EQC Ground Equipment Recomendation
EQC Ground Equipment Recomendation
22 June 2015
TABLE OF CONTENTS
1.0 EXECUTIVE SUMMARY .............................................................................. 3
1.1 PURPOSE OF THE REPORT ........................................................................................... 3
1.2 THE COST STRUCTURE AND RATES ............................................................................. 3
1.3 GROUND IMPROVEMENT METHODS .......................................................................... 3
1.4 CALCULATION OF GROUND IMPROVEMENT RATES ................................................... 4
2.0 RATES TABLES .......................................................................................... 5
2.1 GROUND IMPROVEMENT WORKS COST STRUCTURE................................................. 5
2.2 DESIGN AND MANAGEMENT FEES .............................................................................. 5
2.3 BUILDING AND RESOURCE CONSENT COSTS .............................................................. 6
2.4 GROUND IMPROVEMENT RATES TABLE ..................................................................... 7
3.0 GROUND IMPROVEMENT PROGRAMME ................................................... 8
3.1 BACKGROUND ............................................................................................................. 8
3.2 SCIENCE TRIALS ........................................................................................................... 8
3.3 THE PILOT PROJECT ..................................................................................................... 9
4.0 GROUND IMPROVEMENT COSTS AND FEES ............................................. 10
4.1 ESTABLISHMENT OF COSTS ....................................................................................... 10
4.2 PRECONSTRUCTION COSTS AND CONSULTANTS’ FEES ............................................ 11
5.0 TENDER PROCESS FOR GROUND IMPROVEMENT PROJECTS .................... 15
5.1 TENDERING ............................................................................................................... 15
5.2 TENDER PROGRAMME .............................................................................................. 16
5.3 INITIAL TENDER RESPONSES ..................................................................................... 16
5.4 TENDERS AWARDED.................................................................................................. 17
5.5 POST-TENDER ANALYSIS OF THE TENDER PROCESS ................................................. 18
6.0 GROUND IMPROVEMENT METHODS AND COSTINGS .............................. 19
6.1 GROUND IMPROVEMENT METHODS ........................................................................ 19
6.2 CALCULATION OF COSTS ........................................................................................... 19
6.3 TREATMENT AREAS ................................................................................................... 20
7.0 GROUND IMPROVEMENT RATE CALCULATIONS ...................................... 21
7.1 STONE COLUMNS (MBIE ref. G5a) ............................................................................ 21
7.2 DRIVEN TIMBER POLES (MBIE ref. G5b) .................................................................... 25
7.3 REINFORCED SOIL-CEMENT RAFTS – ROTOVATED MIXED EX-SITU (MBIE ref. G2a) 29
7.4 REINFORCED GRAVEL RAFTS 1,200mm Deep (MBIE ref. G1d) ................................. 35
8.0 SUMMARY ............................................................................................. 39
8.1 COST EFFECTIVENESS ................................................................................................ 39
8.2 CONSERVATISM OF THE RATES ................................................................................. 39
8.3 INFORMATION RECEIVED FROM TENDERS ............................................................... 39
8.4 MBIE GUIDELINES...................................................................................................... 39
9.0 APPLICABILITY OF LIMITATIONS .............................................................. 40
10.0 APPENDIX A – RATE CALCULATION SCHEDULES ....................................... 41
Always Specifically
Low Med High
Required Required
Note:
A building consent exception is always required on MBIE-endorsed ground improvement methods by Christchurch City
Council.
Distance
Treatment Rate Treatment Around Treatment
Treatment Method
in $/m² Area Building Cost
Footprint
Stone columns 700mm diam. with 12% replacement ratio $146.41 270m² 2m $39,530.70
Stone columns 900mm diam. with 16% replacement ratio $166.23 270m² 2m $44,882.10
Stone columns 900mm diam. with 18% replacement ratio * $180.30 270m² 2m $48,681.00
Stone columns 900mm diam. with 20% replacement ratio * $201.69 270m² 2m $54,456.30
Timber poles (uglies) 250mm diam. SED 3.8m long at 1.1m * $242.24 270m² 2m $65,404.80
centres, 200mm gravel layer
Timber poles (uglies) 250mm diam. SED 3.8m long at 1.0m * $271.31 270m² 2m $73,253.70
centres, 200mm gravel layer
Notes
* MBIE-endorsed methods.
Rates were calculated from tenders received over a period from January 2014 to
January 2015. An escalation factor is required to be added to these rates to allow
for cost increases after these dates.
All rates exclude GST.
3.1 BACKGROUND
The CES of 2010-2011 generated significant liquefaction-related damage to both land and
buildings, exacerbating the economic impact of those events and accounting for a third of
the total cost of the recovery.
Building homes on liquefaction vulnerable land requires expensive and robust foundation
systems. These enable the building to meet acceptable standards of earthquake resilience
but do not improve the ground condition. In contrast, ground improvement methods
stiffen and/or thicken the near-surface soil crust providing a non-liquefying building
platform for a less expensive foundation system to improve the resilience of both the
building and the land. While ground improvement methods existed, these were for large-
scale commercial builds and are often too expensive and impractical for small residential
sites.
EQC initiated GIP to develop and verify affordable residential ground improvement
methods so that liquefaction vulnerable properties could be made more resilient in future
earthquakes.
