schedule of works cost summary report

ITEM 1.11

A PRELIMINARIES/GENERAL

CONDITIONS

A40 Contractor's general cost

items: Management and staff

Site administrative staff

Provide general site

supervision/administration

1 Project Manager; say 2

days/week for 14 weeks with

additional 2 days for

completion & handover 6.00 week 6000.00 0.00 0.00 0.00 0.00 0.00 600.00 218.64 1136.44 6,818.64

2 Labourer for manual

unloading of materials 10.00 week 4000.00 0.00 0.00 0.00 0.00 0.00 400.00 145.70 454.57 4,545.70

Subtotal for A ... 10000.00 0.00 0.00 0.00 0.00 0.00 1000.00 364.34 11,364.34


CONDITIONS


items: Site accommodation

Temporary offices and the like

Hire of temporary

accommodation

3 Portaloo hire 14.00 nr/wk 0.00 0.00 77.00 0.00 0.00 0.00 7.70 2.80 6.25 87.50

Subtotal for A ... 0.00 0.00 77.00 0.00 0.00 0.00 7.70 2.80 87.50

Total for Item 1.11 10000.00 0.00 77.00 0.00 0.00 0.00 1007.70 367.14 11,451.84

This content is © of Estimating Service 2015.

www.estimatingservice.co.uk Page 3 / 1

Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

ITEM 1.23

Z PC SUMS

PC Sums associated with the

project

4 provide health & safety site

signage item 0.00 0.00 0.00 0.00 0.00 200.00 20.00 7.29 227.29 227.29

Subtotal for Z Pc Sums 0.00 0.00 0.00 0.00 0.00 200.00 20.00 7.29 227.29

Total for Item 1.23 0.00 0.00 0.00 0.00 0.00 200.00 20.00 7.29 227.29

ITEM 1.27


CONDITIONS


items: Temporary works

Scaffolding up to 10m high

Independent scaffolding

5 Erect and subsequently

dismantle 99.17 m2 0.00 0.00 0.00 0.00 1361.60 0.00 135.86 49.59 15.60 1,547.05

Subtotal for A ... 0.00 0.00 0.00 0.00 1361.60 0.00 135.86 49.59 1,547.05

Total for Item 1.27 0.00 0.00 0.00 0.00 1361.60 0.00 135.86 49.59 1,547.05



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

ITEM 1.36


CONDITIONS


items: Services and facilities

Provide the following services

and facilities

Rubbish disposal

6 Skips 2.00 nr 0.00 0.00 420.00 0.00 0.00 0.00 42.00 15.30 238.65 477.30

Subtotal for A ... 0.00 0.00 420.00 0.00 0.00 0.00 42.00 15.30 477.30

Total for Item 1.36 0.00 0.00 420.00 0.00 0.00 0.00 42.00 15.30 477.30

ITEM 2.1

Z PC SUMS


project

7 mechanical & electrical

disconnections & removals; no

details on survey drawings item 0.00 0.00 0.00 0.00 0.00 500.00 50.00 18.22 568.22 568.22


Total for Item 2.1 0.00 0.00 0.00 0.00 0.00 500.00 50.00 18.22 568.22


www.estimatingservice.co.uk / 3

Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

ITEM 2.2

C EXISTING

SITE/BUILDINGS/SERVICES

C90 Alterations - spot items

Temporary screens

softwood framing with plywood

and polythene to one side only

8 clear away on completion of

works 4.66 m2 113.84 66.82 0.00 0.00 0.00 0.00 18.08 6.57 44.06 205.32

Subtotal for C Existing ... 113.84 66.82 0.00 0.00 0.00 0.00 18.08 6.57 205.32

Total for Item 2.2 113.84 66.82 0.00 0.00 0.00 0.00 18.08 6.57 205.32

ITEM 2.4

C EXISTING


C20 Demolition

Disconnect redundant services

and demolish individual

structures to

ground level; grub out slab and

foundations

Dispose of spoil off site;

disposal costs included within

rates

9 structure not exceeding 50

m3 19.33 m3 593.82 0.00 594.01 0.00 0.00 0.00 118.88 43.30 69.84 1,350.01

Subtotal for C Existing ... 593.82 0.00 594.01 0.00 0.00 0.00 118.88 43.30 1,350.01



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

Z PC SUMS


project

10 lift and salvage all paving within

the area of the new build; no

details on survey drawing item 0.00 0.00 0.00 0.00 0.00 125.00 12.50 4.55 142.05 142.05

11 cutting back vegetation to

facilitate access for extension;

no details on survey drawing item 0.00 0.00 0.00 0.00 0.00 335.00 33.50 12.21 380.71 380.71


