Design & Landscaping 5.11 Infrastructure - Miscellaneous 5.12 Infrastructure - Site Management 5.13 Project Management Services 5.14 Client Representation Sub total
$635,465.00 $258,125.00 $686,400.00 $20,000.00 $913,681.00 $1,555,290.00 $5,513,860.00 $4,292,334.01 $674,000.00 $394,950.00 $2,180,763.50 $1,027,492.11 $342,497.37 $34,249.74 $18,529,107.72
30.0% 24.9% 21.6% 30.0% 25.2% 25.0% 20.1% 21.6% 28.9% 19.8% 21.2% 25.0% 25.0% 25.0% 22.4%
$190,639.50 $64,221.25 $148,580.00 $6,000.00 $229,992.50 $388,222.50 $1,106,195.00 $926,459.75 $195,100.00 $78,140.00 $462,949.10 $256,873.03 $85,624.34 $8,562.43 $4,147,559.41
$826,104.50 $322,346.25 $834,980.00 $26,000.00 $1,143,673.50 $1,943,512.50 $6,620,055.00 $5,218,793.76 $869,100.00 $473,090.00 $2,643,712.60 $1,284,365.14 $428,121.71 $42,812.17 $22,676,667.13
$173,000.00 $100,000.00 $1,000.00 $1,000.00 $275,000.00
25.0% 25.0% 25.0% 25.0% 25.0%
$43,250.00 $25,000.00 $250.00 $250.00 $68,750.00
$216,250.00 $125,000.00 $1,250.00 $1,250.00 $343,750.00
$23,937,517.21
24.3%
$5,820,842.72
$29,758,359.93
3.0 Property Acquisitions 3.1 Professional Services for property 3.2 Property Acquisition Costs 3.3 Property Resale Credits 3.4 Project Management Services 3.5 Client Representation
4.0 4.1 4.2 4.3
6.0 6.1 6.2 6.3 6.4
Public Utility Adjustments Adjust Utilities Project Management Services Client Representation
Handover Refurbish works Project Data and Performance Project Management Services Client Representation Sub total TOTAL CONCEPT ESTIMATE
INDICATIVE COST ESTIMATE ($ million)
Comments/Assumptions
.
76.2%
1.2% 100.0%
$29.76
PROJECT REALITY CHECK Infrastructure Construction Infrastructure Length of project Length of lane kilometres Pavement area Area of structures - bridges - major culverts Earthworks (Cut to fill, cut to spoil & imported fill) Earthworks (Select) Earthworks (Unsuitable)
Moree_PREFERr2.XLS Sheet: BASE CASE COST ESTIMATE SUMMARY
Unit
Quantity
Rates (cost per unit)
km km m2
3.76 11.11 51554
$7.91 $2.68 $128.41
m2 m2 m3 m3 m3
1410 1082 35500 17820.00 3000
$2,400.00 $1,129.57 $9.10 $28.82 $43.75
Comment
Project cost/km Project cost/lane km Pavement cost /m2 pavement Bridge cost /m2 deck area (Mehi River bridge) Culvert cost/m2 deck area (creek crossings) Earthwork cost/m3 earthworks
24/04/2001 1 of 1
MOREE BYPASS BASE CASE OPTION (Gosport Street Preferred Option) - Northern Rural Section Northern Rural Section Estimate Summary (Ch 1920 to Ch 3760 - 1.84 km) Item
1.0 1.1 1.2 1.3
Project Development Route/Concept/EIS/Reps Report Project Management Services Client Representation
2.0 2.1 2.2 2.3
Investigation and Design Investigation amd Design Project Management Services Client Representation
Estimate ($) (excluding contingency)
%
Contingency Amount ($)
Estimate ($) (including contingency)
% of Total Estimate
Sub total
$333,333.33 $66,666.67 $6,666.67 $406,666.67
28% 28% 28% 28.0%
$93,333.33 $18,666.67 $1,866.67 $113,866.67
$426,666.67 $85,333.33 $8,533.33 $520,533.33
4.4%
Sub total
$116,666.67 $26,666.67 $2,666.67 $146,000.00
28% 28% 28% 28.0%
$32,666.67 $7,466.67 $746.67 $40,880.00
$149,333.33 $34,133.33 $3,413.33 $186,880.00
1.6%
Sub total
$16,666.67 $525,000.00 -$311,500.00 $16,666.67 $1,666.67 $248,500.00
28% 25.0% -15.0% 28% 28% 75.6%
$4,666.67 $131,250.00 $46,725.00 $4,666.67 $466.67 $187,775.00
$21,333.33 $656,250.00 -$264,775.00 $21,333.33 $2,133.33 $436,275.00
3.7%
Sub total
$267,000.48 $26,700.05 $2,670.00 $296,370.53
35.0% 35.0% 35.0% 35.0%
$93,450.17 $9,345.02 $934.50 $103,729.68
$360,450.64 $36,045.06 $3,604.51 $400,100.21
3.4%
5.0 Construction 5.1 Infrastructure - General 5.2 Infrastructure - Environmental 5.3 Infrastructure - Noise Mitigation 5.4 Infrastructure - Flood Mitigation 5.5 Infrastructure - Earthworks 5.6 Infrastructure - Drainage 5.7 Infrastructure - Pavement 5.8 Infrastructure - Structures 5.9 Infrastructure - Local Roads 5.10 Infrastructure - Urban Design & Landscaping 5.11 Infrastructure - Miscellaneous 5.12 Infrastructure - Site Management 5.13 Project Management Services 5.14 Client Representation Sub total
$199,198.33 $83,946.67 $15,000.00 $20,000.00 $407,520.00 $179,500.00 $1,969,420.00 $3,910,230.00 $400,000.00 $70,450.00 $558,795.00 $468,843.60 $156,281.20 $15,628.12 $8,454,812.92
30.0% 24.6% 20.0% 30.0% 25.3% 25.0% 20.1% 21.3% 38.5% 20.0% 22.0% 25.0% 25% 25% 22.6%
$59,759.50 $20,676.67 $3,000.00 $6,000.00 $102,978.50 $44,875.00 $395,027.00 $830,933.75 $154,000.00 $14,090.00 $123,209.00 $117,210.90 $39,070.30 $3,907.03 $1,914,737.65
$258,957.83 $104,623.33 $18,000.00 $26,000.00 $510,498.50 $224,375.00 $2,364,447.00 $4,741,163.75 $554,000.00 $84,540.00 $682,004.00 $586,054.50 $195,351.50 $19,535.15 $10,369,550.57
87.0%
$5,000.00 $0.00 $0.00 $0.00 $5,000.00
25.0% 20.0% 20.0% 20.0% 25.0%
$1,250.00 $0.00 $0.00 $0.00 $1,250.00
$6,250.00 $0.00 $0.00 $0.00 $6,250.00
$9,557,350.11
24.7%
$2,362,239.00
$11,919,589.11
3.0 Property Acquisitions 3.1 Professional Services for property 3.2 Property Acquisition Costs 3.3 Property Resale Credits 3.4 Project Management Services 3.5 Client Representation
4.0 4.1 4.2 4.3
6.0 6.1 6.2 6.3 6.4
Public Utility Adjustments Adjust Utilities Project Management Services Client Representation
Handover Existing signs Project Data and Performance Project Management Services Client Representation Sub total TOTAL CONCEPT ESTIMATE
INDICATIVE COST ESTIMATE ($ million)
Comments/Assumptions
0.1% 100.0%
$11.92
PROJECT REALITY CHECK Infrastrucutre construction
Rural (Mehi River to Newell Highway north) Length of project Length of lane kilomentres Pavement Area of structures (bridge) - bridges - major culverts Earthworks (cut to fill, cut to spoil, & imported fill) Earthworks (Select) Earthworks (Unsuitable)
Moree_PREFERr2.XLS Sheet: North Rural Sect Summary
Unit
Quantity
Rates (cost per unit)
km km m2
1.84 4.68 17943
$6.48 $2.55 $131.78
m2 m2 m3 m3 m3
1410 1082 18900 7680 1000
$2,400.00 $1,129.57 $9.26 $29.97 $43.75
Comment
Project cost/km Project cost/lane km Pavement cost /m2 pavement Bridge cost /m2 deck area (Mehi River bridge) Culvert cost/m2 deck area (creek crossings) Earthwork cost/m3 earthworks
24/04/2001 1 of 1
MOREE BYPASS INDICATIVE COST ESTIMATE BASE CASE OPTION (Gosport Street Preferred Option) - NORTHERN RURAL SECTION (Ch 1920 to Ch 3760) Extent: This section extends from the southern side of the Mehi River to Newell Highway north and comprises a two lane rural section from the Mehi River to the Newell Highway, a priority controlled Tee intersection at the highway, relocation of the Gwydirfield Road, access to the Steel Bridge camp site, a bridge crossing over the Mehi River and culvert crossings over the local floodplain depressions and Skinners Creek. QUANTITIES AND RATES Item No.
3.0 3.2
Description of Work
Quantity
Unit
Rate
Amount
$
$
%
Contingency Amount
Total
a)
PROPERTY ACQUISITION PROPERTY ACQUISITION COSTS Steel Bridge Camp Camp site
1
item
10,000.00
10,000.00 10,000.00
25.0%
2,500.00 2,500.00
12,500.00 12,500.00
a) b) c) d) e) f) g)
Gwydirfield Road Gwydirfield Lot 1 DP 575425 - house fronts Gwydirfield Rd - partial Torelliana Lot 1 DP 565380 - rural property - partial Hifields Lot 3 DP 540123 - house fronts Gwydirfield Rd - whole Long lands Lot 1 DP 535838 - rural property - house fronts Gwydirfield Rd - whole Part Katanning Lot 4 DP 869679 - rural property - partial Part Katanning Lot 3 DP 869679 - rural property - partial Racecourse - partial
1 1 1 1 1 1 1
item item item item item item item
10,000.00 10,000.00 225,000.00 220,000.00 10,000.00 10,000.00 30,000.00
10,000.00 10,000.00 225,000.00 220,000.00 10,000.00 10,000.00 30,000.00 515,000.00 525,000.00
25.0% 25.0% 25.0% 25.0% 25.0% 25.0% 25.0% 25.0%
2,500.00 2,500.00 56,250.00 55,000.00 2,500.00 2,500.00 7,500.00 128,750.00 131,250.00
12,500.00 12,500.00 281,250.00 275,000.00 12,500.00 12,500.00 37,500.00 643,750.00 656,250.00
3.3 a) b)
PROPERTY RESALE CREDITS Hifields Lot 3 DP 540123 - rural property Long lands Lot 1 DP 535838 - rural property
1 1
item item
-157500.00 -154,000.00
-157,500.00 -154,000.00 -311,500.00
-15.0% -15.0% -15.0%
23625.00 23100.00 46,725.00
-133,875.00 -130,900.00 -264,775.00
4.0 4.1 4.1.1 a) b) c)
PUBLIC UTILITY ADJUSTMENTS ADJUST UTILITIES Sewer Adjust sewer manhole to match new surface. Concrete encase 150 mm dia sewer main. relocate 150 mm main
0 0 0
no. m m
425.00 365.00 310.00
0.00 0.00 0.00 0.00
35.0% 35.0% 35.0%
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
4.1.2 a) b) c) d)
Water Adjust stop valve to match new surface Adjust hydrant to match new surface Relocate house service Relocate 150mm main
3 3 120 100
no. no. lin m lin m
375.00 375.00 50.00 201.00
1,125.00 1,125.00 6,000.00 20,100.00 28,350.00
35.0% 35.0% 35.0% 35.0%
393.75 393.75 2100.00 7035.00 9,922.50
1,518.75 1,518.75 8,100.00 27,135.00 38,272.50
4.1.3 4.1.3.1 a) b) c)
Telstra Cables & conduits Protection - 2 x P100 Relocate - Flexible Conduit 2xP100 Adjust Manhole
40 300 2
lin m lin m no.
150.00 50.00 5000.00
6,000.00 15,000.00 10,000.00 31,000.00
35.0% 35.0% 35.0%
2100.00 5250.00 3500.00 10,850.00
8,100.00 20,250.00 13,500.00 41,850.00
4.1.3.2 a) b) c)
Distribution Adjust - Flexible Cable P50 Adjust - Junction Pits (medium size) Adjust Pillar
10 1 1
lin m each Item
25.00 660.00 1000.00
250.00 660.00 1,000.00 1,910.00
35.0% 35.0% 35.0%
87.50 231.00 350.00 668.50
337.50 891.00 1,350.00 2,578.50
4.1.3.3 a)
Supervision Allow …% of Telstra Adjustments
15%
item
4936.50
740.48 740.48
35.0%
259.17 259.17
999.64 999.64
4 10 60
each each lin m
10000.00 15000.00 250.00
40,000.00 150,000.00 15,000.00 205,000.00 267,000.48
35.0% 35.0% 35.0%
14000.00 52500.00 5250.00 71,750.00 93,450.17
54,000.00 202,500.00 20,250.00 276,750.00 360,450.64
4.1.4 a) b) c)
Electrical Relocate & adjust supply poles with LV Relocate & adjust supply poles with HV Relocate u/g supply conduits & cables
5.0 5.1 5.1.1 a) b) c) d) e) f) g) h) i) j) k) l) m) n) o) p)
CONSTRUCTION INFRASTRUCTURE - GENERAL Mobilisation & establishment (equally distributed over the 3 road sections) Establish site office plumber electrician phone site earthworks fence site offices - hire toilet - hire sewer pump out security phone fax electrical stationary computer rubbish removal
0.33 0.33 0.33 0.33 0.33 0.33 25 25 25 25 25 25 25 25 25 25
item item item item item item week week week week week week week week week week
3,000.00 2,000.00 2,000.00 500.00 2,000.00 9,600.00 1,000.00 200.00 450.00 500.00 200.00 35.00 150.00 30.00 25.00 80.00
1,000.00 666.67 666.67 166.67 666.67 3,200.00 25,000.00 5,000.00 11,250.00 12,500.00 5,000.00 875.00 3,750.00 750.00 625.00 2,000.00 73,116.67
30.0% 30.0% 30.0% 30.0% 30.0% 30.0% 30.0% 30.0% 30.0% 30.0% 30.0% 30.0% 30.0% 30.0% 30.0% 30.0%
300.00 200.00 200.00 50.00 200.00 960.00 7500.00 1500.00 3375.00 3750.00 1500.00 262.50 1125.00 225.00 187.50 600.00 21,935.00
1,300.00 866.67 866.67 216.67 866.67 4,160.00 32,500.00 6,500.00 14,625.00 16,250.00 6,500.00 1,137.50 4,875.00 975.00 812.50 2,600.00 95,051.67
5.1.2
Community liaison (equally distributed over the 3 road sections)
0.33
item
20,000.00
6,666.67 6666.67
30.0%
2000.00 2000.00
8,666.67 8666.67
5.1.3
Management Plans - environmental, earthworks, traffic, OH&S, QA (15 no. for project distributed over the 3 road sections)
5
each
10,000.00
50,000.00 50000.00
30.0%
15000.00 15000.00
65,000.00 65000.00
0.33
item
15,000.00
5,000.00
30.0%
1500.00
6,500.00
5.1.4 a)
Traffic Control Control
Moree_PREFERr2.XLS Sheet: North Rural Sect Detail Est
35.0%
24/04/2001 1 of 5
b) c) d) e) f)
Temporary signs Install temporary barriers Remove temporary barriers Mesh fence Provide temporary access at driveways
5.2 5.2.1 5.2.1.1 a) b) c) d) e) f) e)
INFRASTRUCTURE - ENVIRONMENTAL Environmental protection Building condition inspections Gwydirfield Lot 1 DP 575425 - rural property - house fronts Gwydirfield Rd Torelliana Lot 1 DP 565380 - rural property Part Katanning Lot 4 DP 869679 - rural property Part Katanning Lot 3 DP 869679 - rural property Racecourse TSR Stormont Lot 5 DP 864063 - rural Newell Hwy,
5.2.1.2
Site monitoring (distributed over the 3 road sections) Noise Ground vibration Air pollution Water quality Vegetation protection Fauna inspections Heritage - aboriginal
a) b) c) d) e) f) g)
52 230 230 1040 8
each lin m lin m lin m each
180.00 180.00 6.50 4.00 1,000.00
9,360.00 41,400.00 1,495.00 4,160.00 8,000.00 69,415.00 199,198.33
30.0% 30.0% 30.0% 30.0% 30.0% 30.0%
2808.00 12420.00 448.50 1248.00 2400.00 20,824.50 59,759.50
12,168.00 53,820.00 1,943.50 5,408.00 10,400.00 90,239.50 258,957.83
2 2 2 2 2 2 4
each each each each each each each
300.00 300.00 300.00 300.00 1,000.00 300.00 300.00
600.00 600.00 600.00 600.00 2,000.00 600.00 1,200.00 6,200.00
20.0% 20.0% 20.0% 20.0% 20.0% 20.0% 20.0%
120.00 120.00 120.00 120.00 400.00 120.00 240.00 1,240.00
720.00 720.00 720.00 720.00 2,400.00 720.00 1,440.00 7,440.00
0.33 0.33 0.33 0.33 0.33 1 0.67
item item item item item item item
13,500.00 13,500.00 2,500.00 5,000.00 4,000.00 8,000.00 5,000.00
4,500.00 4,500.00 833.33 1,666.67 1,333.33 8,000.00 3,333.33 24,166.67
25.0% 25.0% 25.0% 25.0% 25.0% 25.0% 25.0%
1125.00 1125.00 208.33 416.67 333.33 2000.00 833.33 6,041.67
5,625.00 5,625.00 1,041.67 2,083.33 1,666.67 10,000.00 4,166.67 30,208.33
5.2.2 5.2.2.1 a) b) c)
Erosion & sedimentation control Temporary sediment control basins Earthworks for sedimentation control basins Inlets, spillways for sedimentation control basins Removal of sedimentation control structures
80 2 2
cu m each item
30.00 300.00 150.00
2,400.00 600.00 300.00 3,300.00
25.0% 25.0% 25.0%
600.00 150.00 75.00 825.00
3,000.00 750.00 375.00 4,125.00
5.2.2.2 a)
Treat contaminated water & discharge water sediment control structures
2
item
400.00
800.00 800.00
25.0%
200.00 200.00
1,000.00 1,000.00
5.2.2.3 a) b) c)
Other temporary works Installation & removal temporary drains and dykes installation & removal Silt fencing Hay bale silt traps
500 350 40
lin m lin m each
6.00 7.00 30.00
3,000.00 2,450.00 1,200.00 6,650.00
25.0% 25.0% 25.0%
750.00 612.50 300.00 1,662.50
3,750.00 3,062.50 1,500.00 8,312.50
5.2.2.4 a) b) c) d)
Maintenance Temporary sedimentation control basins Temporary drains Silt fencing Hay bale silt traps
3 2 2 50
each item item each
210.00 400.00 400.00 100.00
630.00 800.00 800.00 5,000.00 7,230.00
25.0% 25.0% 25.0% 25.0%
157.50 200.00 200.00 1250.00 1,807.50
787.50 1,000.00 1,000.00 6,250.00 9,037.50
400 8 8
cu m item item
45.00 1200.00 1,000.00
18,000.00 9,600.00 8,000.00 35,600.00 83,946.67
25.0% 25.0% 25.0% 24.6%
4500.00 2400.00 2000.00 8,900.00 20,676.67
22,500.00 12,000.00 10,000.00 44,500.00 104,623.33
5.2.3 a) b) c)
Permanent Sediment/Chemical Spillage Control Basins Earthworks for sedimentation control basins Inlets, spillways for sedimentation control basins Cleaning of sedimentation control structures
5.3 5.3.1 a) b) c)
INFRASTRUCTURE - NOISE MITIGATION Properties Gwydirfield Lot 1 DP 575425 - rural property (thick glazing, aircon) Torelliana Lot 1 DP 565380 - rural property (thick glazing) Part Katanning Lot 4 DP 869679 - rural property (thick glazing)
1 0 0
item item item
15,000.00 5,000.00 5,000.00
15,000.00 0.00 0.00 15,000.00
20.0% 20.0% 20.0% 20.0%
3000.00 0.00 0.00 3,000.00
18,000.00 0.00 0.00 18,000.00
5.4 5.4.1 5.4.1.1 a)
INFRASTRUCTURE - FLOOD MITIGATION Properties Gwydirfield Lot 1 DP 575425 - rural property Install earth bund
1
item
20,000.00
20,000.00 20,000.00
30.0%
6000.00 6,000.00
26,000.00 26,000.00
5.4.1.2 a)
Torelliana Lot 1 DP 565380 - rural property Install earth bund
0
item
30,000.00
0.00 0.00
30.0%
0.00 0.00
0.00 0.00
5.4.1.3 a)
Part Katanning Lot 4 DP 869679 - rural property Install earth bund
0
item
30,000.00
0.00 0.00 20,000.00
30.0% 30.0%
0.00 0.00 6,000.00
0.00 0.00 26,000.00
5.5 5.5.1 a) b) c) d) e) f) g)
INFRASTRUCTURE - EARTHWORKS Grubbing & clearing Tree removal Wood chip mulching to stockpile Disused pipe systems Disused watermain Disused sewer Abandoned footpath Salvage, haul, stockpile abandoned road pavement: Gwydirfield Road Strip & dispose abandoned road surface course Abandoned pits Abandoned headwall Abandoned kerb
20 10 0 0 0 0
each cu m lin m lin m lin m sq m
200.00 8.00 50.00 40.00 40.00 15.00
4,000.00 80.00 0.00 0.00 0.00 0.00
25.0% 25.0% 25.0% 25.0% 25.0% 25.0%
1000.00 20.00 0.00 0.00 0.00 0.00
5,000.00 100.00 0.00 0.00 0.00 0.00
450 3000 0 0 0
cu m sq m each each lin m
6.10 6.10 2.50 1,000.00 500.00
2,745.00 18,300.00 0.00 0.00 0.00 25,125.00
25.0% 25.0% 25.0% 25.0% 25.0%
686.25 4575.00 0.00 0.00 0.00 6,281.25
3,431.25 22,875.00 0.00 0.00 0.00 31,406.25
5.5.2 a)
Topsoil Strip, haul, stockpile topsoil for future use
4394
cu m
5.00
21,970.00 21,970.00
30.0%
6591.00 6,591.00
28,561.00 28,561.00
5.5.3 a) b) c) d) e)
General earthworks cut to fill stockpile to fill (woolstore to north of river) cut to spoil off site Import fill Unsuitable ground material (excavate, haul, dispose & import, place select fill)
16550 0 1250 1100 1000 19900
cu m cu m cu m cu m cu m
6.00 15.00 15.00 20.00 35.00
99,300.00 0.00 18,750.00 22,000.00 35,000.00 175,050.00
25.0% 25.0% 25.0% 25.0% 25.0%
24825.00 0.00 4687.50 5500.00 8750.00 43,762.50