The GIP included:
Science Trials – a world leading research project to develop, test and verify
residential ground improvement methods
Establish whether there are adequately skilled and equipped contractors to carry
out residential ground improvement in Canterbury that will encourage a
competitive market and ensure that the repair methods are affordable and can be
practically applied
Raise the level of stakeholder confidence in the viability of residential ground
improvement methods. These stakeholders include EQC, MBIE, private insurers,
homeowners, consenting authorities, consulting engineers and the wider building
industry
Study issues, associated problems and concerns that could be encountered during
the process of undertaking ground improvements on individual properties.
A site review process establishes the condition of the property and the inspections or
reports that are required for the property to undergo ground improvement.
If the site is listed on Environment Canterbury (ECan) records as being a Hazardous
Activities and Industries List (HAIL) site an environmental desktop study and/or a
Detailed Site Investigation (DSI) report is required. The type of contamination will also
determine which ground improvement method is most appropriate.
The geotechnical information on the property is established. The Canterbury
Geotechnical Database may give sufficient geotechnical information on the subject
property or may only give general information on the surrounding area. If the
information is insufficient, additional geotechnical investigations may be required to
ascertain the true nature of the ground conditions.
From the inspections and site reports, a geotechnical engineer can then decide on and
specify the most appropriate improvement method for the site, whether it be an MBIE-
specified method or a bespoke design. Detailed design will be undertaken and
drawings and specifications produced for the ground improvement method selected
for the property. Standard specifications and drawings are expected to be referenced.
Waimakariri District Council (WDC) does not require building consent or an application
for an exemption from building consent for any of the ground improvement methods
endorsed by MBIE. On completion of ground improvement work, WDC requires a
Statement of Professional Opinion on the Suitability of Land for Building Construction
and as-built drawings for its records.
Christchurch City Council (CCC) requires an application for building consent exemption
before any ground improvement works can begin. On completion of ground
improvement work CCC requires a statement of suitability and as-built drawings for its
records. (If the ground improvement method is endorsed by MBIE an exemption can
be obtained. (CCC’s current building consent exemption application fee is $550.)
If resource consent is required for ground improvement works, a consent application
needs to be prepared for the property, usually by a planning consultant, and lodged
with the relevant council for processing.
Site-specific enabling works are required before the ground remediation work can
begin. These could include forming access to the work site, isolating services and
protecting or removing trees, garden features, swimming pools, etc.
The ground improvement contractor repairs any property that is disturbed or damaged
during construction.
HAIL Sites
ECan maintains a database of properties where activities on the Ministry for the
Environment’s HAIL have more than likely taken place. This database is referred to as the
Listed Land Use Register (LLUR). If a property is identified on the LLUR as being potentially
contaminated, a DSI is required to confirm the presence and extent of any ground
contamination.
Costs associated with the preparation of a DSI will vary depending on the types of activity
that have been identified as having taken place on the site and the number of soil samples
required for the reporting process. The property-specific assessment form will identify the
expected cost category for preparation of a DSI report.
Detailed Site
$3,600 $4,100 $4,200 $4,700
Investigation
Further costs associated with the management of contaminated soil are to be assessed as
required.
Resource consent is also required under the Resource Management (National
Environmental Standard for Assessing and Managing Contaminants in Soil to Protect
Human Health) Regulations 2011 for any properties that are listed on the LLUR. Costs
associated with the resource consent application are identified as part of the resource
consent cost assessment discussed in Section 4.2.4 below.
Resource Consents
Ground improvement works may require resource consent from any of the following
authorities:
ECan
CCC
WDC
Resource consent requirements are based on the nature of the ground improvement
method and site features. Proposals must be assessed against the provisions in the
relevant statutory plan(s).
Rules have been developed that are specific to land repair activities. These new land repair
rules were inserted in the Christchurch City Plan, the Natural Resources Regional Plan and
the proposed Land and Water Regional Plan via section 27 of the Canterbury Earthquake
Recovery Act 2011. The provisions were reviewed and updated to become operative on 5
September 2014.
As a result of these updates to the land repair rules in the Christchurch City Plan, the
Natural Resources Regional Plan and the proposed Land and Water Regional Plan on 5
September 2014, the majority of land repair works on liquefaction vulnerable sites do not
require resource consent from CCC and/or ECan.
Always Specifically
Low Med High
Required Required
5.1 TENDERING
A series of tenders for single and batches of properties was arranged in order to encourage
as much participation as possible by local and national construction companies, with a view
to establishing not only competitive tendering for each project but also a database of
companies for the various ground improvement methods.
Tender documentation fully specified the technical requirements of various ground
improvement methodologies, and required detailed information to be submitted with the
tender submissions that would enable the tender evaluation team to assess fully the
suitability of each tenderer. The tender procurement procedures, overseen by a
government probity specialist, were fully documented throughout the tender process by
the tender evaluation team to ensure that the resulting tender recommendations were
correctly established.
The conditions of contract included in the tender documents were those of NZS 3910:2003
Conditions of Contract for Building and Civil Engineering Construction, with special
conditions relevant to the specific nature of the projects.
The tenders were focused on specific ground improvement methods, but also allowed
tenderers to offer alternative methods on the proviso that those methods could be proven
by the tenderers to be technically viable. This provided for a good cross-section of all
technically suitable methods to be reviewed and, where appropriate, be taken to
construction.
As a means of establishing that a particular method met the criteria of the specification, a
thorough testing regime was included in the contract. The results of the testing processes
undertaken before the start of construction enabled the engineer to confirm the adequacy
of the specification in relation to the particular soil makeup. Testing at the completion of
construction gave the engineer confidence that the specification had produced the
predicted results.