Total for Item 2.4 593.82 0.00 594.01 0.00 0.00 460.00 164.88 60.06 1,872.77

ITEM 2.5

Z PC SUMS


project

12 strip out existing kitchen

units/worktops and dispose of

off-site; no details on survey

drawing item 0.00 0.00 0.00 0.00 0.00 335.00 33.50 12.21 380.71 380.71

13 provide temporary covering to

roof structure and protection to

floor coverings item 0.00 0.00 0.00 0.00 0.00 200.00 20.00 7.29 227.29 227.29




Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

C EXISTING


C20 Demolition

Demolishing parts of concrete

structures

Plain concrete beds

14 150 mm thick 11.12 m2 161.68 0.00 157.57 0.00 0.00 0.00 31.91 11.68 32.63 362.85


Remove finishings

Floors

15 linoleum 11.12 m2 21.68 0.00 13.34 0.00 0.00 0.00 3.56 1.33 3.59 39.92

C20 Demolition

Pulling down - including removal

of debris

Demolish external brickwork

walls in cement mortar;

disposal of

debris off-site

16 2 x 102.5 mm thick skins

forming cavity wall 10.61 m2 336.12 0.00 133.69 0.00 0.00 0.00 47.00 17.08 50.32 533.90



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

C EXISTING

continued ...


Removing fittings and fixtures

Doors including frame;

dispose of debris off-site or set

aside for re-use

17 single door 4.00 nr 47.76 0.00 8.40 0.00 0.00 0.00 5.60 2.04 15.95 63.80

Windows; dispose of debris

off-site or set aside for re-use

18 casement window 1.15 m2 22.46 0.00 2.42 0.00 0.00 0.00 2.48 0.91 24.58 28.27

Removing plumbing and

engineering installations

Sanitary fittings, including

capping off service and waste

pipes and

bringing forward services

19 WC 1.00 nr 85.37 28.63 6.00 0.00 0.00 0.00 12.00 4.37 136.37 136.37

20 wash hand basin 1.00 nr 4.34 0.00 28.00 0.00 0.00 0.00 3.23 1.18 36.75 36.75

Remove finishings

Ceilings

21 plasterboard 2.31 m2 10.03 0.00 2.77 0.00 0.00 0.00 1.27 0.46 6.29 14.53

Walls, without backing

22 wallpaper 9.31 m2 17.13 0.00 2.79 0.00 0.00 0.00 1.96 0.74 2.43 22.62



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

C EXISTING

continued ...

C90 Alterations - continued ...

Coverings

Stripping and repairs to slate

and tile roofs

23 plain or interlocking tiles;

dispose of debris off-site 21.37 m2 166.90 0.00 12.82 0.00 0.00 0.00 17.95 6.62 9.56 204.30

Subtotal for C Existing ... 873.47 28.63 367.80 0.00 0.00 0.00 126.96 46.41 1,443.31

Total for Item 2.5 873.47 28.63 367.80 0.00 0.00 535.00 180.46 65.91 2,051.31

ITEM 3.1

R DISPOSAL SYSTEMS

R12 Drainage below ground

Excavation by machine

Trenches for drain pipes not

exceeding 200 mm nominal

size,

grading bottoms, earthwork

support and backfilling with

excavated

material; average depth

24 0.75 m 7.65 m 63.11 0.00 20.20 0.00 0.00 0.00 8.34 3.06 12.38 94.71

25 1.00 m 10.70 m 181.26 0.00 58.64 0.00 0.00 0.00 23.97 8.77 25.48 272.64



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

R DISPOSAL continued ...

R12 Drainage continued ...

Disposal of material arising from

drainage excavations

Excavated material; bulking

factor 1.25

26 loaded by hand from spoil

heaps 3.10 m3 55.49 0.00 93.00 0.00 0.00 0.00 14.85 5.43 54.44 168.76

Imported granular material

150 mm beds and side filling

to half height of pipes

Unplasticised PVC pipes and

fittings to BS 4660

110 mm pipes

27 in trenches 18.35 m 55.78 94.32 0.00 0.00 0.00 0.00 15.05 5.51 9.30 170.66

Extra for

28 long radius bends 2.00 nr 5.36 22.48 0.00 0.00 0.00 0.00 2.78 1.02 15.82 31.64

29 single junction 1.00 nr 3.75 16.43 0.00 0.00 0.00 0.00 2.02 0.74 22.94 22.94

30 slip coupler 3.00 nr 4.83 8.55 0.00 0.00 0.00 0.00 1.35 0.48 5.07 15.21

Accessories

31 back inlet bottle gulley 1.00 nr 29.50 46.38 0.00 0.00 0.00 0.00 7.59 2.76 86.23 86.23

32 bottle gulley 1.00 nr 29.50 32.02 0.00 0.00 0.00 0.00 6.15 2.24 69.91 69.91



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p


R12 Drainage continued ...