124,125.00 0.00 23,437.50 27,500.00 43,750.00 218,812.50
5.5.4 a) b)
Select material Select material in select material zone (stripped road base from stockpile) Select material in select material zone (imported)
450 7230
cu m cu m
7.50 25.00
3,375.00 180,750.00 184,125.00
25.0% 25.0%
843.75 45187.50 46,031.25
4,218.75 225,937.50 230,156.25
5.5.5 a) b)
Fabric Geotextile supply and installation (subgrade, sub-pavement drains) Geogrid supply and installation (PQ)
0 100
sq m sq m
4.50 7.50
0.00 750.00 750.00
25.0% 25.0%
0.00 187.50 187.50
0.00 937.50 937.50
5.5.6
Dewatering
h) j) j) k)
Moree_PREFERr2.XLS Sheet: North Rural Sect Detail Est
24/04/2001 2 of 5
a)
Dewatering
5.6 5.6.1 a) b) c)
INFRASTRUCTURE - DRAINAGE Excavation Excavation for stormwater drainage structures Excavation for open drains Unsuitable ground excavation and replacement
5.6.2 a) b) c) d) e) f) g) h) i)
Precast reinforced concrete pipes 375 diam RRJ Cl 3 450 diam RRJ Cl 3 525 diam RRJ Cl 3 600 diam RRJ Cl 3 675 diam RRJ Cl 3 750 diam RRJ Cl 3 900 diam RRJ Cl 3 1050 diam RRJ Cl 3 1200 diam RRJ Cl 3
5.6.3 a) b) c) d) e) f)
Minor concrete box culverts 300 x 600 RCBC 300 x 1200 RCBC 300 x 1500 RCBC 450 x 1200 RCBC 450 x 1500 RCBC 600 x 1800 RCBC
5.6.4 a) b) c) d)
Drainage pits kerb inlet, heavy duty lintels (pipes) kerb inlet, heavy duty lintels (culverts) junction pit, heavy duty cover grated pit
1
item
500.00
500.00 500.00 407,520.00
25.0% 25.3%
125.00 125.00 102,978.50
625.00 625.00 510,498.50
420 1980 10
cu m cu m cu m
6.00 9.00 40.00
2,520.00 17,820.00 400.00 20,740.00
25.0% 25.0% 25.0%
630.00 4455.00 100.00 5,185.00
3,150.00 22,275.00 500.00 25,925.00
100 100 0 0 0 0 0 0 0 200
lin m lin m lin m lin m lin m lin m lin m lin m lin m
140.00 175.00 200.00 230.00 280.00 320.00 525.00 600.00 925.00
14,000.00 17,500.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 31,500.00
25.0% 25.0% 25.0% 25.0% 25.0% 25.0% 25.0% 25.0% 25.0%
3500.00 4375.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 7,875.00
17,500.00 21,875.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 39,375.00
50 0 0 0 35 0 85
lin m lin m lin m lin m lin m lin m
330.00 660.00 830.00 720.00 900.00 1260.00
16,500.00 0.00 0.00 0.00 31,500.00 0.00 48,000.00
25.0% 25.0% 25.0% 25.0% 25.0% 25.0%
4125.00 0.00 0.00 0.00 7875.00 0.00 12,000.00
20,625.00 0.00 0.00 0.00 39,375.00 0.00 60,000.00
11 4 0 1
each each each each
2,700.00 8,000.00 2,700.00 2,500.00
29,700.00 32,000.00 0.00 2,500.00 64,200.00
25.0% 25.0% 25.0% 25.0%
7425.00 8000.00 0.00 625.00 16,050.00
37,125.00 40,000.00 0.00 3,125.00 80,250.00
5.6.5 5.6.5.1 a) b) c)
Minor concrete headwalls Inlet 450 diam 750 diam 1050 diam
1 0 0
each each each
750 1000 1500
750.00 0.00 0.00 750.00
25.0% 25.0% 25.0%
187.50 0.00 0.00 187.50
937.50 0.00 0.00 937.50
5.6.5.2 a) b) c) d)
Outlet 450 diam 750 diam 1050 diam 1200 diam
1 0 0 0
each each each each
750 1000 1500 2500
750.00 0.00 0.00 0.00 750.00
25.0% 25.0% 25.0% 25.0%
187.50 0.00 0.00 0.00 187.50
937.50 0.00 0.00 0.00 937.50
5.6.6 a)
Open drains Concrete lining
200
lin m
60.00
12,000.00 12,000.00
25.0%
3000.00 3,000.00
15,000.00 15,000.00
5.6.7 a)
Minor rockfilled gabions & matresses 300mm rockfilled matress
24
sq m
65.00
1,560.00 1,560.00 179,500.00
25.0%
390.00 390.00 44,875.00
1,950.00 1,950.00 224,375.00
5.7 5.7.1 a) b)
INFRASTRUCTURE - PAVEMENT Lean-mix concrete subbase 175mm lean mix subbase finish & cure
3140 17943
cu m sq m
160.00 0.70
502,400.00 12,560.00 514,960.00
20.0% 20.0%
100480.00 2512.00 102,992.00
602,880.00 15,072.00 617,952.00
5.7.2 a) b) c)
Asphalt 150 mm (2x75) DG 20 50 mm DG 14 50 mm min. DG 14 overlay, variable correction + wearing (80mm average)
6270 2380 40
tonne tonne tonne
160.00 180.00 200.00
1,003,200.00 428,400.00 8,000.00 1,439,600.00
20.0% 20.0% 25.0%
200640.00 85680.00 2000.00 288,320.00
1,203,840.00 514,080.00 10,000.00 1,727,920.00
5.7.3 a)
Cold milling Gwydir Hwy
30
lin m
12.00
360.00 360.00
25.0%
90.00 90.00
450.00 450.00
5.7.4 a) b)
Subgrade & sub-pavement drainage 100 mm subsoil & filter backfill cleanouts & inspection covers
450 10
lin m each
30.00 100.00
13,500.00 1,000.00 14,500.00 1,969,420.00
25.0% 25.0%
3375.00 250.00 3,625.00 395,027.00
16,875.00 1,250.00 18,125.00 2,364,447.00
5.8 5.8.1 5.8.1.1
25.0%
20.1%
INFRASTRUCTURE - STRUCTURES Bridges Mehi River Bridge
1410
sq m
2000.00
2,820,000.00 2,820,000.00
20.0%
564000.00 564,000.00
3,384,000.00 3,384,000.00
Major culverts Culvert at two depressions Skinners Creek Extend existing Skinners Creek Newell Highway culvert Scour protection (300mm rockfilled matress) 75mm AC surface
260 790 32 715 1082
sq m sq m sq m sq m sq m
800.00 800.00 1500.00 65.00 40.00
208,000.00 632,000.00 48,000.00 46,475.00 43,280.00 977,755.00
25.0% 25.0% 25.0% 25.0% 25.0%
52000.00 158000.00 12000.00 11618.75 10820.00 244,438.75
260,000.00 790,000.00 60,000.00 58,093.75 54,100.00 1,222,193.75
5.8.3 5.8.3.1 a)
Reinforced soil walls Design Supplier design
15%
item
16500.00
2,475.00 2,475.00
20.0%
495.00 495.00
2,970.00 2,970.00
5.8.3.2 b)
Construction Supply and installation
400
sq m
275.00
110,000.00 110,000.00
20.0%
22000.00 22,000.00
132,000.00 132,000.00
0
sq m
300.00
0.00 0.00 3,910,230.00
20.0%
0.00 0.00 830,933.75
0.00 0.00 4,741,163.75
5.8.2 a) b) c) d) e)
5.8.4 a)
5.9
Retaining walls Wall #1
21.3%
INFRASTRUCTURE - LOCAL ROADS
5.9.1 a)
Gwydirfield Road Construct new link
2400
sq m
150.00
360,000.00 360,000.00
40.0%
144000.00 144,000.00
504,000.00 504,000.00
5.9.2 a)
Webb Avenue Terminate avenue
1
Item
20,000.00
20,000.00 20,000.00
25.0%
5000.00 5,000.00
25,000.00 25,000.00
Moree_PREFERr2.XLS Sheet: North Rural Sect Detail Est
24/04/2001 3 of 5
5.9.3 a)
5.10 5.10.1 5.10.1.1 a)
Steel Camp site Access
INFRASTRUCTURE - URBAN DESIGN & LANDSCAPING Urban design Steel Camp site Steel Camp mural
5.10.1.2 Northern entry a) Entry statement
1
Item
20,000.00
20,000.00 20,000.00 400,000.00
25.0% 38.5%
5000.00 5,000.00 154,000.00
25,000.00 25,000.00 554,000.00
1
Item
10,000.00
10,000.00 10,000.00
20.0%
2000.00 2,000.00
12,000.00 12,000.00
1
Item
5,000.00
5,000.00 5,000.00
20.0%
1000.00 1,000.00
6,000.00 6,000.00
5.10.2 5.10.2.1 a) b) c) d)
Landscaping Northern entry site preparation advanced stock maintain obtain mulch from stockpile and spread
1000 100 1 1000
sq m each item sq m
1.00 50.00 600.00 5.50
1,000.00 5,000.00 600.00 5,500.00 12,100.00
20.0% 20.0% 20.0% 20.0%
200.00 1000.00 120.00 1100.00 2,420.00
1,200.00 6,000.00 720.00 6,600.00 14,520.00
5.10.2.2 a) b) b) c) d)
Racecourse site preparation advanced stock tube stock maintain obtain mulch from stockpile and spread
3500 300 1000 1 3500
sq m each each item sq m
1.00 50.00 5.00 600.00 5.50
3,500.00 15,000.00 5,000.00 600.00 19,250.00 43,350.00 70,450.00
20.0% 20.0% 20.0% 20.0% 20.0%
700.00 3000.00 1000.00 120.00 3850.00 8,670.00 14,090.00
4,200.00 18,000.00 6,000.00 720.00 23,100.00 52,020.00 84,540.00
5.11 5.11.1 a) b)
INFRASTRUCTURE - MISCELLANEOUS Demolition Hifields Lot 3 DP 540123 - residence Long lands Lot 1 DP 535838 - residence
5.11.2 a) b) c) 5.11.3 a)
20.0%
1 1
item item
10,000.00 10,000.00
10,000.00 10,000.00 20,000.00
25.0% 25.0%
2500.00 2500.00 5,000.00
12,500.00 12,500.00 25,000.00
Minor concrete works island infill (include bedding, feature surface treatment) SA kerb SF kerb
200 0 145
sq m lin m lin m
50.00 45.00 25.00
10,000.00 0.00 3,625.00 13,625.00
20.0% 20.0% 20.0%
2000.00 0.00 725.00 2,725.00
12,000.00 0.00 4,350.00 16,350.00
UPVC ducts 150 mm conduit
150
lin m
30.00
4,500.00 4,500.00
20.0%
900.00 900.00
5,400.00 5,400.00
5.11.4 Road furniture, marking & signposting 5.11.4.1 Guide posts a) guide posts
82
each
30.00
2,460.00 2,460.00
20.0%
492.00 492.00
2,952.00 2,952.00
5.11.4.2 Safety barriers a) steel guard fence
1300
lin m
85.00
110,500.00 110,500.00
30.0%
33150.00 33,150.00
143,650.00 143,650.00
5.11.4.3 a) b) c) d) e)
4080 200 200 1840 250
lin m lin m lin m lin m sq m
1.50 2.50 1.80 1.20 75.00
6,120.00 500.00 360.00 2,208.00 18,750.00 27,938.00
20.0% 20.0% 20.0% 20.0% 20.0%
1224.00 100.00 72.00 441.60 3750.00 5,587.60
7,344.00 600.00 432.00 2,649.60 22,500.00 33,525.60
319
each
8.00
2,552.00 2,552.00
20.0%
510.40 510.40
3,062.40 3,062.40
3 3 4 16 6
each each each each each
30000.00 15000.00 1000.00 200.00 250.00
90,000.00 45,000.00 4,000.00 3,200.00 1,500.00 143,700.00
20.0% 20.0% 20.0% 20.0% 20.0%
18000.00 9000.00 800.00 640.00 300.00 28,740.00
108,000.00 54,000.00 4,800.00 3,840.00 1,800.00 172,440.00
Pavement marking edge line (paint) barrier line continuous line broken line chevrons
5.11.4.4 Pavement markers a) raised pavement markers 5.11.4.5 a) b) c) d) e)
Signposting advance directional directional directional small warning hazard boards
5.11.5 5.11.5.1 a) b) c) d) e)
Street lighting Newell Highway north intersection Supply & lay UPVC Conduit/Cable cable pits control cabinet Concrete plinth for light column Lighting column and fittings
700 8 1 24 24
lin m each each each each
30.00 200.00 9500.00 1000.00 1500.00
21,000.00 1,600.00 9,500.00 24,000.00 36,000.00 92,100.00
20.0% 20.0% 20.0% 20.0% 20.0%
4200.00 320.00 1900.00 4800.00 7200.00 18,420.00
25,200.00 1,920.00 11,400.00 28,800.00 43,200.00 110,520.00
5.11.6 a)
Fencing rural boundary fence
600
lin m
30.00
18,000.00 18,000.00
15.0%
2700.00 2,700.00
20,700.00 20,700.00
5.11.7 a) b) c) d) e) f) g)
Vegetation spray weeds with herbicide Load, haul, place topsoil on verges hydroseeding straw mulch spray with bitumen lining with jute mesh watering
1000 18400 18400 18400 18400 100 1
sq m sq m sq m sq m sq m lin m item
0.50 2.50 0.50 0.30 0.50 3.50 1600.00
500.00 46,000.00 9,200.00 5,520.00 9,200.00 350.00 1,600.00 72,370.00 507,745.00
20.0% 20.0% 20.0% 20.0% 20.0% 20.0% 20.0%
100.00 9200.00 1840.00 1104.00 1840.00 70.00 320.00 14,474.00 112,699.00
600.00 55,200.00 11,040.00 6,624.00 11,040.00 420.00 1,920.00 86,844.00 620,444.00
22.2%
5.11.8 5.11.8.1 a) b) c)
Property adjustment works Gwydirfield Lot 1 DP 575425 - house fronts Gwydirfield Rd Construct driveway Construct rural fence Install gate
1 230 1
item lin m each
1,000.00 30.00 250.00
1,000.00 6,900.00 250.00 8,150.00
25.0% 20.0% 20.0%
250.00 1380.00 50.00 1,680.00
1,250.00 8,280.00 300.00 9,830.00
5.11.8.2 a) b) c)
Torelliana Lot 1 DP 565380 - rural property Construct driveway Construct rural fence Install gate
1 20 1
item lin m each
1,000.00 30.00 250.00
1,000.00 600.00 250.00 1,850.00
25.0% 20.0% 20.0%
250.00 120.00 50.00 420.00
1,250.00 720.00 300.00 2,270.00
5.11.8.3 a) b) c)
Hifields Lot 3 DP 540123 - house fronts Gwydirfield Rd - whole Construct driveway Construct rural fence Install gate
1 310 1
item lin m each
1,000.00 30.00 250.00
1,000.00 9,300.00 250.00 10,550.00
25.0% 20.0% 20.0%
250.00 1860.00 50.00 2,160.00
1,250.00 11,160.00 300.00 12,710.00
1 190
item lin m
1,000.00 30.00
1,000.00 5,700.00
25.0% 20.0%
250.00 1140.00
1,250.00 6,840.00
5.11.8.4 Long lands Lot 1 DP 535838 - rural property - fronts Gwydirfield Rd - whole a) Construct driveway b) Construct rural fence
Moree_PREFERr2.XLS Sheet: North Rural Sect Detail Est
24/04/2001 4 of 5
1
each
250.00
250.00 6,950.00
20.0%
50.00 1,440.00
300.00 8,390.00
5.11.8.5 a) b) c)
c)
Part Katanning Lot 4 DP 869679 - rural property - partial Construct driveway Construct rural fence Install gate
Install gate
1 360 1
item lin m each
1,000.00 30.00 250.00
1,000.00 10,800.00 250.00 12,050.00
25.0% 20.0% 20.0%
250.00 2160.00 50.00 2,460.00
1,250.00 12,960.00 300.00 14,510.00
5.11.8.6 a) b) c)
Part Katanning Lot 3 DP 869679 - rural property - partial Construct driveway Construct rural fence Install gate
1 100 1
item lin m each
1,000.00 30.00 250.00
1,000.00 3,000.00 250.00 4,250.00
25.0% 20.0% 20.0%
250.00 600.00 50.00 900.00
1,250.00 3,600.00 300.00 5,150.00
5.11.8.7 a) b) c)
TSR Stormont Lot 5 DP 864063 - rural Construct driveway Construct rural fence Install gate
0 0 0
item lin m each
1,000.00 30.00 250.00
0.00 0.00 0.00 0.00
20.0% 20.0% 20.0%
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
2
item
1,000.00
2,000.00 2,000.00
20.0%
400.00 400.00
2,400.00 2,400.00
1 100 1
item lin m each
2,000.00 30.00 250.00
2,000.00 3,000.00 250.00 5,250.00 51,050.00
20.0% 20.0% 20.0% 20.6%
400.00 600.00 50.00 1,050.00 10,510.00
2,400.00 3,600.00 300.00 6,300.00 61,560.00
558,795.00
22.0%
123,209.00
682,004.00
5,000.00 5,000.00
25.0% 25.0%
1250.00 1,250.00
6,250.00 6,250.00
5.11.8.8 Newell Hwy frontage properties a) Construct driveway 5.11.8.9 a) b) c)
Racecourse - partial Relocate shed Construct rural fence Install gate Sub total 5.11.8
6.0 a)
HANDOVER Modify signage
Moree_PREFERr2.XLS Sheet: North Rural Sect Detail Est
1
item
5,000.00
24/04/2001 5 of 5
MOREE BYPASS BASE CASE OPTION (Gosport Street Preferred Option) - Northern Urban Section Northern Urban Section Estimate Summary (Ch 1020 to Ch 1920) Item
1.0 1.1 1.2 1.3
Project Development Route/Concept/EIS/Reps Report Project Management Services Client Representation
2.0 2.1 2.2 2.3
Investigation and Design Investigation amd Design Project Management Services Client Representation
Estimate ($) (excluding contingency)
%
Contingency Amount ($)
Estimate ($) (including contingency)
% of Total Estimate
Sub total
$333,333.33 $66,666.67 $6,666.67 $406,666.67
28% 28% 28% 28.0%
$93,333.33 $18,666.67 $1,866.67 $113,866.67
$426,666.67 $85,333.33 $8,533.33 $520,533.33
4.3%
Sub total
$116,666.67 $26,666.67 $2,666.67 $146,000.00
28% 28% 28% 28.0%
$32,666.67 $7,466.67 $746.67 $40,880.00
$149,333.33 $34,133.33 $3,413.33 $186,880.00
1.5%
Sub total
$16,666.67 $1,767,000.00 -$20,000.00 $16,666.67 $1,666.67 $1,782,000.00
28% 25.0% -15.0% 28% 28% 25.5%
$4,666.67 $441,750.00 $3,000.00 $4,666.67 $466.67 $454,550.00
$21,333.33 $2,208,750.00 -$17,000.00 $21,333.33 $2,133.33 $2,236,550.00
18.5%
Sub total
$600,818.93 $60,081.89 $6,008.19 $666,909.01
35.0% 35.0% 35.0% 35.0%
$210,286.62 $21,028.66 $2,102.87 $233,418.15
$811,105.55 $81,110.55 $8,111.06 $900,327.16
7.5%
5.0 Construction 5.1 Infrastructure - General 5.2 Infrastructure - Environmental 5.3 Infrastructure - Noise Mitigation 5.4 Infrastructure - Flood Mitigation 5.5 Infrastructure - Earthworks 5.6 Infrastructure - Drainage 5.7 Infrastructure - Pavement 5.8 Infrastructure - Structures 5.9 Infrastructure - Local Roads 5.10 Infrastructure - Urban Design & Landscaping 5.11 Infrastructure - Miscellaneous 5.12 Infrastructure - Site Management 5.13 Project Management Services 5.14 Client Representation Sub total
$220,983.33 $117,420.00 $445,400.00 $0.00 $256,778.00 $1,260,500.00 $1,875,980.00 $382,104.00 $220,000.00 $216,000.00 $1,209,655.00 $372,289.22 $124,096.41 $12,409.64 $6,713,615.60
30.0% 25.0% 20.0% 20.0% 25.2% 25.0% 20.1% 25.0% 15.0% 19.7% 21.1% 25% 25% 25% 22.2%
$66,295.00 $29,355.00 $89,080.00 $0.00 $64,599.50 $314,525.00 $376,339.00 $95,526.00 $33,000.00 $42,600.00 $254,831.00 $93,072.31 $31,024.10 $3,102.41 $1,493,349.32
$287,278.33 $146,775.00 $534,480.00 $0.00 $321,377.50 $1,575,025.00 $2,252,319.00 $477,630.00 $253,000.00 $258,600.00 $1,464,486.00 $465,361.53 $155,120.51 $15,512.05 $8,206,964.92
68.1%
$5,000.00 $0.00 $0.00 $0.00 $5,000.00
25.0% 20.0% 20.0% 20.0% 25.0%
$1,250.00 $0.00 $0.00 $0.00 $1,250.00
$6,250.00 $0.00 $0.00 $0.00 $6,250.00
$9,720,191.28
24.0%
$2,337,314.14
$12,057,505.41
3.0 Property Acquisitions 3.1 Professional Services for property 3.2 Property Acquisition Costs 3.3 Property Resale Credits 3.4 Project Management Services 3.5 Client Representation
4.0 4.1 4.2 4.3
6.0 6.1 6.2 6.3 6.4
Public Utility Adjustments Adjust Utilities Project Management Services Client Representation
Handover Existing signage Project Data and Performance Project Management Services Client Representation Sub total TOTAL CONCEPT ESTIMATE
INDICATIVE COST ESTIMATE ($ million)
Comments/Assumptions
0.1% 100.0%
$12.06
PROJECT REALITY CHECK Infrastructure construction
Urban (Spa Baths to Mehi River) Length of project Length of lane kilomentres Pavement Area of structures - bridges - major culverts Earthworks (cut to fill) Earthworks (Select) Earthworks (Unsuitable)
Moree_PREFERr2.XLS Sheet North Urban Sect Summary
Unit
Quantity
Rates (cost per unit)
km km m2
0.9 3.08 18171
$13.40 $3.92 $123.95
m2 m2 m3 m3 m3
0 255 7600 5460 1000
$0.00 $477,630.00 $7.50 $30.05 $43.75
Comment
Project cost/km Project cost/lane km Pavement cost /m2 pavement Bridge cost /m2 deck area (Mehi River bridge) Culvert cost/m2 deck area (creek crossings) Earthwork cost/m3 earthworks
24/04/2001 1 of 1
MOREE BYPASS INDICATIVE COST ESTIMATE BASE CASE OPTION (Gosport Street Preferred Option) - NORTHERN URBAN SECTION (Ch 1020 to Ch 1920) Extent: This section extends from the Spa Baths to the southern side of the Mehi River and is of a new bypass construction comprising two through traffic lanes with shoulders either side, separate right and shared left turn lanes at the Gwydir Highway intersection, upgrading of the Gwydir Hwy to accommodate combined rail and road/pedestrian traffic signals, linking of Gosport Street to Anne Street, linking of River/Morton Streets, linking of Morton St to the Oak St lane, and relocation of the railway station and entry to the Morton Street side.