The initial strategy under the pilot programme was to tender four packages of
approximately ten sites per package. The package sizes were later refined to suit available
sites and the requirement to focus on selected construction methods in an effort to give
additional costing results to substantiate the costs of each of the methods that were
reviewed.
After the conclusion of the work on the projects in the pilot programme, a further ground
improvement method and a refinement to an existing method were identified as being
likely to be published in MBIE guidelines. Tenders were called for the rotovated mixed ex-
situ technique of constructing a 1.2m reinforced soil-cement raft. Two projects were let to
identify the costs and efficiency of the method. From these projects and subsequent
discussions with the two contractors, costs were established for the refined 1.2m
reinforced gravel raft method.
A tender evaluation team was established to review the tenders when received for aspects
of compliance with technical criteria, the conditions of tender and probity. Tenders
deemed to be technically unsuitable were eliminated and the lower-priced complying
tenders were reviewed for compliance with regard to work experience, resources and
personnel, methodology and management systems, and adherence to programme. Tender
Stone columns
Driven timber poles
Contract
Expected
Tender Properties Contractor Award Improvement Method
Final Amount
Amount
The ground improvement methods are generally untried and unproven due to a lack of
demand in residential situations, although similar work has been undertaken on
commercial projects. The lack of demand has discouraged the large capital investment
required of companies to obtain the specialised plant and equipment necessary for
applying these ground improvement methods.
There is no established market for the ground improvement methods. With most of
the improvement methods recently developed, contractors had little historical
information in order to establish the production factors for pricing the resource
elements they would be using. This led to contractors taking a conservative approach
in committing to the fixed rates required on these projects.
There are intellectual property issues with some construction methods. These
appeared to have inflated prices among those contractors who sought to capitalise on
them and recover some of their development costs.
8m 6m
6m
13m
14m
The treatment area for stone columns is the house footprint of 146m² plus a 2m perimeter,
giving a total treatment area of 270m².
The treatment area for driven timber poles is the house footprint of 146m² plus a 2m
perimeter, giving a total treatment area of 270m².
The treatment area for reinforced soil-cement raft is the house footprint of 146m² plus a
1m perimeter, giving a total treatment area of 204m².
The treatment area for reinforced gravel raft is the house footprint of 146m² plus a 1m
perimeter, giving a total treatment area of 204m².
The rates applicable to the stone column method have been calculated from the following
sequence of work:
• Strip topsoil typically 200mm thick
• Stone columns are installed in a triangular grid at centres to achieve the required area
replacement ratio to suit the soil classification. The columns are typically 4.25m long
and, depending on the soil, the area replacement ratios are adjusted to 12%, 16%, 18%
or 20%
• The top 200mm of the stone columns are rotovated and mixed with the existing soils to
form a blanket layer
• The top surface is compacted with a heavy roller to achieve 95% maximum dry density
• The topsoil is reinstated or removed.
¹ Tender tags reviewed, referred back to tenderer and adjusted to comply with tender requirements.
² Tender tags reviewed not referred back to tenderer due to price disparity.
The tenders received stated the plant that was to be used, the replacement ratios and the
methodology to be employed in the ground improvement works.
As can be analysed from the above table, there is a distinct difference between the prices
received from Contractor 2 and those from the three other tenderers on smaller residential
treated areas. It is also relevant that the other three tenderers did not submit tenders after
the second tender. These three tenderers have undertaken commercial work with larger
plant installing stone columns, highlighting the inefficiency and costs of using large plant on
residential sites. Contractor 2 was awarded all of the stone column projects.
Construction
During the preconstruction and construction phases of the projects, some administrative
difficulties were encountered with regard to the detailed contractual requirements. This
meant increased involvement by Tonkin + Taylor in managing these issues. With repetition
and the streamlining of the methodology these issues should diminish.
From a construction perspective the work was generally reported as being carried out
successfully from site observations by Tonkin + Taylor. Although quality control was initially
a problem on the first site, better quality control was introduced by Contractor 2 on the
later projects and no further problems with respect to this issue have been reported.
Additional post-construction verification testing costs and bespoke engineering fees are
required when using replacement ratios not specified in the MBIE guidance update.
Note: Bespoke engineering design and additional post-construction verification testing will be required for replacement ratios
below 18% as specified in the MBIE guidelines.
Contractor 2’s equipment is new. The long-term usage, maintenance and depreciation
costs have not been studied and the effects of these costs on the rates have not been
established.
Although Contractor 2 was the only successful stone column tenderer, there are other
contractors undertaking work using similar systems that are likely to comply with the
MBIE guidelines. The market is still developing and once the extent of future work is
established more contractors will enter this market.
Schedule of Rates
Whilst Contractor 2 has performed well on the projects, the above concerns need to be
taken into account in order to establish rates that can be sustained and defendable. In
order to substantiate the Contractor 2 rates, supporting data on costing has been gathered
from three other contractors that can or can potentially carry out stone column
construction. We consider it prudent to include the rates from the three contractors as
well as the Contractor 2 rates in order to obtain a more robust market-related rate for
stone columns.
Contractor 5
Contractor 5 offered a price on Tender 1 (Fuller St). Its tender was not considered due to
its non-availability to perform the work due to other commitments. The cost established
for this work was $168.93/m² for a replacement ratio of 16%. The tender was for a large
site, which suggests that the price would have been lower than for a smaller site.