Testing drains

Water test

33 100 mm drains 18.35 m 22.94 0.00 0.00 0.00 0.00 0.00 2.39 0.92 1.43 26.24

Subtotal for R Disposal Systems 451.52 220.18 171.84 0.00 0.00 0.00 84.49 30.93 958.94

Total for Item 3.1 451.52 220.18 171.84 0.00 0.00 0.00 84.49 30.93 958.94

ITEM 3.7

Manholes

Unplasticised PVC inspection

chambers 450 mm diameter;

set in cement mortar 1:3,

depth to invert

34 1035 mm 1.00 nr 33.08 148.09 0.00 0.00 0.00 0.00 18.12 6.60 205.89 205.89

Total for Item 3.7 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 205.89

ITEM 3.8

Surface drainage systems

ACO Drain K100 channel with

galvanised steel lockable

grating

35 set in gound, bedded and

haunched in concrete 7.68 m 104.52 204.98 0.00 0.00 0.00 0.00 30.95 11.29 45.80 351.74

36 extra for end cap 2.00 nr 2.10 8.42 0.00 0.00 0.00 0.00 1.06 0.38 5.98 11.96

Total for Item 3.8 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 363.70



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

ITEM 3.9

Soakaways

Modular soakaway crates

37 aquavoid light duty

soakaway crates 1.00 m3 44.70 172.50 0.00 0.00 0.00 0.00 21.72 7.91 246.83 246.83

Total for Item 3.9 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 246.83

ITEM 4.1

D20 Excavating and filling

Excavating by machine

Trenches, width over 0.30 m,

maximum depth not

exceeding

38 1.00 m 8.63 m3 185.80 0.00 60.67 0.00 0.00 0.00 24.68 8.98 32.46 280.13

Disposal

Off site to tip average 15 km

from site


heaps 10.78 m3 192.96 0.00 323.40 0.00 0.00 0.00 51.64 18.76 54.43 586.76

Surface treatments

Compacting

40 bottom of excavation 12.33 m2 5.30 0.00 1.36 0.00 0.00 0.00 0.62 0.25 0.61 7.52



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

E IN SITU CONCRETE/LARGE

PRECAST CONCRETE

E10 Mixing/casting/curing

in-situ concrete

Ready mixed concrete

Plain in situ concrete 1:2:4 -

20 mm aggregate

41 foundations 7.71 m3 140.63 793.82 0.00 0.00 0.00 0.00 93.45 34.08 137.74 1,061.98

E41 Worked finishes/Cutting to

in situ concrete

Worked finishes

Tamping by mechanical

means

42 level 15.41 m2 10.02 0.00 2.62 0.00 0.00 0.00 1.23 0.46 0.93 14.33

Subtotal for E in Situ ... 719.11 1327.81 388.05 0.00 0.00 0.00 243.47 88.71 1,950.72

Total for Item 4.1 719.11 1327.81 388.05 0.00 0.00 0.00 243.47 88.71 1,950.72

ITEM 4.5



To reduce levels, maximum

depth not exceeding

43 0.25 m 0.09 m3 1.94 0.00 0.63 0.00 0.00 0.00 0.26 0.09 32.42 2.92



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

ITEM 4.5 continued ...

D20 Excavating continued ...

Disposal


from site


heaps 0.11 m3 1.97 0.00 3.30 0.00 0.00 0.00 0.53 0.19 54.42 5.99

Surface treatments

Compacting



PRECAST CONCRETE


in-situ concrete


46 beds, thickness not

exceeding 150 mm 0.09 m3 1.64 9.35 0.00 0.00 0.00 0.00 1.10 0.40 138.84 12.50


in situ concrete

Worked finishes


means

47 level 0.60 m2 0.39 0.00 0.10 0.00 0.00 0.00 0.05 0.02 0.93 0.56



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p


PRECAST continued ...


in situ concrete continued ...

Worked finishes continued ...