QUANTITIES AND RATES Item No.
3.0 3.2 H1 H2 H3 H4 H5 H6 H7 H8 H12 H13 H14 F1 D1 M1 M2 M6 M3 H16 H15
E1
3.3 a) b) c) d) e) f) g) h) i) j)
Description of Work
Quantity
Unit
Rate
Amount %
PROPERTY ACQUISITION PROPERTY ACQUISITION COSTS Gosport St Lot 1 DP855832 R & P Bussell - commercial Lot E DP 363918 K & T Bella - residential Lot D DP 363918 HRM QE2 Police Dept - residential Lot 3 DP 667744 K & G Berger - residential Lot 3 DP 664162 D Berger - residential Lot B DP 356257 K & G Berger - residential Lot A DP 356257 M Berger - residential Lot 5 Sec 31 DP 758706 K & G Berger - residential River Street Lot A DP 373511 K Mead - residential Lot B DP 373511 E Smith - residential Lot 1 DP839694 Aboriginal Corp - residential Showground Morton Street Lot 2 DP 600610 Jonenderbee Investments P/L - former Woolstore Rail Property RAC - Austrac lease (partial) Lot 82 DP 1006136 RSA - former booking office (partial) RAC/RSA (both sides of station - Gosport & Morton St frontages) (partial) Lot 81 DP 1006136 RSA - workshop & tennis courts (entire) Lot 6 DP 836431 - SRA rail corridor (partial) Lot 8 DP 825743 SRA - residential Rail corridor (opp. Cnr River/Morton Sts) Lot 5 DP 845620 SRA - rail corridor Lot 4 DP 845620 SRA - rail corridor Lot 3 DP 829660 SRA - rail corridor - Woolstore siding Lot 3 DP 845620 SRA - residential lease - Mrs Samson Lot 2 DP 845620 SRA - rail corridor Lot 1 DP 845620 SRA - rail corridor PROPERTY RESALE CREDITS Lot 81 DP 1006136 RSA - workshop & tennis courts (entire) Lot 3 DP 829660 SRA - rail corridor - Woolstore siding Lot 1 DP855832 R 7 P Russell - commercial Lot E DP 363918 K & T Bella - residence Lot D DP 363918 HRM QE2 Police Dept - residence Lot 3 DP 667744 K & G Berger - residence Lot 3 DP 664162 D Berger - residence Lot B DP 356257 K & G Berger - residence Lot A DP 356257 M Berger - residence Lot 5 Sec 31 DP 758706 K & G Berger - residual residential block
$
$
Contingency Amount
Total
1 1 1 1 1 1 1 1
item item item item item item item item
500,000.00 130,000.00 100,000.00 50,000.00 100,000.00 130,000.00 90,000.00 120,000.00
500,000.00 130,000.00 100,000.00 50,000.00 100,000.00 130,000.00 90,000.00 120,000.00
25.0% 25.0% 25.0% 25.0% 25.0% 25.0% 25.0% 25.0%
125,000.00 32,500.00 25,000.00 12,500.00 25,000.00 32,500.00 22,500.00 30,000.00
625,000.00 162,500.00 125,000.00 62,500.00 125,000.00 162,500.00 112,500.00 150,000.00
1 1 1 1
item item item item
90,000.00 100,000.00 100,000.00 10,000.00
90,000.00 100,000.00 100,000.00 10,000.00
25.0% 25.0% 25.0% 25.0%
22,500.00 25,000.00 25,000.00 2,500.00
112,500.00 125,000.00 125,000.00 12,500.00
1
item
20,000.00
20,000.00
25.0%
5,000.00
25,000.00
1 1 1 1 1 1 1 1 1 1 1 1 1
each each each each item item item item item item item item item
20,000.00 20,000.00 50,000.00 60,000.00 1,000.00 50,000.00 1,000.00 1,000.00 1,000.00 20,000.00 1,000.00 1,000.00 1,000.00
20,000.00 20,000.00 50,000.00 60,000.00 1,000.00 50,000.00 1,000.00 1,000.00 1,000.00 20,000.00 1,000.00 1,000.00 1,000.00 1,767,000.00
25.0% 25.0% 25.0% 25.0% 25.0% 25.0% 25.0% 25.0% 25.0% 25.0% 25.0% 25.0% 25.0% 25.0%
5000.00 5000.00 12500.00 15000.00 250.00 12,500.00 250.00 250.00 250.00 5,000.00 250.00 250.00 250.00 441,750.00
25,000.00 25,000.00 62,500.00 75,000.00 1,250.00 62,500.00 1,250.00 1,250.00 1,250.00 25,000.00 1,250.00 1,250.00 1,250.00 2,208,750.00
0 1 0 0 0 0 0 0 0 0
each item item item item item item item item item
-42,000.00 -20,000.00 -150,000.00 -65,000.00 -50,000.00 -25,000.00 -50,000.00 -65,000.00 -45,000.00 -30,000.00
0.00 -20,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -20,000.00
-25.0% -15.0% -15.0% -15.0% -15.0% -15.0% -15.0% -15.0% -15.0% -15.0% -15.0%
0.00 3,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3,000.00
0.00 -17,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -17,000.00
4.0 4.1 4.1.1 a) b) c) d) e) f) g) h)
PUBLIC UTILITY ADJUSTMENTS ADJUST UTILITIES Sewer Adjust sewer manhole to match new surface. Concrete encase 150 mm dia sewer main. Relocate 150 mm main Disconnect house service Construct manhole Disconnect house service Install house connection Remove abandoned pipe
3 90 365 11 6 11 1 340
each m m each each each each m
425.00 365.00 310.00 250.00 5,000.00 250.00 250.00 50.00
1,275.00 32,850.00 113,150.00 2,750.00 30,000.00 2,750.00 250.00 17,000.00 200,025.00
35.0% 35.0% 35.0% 35.0% 35.0% 35.0% 35.0% 35.0%
446.25 11497.50 39602.50 962.50 10500.00 962.50 87.50 5950.00 70,008.75
1,721.25 44,347.50 152,752.50 3,712.50 40,500.00 3,712.50 337.50 22,950.00 270,033.75
4.1.2 a) b) c) d) e) f)
Water Adjust stop valve to match new surface Adjust hydrant to match new surface Disconnect house service Relocate house service Remove & relocate main Concrete encase main.
3 3 11 30 185 130
each each each lin m m m
375.00 375.00 250.00 50.00 201.00 365.00
1,125.00 1,125.00 2,750.00 1,500.00 37,185.00 47,450.00 91,135.00
35.0% 35.0% 35.0% 35.0% 35.0% 35.0%
393.75 393.75 962.50 525.00 13014.75 16607.50 31,897.25
1,518.75 1,518.75 3,712.50 2,025.00 50,199.75 64,057.50 123,032.25
4.1.3 4.1.3.1 a) b) c) d) e)
Telstra Cables & conduits Protection - 2 x P100 Relocate - Flexible Conduit 2xP100 Adjust Manhole Disconnect house service Connect house service
60 70 5 11 1
lin m lin m no. each each
150.00 50.00 5,000.00 250.00 250.00
9,000.00 3,500.00 25,000.00 2,750.00 250.00 40,500.00
35.0% 35.0% 35.0% 35.0% 35.0%
3150.00 1225.00 8750.00 962.50 87.50 14,175.00
12,150.00 4,725.00 33,750.00 3,712.50 337.50 54,675.00
4.1.3.2 a) b) c)
Distribution Adjust - Flexible Cable P50 Adjust - Junction Pits (medium size) Adjust Pillar
50 3 2
lin m each Item
25.00 660.00 1,000.00
1,250.00 1,980.00 2,000.00 5,230.00
35.0% 35.0% 35.0%
437.50 693.00 700.00 1,830.50
1,687.50 2,673.00 2,700.00 7,060.50
4.1.3.3 a)
Supervision Allow …% of Telstra Adjustments
15%
item
6,859.50
1,028.93
35.0%
360.12
1,389.05
Moree_PREFERr2.XLS Sheet: North Urban Sect Detail Est
24/04/2001 1 of 6
1,028.93 4.1.4 a) b) c) d)
Electrical Relocate & adjust supply poles with LV Relocate & adjust supply poles with HV Relocate u/g supply conduits & cables Disconnect house service
5 13 65 11
each each lin m each
10,000.00 15,000.00 250.00 150.00
50,000.00 195,000.00 16,250.00 1,650.00 262,900.00 600,818.93
35.0% 35.0% 35.0% 35.0% 35.0%
360.12
1,389.05
17500.00 68250.00 5687.50 577.50 92,015.00 210,286.62
67,500.00 263,250.00 21,937.50 2,227.50 354,915.00 811,105.55
5.0 5.1 5.1.1 a) b) c) d) e) f) g) h) i) j) k) l) m) n) o) p)
CONSTRUCTION INFRASTRUCTURE - GENERAL Mobilisation & establishment (distributed equally over the 3 road sections) Establish site office plumber electrician phone site earthworks fence site offices - hire toilet - hire sewer pump out security phone fax electrical stationary computer rubbish removal
0.33 0.33 0.33 0.33 0.33 0.33 25 25 25 25 25 25 25 25 25 25
item item item item item item week week week week week week week week week week
3,000.00 2,000.00 2,000.00 500.00 2,000.00 9,600.00 1,000.00 200.00 450.00 500.00 200.00 35.00 150.00 30.00 25.00 80.00
1,000.00 666.67 666.67 166.67 666.67 3,200.00 25,000.00 5,000.00 11,250.00 12,500.00 5,000.00 875.00 3,750.00 750.00 625.00 2,000.00 73,116.67
30.0% 30.0% 30.0% 30.0% 30.0% 30.0% 30.0% 30.0% 30.0% 30.0% 30.0% 30.0% 30.0% 30.0% 30.0% 30.0%
300.00 200.00 200.00 50.00 200.00 960.00 7500.00 1500.00 3375.00 3750.00 1500.00 262.50 1125.00 225.00 187.50 600.00 21,935.00
1,300.00 866.67 866.67 216.67 866.67 4,160.00 32,500.00 6,500.00 14,625.00 16,250.00 6,500.00 1,137.50 4,875.00 975.00 812.50 2,600.00 95,051.67
5.1.2 a)
Community liaison (distributed equally over the 3 road sections)
0.33
item
20,000.00
6,666.67 6666.67
30.0%
2000.00 2000.00
8,666.67 8666.67
5.1.3
Management Plans - environmental, earthworks, traffic, OHS, QA (15 no. for project distributed over the 3 road sections)
5
each
10,000.00
50,000.00 50000.00
30.0%
15000.00 15000.00
65,000.00 65000.00
0.33 67 360 360 1500 1
item each lin m lin m lin m each
15,000.00 180.00 180.00 6.50 4.00 1,000.00
5,000.00 12,060.00 64,800.00 2,340.00 6,000.00 1,000.00 91,200.00 220,983.33
30.0% 30.0% 30.0% 30.0% 30.0% 30.0% 30.0%
1500.00 3618.00 19440.00 702.00 1800.00 300.00 27,360.00 66,295.00
6,500.00 15,678.00 84,240.00 3,042.00 7,800.00 1,300.00 118,560.00 287,278.33
5.1.4 a) b) c) d) e) f)
5.2 5.2.1 5.2.1.1 a) b) c) d) e) f) g) h) i) j) k) l) m) n) o) p) q) r) s) t) v) w) a) b) a) b) c) a) a)
Traffic Control Control Temporary signs Install temporary barriers Remove temporary barriers mesh fence Provide temporary access at driveways
INFRASTRUCTURE - ENVIRONMENTAL Environmental protection Building condition inspections Gosport Street Lot 16 DP 789779 The Council of Moree Plains - vacant Lot 17 DP 789779 The Council of Moree Plains - Spa baths Lot 12 Sec 25 DP 758706 Highlead P/L lease to Wongabindi P/L - Victoria Hotel Lot A DP 380440 P Heffernan - commercial Lot 1 DP 619921 N Baird - commercial Lot 1 DP 731176 Cascades Theatre & Char Grill P/L - theatre, restaurant Lot 1 DP 739394 E Hetherington - industrial Lot D DP 11464 B & K Stevens - commercial Lot 2 DP630418 P Lowrey - commercial Lot 1 DP 619087 P & H Brooks - commercial Auto consol 8147-209 Lots A, B & C DP 15663 P & H Brooks - commercial Lot 2 DP 315499 N Andronicos - commercial Lot 4 DP 715478 M Cikota - commercial Motel Auto consol 13991-50 Lots 9-10 DP 3338 P Rickman - day care office Lot 2 DP 221423 I & R Urquart - residential Lot 1 DP 221423 E & J Taylor - residential Lot 7 DP 663093 G & E Antic - residential Lot 1 DP 390187 K & G Berger - residential Lot B DP 342689 B & M Buckley - residential Lot A DP 342689 E & J Gearing - residential Lot 5 DP 667887 M Scott - residential Lot A DP 917998 T Campbell - residential Alice Street Lot 1 DP 315489 N Andronicos - commercial Lot 1 DP 827950 R & P Bussell - residential River Street Lot B DP 379289 P & S Cooper - residential Lot A DP 379289 D Paul - residential Showground Morton Street east residences Railway property Lot 3 DP 845620 SRA - residential lease (residence relocated)
0 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2
each each each each each each each each each each each each each each each each each each each each each each
300.00 2,000.00 1,500.00 300.00 300.00 600.00 300.00 300.00 300.00 300.00 300.00 300.00 2,000.00 300.00 300.00 300.00 300.00 300.00 300.00 300.00 300.00 300.00
0.00 4,000.00 3,000.00 600.00 600.00 1,200.00 600.00 600.00 600.00 600.00 600.00 600.00 4,000.00 600.00 600.00 600.00 600.00 600.00 600.00 600.00 600.00 600.00
25.0% 25.0% 25.0% 25.0% 25.0% 25.0% 25.0% 25.0% 25.0% 25.0% 25.0% 25.0% 25.0% 25.0% 25.0% 25.0% 25.0% 25.0% 25.0% 25.0% 25.0% 25.0%
0.00 1000.00 750.00 150.00 150.00 300.00 150.00 150.00 150.00 150.00 150.00 150.00 1000.00 150.00 150.00 150.00 150.00 150.00 150.00 150.00 150.00 150.00
0.00 5,000.00 3,750.00 750.00 750.00 1,500.00 750.00 750.00 750.00 750.00 750.00 750.00 5,000.00 750.00 750.00 750.00 750.00 750.00 750.00 750.00 750.00 750.00
2 2
each each
300.00 300.00
600.00 600.00
25.0% 25.0%
150.00 150.00
750.00 750.00
2 2 2
each each each
300.00 300.00 5,000.00
600.00 600.00 10,000.00
25.0% 25.0% 25.0%
150.00 150.00 2500.00
750.00 750.00 12,500.00
50
each
300.00
15,000.00
25.0%
3750.00
18,750.00
2
item
300.00
600.00 50,400.00
25.0%
150.00 12,600.00
750.00 63,000.00
Site monitoring (distributed over the 3 road sections) Noise Ground vibration Air pollution Water quality Vegetation protection Fauna inspections Heritage - aboriginal
0.33 0.33 0.33 0.33 0.33 1 0.33
item item item item item item item
13,500.00 13,500.00 2,500.00 5,000.00 4,000.00 2,000.00 5,000.00
4,500.00 4,500.00 833.33 1,666.67 1,333.33 2,000.00 1,666.67 16,500.00
25.0% 25.0% 25.0% 25.0% 25.0% 25.0% 25.0%
1125.00 1125.00 208.33 416.67 333.33 500.00 416.67 4,125.00
5,625.00 5,625.00 1,041.67 2,083.33 1,666.67 2,500.00 2,083.33 20,625.00
5.2.2 5.2.2.1 a) b) c)
Erosion & sedimentation control Temporary sediment control basins Earthworks for sedimentation control basins Inlets, spillways for sedimentation control basins Removal of sedimentation control structures
120 3 3
cu m each item
30.00 300.00 150.00
3,600.00 900.00 450.00 4,950.00
25.0% 25.0% 25.0%
900.00 225.00 112.50 1,237.50
4,500.00 1,125.00 562.50 6,187.50
5.2.2.2 a)
Treat contaminated water & discharge water sediment control structures
3
item
400.00
1,200.00 1,200.00
25.0%
300.00 300.00
1,500.00 1,500.00
5.2.2.3 a) b)
Other temporary works Installation & removal temporary drains and dykes installation & removal Silt fencing
600 350
lin m lin m
6.00 7.00
3,600.00 2,450.00
25.0% 25.0%
900.00 612.50
4,500.00 3,062.50
5.2.1.2 a) b) c) d) e) f) g)
Moree_PREFERr2.XLS Sheet: North Urban Sect Detail Est
24/04/2001 2 of 6
c) 5.2.2.4 a) b) c) d)
Hay bale silt traps
53
each
30.00
1,590.00 7,640.00
25.0%
397.50 1,910.00
1,987.50 9,550.00
Maintenance Temporary sedimentation control basins Temporary drains Silt fencing Hay bale silt traps
3 1 1 53
each item item each
210.00 800.00 800.00 100.00
630.00 800.00 800.00 5,300.00 7,530.00
25.0% 25.0% 25.0% 25.0%
157.50 200.00 200.00 1325.00 1,882.50
787.50 1,000.00 1,000.00 6,625.00 9,412.50
600 1 1
cu m item item
45.00 1,200.00 1,000.00
27,000.00 1,200.00 1,000.00 29,200.00 117,420.00
25.0% 25.0% 25.0% 25.0%
6750.00 300.00 250.00 7,300.00 29,355.00
33,750.00 1,500.00 1,250.00 36,500.00 146,775.00
5.2.3 a) b) c)
Permanent Sediment/Chemical Spillage Control Basins Earthworks for sedimentation control basins Inlets, spillways for sedimentation control basins Cleaning of sedimentation control structures
5.3 5.3.1
INFRASTRUCTURE - NOISE MITIGATION Properties Gosport Street Lot 16 DP 789779 The Council of Moree Plains - vacant Lot 17 DP 789779 The Council of Moree Plains - Spa baths (mound) Lot 12 Sec 25 DP 758706 Highlead P/L lease to Wongabindi P/L - Victoria Hotel (thick glazing) Lot A DP 380440 P Heffernan - commercial (thick glazing) Lot 1 DP 619921 N Baird - commercial (thick glazing) Lot 1 DP 731176 Cascades Theatre & Char Grill P/L - theatre, restaurant (thick glazing Lot 1 DP 739394 E Hetherington - industrial (thick glazing) Lot D DP 11464 B & K Stevens - commercial (thick glazing) Lot 2 DP630418 P Lowrey - commercial (thick glazing) Lot 1 DP 619087 P & H Brooks - commercial (thick glazing) Auto consol 8147-209 Lots A, B & C DP 15663 P & H Brooks - commercial (thick glaze Lot 2 DP 315499 N Andronicos -commercial (thick glazing) Lot 1 DP 715478 M Cikota - Motel (thick glazing) Auto consol 13991-50 Lots 9-10 DP 3338 P Rickman - day care office Lot 2 DP 221423 I & R Urquart - residence Lot 1 DP 221423 E & J Taylor - residence Lot 7 DP 663093 G & E Antic - residence Lot 1 DP 390187 K & G Berger - residence Lot B DP 342689 B & M Buckley - residence Lot A DP 342689 E & J Gearing - residence Lot 5 DP 667887 M Scott - residence Lot A DP 917998 T Campbell - residence Alice Street Lot 1 DP 315489 N Andronicos - shop Lot 1 DP 827950 R & P Bussell - residence (thick glazing, insulation, air con) River Street Lot B DP 379289 P & S Cooper - residence Lot A DP 379289 D Paul - residence showground Morton Street east residences - minor impact (thick glazing) residences - major impact (thick glazing, insulation, air con) hotel (thick glazing) Railway property Lot 81 DP 1006136 State Rail authority - tennis courts (demolished) Lot 3 DP 845620 SRA - residential lease (residence relocated) Detention basin Noise wall
a) b) c) d) e) f) g) h) i) j) k) l) m) n) o) p) q) r) s) t) v) w) a) b) a) b) c) a) b) c) a) b) a)
5.4 5.4.1 a)
INFRASTRUCTURE - FLOOD MITIGATION Properties Nil
5.5 5.5.1 a) b) c) d) e) f) g)
INFRASTRUCTURE - EARTHWORKS Clearing & grubbing Tree removal Wood chip mulching to stockpile Disused pipe systems Disused watermain Disused sewer Abandoned footpath Salvage, haul, stockpile (near Woolstore) abandoned road pavement: Gosport St Gwydir Highway (Alice St) Strip & dispose abandoned road surface course Strip & dispose abandoned pavement: Railway (to south & rear of tennis courts) Gosport St lane Morton St link Abandoned pits Abandoned headwall
h) j)
j) k) 5.5.2 a)
Topsoil Strip, haul, stockpile topsoil for future use
5.5.3 a)
General earthworks cut to fill south of Gwydir Highway north of Gwydir Highway (Bypass + detention basin)
b) c) d) e)
cut to stockpile (adjacent Woolstore) cut to spoil off site Import fill Unsuitable ground material (excavate, haul, dispose & import, place select fill)
0 1 1
item item item
2,000.00 15,000.00 30,000.00
0.00 15,000.00 30,000.00
20.0% 20.0% 20.0%
0.00 3000.00 6000.00
0.00 18,000.00 36,000.00
1 1 1 1 1 1 1 1 1 1 0 0 0 0 0 0 0 0 0
item item item item item item item item item item item item item item item item item item item
2,000.00 2,000.00 10,000.00 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00 20,000.00 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00
2,000.00 2,000.00 10,000.00 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00 20,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
20.0% 20.0% 20.0% 20.0% 20.0% 20.0% 20.0% 20.0% 20.0% 20.0% 20.0% 20.0% 20.0% 20.0% 20.0% 20.0% 20.0% 20.0% 20.0%
400.00 400.00 2000.00 400.00 400.00 400.00 400.00 400.00 400.00 4000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2,400.00 2,400.00 12,000.00 2,400.00 2,400.00 2,400.00 2,400.00 2,400.00 2,400.00 24,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0 1
item item
2,000.00 15,000.00
0.00 15,000.00
20.0% 20.0%
0.00 3000.00
0.00 18,000.00
0 0 0
item item item
15,000.00 15,000.00 15,000.00
0.00 0.00 0.00
20.0% 20.0% 20.0%
0.00 0.00 0.00
0.00 0.00 0.00
20 6 1
item item item
2,000.00 15,000.00 15,000.00
40,000.00 90,000.00 15,000.00
20.0% 20.0% 20.0%
8000.00 18000.00 3000.00
48,000.00 108,000.00 18,000.00
0 0
item item
300.00 300.00
0.00 0.00
20.0% 20.0%
0.00 0.00
0.00 0.00
648
sq m
300.00
194,400.00 445,400.00