Contractor 6
Contractor 6 offered prices for rammed aggregate piers, a similar method of construction
to stone columns, on Tender 1 (Fuller St) at a rate of $216.62/m² and Tender 2 (Bower Ave
1) at $521.46/m². These prices were not considered at the time of tender as they were high
in relation to other tender offers for the same projects.
Further prices were obtained informally from work carried out by Contractor 6 at Meadow
St, Kaiapoi. These indicated a rate, when adjusted to exclude the engineering services
provided, of approximately $190/m² at a replacement ratio of 16%.
Methodology
Driven timber poles provide a technically effective method of ground improvement in
ground that is too silty to enable the construction of stone columns or rammed aggregate
piers. The process of installing timber poles requires a specialised piling rig, which vibrates
or drives the timber poles vertically into the soil to a predetermined depth.
The construction method for driven timber poles is shown in the following drawing and is
as described in the latest MBIE guidelines:
The rates applicable to driven timber poles have been calculated from the following
sequence of work:
• Strip topsoil typically 200mm thick
Tenders
The following table records prices received in square metres of treated area from tenders
that complied with the tender documents and were deemed technically acceptable at the
time.
¹ Tender tags reviewed, referred back to tenderer and adjusted to comply with the tender requirements.
² Tender tags reviewed, not referred back to tenderer due to price disparity.
Information received with the tenders detailed the plant, equipment and methodology to
be used in the installation. The disparity between the rates highlighted these differences.
Several of the tenderers had completed commercial projects using their particular plant for
which it was better suited.
Contractor 4 was awarded all of the driven timber pole contracts. Tenders received from
other contractors indicated a relatively competitive market for the timber poles.
Construction
As the installation method is relatively simple and the plant and equipment standard and
available, Contractor 4 was able to work on multiple sites concurrently.
Prior to construction, concerns were raised by Tonkin & Taylor that the specified spacing of
the poles at 1.2m centres may not be sufficient to meet future MBIE requirements. The
specification was consequently changed and poles at 1.0m centres were specified for all
sites.
There proved to be a problem encountered on the Pages Rd site, where a dense layer of
soil was encountered at approximately 3.0m deep that meant the poles were unable to be
driven into the ground to the depth specified. An engineering decision was made to install
shorter poles on this site. The instalment method carried out by Contractor 4 was not well
suited to the soil conditions at site and alternative methods of pile installation could have
overcome this problem.
Rate information for the two different pole spacings of 1.2m and 1.0m centres was
requested in the tender documentation. Rates of poles at 1.1m centres were later
calculated to align with the recommendations in the 2015 MBIE guidelines update.
During the pilot programme poles called ‘uglies’, which are unshaved poles, were not
considered suitable. The MBIE guidelines now permit their usage and the rates have been
adjusted by the reduced cost of these poles.
During the tender discussions with Contractor 4 it became apparent that the local
supply of 250mm SED poles, 3.6m long was possibly heading towards being short.
Poles from the North Island would need to be brought in to supplement the supply.
This did not eventuate for these contracts, but there is an ongoing risk that there will
be increased supply costs for the product. The updated MBIE guidelines provide
increased tolerances for dimensions of timber poles.
Whilst there was a wide range of prices for the driven timber poles method, the
method is relatively simple and equipment is not particularly specialised. It is envisaged
that, once the method is more fully understood in the industry, there will be several
more players entering the market. This will generate competition, and with the
adaptation of more specialised equipment will overcome soil density problems in
driving the poles.
Methodology
A further method of ground improvement has been endorsed by MBIE since the pilot
projects were completed. The method provides a 1.2m deep stabilised layer beneath the
building platform, achieving the principal objectives of rafting out differential settlements,
confining the underlying liquefiable soils and reducing potential ejection.
The construction method for reinforced soil-cement rafts – rotovated mixed ex-situ (above
the ground water table) – on site is shown in the following drawing and is as described in
the MBIE guidelines:
The rates applicable to \reinforced soil-cement rafts have been calculated from the
following sequence of work:
• Strip topsoil and dispose off-site
• Excavate to 1,100mm below natural ground level across the treatment area and
stockpile
• Spread the measured 8% cement by dry mass over the excavation base and rotary hoe
the cement evenly over the in-situ material to a depth of 100mm and compact
The rates applicable to reinforced soil-cement rafts have been calculated from the
following sequence of work:
• Strip topsoil typically 100mm thick and dispose off-site
• Excavate to 1,000mm below natural ground level across the treatment area and
stockpile
• Excavate to 1,200mm below natural ground level across the treatment area and dispose
off-site
• Supply and place 200mm thick layer of imported AP40 M4 aggregate and compact
The two lowest prices were reviewed and referred back to the tenderers to comply with the tender
requirements.
Construction
Contracts were awarded to Contractor 12 on Keller St 1 and Contractor 13 on Keller St 2.
Both contractors completed their respective work efficiently and to the specified
standards. Each contractor used its own method of mixing and rotovating the material and
both completed their contracts in a reasonably short timeframe.
Rates for this method have been calculated for situations where the base of the excavation
is either above or below the water table. Rates have been averaged between the two
contractors that were awarded the two contracts. It was considered prudent to average
the two prices as the difference between them suggested that the price from Contractor
12 was too low.