Trowelling

48 level 0.60 m2 2.02 0.00 0.00 0.00 0.00 0.00 0.20 0.07 3.82 2.29

Subtotal for E in Situ ... 8.27 9.35 4.11 0.00 0.00 0.00 2.18 0.78 24.69

Total for Item 4.5 8.27 9.35 4.11 0.00 0.00 0.00 2.18 0.78 24.69

ITEM 5.1




depth not exceeding

49 1.00 m 12.97 m3 279.24 0.00 91.18 0.00 0.00 0.00 37.09 13.49 32.46 421.01

Disposal


from site


heaps 16.21 m3 290.16 0.00 486.30 0.00 0.00 0.00 77.65 28.37 54.44 882.47

Surface treatments

Compacting


Total for Item 5.1 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,329.84



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

ITEM 5.3 - 5.7


Filling to excavations

Imported MOT Type 1 material

52 not exceeding 0.25 m 4.89 m3 81.71 207.34 8.26 0.00 0.00 0.00 29.73 10.81 69.09 337.85

Imported sand

53 not exceeding 0.25 m 0.98 m3 16.38 33.01 0.00 0.00 0.00 0.00 4.94 1.80 57.27 56.12

Surface treatments

Compacting

54 surface of filling 32.59 m2 14.01 0.00 3.58 0.00 0.00 0.00 1.63 0.65 0.61 19.88

J WATERPROOFING

J40 Flexible sheet tanking/

damp proof membranes

Tanking and damp proofing

Polythene medium weight

sheet underlay lapped 150

mm at joints

55 horizontally 44.50 m2 48.51 17.36 0.00 0.00 0.00 0.00 6.68 2.23 1.68 74.76

Subtotal for J Waterproofing 748.59 257.71 594.07 0.00 0.00 0.00 159.88 58.21 488.61



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p


PRECAST CONCRETE


in-situ concrete



20 mm aggregate

56 slabs, thickness not

exceeding 150 mm 4.89 m3 174.87 503.47 0.00 0.00 0.00 0.00 67.82 24.74 157.65 770.91


in situ concrete

Worked finishes


means

57 level 32.59 m2 21.18 0.00 5.54 0.00 0.00 0.00 2.61 0.98 0.93 30.31


P BUILDING FABRIC SUNDRIES

P10 Sundry insulation/proofing

work/fire stops

Vapour barriers

Vapour barriers

58 Polythene vapour barrier 32.59 m2 58.99 11.41 0.00 0.00 0.00 0.00 7.17 2.61 2.46 80.17

Insulating boards

Celotex Insulation Fast-R

range

59 75 mm 32.59 m2 135.57 368.59 0.00 0.00 0.00 0.00 50.51 18.25 17.58 572.93



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

P BUILDING FABRIC continued ...


work/fire stops continued ...

Insulating boards continued ...

Celotex Insulation T-Break

range

60 20 mm 4.47 m2 16.27 15.96 0.00 0.00 0.00 0.00 3.22 1.16 8.19 36.61

Subtotal for P Building Fabric ... 210.83 395.96 0.00 0.00 0.00 0.00 60.90 22.02 689.71

M SURFACE FINISHES

M10 Cement sand/Concrete

screeds/toppings

Cement and sand 1:3, work to

floors

Screeded beds, level and to

falls not exceeding 15 degrees

from

horizontal, over 300 mm wide

61 75 mm 32.59 m2 186.41 328.51 0.00 0.00 0.00 0.00 51.49 18.90 17.96 585.32

Subtotal for M Surface Finishes 186.41 328.51 0.00 0.00 0.00 0.00 51.49 18.90 585.32

Total for Item 5.3 - 5.7 1341.88 1485.65 599.61 0.00 0.00 0.00 342.70 124.85 2,564.86

ITEM 5.8


Excavating by hand


depth not exceeding

62 1.00 m 4.00 m3 70.76 0.00 0.00 0.00 0.00 0.00 7.08 2.60 20.11 80.44



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

ITEM 5.8 continued ...

D20 Excavating continued ...

Disposal


from site


heaps 5.00 m3 89.50 0.00 150.00 0.00 0.00 0.00 23.95 8.75 54.44 272.20

Surface treatments

Compacting


Total for Item 5.8 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 360.77

ITEM 5.9

J WATERPROOFING

J40 Flexible sheet tanking/

damp proof membranes

Tanking and damp proofing

Polythene medium weight

sheet underlay lapped 150

mm at joints

65 horizontally 20.57 m2 22.42 8.02 0.00 0.00 0.00 0.00 3.09 1.03 1.68 34.56

Subtotal for J Waterproofing 188.41 8.02 151.47 0.00 0.00 0.00 34.79 12.65 34.56



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p


PRECAST CONCRETE


in-situ concrete



20 mm aggregate

66 slabs, thickness not

exceeding 150 mm 2.00 m3 71.52 205.92 0.00 0.00 0.00 0.00 27.74 10.12 157.65 315.30


in situ concrete

Worked finishes


means

67 level 13.33 m2 8.66 0.00 2.27 0.00 0.00 0.00 1.07 0.40 0.93 12.40




work/fire stops

Vapour barriers

Vapour barriers

68 Polythene vapour barrier 13.33 m2 24.13 4.67 0.00 0.00 0.00 0.00 2.93 1.07 2.46 32.79

Insulating boards

Celotex Insulation Fast-R

range

69 75 mm 13.33 m2 55.45 150.76 0.00 0.00 0.00 0.00 20.66 7.46 17.58 234.34



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p




Insulating boards continued ...