20.0% 20.0%
38880.00 89,080.00
233,280.00 534,480.00
0
lin m
100.00
0.00 0.00
20.0% 20.0%
0.00 0.00
0.00 0.00
2 1 100 30 1 1
each cu m lin m lin m lin m sq m
200.00 8.00 50.00 40.00 40.00 15.00
400.00 8.00 5,000.00 1,200.00 40.00 15.00
25.0% 25.0% 25.0% 25.0% 25.0% 25.0%
100.00 2.00 1250.00 300.00 10.00 3.75
500.00 10.00 6,250.00 1,500.00 50.00 18.75
120 180 2000
cu m cu m sq m
9.00 9.00 2.50
1,080.00 1,620.00 5,000.00
25.0% 25.0% 25.0%
270.00 405.00 1250.00
1,350.00 2,025.00 6,250.00
975 120 81 2 6
sq m sq m sq m each each
10.00 10.00 10.00 1,000.00 500.00
9,750.00 1,200.00 810.00 2,000.00 3,000.00 31,123.00
25.0% 25.0% 25.0% 25.0% 25.0%
2437.50 300.00 202.50 500.00 750.00 7,780.75
12,187.50 1,500.00 1,012.50 2,500.00 3,750.00 38,903.75
1620
cu m
5.00
8,100.00 8,100.00
30.0%
2430.00 2,430.00
10,530.00 10,530.00
5400 2200 7600 0 0 0 1000 8,600.00
cu m cu m cu m cu m cu m cu m cu m
6.00 15.00 15.00 20.00 35.00
45,600.00 0.00 0.00 0.00 35,000.00 80,600.00
25.0% 25.0% 25.0% 25.0% 25.0%
11400.00 0.00 0.00 0.00 8750.00 20,150.00
57,000.00 0.00 0.00 0.00 43,750.00 100,750.00
5.5.4 a) b)
Select material Select material in select material zone (stripped road base from stockpile) Select material in select material zone (imported)
300 5160
cu m cu m
7.50 25.00
2,250.00 129,000.00 131,250.00
25.0% 25.0%
562.50 32250.00 32,812.50
2,812.50 161,250.00 164,062.50
5.5.5 a) b)
Fabric Geotextile supply and installation (subgrade, sub-pavement drains) Geogrid supply and installation (PQ)
990 100
sq m sq m
4.50 7.50
4,455.00 750.00 5,205.00
25.0% 25.0%
1113.75 187.50 1,301.25
5,568.75 937.50 6,506.25
5.5.6 a)
Dewatering Dewatering
1
item
500.00
500.00 500.00 256,778.00
25.0%
125.00 125.00 64,599.50
625.00 625.00 321,377.50
Moree_PREFERr2.XLS Sheet: North Urban Sect Detail Est
25.2%
24/04/2001 3 of 6
5.6 5.6.1 a) b) c)
INFRASTRUCTURE - DRAINAGE Excavation Excavation for stormwater drainage structures Excavation for open drains Unsuitable ground excavation and replacement
5.6.2 a) b) c) d) e) f) g) h) i) i)
Precast reinforced concrete pipes 375 diam RRJ Cl 3 450 diam RRJ Cl 3 525 diam RRJ Cl 3 600 diam RRJ Cl 3 675 diam RRJ Cl 3 750 diam RRJ Cl 3 900 diam RRJ Cl 3 1050 diam RRJ Cl 3 1200 diam RRJ Cl 3 1350 diam RRJ Cl 3
5.6.3 a) b) c) d) e) f)
Minor concrete box culverts 300 x 600 RCBC 300 x 1200 RCBC 300 x 1500 RCBC 450 x 1200 RCBC 450 x 1500 RCBC 600 x 1800 RCBC
5.6.4 a) b) c) d) e) f)
1490 1980 10
cu m cu m cu m
6.00 9.00 40.00
8,940.00 17,820.00 400.00 27,160.00
25.0% 25.0% 25.0%
2235.00 4455.00 100.00 6,790.00
11,175.00 22,275.00 500.00 33,950.00
79 53 0 0 0 0 15 235 330 0 712
lin m lin m lin m lin m lin m lin m lin m lin m lin m lin m
140.00 175.00 200.00 230.00 280.00 320.00 525.00 600.00 925.00 1,080.00
11,060.00 9,275.00 0.00 0.00 0.00 0.00 7,875.00 141,000.00 305,250.00 0.00 474,460.00
25.0% 25.0% 25.0% 25.0% 25.0% 25.0% 25.0% 25.0% 25.0% 25.0%
2765.00 2318.75 0.00 0.00 0.00 0.00 1968.75 35250.00 76312.50 0.00 118,615.00
13,825.00 11,593.75 0.00 0.00 0.00 0.00 9,843.75 176,250.00 381,562.50 0.00 593,075.00
50 0 0 0 18 330 398
lin m lin m lin m lin m lin m lin m
330.00 660.00 830.00 720.00 900.00 1,260.00
16,500.00 0.00 0.00 0.00 16,200.00 415,800.00 448,500.00
25.0% 25.0% 25.0% 25.0% 25.0% 25.0%
4125.00 0.00 0.00 0.00 4050.00 103950.00 112,125.00
20,625.00 0.00 0.00 0.00 20,250.00 519,750.00 560,625.00
Drainage pits,structures kerb inlet, heavy duty lintels (pipes) kerb inlet, heavy duty lintels (culverts) junction pit, heavy duty cover grated pit special trench grate
25 3 4 1 2 380
each each each each each lin m
2,700.00 8,000.00 8,000.00 2,500.00 10,000.00 250.00
67,500.00 24,000.00 32,000.00 2,500.00 20,000.00 95,000.00 241,000.00
25.0% 25.0% 25.0% 25.0% 25.0% 25.0%
16875.00 6000.00 8000.00 625.00 5000.00 23750.00 60,250.00
84,375.00 30,000.00 40,000.00 3,125.00 25,000.00 118,750.00 301,250.00
5.6.5 5.6.5.1 a) b) c)
Minor concrete headwalls Inlet 450 diam 750 diam 1050 diam
16 0 0
each each each
750.00 1,000.00 1,500.00
12,000.00 0.00 0.00 12,000.00
20.0% 25.0% 25.0%
2400.00 0.00 0.00 2,400.00
14,400.00 0.00 0.00 14,400.00
5.6.5.2 a) b) c) d) e)
Outlet 450 diam 750 diam 1050 diam 1200 diam 1350 diam
16 0 0 0 3
each each each each each
750.00 1,000.00 1,500.00 2,500.00 2,500.00
12,000.00 0.00 0.00 0.00 7,500.00 19,500.00
25.0% 25.0% 25.0% 25.0% 25.0%
3000.00 0.00 0.00 0.00 1875.00 4,875.00
15,000.00 0.00 0.00 0.00 9,375.00 24,375.00
5.6.6 a)
Open drains Concrete lining
250
lin m
60.00
15,000.00 15,000.00
25.0%
3750.00 3,750.00
18,750.00 18,750.00
5.6.7 a)
Minor rockfilled gabions & mattresses 300mm rockfilled mattress
72
sq m
65.00
4,680.00 4,680.00
25.0%
1170.00 1,170.00
5,850.00 5,850.00
5.6.8
Water Quality Infrastructure (at detention basin) (excavation included in earthworks section) Combined sedimatation and spill basin (upstream of detention basin) Perimeter safety fence (around WQP only)
1 40
each lin m
15,000.00 80.00
15,000.00 3,200.00 18,200.00 1,260,500.00
25.0% 25.0%
3750.00 800.00 4,550.00 314,525.00
18,750.00 4,000.00 22,750.00 1,575,025.00
a) b)
25.0%
5.7 5.7.1 a) b)
INFRASTRUCTURE - PAVEMENT Lean-mix concrete subbase 175mm lean mix subbase finish & cure
3180 18171
cu m sq m
160.00 0.70
508,800.00 12,720.00 521,520.00
20.0% 20.0%
101760.00 2544.00 104,304.00
610,560.00 15,264.00 625,824.00
5.7.2 a) b) c)
Asphalt 150 mm (2x75) DG 20 50 mm DG 14 50 mm min. DG 14 overlay, variable correction + wearing (80mm average)
6050 2020 40
tonne tonne tonne
160.00 180.00 200.00
968,000.00 363,600.00 8,000.00 1,339,600.00
20.0% 20.0% 25.0%
193600.00 72720.00 2000.00 268,320.00
1,161,600.00 436,320.00 10,000.00 1,607,920.00
5.7.3 a)
Cold milling Gwydir Hwy
30
lin m
12.00
360.00 360.00
25.0%
90.00 90.00
450.00 450.00
5.7.4 a) b)
Subgrade & sub-pavement drainage 100 mm subsoil & filter backfill cleanouts & inspection covers
450 10
lin m each
30.00 100.00
13,500.00 1,000.00 14,500.00 1,875,980.00
25.0% 25.0%
3375.00 250.00 3,625.00 376,339.00
16,875.00 1,250.00 18,125.00 2,252,319.00
5.8 5.8.1 5.8.1.1 a)
INFRASTRUCTURE - STRUCTURES Bridges Mehi River Bridge Composite Substructure & Superstructure (length150m, width 10m)
20.1%
0
sq m
2,000.00
0.00 0.00
20.0%
0.00 0.00
0.00 0.00
Major drainage structures Detention basin early storage/water quality/spillage chamber
255
sq m
1,500.00
382,104.00 382,104.00
25.0%
95526.00 95,526.00
477,630.00 477,630.00
5.8.3 5.8.3.1 a)
Reinforced soil walls Design Supplier design
15%
item
0.00
0.00 0.00
20.0%
0.00 0.00
0.00 0.00
5.8.3.2 b)
Construction Supply and installation
0
sq m
275.00
0.00 0.00
20.0%
0.00 0.00
0.00 0.00
Retaining walls Wall #1
0
sq m
300.00
0.00 0.00 382,104.00
20.0%
0.00 0.00 95,526.00
0.00 0.00 477,630.00
30,000.00 30,000.00
15.0%
4500.00 4,500.00
34,500.00 34,500.00
5.8.2 a)
5.8.4 a)
5.9
25.0%
INFRASTRUCTURE - LOCAL ROADS
5.9.1 a)
Gosport Street - Anne Street Road pavement
5.9.2
River Street - Morton Street
Moree_PREFERr2.XLS Sheet: North Urban Sect Detail Est
1
Item
30,000.00
24/04/2001 4 of 6
Road pavement link
1
Item
30,000.00
30,000.00 30,000.00
15.0%
4500.00 4,500.00
34,500.00 34,500.00
5.9.3 a)
a)
Morton Street - Oak Lane north link Road pavement link
1
Item
10,000.00
10,000.00 10,000.00
15.0%
1500.00 1,500.00
11,500.00 11,500.00
5.9.4 a)
Railway station precinct Relocated carpark
1
Item
150,000.00
150,000.00 150,000.00 220,000.00
15.0%
22500.00 22,500.00 33,000.00
172,500.00 172,500.00 253,000.00
5.10 5.10.1 5.10.1.2 a)
INFRASTRUCTURE - URBAN DESIGN & LANDSCAPING Urban design Spa baths area Display
5.10.1.4 Gosport Street north a) Basin/park
15.0%
1
Item
10,000.00
10,000.00 10,000.00
15.0%
1500.00 1,500.00
11,500.00 11,500.00
1
Item
2,000.00
2,000.00 2,000.00
15.0%
300.00 300.00
2,300.00 2,300.00
5.10.2 5.10.2.1 a) b) c) d) e)
Landscaping Spa baths area site preparation advanced stock theme trees obtain mulch from stockpile and spread maintain
1800 300 10 1000 1
sq m each each sq m item
1.00 50.00 8,000.00 5.50 2,000.00
1,800.00 15,000.00 80,000.00 5,500.00 2,000.00 104,300.00
20.0% 20.0% 20.0% 20.0% 20.0%
360.00 3000.00 16000.00 1100.00 400.00 20,860.00
2,160.00 18,000.00 96,000.00 6,600.00 2,400.00 125,160.00
5.10.2.2 a) b) c) d) e)
Gosport St basin site preparation advanced stock theme trees obtain mulch from stockpile and spread maintain
7200 100 10 1000 1
sq m each each sq m item
1.00 50.00 8,000.00 5.50 2,000.00
7,200.00 5,000.00 80,000.00 5,500.00 2,000.00 99,700.00 216,000.00
20.0% 20.0% 20.0% 20.0% 20.0% 19.7%
1440.00 1000.00 16000.00 1100.00 400.00 19,940.00 42,600.00
8,640.00 6,000.00 96,000.00 6,600.00 2,400.00 119,640.00 258,600.00
5.11 5.11.1
a) b) c) d)
INFRASTRUCTURE - MISCELLANEOUS Demolition Gosport Street Lot 1 DP855832 R 7 P Russell - commercial Lot E DP 363918 K & T Bella - residential Lot D DP 363918 HRM QE2 Police Dept - residential Lot 3 DP 667744 K & G Berger - residential Lot 3 DP 664162 D Berger - residential Lot B DP 356257 K & G Berger - residential Lot A DP 356257 M Berger - residential River Street Lot A DP 373511 K Mead - residential Lot B DP 373511 E Smith - residential Lot 1 DP839694 Aboriginal Corp - residential Railway Lot 82 DP 1006136 RSA - former railway booking office Lot 81 DP 1006136 RSA - tennis court side shed Lot 8 DP 825743 SRA - residential Lot 3 DP 845620 SRA - residential lease
5.11.2 a) b) c)
Minor concrete works island infill (include bedding, feature surface treatment) SA kerb SF kerb
340 1120 240
sq m lin m lin m
50.00 45.00 25.00
17,000.00 50,400.00 6,000.00 73,400.00
20.0% 20.0% 20.0%
3400.00 10080.00 1200.00 14,680.00
20,400.00 60,480.00 7,200.00 88,080.00
5.11.3 a)
UPVC ducts 150 mm conduit
150
lin m
30.00
4,500.00 4,500.00
20.0%
900.00 900.00
5,400.00 5,400.00
a) b) c) d) e) f) g) a) b) c)
5.11.4 Road furniture, marking & signposting 5.11.4.1 Guide posts a) guide posts
1 1 1 1 1 1 1
item item item item item item item
10,000.00 10,000.00 10,000.00 10,000.00 10,000.00 10,000.00 10,000.00
10,000.00 10,000.00 10,000.00 10,000.00 10,000.00 10,000.00 10,000.00
25.0% 25.0% 25.0% 25.0% 25.0% 25.0% 25.0%
2,500.00 2,500.00 2,500.00 2,500.00 2,500.00 2,500.00 2,500.00
12,500.00 12,500.00 12,500.00 12,500.00 12,500.00 12,500.00 12,500.00
1 1 1
item item item
10,000.00 10,000.00 10,000.00
10,000.00 10,000.00 10,000.00
25.0% 25.0% 25.0%
2,500.00 2,500.00 2,500.00
12,500.00 12,500.00 12,500.00
1 1 1 1
item item item item
20,000.00 100.00 10,000.00 10,000.00
20,000.00 100.00 10,000.00 10,000.00 140,100.00
20.0% 20.0% 25.0% 25.0%
4000.00 20.00 2,500.00 2,500.00 34,020.00
24,000.00 120.00 12,500.00 12,500.00 174,120.00
8
each
30.00
240.00 240.00
20.0%
48.00 48.00
288.00 288.00
5.11.4.2 Safety barriers a) steel guard fence
600
lin m
85.00
51,000.00 51,000.00
20.0%
10200.00 10,200.00
61,200.00 61,200.00
5.11.4.3 a) b) c) d) e)
1230 900 50 1160 300
lin m lin m lin m lin m sq m
1.50 2.50 1.80 1.20 75.00
1,845.00 2,250.00 90.00 1,392.00 22,500.00 28,077.00
20.0% 20.0% 20.0% 20.0% 20.0%
369.00 450.00 18.00 278.40 4500.00 5,615.40
2,214.00 2,700.00 108.00 1,670.40 27,000.00 33,692.40
284
each
8.00
2,272.00 2,272.00
20.0%
454.40 454.40
2,726.40 2,726.40
4 4 4 4 6
each each each each each
30,000.00 15,000.00 1,000.00 200.00 250.00
120,000.00 60,000.00 4,000.00 800.00 1,500.00 186,300.00 267,889.00
20.0% 20.0% 20.0% 20.0% 20.0% 20.0%
24000.00 12000.00 800.00 160.00 300.00 37,260.00 53,577.80
144,000.00 72,000.00 4,800.00 960.00 1,800.00 223,560.00 321,466.80
Pavement marking edge line (paint) barrier line continuous line broken line chevrons
5.11.4.4 Pavement markers a) raised pavement markers 5.11.4.5 a) b) c) d) e)
Signposting advance directional directional directional small warning hazard boards
5.11.5 5.11.5.1 a) b) c) d) e)
Street lighting Gwydir Highway intersection Supply & lay UPVC Conduit/Cable cable pits control cabinet Concrete plinth for light column Lighting column and fittings
700 8 1 32 32
lin m each each each each
30.00 200.00 9,500.00 1,000.00 1,500.00
21,000.00 1,600.00 9,500.00 32,000.00 48,000.00 112,100.00
20.0% 20.0% 20.0% 20.0% 20.0% 20.0%
4200.00 320.00 1900.00 6400.00 9600.00 22,420.00
25,200.00 1,920.00 11,400.00 38,400.00 57,600.00 134,520.00
5.11.6 a)
Fencing rural boundary fence
400
lin m
30.00
12,000.00 12,000.00
15.0% 15.0%
1800.00 1,800.00
13,800.00 13,800.00
5.11.7 a) b) c) d) e) f) g)
Vegetation spray weeds with herbicide Load, haul, place topsoil on verges/basin hydroseeding straw mulch spray with bitumen lining with jute mesh watering
1000 10320 10320 10320 10320 100 1
sq m sq m sq m sq m sq m lin m item
0.50 2.50 0.50 0.30 0.50 3.50 1,600.00
500.00 25,800.00 5,160.00 3,096.00 5,160.00 350.00 1,600.00 41,666.00
20.0% 20.0% 20.0% 20.0% 20.0% 20.0% 20.0% 20.0%
100.00 5160.00 1032.00 619.20 1032.00 70.00 320.00 8,333.20
600.00 30,960.00 6,192.00 3,715.20 6,192.00 420.00 1,920.00 49,999.20
Sub toatal 5.11.4
Moree_PREFERr2.XLS Sheet: North Urban Sect Detail Est
24/04/2001 5 of 6
5.11.8 5.11.8.1 a) b)
Property adjustment works Lot 80 DP 1006136 RSA - purchased for relocated rail workshops relocate workshops New gravel access & hardstand
5.11.8.2 a) b) c) d)
Lot 3 DP 845620 residential relocated to Lot 3 DP 829660 (former SRA lot) Relocate residence & sheds Connect services Install boundary fence & gate Provide driveway
5.11.8.3 Lot 5 Sec 31 DP 758706 K & G Berger - residential a) Install boundary fence 5.11.8.4 Lot 2 DP 600610 Jonenderbee Investments P/L - former Woolstore a) Install boundary fence
1 1
Item Item
40,000.00 15,000.00
40,000.00 15,000.00 55,000.00
20.0% 20.0%
8000.00 3000.00 11,000.00
48,000.00 18,000.00 66,000.00
1 1 100 1
Item Item Item Item
60,000.00 1,500.00 30.00 1,000.00
60,000.00 1,500.00 3,000.00 1,000.00 65,500.00
20.0% 20.0% 20.0% 20.0%
12000.00 300.00 600.00 200.00 13,100.00
72,000.00 1,800.00 3,600.00 1,200.00 78,600.00
60
Item
30.00
1,800.00 1,800.00
20.0%
360.00 360.00
2,160.00 2,160.00
190
Item
30.00
5,700.00 5,700.00 128,000.00
20.0% 20.0%
1140.00 1,140.00 25,600.00
6,840.00 6,840.00 153,600.00
280,000.00 150,000.00 430,000.00
20.0% 25.0% 21.7%
56000.00 37500.00 93,500.00
336,000.00 187,500.00 523,500.00
1,209,655.00
21.1%
254,831.00
1,464,486.00
5,000.00 5,000.00
25.0% 25.0%
1250.00 1,250.00
6,250.00 6,250.00
Sub toatal 5.11.8 5.11.9 a) b)
6.0 a)
Rail/Road Traffic Signals (Gwydir Highway intersection) Install coordinated traffic signals Rail infrastructure modifications
HANDOVER Modify signage
Moree_PREFERr2.XLS Sheet: North Urban Sect Detail Est
1 1
1
item item
item
280,000.00 150,000.00
5,000.00
24/04/2001 6 of 6
Egis Consulting Australia Pty Limited
South Urban Sect Summary
MOREE BYPASS BASE CASE OPTION (Gosport Street Preferred Option) - Southern Urban Section Southern Urban Section Estimate Summary (Ch 00 to Ch 1020) Item
1.0 1.1 1.2 1.3
Project Development Route/Concept/EIS/Reps Report Project Management Services Client Representation
2.0 2.1 2.2 2.3
Investigation and Design Investigation amd Design Project Management Services Client Representation
Estimate ($) (excluding contingency)
%
Contingency Amount ($)
Estimate ($) (including contingency)
% of Total Estimate
Sub total
$333,333.33 $66,666.67 $6,666.67 $406,666.67
28% 28% 28% 28.0%
$93,333.33 $18,666.67 $1,866.67 $113,866.67
$426,666.67 $85,333.33 $8,533.33 $520,533.33
9.0%
Sub total
$116,666.67 $26,666.67 $2,666.67 $146,000.00
28% 28% 28% 28.0%
$32,666.67 $7,466.67 $746.67 $40,880.00
$149,333.33 $34,133.33 $3,413.33 $186,880.00
3.2%
Sub total
$16,666.67 $53,000.00 $0.00 $16,666.67 $1,666.67 $88,000.00
28% 25.0% -15.0% 28% 28% 26.2%
$4,666.67 $13,250.00 $0.00 $4,666.67 $466.67 $23,050.00
$21,333.33 $66,250.00 $0.00 $21,333.33 $2,133.33 $111,050.00
1.9%
Sub total
$354,621.58 $35,462.16 $3,546.22 $393,629.95
35.0% 35.0% 35.0% 35.0%
$124,117.55 $12,411.76 $1,241.18 $137,770.48
$478,739.13 $47,873.91 $4,787.39 $531,400.43
9.2%
5.0 Construction 5.1 Infrastructure - General 5.2 Infrastructure - Environmental 5.3 Infrastructure - Noise Mitigation 5.4 Infrastructure - Flood Mitigation 5.5 Infrastructure - Earthworks 5.6 Infrastructure - Drainage 5.7 Infrastructure - Pavement 5.8 Infrastructure - Structures 5.9 Infrastructure - Local Roads 5.10 Infrastructure - Urban Design & Landscaping 5.11 Infrastructure - Miscellaneous 5.12 Infrastructure - Site Management 5.13 Project Management Services 5.14 Client Representation Sub total
$215,283.33 $56,758.33 $226,000.00 $0.00 $249,383.00 $115,290.00 $1,668,460.00 $0.00 $54,000.00 $108,500.00 $412,313.50 $186,359.29 $62,119.76 $6,211.98 $3,360,679.20
30.0% 25.0% 25.0% 20.0% 25.0% 25.0% 20.1% 20.0% 15.0% 19.8% 20.6% 25% 25% 25% 22.0%
$64,585.00 $14,189.58 $56,500.00 $0.00 $62,414.50 $28,822.50 $334,829.00 $0.00 $8,100.00 $21,450.00 $84,909.10 $46,589.82 $15,529.94 $1,552.99 $739,472.44
$279,868.33 $70,947.92 $282,500.00 $0.00 $311,797.50 $144,112.50 $2,003,289.00 $0.00 $62,100.00 $129,950.00 $497,222.60 $232,949.11 $77,649.70 $7,764.97 $4,100,151.64
70.9%
$163,000.00 $100,000.00 $1,000.00 $1,000.00 $265,000.00
25.0% 25.0% 25.0% 25.0% 25.0%
$40,750.00 $25,000.00 $250.00 $250.00 $66,250.00
$203,750.00 $125,000.00 $1,250.00 $1,250.00 $331,250.00
$4,659,975.82
24.1%
$1,121,289.59
$5,781,265.41
3.0 Property Acquisitions 3.1 Professional Services for property 3.2 Property Acquisition Costs 3.3 Property Resale Credits 3.4 Project Management Services 3.5 Client Representation
4.0 4.1 4.2 4.3
6.0 6.1 6.2 6.3 6.4
Public Utility Adjustments Adjust Utilities Project Management Services Client Representation
Handover Refurbish Frome Street south Project Data and Performance Project Management Services Client Representation Sub total TOTAL CONCEPT ESTIMATE
INDICATIVE COST ESTIMATE ($ million)
Comments/Assumptions
5.7% 100.0%
$5.79 4.2.1 Urban South
REALITY CHECK - Southern urban section Tee intersection upgrade + two lanes only in Gosport St Infrastrucutre construction