The nature of this method, where the excavated area is exposed during construction,
leaves it susceptible to rainfall and storm-water run-off, which can cause significant
delays and repeated work.
Methodology
A further method of ground improvement has been endorsed by MBIE since the pilot
projects were completed. The method provides a 1.2m deep compacted raft of engineered
aggregate (gravel) beneath the building platform. This aims to achieve the principal
objectives of rafting out differential settlements, confining the underlying liquefiable soils
and reducing potential ejection.
The construction method for reinforced gravel rafts (above the ground water table) on site
is shown in the following drawing and is as described in the MBIE guidelines:
The rates applicable to the 1,200mm gravel raft have been calculated from the following
sequence of work:
• Strip topsoil typically 100mm thick and dispose off-site
• Excavate to 1200mm below natural ground level across the treatment area and
stockpile
• Supply and place 200mm thick layer of imported AP40 M4 aggregate and compact
• Place two layers of high-strength bi-directional geogrid separated by 200mm thick of
imported AP40 M4 aggregate and compact
The construction method for reinforced gravel rafts (below the ground water table) on site
is shown in the following drawing and is as described in the MBIE guidelines:
The rates applicable to the 1,200mm gravel raft have been calculated from the following
sequence of work
• Strip topsoil typically 100mm thick and dispose off-site
• Excavate to 1200mm below natural ground level across the treatment area and
stockpile
• Supply and place 200mm thick layer of imported AP40 M4 aggregate and compact
• Spread the measured 10% cement by dry mass over the excavation base and rotary hoe
the cement evenly over the hardfill and compact
• Place two layers of high-strength bi-directional geogrid separated by 200mm thick of
imported AP40 M4 aggregate and compact
• Supply and place series of 100mm thick layers of imported AP40 M4 aggregate and
compact to natural ground level.
Calculation of Rates
Keller St 2
(theoretical) 642 204 $161.27 $32,899.80
The costing and constructability of this method are theoretical and have not been proven by tender and
site trials.
Rates exclude GST.
Owing to the shallow excavation, dewatering and/or retaining the sides of the
excavation are not required in most cases.
The nature of this method, where the excavated area is exposed during construction,
leaves it susceptible to rainfall and storm water run-off, which can cause significant
delays and repeated work.
Without the defensibility of calculating rates from an actual project delivered under
tender conditions, the calculated rates could be challenged. However, the rates
received were consistent with predicted costs through desktop analysis.
This report has been prepared by Kingston Partners Limited for the sole benefit of the
Earthquake Commission. It should not be relied upon by any other party and covers the full
extent of the due diligence that we have carried out to date.
T N COE M J CASEY
Associate Director
EARTHQUAKE COMMISSION
Note: Bespoke engineering design and additional post-construction verification testing will be required for replacement ratios
below 18% as specified in the MBIE guidelines.
1.2 Earthworks
1.2.1 Strip topsoil and stockpile m² 415 1.00 415.00
1.2.2 Cut to waste m² 415 5.00 2,075.00
1.2.3 Undercut & Replace (PROVISIONAL ITEM) m³ 83 40.00 3,320.00
1.2.4 Geofabric to subgrade (PROVISIONAL ITEM) m² 415 2.20 913.00
1.2.5 Drainage blanket m² 415 25.00 10,375.00
1.2.6 Re-use site-won material (PROVISIONAL ITEM) m³ 83 10.00 830.00
1.2.7 Geofabric to draiange blanket m² 415 2.20 913.00
1.2.8 Re-spread topsoil m² 415 1.00 415.00
1.2 Earthworks
1.2.1 Strip topsoil and stockpile m² 270 1.00 270.00
1.2.2 Cut to waste m² 270 5.00 1,350.00
1.2.3 Undercut & Replace (PROVISIONAL ITEM) m³ 54 40.00 2,160.00
1.2.4 Geofabric to subgrade (PROVISIONAL ITEM) m² 270 2.20 594.00
1.2.5 Drainage blanket m² 270 25.00 6,750.00
1.2.6 Re-use site-won material (PROVISIONAL ITEM) m³ 54 10.00 540.00
1.2.7 Geofabric to drainage blanket m² 270 2.20 594.00
1.2.8 Re-spread topsoil m² 270 1.00 270.00
Adjustments
Omit
Cut to waste m² -270 5.00 (1,350.00)
Undercut & Replace m³ -54 40.00 (2,160.00)
