Scribd
Upload
49 views

Clubhouse: Description Unit Quantity $rate $value

This document provides a cost estimate for building a 400 square meter clubhouse project. It lists the base building and fit out costs totaling $1,060,000. Additional costs include landscaping, HVAC, infrastructure upgrades, and remote locality fees totaling $180,000. Allowances are included for fluctuations at 4% and contingency at 8%. Professional fees are estimated at 12.5% of the project cost. The total project estimate including 15% GST is $2,025,253.50.

Uploaded by

Peter Land
Copyright
© © All Rights Reserved
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
49 views

Clubhouse: Description Unit Quantity $rate $value

This document provides a cost estimate for building a 400 square meter clubhouse project. It lists the base building and fit out costs totaling $1,060,000. Additional costs include landscaping, HVAC, infrastructure upgrades, and remote locality fees totaling $180,000. Allowances are included for fluctuations at 4% and contingency at 8%. Professional fees are estimated at 12.5% of the project cost. The total project estimate including 15% GST is $2,025,253.50.

Uploaded by

Peter Land
Copyright
© © All Rights Reserved
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 2

CLUBHOUSE

Description Unit Quantity $rate $value


Project Detials
Total Floor Area m2 400
Base Building Cost item 12.1.1
Building Works Cost Calculation
Base building cost, High-range used m2 400 2350 940,000.00
Fit out cost m2 400 300 120,000.00
Subtotal for base building and fit out 1,060,000.00

Additional Items
Demolition of existing structure Item
Balconies and decks Item
External Services (More than 3m away) Item
External Works
Landscaping m2 20,000.00
HVAC m2 400 250 100,000.00

Specific Factors
Infustructure upgrades Item
Remote locality Item 1 60000 60,000.00
Subtotal for additional items 400 450.00 180,000.00
Subtotal for building works 400 3,100.00 1,240,000.00
Allowance for fluctuations % 4% 49,600.00
Allowance for contingency % 8% 99,200.00
Subtotal for fluctuations and contingency 148,800.00
Total for building works 400 3,472.00 1,388,800.00

Additional Fees
Resource and Building Consent Item 1 90000 90000
Furniture, Fitting and Equipment Item 1 10000 10000
Liasison and management of separate contracts Item 1 5000 5000
Legal Fees Item 1 5000 5000
Other Item 1
Subtotal for fees 400 275 110000
Subtotal for Project Estimate 400 3,747.00 1,498,800.00

Fees and Contingency - % of Project


Professional fees
Architect % )
Engineer % )
Quantity Surveyor % ) 12.50% 187,350.00
Project Manager % )
Services/Geotechnical Engineer % )
Other % )
Allowance for total project contingency % 5.00% 74,940.00
Subtotal for fees and project contingency 400 655.73 262,290.00
Project Estimate Total 400 4,402.73 1,761,090.00
GST 15% 400 660.41 264,163.50
Total including GST 400 5,063.13 2,025,253.50

You might also like