Length of project Length of lane kilomentres Pavement area Area of structures - bridges - major culverts Earthworks (cut to fill + cut to spoil) Earthworks (Select) Earthworks (Unsuitable)
Moree_PREFERr2.XLS Sheet South Urban Sect Summary
Unit
Unit
Unit (cost per unit)
Comment
km km m2
1.02 3.35 15440
$5.68 $1.73 $129.75
Project cost/km Project cost/lane km Pavement cost /m2 pavement
m2 m2 m3 m3 m3
0 0 9000 4680 1000
0.00 0.00 $10.13 $25.50 $43.75
Bridge cost /m2 deck area (Mehi River bridge) Culvert cost/m2 deck area (creek crossings) Earthwork cost/m3 earthworks
24/04/2001 1 of 1
(This page intentionally left blank)
• • • • • •
A
P P E N D I X
6.4
VERIFICATION CHECKLIST
CHAPTER 0
• • • • • •
(This page intentionally left blank)
• • • • • •
VERIFICATION CHECKLIST Estimate Concurrence Checklist (DRAFT INITIAL CONCEPT ESTIMATE) Project:
SH17 – Newell Highway. Moree Bypass Task/Activity
Verification ! - Yes x - No N/A
Evidence
File Ref/Remark
Y Y
Scope Report Scope Report
Attached Attached
Y
Scope Report
Attached
Process: Items to be included with an estimate being submitted for concurrence Description of Project and Background A3 copies of plans, longitudinal sections and typical or critical cross sections. Aerial photos of the project showing the alignment option to gain an appreciation of the terrain / topography. Relevant extracts of EIS (Summary and Issues Volume) or extracts of the REF Copy of EIS determination/DUAP Conditions Geotechnical Reports A3 copy of Concept or Draft General Arrangement Drawings for major structures. Hard copy of Estimate including Summary Sheet with reality check data for comparison with similar projects. Electronic copy of estimate or spreadsheets including Summary Sheet. List of assumptions in the estimate and how they have been covered. List of critical, high risk and potentially difficult items in the estimate and how they have been addressed. Staging or methodology issues that may affect estimate and how they have been addressed. Relevant contingency included for the type of estimate submitted. Carry out a risk assessment on high risk items in the construction component of the estimate.
N/A N/A N/A N/A
Not yet developed
Y
Attached
Y
E-mail to Mark Andrew
Y
Scope Report
Y
Risk Plan & Scope Report Scope Report
Y Y Y
Risk Plan
Attached
The above activities have been satisfactorily completed Signed:............................................................................. Date: .......................................... Project Manager Comments: This estimate submission is for the Draft Initial Concept Estimate for Moree Bypass. Following concurrence and approval of the estimate, further discussions will be held involving Western Region, RNI and DoTRS to finalise the scope of the works. In particular, the intersection treatments at each end of the project and the possible extension of the works to the south will be discussed. The attached “Base Estimate” is to be used to facilitate those discussions. Once the scope is agreed, the Initial Concept Estimate will be adjusted accordingly and re-submitted for further concurrence.
Document No: RTA-CSD-PMS-PR-P-91-F1..........
Issue 1.1
Page 1 of 1
(This page intentionally left blank)
• • • • • •
A
P P E N D I X
6.5
ESTIMATE APPROVAL AND ACCEPTANCE FORM
CHAPTER 0
• • • • • •
(This page intentionally left blank)
• • • • • •
Estimate Approval and Acceptance (A) PROJECT: PROJECT No.: ROAD No: LOCATION: REGION/ OFFICE: ESTIMATE OF COST: ESTIMATE STATUS: DATE:
Moree Bypass (Gosport Street Option) 60621 SH17 – Newell Highway Moree, NSW Western Region (Parkes) Initial Concept Estimates for 6 Scope Options Draft 26 March 2001 The option estimates for this project have been prepared in accordance with the Scope, Estimating and Cost Control for Development Projects Guidelines. The details of the scope and estimate and proposed program of works are attached.
Preparation of Project Estimate
Peer review carried out by:
Name: Max Annandappa.......................................... Position:..Project Manager, Western Region
I recommend that the option estimates be approved in the following amounts ($2001): Base Estimate (Low Speed Connections at Each End) Base Option plus Bullus Drive Base plus High SpeedSouthern Connection Option Base plus High Speed Southern Connection Option plus Bullus Drive Base plus High Speed Northern Connection Option Base Estimate (4 lanes in South Urban Section)
$29.76M $31.22M $30.00M $31.44M $31.40M $32.07M
………………………………… Project Manager Date:
Estimate Review
The option estimates have been reviewed on the basis of the outlined project scope and other relevant information. I recommend that the option estimates be established as ($2001): Base Estimate (Low Speed Connections at Each End) Base Option plus Bullus Drive Base plus High SpeedSouthern Connection Option Base plus High Speed Southern Connection Option plus Bullus Drive Base plus High Speed Northern Connection Option Base Estimate (4 lanes in South Urban Section) (Comments attached)
$29.76M $31.22M $30.00M $31.44M $31.40M $32.07M
………………………………… Manager, Project Management Office Date:
Estimate Concurrence
On the basis of the information provided, concurrence is given to the option estimates in the following amounts ($2001): Base Estimate (Low Speed Connections at Each End) Base Option plus Bullus Drive Base plus High SpeedSouthern Connection Option Base plus High Speed Southern Connection Option plus Bullus Drive Base plus High Speed Northern Connection Option Base Estimate (4 lanes in South Urban Section)
$29.76M $31.22M $30.00M $31.44M $31.40M $32.07M
………………………………… General Manager Project Management Office Date:
Estimate Approval signature sheet
I approve the Initial Concept Option Estimates in the following amounts ($2001): Base Estimate (Low Speed Connections at Each End) Base Option plus Bullus Drive Base plus High SpeedSouthern Connection Option Base plus High Speed Southern Connection Option plus Bullus Drive Base plus High Speed Northern Connection Option Base Estimate (4 lanes in South Urban Section) Recommended Option – Base plus High Speed Connections (North & South) PLUS Bullus Drive Upgrade
$29.76M $31.22M $30.00M $31.44M $31.40M $32.07M $33.00M
Based on construction start in 2002/03, and 1%pa rise in the RCI, and annual allocations of $1M (01/02), $17M (02/03) and $13M (03/04), the $OT estimate for the recommended option for this project is $34M.
………………………………… Regional Manager, Western Region Date: I accept the Initial Concept Estimate of $34M ($OT) and approve the Project Budget as $34M.
………………………………… Director Road Network Infrastructure Date:
Estimate Approval signature sheet
C
H A P T E R
7
DETAILED ESTIMATE
CHAPTER0
7.1 Summary This chapter sets down the process for preparataion of a Detailed Estimate.
7.2 Overview There are 4 key stages to the preparation of a Detailed Estimate. these are: • • • •
Preliminary Stage (or Interrogative Stage); Project Appreciation Stage; Estimate Establishment Stage; and Review and Approval Stage.
Commit sufficient time and resources to each of these stages. Failure to follow a planned process of estimate preparation will lead to estimates of doubtful accuracy.
It is recommended that an estimate plan be prepared by the Project Manager, to ensure that proper knowledge and resources are available and applied to the preparation of the estimate.
7.3 Preliminary Stage The following flow diagram indicates the activities that will be undertaken in this interrogative stage: RTA Project Estimating Edition 1, Revision 0
Detailed Estimate Issued December 2001
• • • 7-1 • • •
Preliminary or Interrogative Stage Check Scope Definition
Check drawings
A
Check contracting strategy
Programme Estimate
Examine and Obtain data
List subcontractors
Preliminary construction programme
B
Send enquiries
C
List materials
Take off quantities
D
7.3.1 Estimate Programme This activity is essential to the success of the preparation of the estimate. Approximately 2 weeks should be allowed for the preparation of a Detailed Estimate (assuming that all information is avaialble).
7.3.2 Data Collection The estimator must be provided with all relevant information. This will include: • An understanding of the proposed contracting strategy for the project (for example: design and construct; construct only; single construction contract; multiple contract packages and the like); • A detailed description of the scope of the project. This is an essential component in ensuring the accuracy of the estimate. A sample cost estimate scope is contained in Appendix 7.1;
7-2
• • • • • •
Chapter 7
RTA Project Estimating Issued December 2001
Edition 1, Revision 0
• A complete set of current drawings; • Details of the costs expended on the project to date; and • Any other available information, such as aerial photographs, computer generated quantities, property valuations, handover cost estimates and the like.
7.3.3 Project Programme A project devlopment programme is to be prepared. This should indicate all significant activities and milestones, together with an approximate construction programme.
7.3.4 Significant Components The estimator will be aware of likely significant components within the project estimate (for example, on a road project the concrete or asphalt sub-base and base; on a bridge project reinforcement and structural concrete). The estimator may seek quotations (verbally or in writing) from local suppliers or subcontractors for these components. Written quotations should be kept in the estimate files; verbal quotations should be recorded (a convenient form for recording verbal quotations is included in Appendix 7.2).
7.3.5 Quantities Quantities are either provided in computer generated form, direct from the design, or taken-off by the estimator. Where quantities are provided by computer aided design packages, care must be taken that the program is actually producing the correct output. Problems have been discovered in the past where (for example): • earthworks quantities have been generated assuming a flat horizontal surface plane where a dual carriageway is at split level; • earthworks quantities have been generated without allowance for topsoil; • fill quantities have been incorrect, without allowance for the reduction in fill due to the road pavement; and
RTA Project Estimating Edition 1, Revision 0
Detailed Estimate Issued December 2001
• • • 7-3 • • •
• pavement quantities have been incorrect, as the wrong centreline for the superficial area calculation has been wrong.
7.4 Project Appreciation Stage The following diagram indicates the activities that will be undertaken in this project appreciation stage:
Project Appreciation Stage A
Complete information gathering
Site visit
F
Plant selection
G Determine resources and construction method
Pre-tender construction programme
B
H
C
I
D
J
7.4.1 Site Visit A site visit should be made by anyone on the estimating team who is unfamiliar with the project. Appendix 7.3 gives a checklist of the significant items to be considered.
7.4.2 Construction Methods For significant items (such as earthworks or road pavement), the estimator is to determine the probable construction methods that will
7-4
• • • • • •
Chapter 7
RTA Project Estimating Issued December 2001
Edition 1, Revision 0
be adopted by the successful tenderer, together with the likely plant.. For example, in a roadworks project, will the earthworks be by scraper or dozer and truck?
7.4.3 Pre-tender Construction Programme From the methods assumed for significant items and historical productivities, a pre-tender construction programme is established. This will confirm the preliminary programme established earlier in the process.
7.5 Estimate Establishment Stage This is the stage where the project estimate is actually produced. Before computations commence, the estimator must have regard to RTA’s requirements as to final presentation of the estimate, and the Work Breakdown Structure and Summary required. A sample work breakdown structure is given in Appendix 7.4. The following diagram indicates the activities that will be iundertaken for any item that is to be estimated from first principles:
RTA Project Estimating Edition 1, Revision 0
Detailed Estimate Issued December 2001
• • • 7-5 • • •
Price Establishment Stage (part 1) F
Plant costs K
Operating costs
L
Plant rates included in direct costs
H
Labour costs inclusive of all labour related on costs
Labour costs
Subcontract costs
I
ReviewQuotations
M
Add allowances Material costs
Build up of unit rates
J
N
7.5.1 Plant Costs Plant costs will be calculated, together with an estimate of operating costs.
7.5.2 Labour Costs All-in labour costs will be calculated.
7.5.3 Quotations Quotations received from subcontractors and suppliers will be studied and adjusted to allow for missing items. For example, allowance will be made for escalation if required.
7-6
• • • • • •
Chapter 7
RTA Project Estimating Issued December 2001
Edition 1, Revision 0
7.5.4 Built-Up Unit Rates At this stage, a number of built-up unit rates will have been calculated. It is often helpful in later reviews and investigations if a common format and calculation be used for establishing first principles rates. The estimate establishment stage continues as shown in the following diagram:
Estimate Establishment Stage (Part 2) Plant erection and transport
K
L
Labour costs not in directs
Compile indirect costs
Contingency calculation
Total and review
M
Complete unit rates
Compile direct cost (quantities x rates)
Risk calculation
O
Opportunity calculation
N
Compile Project Devlopm ent costs
Compile Detailed Investigation & Design costs
Compile Property Acquisition costs
Compile handover costs
7.5.5 Direct Cost Estimate The direct cost estimate is calculated, by multiplying the quantities by direct cost rates. The rates used may be (for significant items) those calculated earlier in the process of preparation of the estimate, or deduced from historical data.
RTA Project Estimating Edition 1, Revision 0
Detailed Estimate Issued December 2001
• • • 7-7 • • •
7.5.6 Indirect Cost Estimate Reference to the pre-tender construction programme will establish the likely duration of the construction activities. This may then be used to calculate the indirect costs. Items to be considered (where not in the direct cost) include: • Site management salaries and allowances (travel, accommodation, superannuation); • Temporary facilities (offices, sheds, utilities, communications); • Labour not included within the direct cost (attendant labour, surveyors); • Plant not included within the direct cost (float to and from site, scaffolding); • Consumable tools and equipment; • Finance charges, legal fees, insurances & excesses, security bonds.
Special attention should be paid to certain items, to ensure adequate allowance is made for: • Design fees and other consultant costs (in the case of a design and construct delivery mechanism); and • The contractors allowance for non-recoverable escalation (dependent upon the commercial delivery strategy).
7.5.7 Contractors overheads, risk and margin To the sum of the indirect cost and the direct cost (“cost”) must be added the contractors overheads, risk and margin. Overheads refers to the contractors home office (corporate) overheads. In the absence of any other data, 5% of the cost should be allowed. Risk refers to the contractors allowance for its perceived net risk (after consideration of all risks and opportunities) in the project.
7-8
• • • • • •
Chapter 7
RTA Project Estimating Issued December 2001
Edition 1, Revision 0
Depending on the commercial strategy of the project, risks and opportunities may include: • • • • • •
Design risk; Quantities risk; Rates risk; Errors & omissions risk; Market risk; etc.
In the absence of any other data, an amount in the range of 3% (schedule of rates delivery method) to 10% (design & cosntruct delivery method) of the cost should be allowed. Profit is the amount that the contractor anticipates it will make in profit after all costs have been paid. In the absence of any other data, an amount in the range of 3% (competitive market) to 5% of the cost should be allowed.
7.5.8 Project Development Costs Project Devlopment costs are defined in Chapter 4. At the time of preparation of a Detailed Estimate, these costs have probably been incurred and may be determined from the project ledger.
7.5.9 Detailed Investigation and Design Costs Detailed investigation and Design Costs are defined in Chapter 4. At the time of preparation of a Detailed Estimate, these costs have mostly been incurred and may be determined from the project ledger. However, allowance must be made for the remaining costs.
7.5.10 Property Acquistion Costs Property acquisition costs are defined in Chapter 4. Property acquisition costs must be obtained from RTA’s Property Section.
RTA Project Estimating Edition 1, Revision 0
Detailed Estimate Issued December 2001
• • • 7-9 • • •
Allowances must be made for known property adjustments.
7.5.11 Handover Costs Handover costs are defined in Chapter 4. A detailed estimate of these costs is to be prepared.
7.5.12 Risk & Opportunity Issues of risk and opportunity are considered in Chapter 3. Some of the available software for use in quantification of risk and opportunity is listed in Chapter 10.3.
It is mandatory that a risk analysis be prepared for detailed cost estimates.
7.5.13 Contingency Contingency is considered in Chapter 3. Appropriate contingencies must be added to each component of the project estimate. At detailed estimate stage, contingencies in the range of 10% to 20% are appropriate. Contingencies outside this range must be justified.