Geofabric to subgrade m² -270 2.20 (594.00)
Drainage blanket m² -270 25.00 (6,750.00)
Re-use site-won material m³ -54 10.00 (540.00)
Geofabric to drainage blanket m² -270 2.20 (594.00)
Add
Rotary hoe and recompact upper 250mm m² 270 2.50 675.00
Respread topsoil m² 270 1.00 270.00
Additional administrative assistance sum 3,000.00
CPT Tests 4 No 750.00 3,000.00
Adjusted cost of project (270m² treatment area) $ 30,125.00 270 m² $ 111.57 /m²
1.2 Earthworks
Strip 100 topsoil to landfill m³ 36.5 50.00 1,825.00
Construct stone columns 4.5m long 700mm diam. to
16% replacement No 152 220.00 33,440.00
Stone Column Trial (extra over item) LS incl
CPT & SPT Testing LS incl
Rotary hoe and recompact upper 250mm m² 365 10.00 3,650.00
Supply & place geogrid m² 365 2.20 803.00
Import topsoil m² 365 5.00 1,825.00
$ 52,493.00
1.2 Earthworks
Strip topsoil and stockpile. m² 270 1.00 270.00
Construct stone columns (MBIE ref. G5a) 4.5m long
700mm diam. to 12% replacement No 84 220.00 18,480.00
Stone Column Trial (extra over item) LS incl
CPT & SPT Testing LS incl
Rotary hoe and recompact upper 250mm m² 270 2.50 675.00
Respread topsoil m² 270 1.00 270.00
Adjustments
CPT Tests 4 No 750.00 3,000.00
Additional administrative assistance sum 3,000.00
Adjusted cost of project (270m² treatment area) $ 36,645.00 270 m² $ 135.72 /m²
1.2 Earthworks
Strip 100 topsoil to landfill m³ 56.3 50.00 2,815.00
Construct stone columns 4.5m long 700mm diam. to
16% replacement No 234 210.00 49,140.00
Stone Column Trial (extra over item) LS incl
CPT & SPT Testing LS incl
Rotary hoe and recompact upper 250mm m² 563 10.00 5,630.00
Supply & place geogrid m² 563 2.20 1,238.60
Import topsoil m² 563 5.00 2,815.00
1.2 Earthworks
Strip topsoil and stockpile. m³ 270 1.00 270.00
Construct stone columns 4.5m long 700mm diam. to
12% replacement No 84 210.00 17,640.00
Stone Column Trial (extra over item) LS incl
CPT & SPT Testing LS incl
Rotary hoe and recompact upper 250mm (rate from m² 270 2.50 675.00
Respread topsoil m² 270 1.00 270.00
Respread topsoil m² 270 1.00 270.00
Adjustments
CPT Tests 4 No 750.00 3,000.00
Additional administrative assistance sum 3,000.00
Adjusted cost of project (270m² treatment area) $ 36,075.00 270 m² $ 133.61 /m²
1.2 Earthworks
1.2.1 Strip topsoil and stockpile m² 415 1.00 415.00
1.2.2 Cut to waste m² 415 5.00 2,075.00
1.2.3 Undercut & Replace (PROVISIONAL ITEM) m³ 83 40.00 3,320.00
1.2.4 Geofabric to subgrade (PROVISIONAL ITEM) m² 415 2.20 913.00
1.2.5 Drainage blanket m² 415 25.00 10,375.00
1.2.6 Re-use site-won material (PROVISIONAL ITEM) m³ 83 10.00 830.00
1.2.7 Geofabric to draiange blanket m² 415 2.20 913.00
1.2.8 Re-spread topsoil m² 415 1.00 415.00
1.2 Earthworks
1.2.1 Strip topsoil and stockpile m² 270 1.00 270.00
1.2.2 Cut to waste m² 270 5.00 1,350.00
1.2.3 Undercut & Replace (PROVISIONAL ITEM) m³ 54 40.00 2,160.00
1.2.4 Geofabric to subgrade (PROVISIONAL ITEM) m² 270 2.20 594.00
1.2.5 Drainage blanket m² 270 25.00 6,750.00
1.2.6 Re-use site-won material (PROVISIONAL ITEM) m³ 54 10.00 540.00
1.2.7 Geofabric to draiange blanket m² 270 2.20 594.00
1.2.8 Re-spread topsoil m² 270 1.00 270.00
Adjustments
Omit
Cut to waste m² -270 5.00 (1,350.00)
Undercut & Replace m³ -54 40.00 (2,160.00)
Geofabric to subgrade m² -270 2.20 (594.00)
Drainage blanket m² -270 25.00 (6,750.00)
Re-use site-won material m³ -54 10.00 (540.00)
Geofabric to draiange blanket m² -270 2.20 (594.00)
Add
Rotary hoe and recompact upper 250mm m² 270 2.50 675.00
Respread topsoil m² 270 1.00 270.00
Over-supply and under supply stone for columns m³ 65.00 rate only
External administrative assistance sum 3,000.00
CPT Testing No 4 750.00 3,000.00
Adjusted cost of project (270m² treatment area) $ 32,885.00 270 m² $ 121.80 /m²
1.2 Earthworks
1.2.1 Strip topsoil and stockpile. m² 587 1.00 587.00
Construct stone columns 4.5m long 900mm diam. to
16% replacement No 157 330.00 51,810.00
Stone Column Trial (extra over item) LS incl
CPT & SPT Testing LS incl
Rotary hoe and recompact upper 250mm m² 587 2.50 1,467.50
Respread topsoil m² 587 1.00 587.00
Over-supply and under supply stone for columns m³ 65.00 rate only
1.2 Earthworks
1.2.1 Strip topsoil and stockpile. m² 270 1.00 270.00
Construct stone columns (MBIE ref. G5a) 4.5m long
900mm diam. to 16% replacement No 68 330.00 22,440.00
Stone Column Trial (extra over item) LS incl
CPT & SPT Testing LS incl
Rotary hoe and recompact upper 250mm m² 270 2.50 675.00
Respread topsoil m² 270 1.00 270.00
Over-supply and under supply stone for columns m³ 65.00 rate only
Adjustments
CPT Tests 4 No 750.00 3,000.00
Additional administrative assistance sum 3,000.00
1.2 Earthworks
1.2.1 Strip topsoil and stockpile. m² 603 1.00 603.00
Construct stone columns 4.5m long 900mm diam. to
16% replacement No 162 330.00 53,460.00
Stone Column Trial (extra over item) LS incl
CPT & SPT Testing LS incl
Rotary hoe and recompact upper 250mm m² 603 2.50 1,507.50
Respread topsoil m² 603 1.00 603.00
Over-supply and under supply stone for columns m³ 65.00 rate only
1.2 Earthworks
1.2.1 Strip topsoil and stockpile. m² 270 1.00 270.00
Construct stone columns (MBIE ref. G5a) 4.5m long
900mm diam. to 16% replacement No 68 330.00 22,440.00
Stone Column Trial (extra over item) LS incl
CPT & SPT Testing LS incl
Rotary hoe and recompact upper 250mm m² 270 2.50 675.00
Respread topsoil m² 270 1.00 270.00
Over-supply and under supply stone for columns m³ 65.00 rate only
Adjustments
CPT Tests 4 No 750.00 3,000.00
Additional administrative assistance sum 3,000.00
1.2 Earthworks
1.2.1 Strip topsoil and stockpile m² 415 1.00 415.00
1.2.2 Cut to waste m² 415 5.00 2,075.00
1.2.3 Undercut & Replace (PROVISIONAL ITEM) m³ 83 40.00 3,320.00
1.2.4 Geofabric to subgrade (PROVISIONAL ITEM) m² 415 2.20 913.00
1.2.5 Drainage blanket m² 415 25.00 10,375.00
1.2.6 Re-use site-won material (PROVISIONAL ITEM) m³ 83 10.00 830.00
1.2.7 Geofabric to draiange blanket m² 415 2.20 913.00
1.2.8 Re-spread topsoil m² 415 1.00 415.00
1.2 Earthworks
1.2.1 Strip topsoil and stockpile m² 270 1.00 270.00
1.2.2 Cut to waste m² 270 5.00 1,350.00
1.2.3 Undercut & Replace (PROVISIONAL ITEM) m³ 54 40.00 2,160.00
1.2.4 Geofabric to subgrade (PROVISIONAL ITEM) m² 270 2.20 594.00
1.2.5 Drainage blanket m² 270 25.00 6,750.00
1.2.6 Re-use site-won material (PROVISIONAL ITEM) m³ 54 10.00 540.00
1.2.7 Geofabric to drainge blanket m² 270 2.20 594.00
1.2.8 Re-spread topsoil m² 270 1.00 270.00
Adjustments
Omit
1.2.3 Undercut & Replace (PROVISIONAL ITEM) m³ -54 40.00 (2,160.00)
1.2.4 Geofabric to subgrade (PROVISIONAL ITEM) m² -270 2.20 (594.00)
1.2.5 Drainage blanket m² -270 25.00 (6,750.00)
1.2.6 Re-use site-won material (PROVISIONAL ITEM) m³ -54 10.00 (540.00)
1.2.7 Geofabric to drainge blanket m² -270 2.20 (594.00)
Add
Rotary hoe and recompact upper 250mm m² 270 2.50 675.00
Respread topsoil m² 270 1.00 270.00
Over-supply and under supply stone for columns m³ 65.00 rate only
Additional administrative assistance Sum 3,000.00
CPT Testing No 2 750.00 1,500.00
1.2 Earthworks
1.2.1 Strip topsoil and stockpile. m² 587 1.00 587.00
Construct stone columns 4.5m long 900mm diam. to
16% replacement No 157 330.00 51,810.00
Stone Column Trial (extra over item) LS incl
CPT & SPT Testing LS incl
Rotary hoe and recompact upper 250mm m² 587 2.50 1,467.50
Respread topsoil m² 587 1.00 587.00
Over-supply and under supply stone for columns m³ 65.00 rate only
1.2 Earthworks
1.2.1 Strip topsoil and stockpile. m³ 270 1.00 270.00
Construct stone columns (MBIE ref. G5a) 4.5m long
900mm diam. to 18% replacement No 76 330.00 25,080.00
Stone Column Trial (extra over item) LS incl
CPT & SPT Testing LS incl
Rotary hoe and recompact upper 250mm m² 270 2.50 675.00
Respread topsoil m² 270 1.00 270.00
Over-supply and under supply stone for columns m³ 65.00 rate only
Adjustments
CPT Tests 2 No 750.00 1,500.00
Additional administrative assistance sum 3,000.00
Adjusted cost of project $ 37,995.00 270 m² $ 140.72 /m²
1.2 Earthworks
1.2.1 Strip topsoil and stockpile. m² 603 1.00 603.00
Construct stone columns 4.5m long 900mm diam. to
16% replacement No 162 330.00 53,460.00
Stone Column Trial (extra over item) LS incl
CPT & SPT Testing LS incl
Rotary hoe and recompact upper 250mm m² 603 2.50 1,507.50
Respread topsoil m² 603 1.00 603.00
Over-supply and under supply stone for columns m³ 65.00 rate only
1.2 Earthworks
1.2.1 Strip topsoil and stockpile. m³ 270 1.00 270.00
Construct stone columns (MBIE ref. G5a) 4.5m long
900mm diam. to 18% replacement No 76 330.00 25,080.00
Stone Column Trial (extra over item) LS incl
CPT & SPT Testing LS incl
Rotary hoe and recompact upper 250mm m² 270 2.50 675.00