7.6 Review Prior to commencement of the Concurrence, Approval and Acceptance procedure, the Project Manager should arrrange a review of the estimate. This should follow a structured format and be documented. A sample estimate review sheet is attached at Appendix 7.5.
• •
7-10 ••
• •
Chapter 7
RTA Project Estimating Issued December 2001
Edition 1, Revision 0
7.7 Concurrence, Approval and Acceptance All detailed estimates are the subject of Concurrence, approval and acceptance. Responsibilities are detailed in Chapter 2. The procedure is datailed in the following charts:
RTA Project Estimating Edition 1, Revision 0
Detailed Estimate Issued December 2001
• • • 7-11 • • •
PMS-PR-P-91: Procedure for Preparation, Concurrence, Approval and Acceptance of an Estimate of Cost - Sheet 1 of 2 PROCESS MAP
Project Manager
Start * *
Plans
*
Project Manager
List Key Assumptions
Project Manager/Client Representative
Project Manager
Project Manager
Strategic - Street Plan or Topographical Map showing alignment, Major Utilities - visible/known Concept - Longitudinal Section, Critical Sections. Typical Cross Sections (Cut/Fill), Most Utilities. Detailed - Full set of plans including longitudinal section, cross sections, Utilities locations clearly marked.
For Strategic, Concept, Detailed Estimate the following needs to be considered:
Scope
* * * * * * * * * * * * *
Limit of work, Design Standards, Section Staging, No. of lanes, widths (cross sections) Pavement, Newor rehab, Deviation, Property affect, Physical constraints, Environmental constraints, Statutory impediments, Geotech, Unusual features.
*
For all types of estimates use standard work breakdown structure in Table 3.1 of Project Management Guidelines "Estimating, Scope and Cost Control for Development Projects". Refer to Clause 5.2, 5.3, and 5.4 RTA Estimating Manual. Consider known risks, staging, constructabliity, OHS&R, traffic management and other issues
List Known Risks
Prepare Estimate in standard format
Project Manager
Provide Reality Checks
Project Manager/Senior Project Manager
Sign Off (preparation)
Project Manager
Is Estimate of Cost over $20M, $10Mfor Federally funded or for a complex project ?
*
Check with similar projects in comparable dollars * $/m3 earthwork * $/m2 Pavement * $/ lane km
NO
Submit estimate for approval: Section Manager <$5m Branch/Regional Manager >5m Information to be submitted with the estimate for a concurrence check: * Estimate Type * Plans * Scope * Key assumptions * Known risks * Reality check
YES Project Manager
Submit estimate for concurrence of General Manager, PMO
A
B
C
D
• •
7-12 ••
• •
Chapter 7
RTA Project Estimating Issued December 2001
Edition 1, Revision 0
PMS-PR-P-91: Procedure for Preparation, Concurrence, Approval and Acceptance of an Estimate of Cost - Sheet 2 of 2 PROCESS MAP
A
B
C
D
Project Manager to revise estimate / details
Estimator, PMO
* Log receipt of estimate * Is supporting information complete and amount of estimate acceptable ?
NO
YES Estimator, PMO
General Manager, PMO
Estimator, PMO
Sign Off (Concurrence Check)
Sign Off (Concurrence)
Return estimate and supporting information with GM, PMO Concurrence
Project Manager
Submit estimate for approval Section Manager <$5m Branch/Regional Manager $5m - $50m Director, Client Services > $50m
Client Representative
Is estimate consistent with project scoping and available funding ?
NO
YES Client Representative
Client
Submit estimate to Client for acceptance
*Estimate accepted * Project Budget set or revised
Appendix 7.6 contains a sample Detailed Cost Estimate Report submitted for Concurrence, Acceptance and Approval. FINISH RTA Project Estimating Edition 1, Revision 0
Detailed Estimate Issued December 2001
• • •7-13 • • •
Appendix 7.6 contains a sample detailed estimate report, to be submitted for concurrence, approval and acceptance of the detailed cost estimate. Appendix 7.7 contains the Verfification Checklist, to be submitted for concurrence, approval and acceptance of the detailed cost estimate. Appendix 7.8 contains the Estimate Approval and Acceptance form to be submitted for concurrence, approval and acceptance of the detailed cost estimate.
• •
7-14 ••
• •
Chapter 7
RTA Project Estimating Issued December 2001
Edition 1, Revision 0
A
P P E N D I X
7.1
SAMPLE COST ESTIMATE SCOPE
CHAPTER0
• • • • • •
(This page intentionally left blank)
• • • • • •
DETAILED ESTIMATE SCOPE
MR 635 – OLD WINDSOR ROAD AND MR184 - WINDSOR ROAD SUNNYHOLT ROAD TO MERRIVILLE ROAD STANHOPE GARDENS
MR 635 - OLD WINDSOR ROAD AND MR184 - WINDSOR ROAD SUNNYHOLT ROAD TO MERRIVILLE ROAD DETAILED ESTIMATE SCOPE
CONTENTS 1
Summary ................................................................................................................1
2
Scope......................................................................................................................1
3
Key assumptions ....................................................................................................3
MR 635 - OLD WINDSOR ROAD AND MR 184 - WINDSOR ROAD SUNNYHOLT ROAD TO MERRIVILLE ROAD DETAILED ESTIMATE SCOPE 1 SUMMARY A detailed estimate is to be prepared for the Project. The estimate will be based on the Detailed Design (part complete) dated February 2001, Concept Design dated January 2001 and draft Review of Environmental Factors (REF) dated December 2000.
2 SCOPE The following information provides a description of the scope of work: Location The Project is located between the Sunnyholt Road on Old Windsor Road and 300m north of Merriville Road on Windsor Road. It is located within both the City of Blacktown (western side) and Baulkham Hills Shire (eastern side). ROADLOC Reference Old Windsor Road
Start: 0000635/0120/A/0.150 Finish: 0000635/0120/A/1.950
Windsor Road
Start: 0000184/0230/A/0.000 Finish: 0000184/0230/A/0.782
Limits of Work The work extends from the Old Windsor Road / Sunnyholt Road intersection and extends northwards along Old Windsor Road and then Windsor Road to 300m north of the intersection of Windsor Road and Merriville Road. Length: 2,700m. The work is shown on the Concept Design Plan attached in Appendix B. Design Drawings Concept Drawing No.0635.040.CD.0001 (attached to the REF) Detail Design Drawing 0635.040.RC.2501 (Sunnyholt Road to Caddies Creek) * Note: Detail Design of the next section from Caddies Creek to north of Merriville Road is not yet complete.
Page 1
Type of Construction Reconstruction and widening on a new and existing alignment, with the Old Windsor Road portion being on new alignment slightly to west of existing and the Windsor Road portion being widened on the existing Windsor Road alignment. Cross Section & Design Divided carriageway with two 3.25m wide lanes in each direction along Old Windsor Road and then three 3.25m wide lanes in each direction from 200m south of the Old Windsor Road / Windsor Road intersection to the northern limit of the work. A shoulder, 1.5m wide is provided on each carriageway on Old Windsor Road plus a 1.5m verge in fill areas or a 1.0m SO gutter in cut areas. Median width is 4.5m minimum up to 9.0m. On Windsor Road a 1.5m shoulder has been allowed in the southbound direction along with 0.7m wide SA kerb and gutter on both sides. Turn lanes of 3.0m are provided at the Samantha Riley Drive, Windsor Road and Merriville Road intersections. Provision for double right turns is incorporated at all intersections plus a double left turn out of Samantha Riley Drive (east) into Old Windsor Road (south) and Windsor Road (south) into Windsor Road (east) A 3.0m off road shared pedestrian / cycle path has been provided on the western side of the new road. New traffic signals are to be provided at the Samantha Riley Drive / Old Windsor Road and Old Windsor Road / Windsor Road intersections. Reconstruction of existing traffic signals is to be undertaken at the Merriville Road / Windsor Road intersection. Pavement Design The pavement design is 185mm of asphalt over 240mm of lean mix concrete over 300mm of select material zone. Major Structures A 14m extension to an existing 5 cell box culvert over Caddies Creek on Old Windsor Road forms part of the work. Property Affected Property acquisition requirements are outlined in Appendix C of the Concept Engineering Design Report. Acquisitions are required for 4 properties along the Windsor Road section of the project: Villaworld and the James Ruse Hotel on the west and the Muir property and Sydney Water property on the east. Combined acquisitions for the road widening and transitway project are required to the north of the Old Windsor Road / Windsor Road intersection on the eastern side (Muir and Sydney Water properties). Only costs associated with the road widening will be included in the estimate.
Page 2
Public Utilities The public utility impacts are outlined in the Public Utility Impact Report. Potential impacts are on overhead electrical services of Integral Energy, underground watermains of Sydney Water (generally road crossings), underground gas mains and a regulator of AGL and major underground telecommunications cables of Telstra and Optus. The Telstra cables are particularly significant coming out of the Kellyville exchange with 2 separate 2400 pair cables, one on each side of the road, plus optical fibre and smaller cable is being affected. Physical Constraints •
Heritage section of Old Windsor Road on eastern side of corridor
•
Prescribed dam upstream of Caddies Creek on western side of corridor
•
Stanhope Gardens residential subdivision on western side of corridor
•
Trunk water, gas and telecommunications utility services along western side of corridor.
•
Existing Old Windsor and Windsor Roads and the need to maintain traffic flow.
•
Commercial businesses along Windsor Road between Old Windsor Road and Merriville Road (eastern side)
•
Commercial businesses along Windsor Road adjacent to Merriville Road intersection.
Environmental Constraints •
A number of heritage sites are present in the area, in particular sections of the existing Old Windsor Road and historic boundary markers.
•
Effects of noise and vibration on nearby residences
•
Sensitivity of the creek and watercourses areas to development
•
Need to maintain or improve the visual amenity along the upgraded route
Geotechnical Issues •
The ground conditions, particularly at creek areas, may be susceptible to poor subsurface conditions leading to significant quantities of unsuitable earthworks material.
•
Poor existing subgrade will require importation of select and upper zone of formation material to provide a suitable foundation for pavement layers.
3 KEY ASSUMPTIONS/COMMENTS •
The project will be undertaken in two adjoining construction packages roughly each of 1.3km.
•
Utility adjustments can be undertaken in advance of roadworks, particularly on the northern contract
•
Property acquisitions, or, initially at least, leases over land, will be undertaken so as to have necessary portions of land available prior to construction requirements including those for utility adjustments.
Page 3
(This page intentionally left blank)
• • • • • •
A
P P E N D I X
7.2
SAMPLE VERBAL QUOTATION RECORD
CHAPTER0
• • • • • •
(This page intentionally left blank)
• • • • • •
QUOTATION RECEIVED BY TELEPHONE
Firm: .................................................................... Contact: .............................. Phone No.: ............................... Job:
.......................................................................................................................................................................
Service / Goods: ...................................................................................................................................................... Lump sum $ ......................................................
Included: Item No
Time for Completion: ..........................................................
............................................................................................................................................................. Description
EXCLUSIONS / QUALIFICATIONS:
Unit
Quantity
Rate
$
_______________________________________________________
_________________________________________________________________________________________ _________________________________________________________________________________________ _________________________________________________________________________________________ _________________________________________________________________________________________ Quotation received by: .............................................................................................................................................. /
/ 200
Time:
AM/PM
(This page intentionally left blank)
• • • • • •
A
P P E N D I X
7.3
SAMPLE SITE VISIT CHECKLIST
CHAPTER0
• • • • • •
(This page intentionally left blank)
• • • • • •
Site Visit Checklist & Record Project
:
Tender No :
Location
:
Visit Date :
1. ACCESS TO SITE a) b) c) d) e)
Nearest railhead Nearest port Nearest airport Nearest centre or town Access roads to site i) Existing roads ii) New temporary roads required iii) Cost of new work f) Limitations – load limits, clearances, etc
2. NATURE OF SITE a) b) c)
General description Altitude Weather and climate i) Rainfall ii) Temperature iii) Winds iv) Seasons and storm exposure d) River information i) Normal level ii) Normal velocity iii) Flood levels and frequencies iv) Maximum flood velocity v) Debris vi) Damage potential
Site Visit Checklist.doc
Important See Comment
Check Item
Organisation
Not Significant
Name
Not Applicable
Attended By :
Name
Comments
/
/
Organisation
e)
Tidal Information i) Normal L.W./H.W./Range ii) Drainage iii) Tidal velocity/Sea conditions f) Geotechnical Conditions i) Soli/rock types ii) Drainage iii) Preparation for temporary roads iv) Water table level v) Borehole information g) Access roads to site i) Natural obstructions ii) Structures iii) Overhead services iv) Underground services h) Safety/Health Hazard i) Asbestos ii) Potential air/water pollution iii) Fire hazard iv) Unsound existing structure i) Environmental Protection 3.
TEMPORARY WORKS & UTILITIES a) Clearing and preparation required i) Clearing ii) Cut/Fill iii) Fencing iv) Temporary roads v) Diversion of services vi) Cofferdams, river diversion, etc. b) Locations for sheds, working areas, etc. c) Fresh water i) Mains supply available ii) Authority iii) Reticulation and connection costs iv) Charges v) Other supply d) Electricity i) Mains supply available ii) Authority iii) Voltage iv) Max. load v) Reticulation and connection costs vi) Charges e) Telephone i) Availability ii) Connection costs Site Visit Checklist.doc
Important See Comment
Not Significant
Check Item
Not Applicable
Site Visit Checklist & Record Comments
f)
Sewer i) Availability ii) Authority iii) Reticulation and connection costs iv) Port-a-loo service costs
4. a)
MATERIALS AND SERVICES Temporary materials and consumables Hard filling Soft filling Road base Timber scantlings Piles and rounds Plywood Structural steel Petrol Fuel oil Other Permanent materials –
b)
Concrete
-
Coarse aggregate Fine aggregate Bulk cement Bagged cement Ready mix
Other c) Services and facilities available Local suppliers Workshops Fabricators Public transport Plant hire Road transport Rain transport d) Transport costs to site from appropriate centre i) Road - materials - sheds and general plant - special plant ii) Rail - personnel - materials - sheds and general plant - special plant iii) Sea - materials - sheds and general plant - special plant
Site Visit Checklist.doc
Important See Comment
Not Significant
Check Item
Not Applicable
Site Visit Checklist & Record Comments
iv) 5. a)
b) c) d) e) f) g)
h)
i)
j)
Air
- personnel - parcels
LABOUR Availability
- tradesman - labourers - plant operators Quality and reliability Union activity Appropriate awards Over award payments and site allowances Other current projects in area Board and lodgings for imported labour i) Availability and location ii) Standard iii) Cost Camp site if required i) Location ii) Cost of land iii) Clearing required iv) Services available v) Food costs vi) Catering contractors Transport facilities nearest centre to site i) Availability and frequency ii) Mileage from centre to closest point iii) Distance closest point to site iv) Cost of fares Staff accommodation i) Rent if available ii) purchase
Notes:
Site Visit Checklist.doc
Important See Comment
Not Significant
Check Item
Not Applicable
Site Visit Checklist & Record Comments
A
P P E N D I X
7.4
SAMPLE WORK BREAKDOWN STRUCTURE
CHAPTER0
• • • • • •
(This page intentionally left blank)
• • • • • •
EXAMPLE WORK BREAKDOWN STRUCTURE FOR A DEVELOPMENT PROJECT Note: This structure is taken down to subjob level. Job
1. Project Development
2. Detailed Investigation and Design
3. Property Acquisition
Subjobs
- Route Selection by SKM Pty Ltd - Advice from other Government Agencies - Prepare EIS by Maunsells -Acid Soil Investigation -UNSW - Technical Input by Project Team - Acid Soil Peer Review-UTS - Concept Review by RTA Operations - Prepare Representations Report, Connell Wagner - Project Management by PHO - Project Estimating by PMO - Client Representation by PHO
Subjob Component Code
Service Competition Category
C C C C C C C C
EC ACQUT EC EC RTAD EC RTAB EC
PC PC MC
RTAB RTAD RTAD
D D D D D D D D D D D
EC EC EC ACQUT EC RTAB EC EC RTAD EC RTAD
- Geotechnical Investigation by ETEC - Hydraulics/Hydrology by Water Pty/Ltd - Koala Monitoring -Aus. Museum - Advice from other Government Agencies - Public Utility Search by Seek - Roadworks Design, RTA Operations - Bridgeworks Design by Maunsells - Design Review by Kinhills - Technical Input by Project Team - Prepare Project EMP by Acacia - Prepare Contract Documents, Northern Region - Road Safety Audits by Northern Region - Prepare detailed estimate by Northern Region - Project Management by Northern Region - Client Representation by PHO
D PD
RTAD RTAD
PD MD
RTAD RTAD
- Property Valuations by VG - Cadastral Survey by Pointed Pty Ltd - Purchase A J King Property - Purchase Betters Property - Demolition of Jack Property by Acme - Project Management by Hunter Region - Client Representation by PHO
V V A A A PA MA
ACQUT EC ACQUT ACQUT EC RTAD RTAD
U U U PU MU
ACQUT ACQUT ACQUT RTAB RTAD
4. Public Utility Adjustments - Telstra Adjustments - Electricity by Energy Australia - Water/Sewerage by Byron Council - Project Management by PMS - Client Representation by PHO
Job
Subjobs
Subjob Component Code
Service Competition Category
5. Bridge Construction
- Y River Bridge by Fernandes - 2 Creek Bridge by RTA Hunter Region - Technical Advice, Bridge Branch - Review of EMP by Acacia - Project Management by PMS - Site management & Surveillance by PED - Client Representation by PHO
I I I I PI PS MI
EC RTAB RTAD EC RTAD EC RTAD
6. Roadwork Construction
- Roadworks by Big Contractor Pty Ltd - Technical Advice - Pavement Branch - Demolition of Jack property by Acme - Systems Auditing by Project Team - Project Management by PMS - Construction Surveillance by PMS - Site management & Surveillance by PED - Client Representation by PHO - Decision Report Audit by PHO - Refurbish Old Network by Council - Project Data & Reporting by CMP - Prepare Operations EMP by Acacia - Project Management by PMS - Client Representation by PHO
I I I PI PI PS PS MI MI O H H PH MH
EC RTAD EC RTAB RTAB RTAB EC RTAD RTAD LGF RTAB EC RTAB RTAD
7. Handover
A
P P E N D I X
7.5
SAMPLE ESTIMATE REVIEW SHEET
CHAPTER 0
• • • • • •
(This page intentionally left blank)
• • • • • •
Estimate Review
Project Name:
Review Date:
/
/
Attendance at Review Name
Position/Role in Estimate
Name
Position/Role in Estimate
CHECKLIST
Ref
Descritption
1
Design
2.
Construction Method - Planning - sequencing - temporary work
3.
Programme - key dates - critical activities - contingency
4.
Direct Work Cost Estimate
5.
Indirect Cost Estimate
6.
Key indicators - major quantities - productivity
7.
Resources - availability - cost
Estimate Summary
8.
9.
Material Suppliers
Action
Ref
OK Action – See Minutes Notes – See Minutes OK Action – See Minutes Notes – See Minutes OK Action – See Minutes Notes – See Minutes
10.
Subcontractors
Description
11.
Major Plant - types - rates
12.
Temporary Works - design detail - costing of
OK Action – See Minutes Notes – See Minutes OK Action – See Minutes Notes – See Minutes OK Action – See Minutes Notes – See Minutes
13.
Provisional Sums/Dayworks
Action **
OK ** Action-See Minutes ** Notes – See Minutes ** OK ** Action – See Minutes ** Notes – See Minutes ** OK ** Action – See Minutes ** Notes – See Minutes **
OK Action – See Minutes ** Notes – See Minutes ** OK ** Action – See Minutes ** Notes – See Minutes ** OK ** Action – See Minutes ** Notes – See Minutes **
14.
Commercial
15.
Risk and Opportunity Analysis
OK Action – See Minutes Notes – See Minutes
16.
Documents to be submitted
OK Action – See Minutes Notes – See Minutes
17.
OK Action – See Minutes Notes – See Minutes
18.
**
OK Action – See Minutes ** Notes – See Minutes **
Clarifications and Qualifications
**
OK Action – See Minutes ** Notes – See Minutes **
Final Adjustments
**
OK Action – See Minutes ** Notes – See Minutes **
Estimate Review
Notes/Actions Ref. No.
Minutes/Actions
By Whom/When
A
P P E N D I X
7.6
SAMPLE DETAILED ESTIMATE REPORT
CHAPTER0
• • • • • •
(This page intentionally left blank)
• • • • • •
DETAILED ESTIMATE REPORT
MR 635 – OLD WINDSOR ROAD AND MR184 - WINDSOR ROAD SUNNYHOLT ROAD TO MERRIVILLE ROAD STANHOPE GARDENS
MR 635 - OLD WINDSOR ROAD AND MR184 - WINDSOR ROAD SUNNYHOLT ROAD TO MERRIVILLE ROAD DETAILED ESTIMATE REPORT
CONTENTS DETAILED ESTIMATE REPORT................................................................................. CONTENTS..................................................................................................................... DETAILED ESTIMATE REPORT................................................................................. 1
Summary ................................................................................................................1
2
Scope......................................................................................................................1
3
Key assumptions ....................................................................................................3
4
Risk contingency assessment.................................................................................4
5
Estimating process .................................................................................................4
6
Reality check..........................................................................................................4
7
Construction risk assessment .................................................................................5
8
Peer review.............................................................................................................5
Appendix A – Detailed Estimate, Estimate Summary and Cash Flow Appendix B – Concept Design Plan
MR635 Old Windsor Road & MR184 Windsor Road - Suunnyholt Road to Merriville Road - Detailed Estimate Report
MR 635 - OLD WINDSOR ROAD AND MR 184 - WINDSOR ROAD SUNNYHOLT ROAD TO MERRIVILLE ROAD DETAILED ESTIMATE REPORT 1 SUMMARY The estimated cost of the Project is $32 million in 2000/2001 financial year dollars or $33 million in out turn dollars. See Appendix A for the Estimate Summary, Subsidiary Sheets and Cash Flow Table. This is a Detailed Estimate. The estimate is based on the Detailed Design (part complete) dated February 2001, Concept Design dated January 2001 and draft Review of Environmental Factors (REF) dated December 2000.