Respread topsoil m² 270 1.00 270.00
Over-supply and under supply stone for columns m³ 65.00 rate only
Adjustments
CPT Tests 2 No 750.00 1,500.00
Additional administrative assistance sum 3,000.00
Adjusted cost of project $ 37,995.00 270 m² $ 140.72 /m²
1.2 Earthworks
1.2 Earthworks
Adjusted cost of project (270m² treatment area) $ 111,761.68 540 m² $ 206.97 /m²
Adjustments
Time reduction 540/1084 = 0.50
4.2m pile add $10.50 per pole supply & cut to size
Adjusted cost of project (270m² treatment area) $ 53,735.72 270 m² $ 199.02 /m²
Adjustments
Time reduction 270/609 = 0.44
4.2m pile add $10.50 per pole supply & cut to size
Adjusted cost of project (270m² treatment area) $ 55,888.68 270 m² $ 207.00 /m²
Adjustments
Time reduction 270/420 = 0.64
4.2m pile add $10.50 per pole supply & cut to size
Adjusted cost of project (270m² treatment area) $ 58,375.02 270 m² $ 216.20 /m²
Adjustments
Time reduction 270/424 = 0.63
4.2m pile add $10.50 per pole supply & cut to size
Adjusted cost of project (270m² treatment area) $ 57,233.96 270 m² $ 211.98 /m²
Adjustments
Time reduction 270/404 = 0.67
4.2m pile add $10.50 per pole supply & cut to size
$ 274,142.76
Adjusted cost of project (270m² treatment area) $ 130,812.24 540 m² $ 242.24 /m²
4.2m pile add $10.50 per pole supply & cut to size
4.2m pile add $10.50 per pole supply & cut to size
$ 274,142.76
Adjusted cost of project (270m² treatment area) $ 145,410.69 540 m² $ 269.28 /m²
4.2m pile add $10.50 per pole supply & cut to size
$ 154,382.27
Adjusted cost of project (270m² treatment area) $ 73,802.48 270 m² $ 273.34 /m²
Adjustments
Time 330/523 = 0.67
4.2m pile add $10.50 per pole supply & cut to size
Site Establishment
1.1.1a All plant required for the works LS 1 1,000.00 1,000.00
1.1.1b Welfare facilities - toilet & lockable site office LS 1 500.00 500.00
1.1.1c Lockable storage for plant, materials, equipment LS 1 500.00 500.00
1.1.2 Contract administration LS 1 1,775.00 1,775.00
1.1.3 Site clean up and demobilisation LS 1 1,500.00 1,500.00
1.1.4 Site fencing (2m high mesh with palstic sheeting) LS 1 300.00 300.00
1.1.5 Fencing of site compound LS 1 1,000.00 1,000.00
1.1.6 Site entry protection, repair, signage & tm LS 1 300.00 300.00
1.1.7 Provision for skip and disposal LS 1 300.00 300.00
1.1.8 Erosion & sediment and dust control LS 1 Incl -
Sub Total $ 7,175.00
Earthworks
1.2.1 Strip topsoil to 100mm depth over treatment area &
dispose m³ 20.4 24.00 489.60
1.2.2 Excavate in-situ to 1.0m below NGL & stockpile m³ 183.6 17.00 3,121.20
Excavate in-situ to 1.2m below NGL & dispose m³ 40.8 24.00 979.20
Supply and place A19 geo textile m² 204 5.20 1,060.80
Supply and place AP40 M4 and compact in layers 200mm
thick. m³ 40.8 50.68 2,067.74
Stabilise 200mm thick hardfill with 10% cement m³ 40.8 209.80 8,559.84
1.2.3 Import sand/silt for cement stabilising to replace disposed
topsoil m³ 20.4 59.00 1,203.60
Provide dewatering pump sum 500.00
Keller St 2
(theoretical) 642 204 $161.27 $32,899.80
The costing and constructability of this method are theoretical and have not been proven by tender and
site trials.
Rates exclude GST.
Earthworks
8 Excavate over the site to remove average
100mm thick layer of topsoil, cart off site
site. 20.4 m3 33.25 678.30
-
10 Excavate to 1200mm deep below NGL and
cart off-site. 224.4 m3 33.25 7,461.30
-
11 Supply and place AP40 M4 and compact in
layers 200mm thick. 244.8 m3 87.80 21,493.44
-
12 Geogrid Triax TX160 or similar laid over
first 200mm layer. 408 m2 5.40 2,203.20
-
13 Compaction tests on layer works. sum 1,000.00
$ 38,761.24
204 190.01 /m²
Earthworks
8 Excavate over the site to remove average
100mm thick layer of topsoil, cart off site
site. 20.4 m3 17.00 346.80
-
10 Excavate to 1200mm deep below NGL and
cart off-site. 224.4 m3 17.00 3,814.80
-
11 Supply and place AP40 M4 and compact in
layers 200mm thick. 244.8 m3 75.00 18,360.00
-
12 Geogrid Triax TX160 or similar laid over
insitu layer. 408 m2 5.40 2,203.20
$ 32,899.80
204 161.27 /m²
Keller St 2
(theoretical) 642 204 $184.92 $37,724.60
Earthworks
8 Excavate over the site to remove average
100mm thick layer of topsoil, cart off site
site. 20.4 m3 33.25 678.30
$ 45,725.18
204 224.14 /m²
Earthworks
8 Excavate over the site to remove average
100mm thick layer of topsoil, cart off site
site. 20.4 m3 17.00 346.80
$ 37,724.60
204 184.92 /m²