2 SCOPE The following information provides a description of the scope of work: Location The Project is located between the Sunnyholt Road on Old Windsor Road and 300m north of Merriville Road on Windsor Road. It is located within both the City of Blacktown (western side) and Baulkham Hills Shire (eastern side). ROADLOC Reference Old Windsor Road
Start: 0000635/0120/A/0.150 Finish: 0000635/0120/A/1.950
Windsor Road
Start: 0000184/0230/A/0.000 Finish: 0000184/0230/A/0.782
Limits of Work The work extends from the Old Windsor Road / Sunnyholt Road intersection and extends northwards along Old Windsor Road and then Windsor Road to 300m north of the intersection of Windsor Road and Merriville Road. Length: 2,700m. The work is shown on the Concept Design Plan attached in Appendix B. Design Drawings Concept Drawing No.0635.040.CD.0001 (attached to the REF) Detail Design Drawing 0635.040.RC.2501 (Sunnyholt Road to Caddies Creek) * Note: Detail Design of the next section from Caddies Creek to north of Merriville Road is not complete at the time of completion of the estimate. DtEsRpt.doc
Page 1
27/03/01
MR635 Old Windsor Road & MR184 Windsor Road - Suunnyholt Road to Merriville Road - Detailed Estimate Report
Type of Construction Reconstruction and widening on a new and existing alignment, with the Old Windsor Road portion being on new alignment slightly to west of existing and the Windsor Road portion being widened on the existing Windsor Road alignment. Cross Section & Design Divided carriageway with two 3.25m wide lanes in each direction along Old Windsor Road and then three 3.25m wide lanes in each direction from 200m south of the Old Windsor Road / Windsor Road intersection to the northern limit of the work. A shoulder, 1.5m wide is provided on each carriageway on Old Windsor Road plus a 1.5m verge in fill areas or a 1.0m SO gutter in cut areas. Median width is 4.5m minimum up to 9.0m. On Windsor Road a 1.5m shoulder has been allowed in the southbound direction along with 0.7m wide SA kerb and gutter on both sides. Turn lanes of 3.0m are provided at the Samantha Riley Drive, Windsor Road and Merriville Road intersections. Provision for double right turns is incorporated at all intersections plus a double left turn out of Samantha Riley Drive (east) into Old Windsor Road (south) and Windsor Road (south) into Windsor Road (east) A 3.0m off road shared pedestrian / cycle path has been provided on the western side of the new road. New traffic signals are to be provided at the Samantha Riley Drive / Old Windsor Road and Old Windsor Road / Windsor Road intersections. Reconstruction of existing traffic signals is to be undertaken at the Merriville Road / Windsor Road intersection. Pavement Design The pavement design is 185mm of asphalt over 240mm of lean mix concrete over 300mm of select material zone. Major Structures A 14m extension to an existing 5 cell box culvert over Caddies Creek on Old Windsor Road forms part of the work. Property Affect Property acquisition requirements are outlined in Appendix C of the Concept Engineering Design Report. Acquisitions are required for 4 properties along the Windsor Road section of the project: Villaworld and the James Ruse Hotel on the west and the Muir property and Sydney Water property on the east. Combined acquisitions for the road widening and transitway project are required to the north of the Old Windsor Road / Windsor Road intersection on the eastern side (Muir and Sydney Water properties). Only costs associated with the road widening have been included in this estimate.
DtEsRpt.doc
Page 2
27/03/01
MR635 Old Windsor Road & MR184 Windsor Road - Suunnyholt Road to Merriville Road - Detailed Estimate Report
Public Utilities The public utility impacts are outlined in the Public Utility Impact Report. Potential impacts are on overhead electrical services of Integral Energy, underground watermains of Sydney Water (generally road crossings), underground gas mains and a regulator of AGL and major underground telecommunications cables of Telstra and Optus. The Telstra cables are particularly significant coming out of the Kellyville exchange with 2 separate 2400 pair cables, one on each side of the road, plus optical fibre and smaller cable is being affected. Physical Constraints •
Heritage section of Old Windsor Road on eastern side of corridor
•
Prescribed dam upstream of Caddies Creek on western side of corridor
•
Stanhope Gardens residential subdivision on western side of corridor
•
Trunk water, gas and telecommunications utility services along western side of corridor.
•
Existing Old Windsor and Windsor Roads and the need to maintain traffic flow.
•
Commercial businesses along Windsor Road between Old Windsor Road and Merriville Road (eastern side)
•
Commercial businesses along Windsor Road adjacent to Merriville Road intersection.
Environmental Constraints •
A number of heritage sites are present in the area, in particular sections of the existing Old Windsor Road and historic boundary markers.
•
Effects of noise and vibration on nearby residences
•
Sensitivity of the creek and watercourses areas to development
•
Need to maintain or improve the visual amenity along the upgraded route
Geotechnical Issues •
The ground conditions, particularly at creek areas, may be susceptible to poor subsurface conditions leading to significant quantities of unsuitable earthworks material.
•
Poor existing subgrade will require importation of select and upper zone of formation material to provide a suitable foundation for pavement layers.
3 KEY ASSUMPTIONS/COMMENTS •
The project will be undertaken in two adjoining construction packages roughly each of 1.3km.
•
Utility adjustments can be undertaken in advance of roadworks, particularly on the northern contract
•
Property acquisitions, or, initially at least, leases over land, will be undertaken so as to have necessary portions of land available prior to construction requirements including those for utility adjustments.
DtEsRpt.doc
Page 3
27/03/01
MR635 Old Windsor Road & MR184 Windsor Road - Suunnyholt Road to Merriville Road - Detailed Estimate Report
4 RISK CONTINGENCY ASSESSMENT Risk
Contingency
Incomplete detail design
The Project Management Note, PMN-004 recommends are contingency range for detailed estimates of 10-20%. Due to the detail design being incomplete the upper extent of this range is being adopted generally in the estimate i.e. 20%
Unsuitable ground conditions
Detailed analysis of the geotechnical reports has been undertaken by the designers in determining likely amounts of unsuitable material. The figure calculated has been increased by 50% which corresponds with approximately 10% of the earthworks cut/fill quantity.
Utility adjustments will have consequential effect requiring greater scope of work
Allow for increased contingency to 30% ($825K)
Property acquisitions may not be agreed in a timely manner
Identify timeline for acquisitions with alternative/parallel strategy for compulsory acquisitions. Also investigate leases of land prior to finalisation of acquisition
5 ESTIMATING PROCESS The quantities for the estimate were prepared by the road designers, Hyder Consulting. The estimate has been prepared using rates from similar recent projects obtained by the Project Support Officer, David Adams. The rates have been reviewed by the Project Manager, Peter Letts.
6 REALITY CHECK This Project
Cost/lane km
Earthworks rate per m3
Pavement rate per m2
2.18M
57.57
139.97
Cost/lane km
Earthworks rate per m3
Pavement rate per m2
Old Windsor Road – Norbrik to Sunnyholt
2.32M
48.48
106.63
Cowpasture Road Section 5
2.45M
45.23
100.08
Cumberland Highway
1.3M
37.02
123.00
Castlereagh Road
2.6M
53.00
105.00
Old Windsor Road / Windsor Road – Sunnyholt Road to Merriville Road Comparison Projects
Notes 1. All costs are in 2000/2001 dollars. 2. OWR/WR amounts include contingency allowance generally of 20% 3. Cumberland Highway excludes acquisitions and utility adjustments 4. Castlereagh Road includes high utility cost of $6.5M DtEsRpt.doc
Page 4
27/03/01
MR635 Old Windsor Road & MR184 Windsor Road - Suunnyholt Road to Merriville Road - Detailed Estimate Report
7 CONSTRUCTION RISK ASSESSMENT High Risk Items
Risk Response
Culvert extension at Caddies Creek delayed by poor ground or water flows
Work separated out from contract works to be undertaken as advance construction so as to isolate any potential delays
Unsuitable ground conditions
Unsuitable allowance of 10% of earthworks quantity and 20% of drainage excavation allowed in tender Schedule of Rates.
Utility adjustments may not be completed before construction commences
Include specification clauses on access to portions of the work which deal with the timing of utility adjustments and allow for their completion. Also review staging to minimise timing risk.
Access to property may not be available before construction commenced.
Include specification clauses on access to portions of the work which deal with the timing of utility adjustments and allow for their completion. Also review staging to minimise timing risk.
8 PEER REVIEW A peer review of the estimate was undertaken by Dennis Woodbridge, Project Services Manager, PMS Sydney. Prepared by
Peter Letts Project Manager PMS Sydney
DtEsRpt.doc
Page 5
27/03/01
MR635 Old Windsor Road & MR184 Windsor Road - Suunnyholt Road to Merriville Road - Detailed Estimate Report
Appendix A Detailed Estimate
DtEsRpt.doc
27/03/01
Project Estimate Summary Sheet Project: Reconstruction of Old Windsor Road/Windsor Road Sunnyholt Road to Caddies Creek - 4 lanes (1.0km), Caddies Creek to Merriville Road - 6 lanes (1.5km) Project No: 64893 Item
Estimate Type: Detail Design
Date: 27 March 2001 Estimate
Prepared by: Peter Letts
Contingency
Estimate
(excluding
% of Total
Comments/Assumptions
Estimate %
Amount
(including contingency)
$181,000 $90,200 $26,040
10% 20% 20%
$18,100 $18,040 $5,208
$199,100 $108,240 $31,248
$297,240
14%
$41,348
$338,588
$445,000 $50,500 $26,040 $150,000
20% 20% 20% 30%
$89,000 $10,100 $5,208 $45,000
$534,000 $60,600 $31,248 $195,000
$671,540
22%
$149,308
$820,848
$4,675,000
20% 20% 20% 20%
$935,000 $0 $0 $0
$5,610,000 $0 $0 $0
$4,675,000
20%
$935,000
$5,610,000
$2,785,000 $49,300
30% 20% 20%
$835,500 $9,860 $0
$3,620,500 $59,160 $0
$2,834,300
30%
$845,360
$3,679,660
$8,730,525 $7,535,220 $1,237,600 $78,120
20% 20% 20% 20% 20%
$1,746,105 $1,507,044 $0 $247,520 $15,624
$10,476,630 $9,042,264 $0 $1,485,120 $93,744
$17,581,465
20%
$3,516,293
$21,097,758
$40,000 $20,000
20% 20% 20% 20%
$0 $8,000 $4,000 $0
$0 $48,000 $24,000 $0
$60,000
20%
$12,000
$72,000
$26,119,545
21%
$5,499,309
$31,618,854
contingency) 1. Project Development 1 (a) Route/Concept/EIS or REF 1 (b) Project Management Services 1 (c) Client Representation Sub total
Draft Concept designprovided/REF almost complete
20 % of Client Rep costs for whole of project 1%
.
2. Investigation and Design 2 (a) Investigation and Design 2 (b) Project Management Services 2 (c) Client Representation 2 (d) Community Relations Sub total
stage 1 complete, stage 2 in progress 20 % of Client Rep costs for whole of project
3%
3. Property Acquisitions 3 (a) Acquire Property 3 (b) Professional Services for Property 3 (c) Project Management Services 3 (d) Client Representation Sub total
Included in 3(a) Included in 2(b)
18%
4. Public Utility Adjustments 4 (a) Adjust Utilities 4 (b) Project Management Services 4 (c) Client Representation Sub total
12%
5. Construction 5 (a) - Infrastructure - earthworks 5 (b) - Infrastructure - pavements 5 (c) - Infrastructure - structures 5 (d) - Project Management Services 5 (e) - Client Representation Sub total
Based on pavement (185mm leanmix/150mm AC)
60 % of Client Rep costs for whole of project 67%
6. Handover 6 (a) Refurbish old route 6 (b) Project data and performance 6 (c) Project Management Services 6 (d) Client Representation Sub total TOTAL
Total Amount Project Management Client Representation
Reality checks: 1. Cost/ km 2. Cost/lane km
% of Total Estimate
$1,737,120
5.5%
$156,240
0.49%
$11.71 M
2.7 km
$2.18 M
14.5 km
3. Cost/m3 earthworks
$30.42
44640 m3
4. Cost/m2 pavement
$139.97
64600 m2
5. Cost/m2 deck area (Bridges)
project estimate summary sheet.XLS summary
0%
Detailed Estimate Project: MR 635 Old Windsor Road/Windsor Road Sunnyholt Road to Merriville Road City of Blacktown Sunnyholt to Caddies Creek - 4 lanes, Caddies Creek to Merrivile - 6 lanes Item A A1 A3 A4 A5 A6 A7 A8 A9 A10 A11 A12
Description Concept Development Field survey and data acquisition Concept design Estimating and economic analysis Value management study Flora and fauna study Heritage study Noise study Environmental appraisal (EIS or REF) Environmental Assessment Report Geotechnical appraisal Misc previous costs
Unit
Rate $
Amount $
Quantity
0.57% Item Item Item Item Item Item Item Item Item Item Item Subtotal
20000 50000 0 5000 0 0 0 35000 15000 5000 51000
1 1 1 1 1 1 1 1 1 1 1
20000 50000 0 5000 0 0 0 35000 15000 5000 51000 $181,000
250000 5000 75000 40000 20000 10000 20000 20000 5000
1 1 1 1 1 1 1 1 1
250000 5000 75000 40000 20000 10000 20000 20000 5000 $445,000
3900000 75000 500000 100000 100000
1 1 1 1 1
3900000 75000 500000 100000 100000 $4,675,000
10000 200000 10000 300 600 1000 30000 30000 150000 100 1250 800 600 800 800 1000 500 30000 10000 10000
5 3 15 500 1000 500 5 1 1 40 60 60 40 40 40 40 200 1 1 1
50000 600000 150000 150000 600000 500000 150000 30000 150000 4000 75000 48000 24000 32000 32000 40000 100000 30000 10000 10000 $2,785,000
100000 20000 5000 5000
1 1 2 4
100000 20000 10000 20000 $150,000
10000 10000 5000 10000 50000 15 350 350 2500 2500
1 1 3 1 1 1080 8 8 1 1
10000 10000 15000 10000 50000 16200 2800 2800 2500 2500 $121,800
. B B1 B2 B3 B4 B5 B6 B7 B8 B9
Detail Design and Documentation Road, drainage and water quality desig Item Enviromental management plan Item Pavement design/geotech Item Detail Design - PMS/Misc Item Document preparation Item Traffic signal advice and review Item Roadscape & urban design Item Landscape design Item Signposting design Item Subtotal
1.41%
C C1 C2 C3 C4 C5
Property Affects Acquisition - previous Cadastral survey and plans Acquisition - Muir Acquisition - Villaworld Acquisition - James Ruse Hotel
D D1 D2 D3 D4 D5 D6 D7 D8 D9 D10 D11 D12 D13 D14 D15 D16 D17 D18 G1P2 G1P2
Utility Adjustments Electrical - adjust poles Sunnyholt Electrical - lighting to intersections Electrical - adjust poles Windsor Telstra - adjust 600pr Telstra - adjust 2400pr Telstra - adjust optical fibre Telstra - adjust pits Telstra - raise pit at Sam Riley Gas - adjust regulator Gas - adjust services (160mm PE) Water - road crossing (900mm) Water - road crossing (450mm) Water - road crossing (250mm) Water - road crossing (450mm) Water - road crossing (450mm) Water - road crossing (600mm) Optus - adjust cable/fibre Optus - adjust pit Protect utilities(cont 1) Protect utilities (cont 2)
E E1 E2 E3 E4
Community Relations Community consultn. for planning and dItem Community liaison during construction Item Political events (announcements and opItem Newsletters - print & deliver Item Subtotal
0.47%
F G1P1 G1P1 F2 R71P2 F4 R161P6 G36P1 G36P1 G1P1 G1P1
Preliminary Construction Site offices and facilities (cont 1) Site offices and facilities (cont 2) Project signs Property Adjustments - access road Control surveys Remove existing fencing Building condition reports (cont 1) Building condition reports (cont 2) Site monitoring - Aboriginal (cont 1) Site monitoring - Aboriginal (cont 2)
0.38%
G
Provision for Traffic
. 14.76% Item Item Item Item Item Subtotal
. 8.80% Item Item Item Metre Metre Metre No Item Item Metre Metre Metre Metre Metre Metre Metre Metre Item Item Item Subtotal
.
. Item Item No Item Item Metre Each Each Item Item Subtotal
.
Detail estimate.xls detail estimate
0.85%
G10P1 G10P2 G10P1 G10P2
Provision of signs, barriers (cont 1) Provision for traffic switches (cont 1) Provision of signs, barriers (cont 2) Provision for traffic switches (cont 2)
H R41P1 R44P1 R44P2 R44P3 R44P5 R44P6 R44P4 R49P1 R41P1 R44P1 R44P2 R44P3 R44P5 R44P6 R44P4 R49P1
Earthworks Clearing and grubbing Top soil stockpiling Earthworks - cut to fill Earthworks - import Selected sub-base Earthworks - cut to spoil Unsuitable Verges Clearing and grubbing Top soil stockpiling Earthworks - cut to fill Earthworks - import Selected sub-base Earthworks - cut to spoil Unsuitable Verges
I R11P2 R11P4 R11P5.1 R11P5.2 R11P5.3 R11P5.4 R11P5.5 R11P5.6 R11P5.7 R11P5.8 R11P5.9 R11P7.1 R11P7.2 R11P7.3 R11P7.4 R11P7.5 R11P7.6 R11P7.7 R11P7.8 R33P1 R33P2 R33P3.1 R33P3.2 R33P5 R33P8 R15P1.1 R15P1.2 R15P1.3 R15P1.4 R11P2 R11P4 R11P5.1 R11P5.2 R11P5.3 R11P5.4 R11P5.5 R11P5.6 R11P5.7 R11P5.8 R11P5.9 R11P7.1 R11P7.2 R11P7.3 R11P7.4 R11P7.5 R11P7.6 R11P7.7 R11P7.8 R33P1 R33P2 R33P3.1 R33P3.2 R33P5 R33P8 R15P1.1 R15P1.2 R15P1.3 R15P1.4 I1
Drainage Excavate for stormwater pipes/pits Unsuitable Pipes - 225 dia Pipes - 375 dia Pipes - 450 dia Pipes - 525 dia Pipes - 600 dia Pipes - 675 dia Pipes - 750 dia Pipes - 825 dia Pipes - 900 dia Gully pit S01 Gully pit SAS Gully pit SA2 Gully pit SA3 Median pit Gully pit SF Headwalls Centrifugal drop structure Excavate for trench drains Flat batter outlets Corrugated drainage pipe - 100mm Slotted filter strip Type S sand filter material Cleanouts K & G Type SA K & G Type SF K & G Type SO K & G Type SM Excavate for stormwater pipes/pits Unsuitable Pipes - 225 dia Pipes - 375 dia Pipes - 450 dia Pipes - 525 dia Pipes - 600 dia Pipes - 675 dia Pipes - 750 dia Pipes - 825 dia Pipes - 900 dia Gully pit S01 Gully pit SAS Gully pit SA2 Gully pit SA3 Median pit Gully pit SF Headwalls Centrifugal drop structure Excavate for trench drains Flat batter outlets Corrugated drainage pipe - 100mm Slotted filter strip Type S sand filter material Cleanouts K & G Type SA K & G Type SF K & G Type SO K & G Type SM Caddies Creek Culvert
Item Item Item Item Subtotal
100000 35000 100000 35000
1 1 1 1
100000 35000 100000 35000 $270,000
8000 18 20 35 50 30 35 80 8000 18 20 35 50 30 35 80
6.6 12830 11000 8500 7920 1500 1500 1500 8.8 15000 16650 5290 13440 1700 1700 1500
52800 230940 220000 297500 396000 45000 52500 120000 70400 270000 333000 185150 672000 51000 59500 120000 $3,175,790
85 85 125 135 155 190 200 215 235 245 260 2000 2000 2100 2300 1800 2000 2000 120000 35 270 12 15 45 150 45 30 45 25 85 85 125 135 155 190 200 215 235 245 260 2000 2000 2100 2300 1800 2000 2000 120000 35 270 12 15 45 150 45 30 45 25 400000
3790 750 55 715 55 145 75 280 215 70 275 45 1 4 2 8 2 2 1 310 2 195 5100 215 150 285 2630 1710 140 3790 750 55 715 55 145 75 280 215 70 275 45 1 4 2 8 2 2 1 330 2 200 5450 230 185 2390 2940 0 125 1
322150 63750 6875 96525 8525 27550 15000 60200 50525 17150 71500 90000 2000 8400 4600 14400 4000 4000 120000 10850 540 2340 76500 9675 22500 12825 78900 76950 3500 322150 63750 6875 96525 8525 27550 15000 60200 50525 17150 71500 90000 2000 8400 4600 14400 4000 4000 120000 11550 540 2400 81750 10350 27750 107550 88200 0 3125 400000
. 10.03% Ha Cu M Cu M Cu M Cu M Cu M Cu M Cu M Ha Cu M Cu M Cu M Cu M Cu M Cu M Cu M Subtotal
.
Detail estimate.xls detail estimate
10.93% Cu M Cu M Metre Metre Metre Metre Metre Metre Metre Metre Metre Each Each Each Each Each Each Each Each Cu M Each Metre Metre Cu M Each Metre Metre Metre Metre Cu M Cu M Metre Metre Metre Metre Metre Metre Metre Metre Metre Each Each Each Each Each Each Each Each Cu M Each Metre Metre Cu M Each Metre Metre Metre Metre Item
I2
RHIC Culvert
J R82P1 R82P2 R82P3 R101P1 R116P3.1 R116P3.2 R116P3.3 R116P6 R173P1.1 R173P1.2 R82P1 R82P2 R82P3 R101P1 R116P3.1 R116P3.2 R116P3.3 R116P6 R173P1.1 R173P1.2 J1
Pavements Leanmix subbase Finish & cure subbase Surface debonding Cold Milling - 40mm deep AC20 - 70mm deep AC20 - 70mm deep AC14 - 45mm deep AC20 Footpath - 75mm thick Median & Misc paving - 100mm thick Leanmix subbase Finish & cure subbase Surface debonding Cold Milling - 40mm deep AC20 - 70mm deep AC20 - 70mm deep AC14 - 45mm deep AC20 Footpath - 75mm thick Median & Misc paving - 100mm thick AC overlay by Asset
K G1P5
Structures Retaining walls - temporary
M G36P2 R1P1 R1P3 R1P6 R162P1 R162P2 R162P4 R162P6 R162P9 R162P10 R162P20 G36P2 R1P1 R1P3 R1P6 R162P1 R162P2 R162P4 R162P6 R162P9 R162P10 R162P20
Environmental Facilities Site Monitoring Sedimentation control basin Sedimentation control trap Removal of sediment traps Spray weeds with herbicide Retopsoiling less than 3 to 1 batter Seed drilling Retopsoiling more than 3 to 1 batter Hydroseeding Straw mulching Watering Site Monitoring Sedimentation control basin Sedimentation control trap Removal of sediment traps Spray weeds with herbicide Retopsoiling less than 3 to 1 batter Seed drilling Retopsoiling more than 3 to 1 batter Hydroseeding Straw mulching Watering
N R131P1 R131P2 R132P1 R132P2.1 R132P2.2 R132P3 R132P5 R132P8.1 R132P8.2 R145P5 R145P6 R141P15 R142P2 R142P3 R143P1 RS10P1 RS10P2 G1P4 R131P1 R131P2 R132P1 R132P2.1 R132P2.2 R132P3 R132P5 R132P8.1 R132P8.2 R145P5
Traffic Management and Safety Install guide posts Remove guide posts Remove safety barriers Remove TT terminals Remove MELT terminals Post & rail safety barriers Wire rope safety barrier Construct MELT terminal Construct TT terminal Pavement markings - lines Pavement markings - transverse Pavement markings - symbols Install raised pavement markers Remove raised pavement markers Signposting Excavation for RTA cableways Install conduits for cableways Traffic Signals Install guide posts Remove guide posts Remove safety barriers Remove TT terminals Remove MELT terminals Post & rail safety barriers Wire rope safety barrier Construct MELT terminal Construct TT terminal Pavement markings - lines
Item Subtotal
460000
1
460000 $3,462,095
170 5 4 10 20 20 15 310 35 50 170 5 4 10 20 20 15 310 35 50 203000
5940 24770 24770 1590 24480 24490 24950 64 4050 1570 10300 42925 42925 1590 36615 39625 39625 0 3520 1855 1
1009800 123850 99080 15900 489600 489800 374250 19840 141750 78500 1751000 214625 171700 15900 732300 792500 594375 0 123200 92750 203000 $7,533,720
100
15
1500 $1,500
20000 15000 150 60 1 5 4 5 2 2 1500 20000 15000 150 60 1 5 4 5 2 2 1500
1 1 62 62 23170 22660 22660 515 515 515 1 1 1 62 62 23170 22660 22660 515 515 515 1
20000 15000 9300 3720 23170 113300 90640 2575 1030 1030 1500 20000 15000 9300 3720 23170 113300 90640 2575 1030 1030 1500 $562,530
100 50 15 250 350 85 120 3500 2000 3 35 35 6 3 500 35 55 150000 100 50 15 250 350 85 120 3500 2000 3
25 25 100 2 2 55 1050 1 1 8340 110 11 415 20 35 515 2440 1 25 25 100 2 2 55 1050 1 1 8340
2500 1250 1500 500 700 4675 126000 3500 2000 25020 3850 385 2490 60 17500 18025 134200 150000 2500 1250 1500 500 700 4675 126000 3500 2000 25020
.
.
23.79% Cu M Sq M Sq M Sq M Sq M Sq M Sq M Cu M Sq M Sq M Cu M Sq M Sq M Sq M Sq M Sq M Sq M Cu M Sq M Sq M Item Subtotal 0.00% Sq M Subtotal 1.78% Item Each Each Each Sq M Sq M Sq M Sq M Sq M Sq M Item Item Each Each Each Sq M Sq M Sq M Sq M Sq M Sq M Item Subtotal
.
Detail estimate.xls detail estimate
3.59% Each Each Metre Each Each Metre Metre Each Each Metre Sq M Sq M Each Each Each Cu M Metre Each Each Each Metre Each Each Metre Metre Each Each Metre
R145P6 R141P15 R142P2 R142P3 R143P1 RS10P1 RS10P2 G1P4
Pavement markings - transverse Pavement markings - symbols Install raised pavement markers Remove raised pavement markers Signposting Excavation for RTA cableways Install conduits for cableways Traffic Signals
Sq M Sq M Each Each Each Cu M Metre Each Subtotal
O O1 O2
Project Finalisation Handover to asset management Item Post construction evaluations and audit Item Subtotal
0.13%
P P1 P2 P3 P4 P5 P6
Project Management Project management - concept develop Item Project management - detail design Item Project management - community liaisoItem Project management - property and util Item Project management - construction Item Project management - handover and m Item Subtotal
4.73%
Q Q1
Client Representation Overheads - Client Services DirectorateItem
0.41%
35 35 6 3 500 35 55 150000
110 11 415 20 35 515 2440 2
3850 385 2490 60 17500 18025 134200 300000 $1,138,310
10000 30000
1 1
10000 30000 $40,000
90200 50500 50600 49300 1237600 20000
1 1 1 1 1 1
90200 50500 50600 49300 1237600 20000 $1,498,200
0.005 $26,039,945
130200
.
.
.
Subtotal
$130,200
. R R1 R2 R3 R4 R5 R6 R7 R8 R9 R10 R11 R13 R14 R15 R16 R17
Contingencies Contingency - Concept development Item Contingency - Detail design and docum Item Contingency - Property affects Item Contingency - Utility adjustments Item Contingency - Community relations Item Contingency - Preconstruction activitiesItem Contingency - Provision for traffic Item Contingency - Earthworks Item Contingency - Drainage Item Contingency - Pavements Item Contingency - Structures Item Contingency - Environmental facilities Item Contingency - Traffic safety and manag Item Contingency - Project finalisation Item Contingency - Project management Item Contingency - Overheads Item Subtotal
17.35% 0.1 0.2 0.2 0.3 0.2 0.2 0.2 0.2 0.2 0.2 0.2 0.2 0.2 0.2 0.2 0.2
$181,000 $445,000 $4,675,000 $2,785,000 $150,000 $121,800 $270,000 $3,175,790 $3,462,095 $7,533,720 $1,500 $562,530 $1,138,310 $40,000 $1,498,200 $130,200
18100 89000 935000 835500 30000 24360 54000 635158 692419 1506744 300 112506 227662 8000 299640 26040 $5,494,429
. -
Project total (2000/01$)
$31,664,574
Construction total
$19,518,894
Project total (Out turn$)
$32,711,000
. .
Contract 1 - Sunnyholt Road to Caddies Creek
$7,802,712
Contract 2 - Caddies Creek to Merriville Road
$10,386,582
All dollar amounts have been rounded to the nearest $ 1000 This concept estimate is based on preliminary rates and quantities and is intended only for concept assessment, forward planning and programming purposes. The amounts are expressed in 2000/01 dollars. The out turn cost is based on inflation of 3 % per annum, and annual allocations starting in 1999/00 of $4541K, $3800K, $18000K, $5500K, $0K, $0K. The estimate is based on the assumptions that construction is by contract, weather normal, funding adequate for an efficient rate of construction Compiled 27-Mar-01
Detail estimate.xls detail estimate
MR635 Old Windsor Road & MR184 Windsor Road - Suunnyholt Road to Merriville Road - Detailed Estimate Report
Appendix B Concept Design Plan
DtEsRpt.doc
27/03/01
A
P P E N D I X
7.7
VERIFICATION CHECKLIST
CHAPTER0
• • • • • •
(This page intentionally left blank)
• • • • • •
(This page intentionally left blank)
• • • • • •
A
P P E N D I X
7.8
ESTIMATE APPROVAL AND ACCEPTANCE FORM
CHAPTER 0
• • • • • •
(This page intentionally left blank)
• • • • • •
(This page intentionally left blank)
• • • • • •
C
H A P T E R
8
PROJECT COMPLETION FEEDBACK
CHAPTER0
8.1 Summary RTA’s requirements for project completion feedback in relation to estimating are under review. In the meantime, reference should be made to the Procedure RTA-CSD-PMS-PR-P-84 entilied “PostCompletion Project Review”. A copy of the procedure is contained in Appendix 8.1
RTA Project Estimating Edition 1, Revision 0
Project Completion Feedback Issued December 2001
• • • 8-1 • • •
(This page intentionally left balnk)
2
• • • • • •
Chapter 8
RTA Project Estimating Issued December 2001
Edition 1, Revision 0
A
P P E N D I X
8.1
PROCEDURE RTA-CSD-PMS-PR-P-84
CHAPTER0
• • • • • •
(This page intentionally left blank)
• • • • • •
Post-Completion Project Review
Revision History Version 1.0 1.1
Date 4/1999 11/1999
2.0
10/2000
Document No: RTA-CSD-PMS-PR-P-84
Issue 2.0
Description
First Issue Changed to reflect revised organisational structure Changed to reflect RTA Project management Guidelines
Checked K Verma K Verma J Farrell
Approved R H Brown R H Brown
PMO
R H Brown
Page 1 of 4
Post-Completion Project Review
PURPOSE The purpose of this procedure is to describe the process of project review, which is to be undertaken upon finalisation and handover of the project.
SCOPE Applicable for all development projects undertaken by Project Management Services Branch.
OVERVIEW Post-completion project review must be undertaken for all development projects and is the responsibility of the Project Manager. The review includes a broad assessment of all aspects of the project, including: • • • •
Review of overall project outcomes against project objectives Review of the performance of contractors Self-assessment of the performance of PMS in the provision of project management services A summary of lessons learnt from the project that can be passed on to other PMS project managers.
All of these reviews should be completed by the Project Manager within 1 month of project handover.
RESPONSIBILITIES The Project Manager is responsible for undertaking and documenting each of the reviews outlined in this procedure. The Project Manager is also responsible for distributing outcomes of these reviews to the Project Management Development Manager, Project Management Office. The Project Management Development Manager, PMO is responsible for reviewing project review documentation, for initiating improvements in project delivery methodology and for distribution of project review documentation to Project Managers through PMS Learning Workshops. The Contract Development Manager, PMO is responsible for reviewing the results of contractor reviews and for initiating improvements in contract delivery The Quality and Systems Manager PMO, is responsible for initiating and managing system improvements to address issues raised as the result of project reviews.
Document No: RTA-CSD-PMS-PR-P-84
Issue 2.0
Page 2 of 4
Post-Completion Project Review
ACTIONS 1. Performance Against Project Objectives The Project Manager is responsible for undertaking a review with the Client’s Representative of overall project performance against the Client’s project objectives. These objectives may be either stated (as per the project brief) or implied, and should focus special attention upon environmental and community involvement issues. The Project Manager shall document the discussion and a copy of the review shall be issued to the Project Services Manager, and the Project Management Development Manager for information.
2. Contract Performance The Project Manager will complete a performance review of the Contractor in accordance with the standard RTA Form 517 The Project Manager will complete a performance review of Consultants and Professional Service Contractors in accordance with the standard RTA Form 550 These forms are available in RTA forms manager, located on the intranet. These forms are also built within PROMIS and linked with Contract Finalisation Reports. A copy of these reviews shall be issued to the Senior Project Manager/Project Services Manager, and the Contract Development Manager for information.
3. Management Performance The Project Manager will complete a “self-assessment” which reviews the effectiveness of PMS services for the project. This review will include: • Effectiveness of PMS systems and controls in the management of the project • Review of actual PMS project management costs against budgeted fees • Effectiveness in delivery of the project to budget and program • Breakdown of project costs usingthe Project Management Guidelines, Tables 6.1 & 6.2 in PMG-01 “Level 1 & 2 Benchmark Rates Forms”. This will be issued to the Estimating Manager, PMO to assist with furture estimates. A copy of the review shall be issued to the Project Services Manager and the Manager, PMO and will be used as a basis for ongoing business improvement.
Document No: RTA-CSD-PMS-PR-P-84
Issue 2.0
Page 3 of 4
Post-Completion Project Review 4. Learning The Project Manager will document a summary report of lessons learnt from the projects. The report should be structured under the following headings as applicable: • Objectives • Environmental Assessment • Concept Design • Detailed Design • Construction • Management • Community Involvement • Risk Management • Environmental Protection A copy of this document shall be issued to the Project Management Development Manager for dissemination of information to all PMS offices and as a basis for ongoing business improvement.
5. Learning Workshops Upon review of the above documentation the Project Management Development Manager may determine that there would be a benefit in conducting a workshop for project management staff to discuss project management issues in the form of a case study. If a workshop is held, the Project Manager will hand over all presentation materials to the Project Development Manager at completion of the workshop for inclusion in a central reference file.
QUALITY RECORDS Copies of all reports and reviews as referenced in this report are to be retained in the project file. The Project Development Manager is responsible for retaining all learning workshop training records. The Contract Development Manager is responsible for retaining all records of Contractor performance review.
REFERENCES RTA Form 550 Contractors RTA Form 517
Performance Report on Consultants and Professional Service Performance Report on Construction Industry Contractors
ATTACHMENTS for issue with this procedure Nil Document No: RTA-CSD-PMS-PR-P-84
Issue 2.0
Page 4 of 4
C
H A P T E R
9
CONTRACT VARIATIONS
CHAPTER0
9.1 Summary This section sets down the processes for the valuation of contract variations.
9.2 Contract Variations The principles utilised in the preparation of pre-contract estimates can also be adopted when assessing major variations prior to them being proposed by RTA, and in assessing variation requests from a contractor. The pricing of a variation must be prepared in a way that is explicit and consistent and which takes into account the method of construction and the circumstances and timing during which the variation occurs. A sound pricing exercise can only be performed when each operation or item is analysed into its simplest elements and the cost estimated methodically on the basis of factual information. This pre-supposes that the variation cannot be priced by reference to contract rates. The pricing of a major variation may have important and far-reaching effects. The extent of the impact that a major variation may have on a project has to be considered and taken into account and reflected in the final value of the variation. The most frequent consequence of the introduction of contract variations is that the contractor will make a claim for additional time and cost. Where appropriate, it is a good variation pricing practice to take this into account at the time of agreeing the variation. It must also be noted that a variation may also result in the deletion of certain parts of the works and a possible reduction in the time required to perform the variation.
RTA Project Estimating Edition 1, Revision 0
Contract Variations Issued December 2001
• • • • • •
9-1
One of the fundamental principles of pricing contract variations is that, in common with the pricing of the original estimate, the items or operations are priced net, that is, it should initially be an assessment of direct costs without any adjustments for indirects, overheads and profit. The calculation of indirects, overheads and profits should only be addressed when the direct cost pricing has been completed and the additional time involved (if any) can be calculated for incorporation in the cost.
• •
9 - 2 ••
• •
Chapter 9
RTA Project Estimating Issued December 2001
Edition 1, Revision 0
C
H A P T E R
10
ESTIMATING SOFTWARE
CHAPTER0
10.1 Summary This chapter provides general information only on some proprietory software availble as an aid to estimating, including: • • • • • • • •
MS Excel and similar spreadsheets Build Soft CATS Candy Piece 7 (Wintendor) Benchmark Estimator V6 Expert Estimator
Brief descriptions and comments are given. Any intended applications of the specialist estimating software (that is, excluding spreadsheets) should be referred to PMO for advice.
10.2 Estimating Software Common proprietory estimating software used by the Australian Construction Industry includes the following; • • • • • •
MS Excel and similar spreadsheets Build Soft CATS Candy Piece 7 (Wintendor) Estimator V6
RTA Project Estimating Edition 1, Revision 0
Estimating Software Issued December 2001
• • • • • •
10 - 1
• Expert Estimator
10.2.1 Microsoft Excel and Similar Spreadsheets Spreadsheets are used by some smaller contractors together in some instances with custom macros. However, this approach to estimating is not generally preferred by most professional estimators due to the ease of making errors and the lack of custom built features which assist in the assembly of large estimates.
10.2.2 Buildsoft Buildsoft is used by commercial building companies and is good for take offs and subcontract work but has not found widespread application in civil engineering projects.
10.2.3 CATS CATS is an in-house estimating system developed by the Leighton Group of companies and is not commercially available, although there are a number of clones available in the market, the most popular of which is Expert Estimator.
The following five packages all provide the level of detail required for large civil estimates as well as the ability to develop nested group resources (sometimes called assemblies or clusters). This is an extremely useful feature in civil engineering estimating.
• •
10 - 2 ••
• •
Chapter 10
RTA Project Estimating Issued December 2001
Edition 1, Revision 0
10.2.4 Candy Candy was developed by the South African company Murray & Roberts over 10 years ago and is available in the market place in Australia. It is used by a number of large civil engineering companies.
Candy has all the features required to build up a complex estimate. It is, however, quite complex to use (due to the large number of features in the package) and requires a good deal of training to be used efficiently.
10.2.5 Price 7 (Wintender) Price 7 is used by at least one of the major Australian civil engineering companies. It is a South African product and has recently been upgraded from the DOS version to a MS-Windows version called Wintender. The package is simple to use and little training is required. Suppliers are: HKC Systems Tel +27 12 665 000 e-mail
[email protected]
10.2.6 Benchmark Roadworks Strategic Estimator Benchmark Roadworks Strategic Estimator is a powerful tool for the Strategic estimator. This feature of the benchmark software, written in co-operation with RTA, enables the estimation of projects progressively from Strategic, to Concept and detailed all in the one package. Strategic and Concept estimates, including quantities and rates, are generated automatically when the user answers just a few RTA Project Estimating Edition 1, Revision 0
Estimating Software Issued December 2001
• • • • • •
10 - 3
questions. When the estimate needs to be further refined the user simply answers more questions to refine the estimate further. Benchmark is Windows based and is multi-user. It has all the features required for advanced estimating and is easy to learn and use. Import and export facilities to and from other packages, especially programming packages like Microsoft Project, further increase the utility of the program. The package is fully supported and is continually being developed. Further information is available from:
Tel
Benchmark Estimating Software PO Box 992, Nowra, NSW 2541 02 4423 0566 Fax 02 4423 3228
Email:
[email protected]
10.2.7 Estimator V6 Estimator V6 is the latest in this well known estimating program originally developed for contractor John Holland. Version 6 is now a MS-Windows program, although it does not look very different from its DOS predecessors. Export and Import from other application is possible and the package has the ability to build complex nested group resources. Estimator Version 6 is easily learned and is supplied by:
Tel
Constructive Computing Services International 346 St Georges Road Thornby Victoria 03 9808 3233
• •
10 - 4 ••
• •
Chapter 10
RTA Project Estimating Issued December 2001
Edition 1, Revision 0
10.2.8 Expert Estimator Expert Estimator is a clone of the CATS software used by Leighton Contractors. In mid 2000, Version 3 was released which for the first time had full MS-Windows features. Expert Estimator is a very large program with many options and the ability to handle the largest projects. Much more has been done on version 3 since its release and it is now being used extensively in the industry. Despite the number of options and reports which can be obtained from the package it is fairly simple to use. A powerful computer is required to make the most of the package.
Expert Estimator is supplied by:
Tel url
Protect Cost Engineering PO Box 122 Broken Ridge QLD 4017 07 3261 6088 www.costengineer.com.au
10.3 Risk Quantification Software Software commonly used in the analysis and quantification of risk (in a Monte Carlo analysis) includes: • Crystal Ball • @Risk • Analytica
Crystal Ball and @Risk both use Microsoft Excel spreadsheets for input and for output of results. Analytica uses a diagrammatic system for input and output. Advantages and disadvantages of each of these products in shown in Table 10.1. RTA Project Estimating Edition 1, Revision 0
Estimating Software Issued December 2001
• • • • • •
10 - 5
.
Product
Advantages
Disadvantages
Crystal Ball
Easy to learn & understand
Logic of analysis is not shown on spreadsheet
Easy to Use
Model has to be re-run to analyse changes
Probability distributions shown on input sheet
Formatting page breaks can be tedious
Excellent output for forecasts & assumptions
Input spreadsheet has to be set up to name assumptions automatically Assumptions have to be listed as fixed values
Forecast probabilities can be plotted in Excel @Risk
Outputs from changes to input have to be reformatted
Reasonably easy to learn & understand
Logic of analysis is not shown on spreadsheet
Reasonably easy to use
Input spreadsheet has to be set up to name assumptions automatically
Assumptions shown in spreadsheet cells as functions Changes to assumptions can be made easily Probability distributions shown in add-on to @Risk
Model has to be re-run to analyse changes Formatting output tables can be tedious Outputs from changes to input have to be reformatted
Good tabular output for forecasts & assumptions Output charts can be transferred to & formatted in Excel
• •
10 - 6 ••
• •
Chapter 10
RTA Project Estimating Issued December 2001
Edition 1, Revision 0
Analytica
Reasonably easy to learn & understand
Diagrams can become very complex and confusing
Reasonably easy to use No reasonable output listing of assumptions is available
Uses diagrammatic input Logic of analysis can be clearly shown Assumptions shown in diagram nodes as functions
Overall output is not comprehensive for presentation purposes
Changes to assumptions can be made easily Output distributions can be shown by clicking diagram No need to re-run model to analyse changes Outputs continuously calculated as model is built Good chart outputs for forecasts & assumptions Charts can be transferred to & formatted in Excel
Table 10.1 Risk Quantification Software
RTA Project Estimating Edition 1, Revision 0
Estimating Software Issued December 2001
• • • • • •
10 - 7
(This page intentionally left blank)
• •
10 - 8 ••
• •
Chapter 10
RTA Project Estimating Issued December 2001
Edition 1, Revision 0