Celotex Insulation T-Break

range

70 20 mm 2.70 m2 9.83 9.64 0.00 0.00 0.00 0.00 1.94 0.70 8.19 22.11


M SURFACE FINISHES

M10 Cement sand/Concrete

screeds/toppings

Cement and sand 1:3, work to

floors

Screeded beds, level and to

falls not exceeding 15 degrees

from

horizontal, over 300 mm wide

71 75 mm 13.33 m2 76.25 134.37 0.00 0.00 0.00 0.00 21.06 7.73 17.96 239.41


Total for Item 5.9 434.25 513.38 153.74 0.00 0.00 0.00 110.19 40.13 890.91



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

ITEM 5.10

G STRUCTURAL/CARCASSING

METAL/TIMBER

G20 Carpentry/Timber

framing/First fixing

Impregnated sawn softwood -

SC3 Grade

Floor members

72 50 x 75mm 6.00 m 14.88 6.84 0.00 0.00 0.00 0.00 2.16 0.78 4.11 24.66

73 50 x 150mm 38.72 m 122.36 90.22 0.00 0.00 0.00 0.00 21.30 7.74 6.24 241.61

Solid bridging between joists

(measured over the joists)

74 50 x 150mm 5.87 m 37.10 14.44 0.00 0.00 0.00 0.00 5.17 1.88 9.98 58.58

Metalwork

Galvanised steel joist hangers

- built in

75 50 x 150mm 32.00 nr 64.96 41.28 0.00 0.00 0.00 0.00 10.56 3.84 3.77 120.64

Galvanised steel straps

76 heavy duty steel strap; once

bent; 1200 mm long 6.00 nr 37.92 26.64 0.00 0.00 0.00 0.00 6.48 2.34 12.23 73.38

Subtotal for G ... 277.22 179.42 0.00 0.00 0.00 0.00 45.67 16.58 518.87



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

K LININGS/SHEATHING/DRY

PARTITIONING

K20 Timber board

flooring/sheathing/linings/casings

Flooring

Chipboard Type C4 flooring

tongued and grooved all

edges, width

exceeding 300 mm, thickness

77 22mm 14.60 m2 105.56 93.44 0.00 0.00 0.00 0.00 19.86 7.30 15.49 226.15

Subtotal for K ... 105.56 93.44 0.00 0.00 0.00 0.00 19.86 7.30 226.15



work/fire stops

Insulating quilts

Acoustic insulating quilts

78 100 mm 14.60 m2 26.43 103.08 0.00 0.00 0.00 0.00 12.99 4.67 10.08 147.17


Total for Item 5.10 409.21 375.94 0.00 0.00 0.00 0.00 78.52 28.55 892.19



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

ITEM 5.11


METAL/TIMBER




SC3 Grade

Wall or partition members

79 50 x 75mm 4.25 m 13.43 4.59 0.00 0.00 0.00 0.00 1.79 0.68 4.82 20.49

Subtotal for G ... 13.43 4.59 0.00 0.00 0.00 0.00 1.79 0.68 20.49

Total for Item 5.11 13.43 4.59 0.00 0.00 0.00 0.00 1.79 0.68 20.49

ITEM 6.1

C EXISTING


C20 Demolition

Pulling down - including removal

of debris

Demolish external brickwork

walls in cement mortar;

disposal of

debris off-site

80 2 x 102.5 mm thick skins

forming cavity wall 3.00 m2 95.04 0.00 37.80 0.00 0.00 0.00 13.29 4.83 50.32 150.96




Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

F MASONRY

F31 Precast concrete

sills/lintels/copings/features

Lintels

Prestressed lintels 65 mm x

100 mm bedded

81 1200 mm 2.00 nr 16.86 22.60 0.00 0.00 0.00 0.00 3.94 1.44 22.42 44.84

F30 Accessories/Sundry items

for brick/block/stone walling

Closing cavities

Thermabate cavity closers

82 100 mm cavity 10.95 m 34.05 58.14 0.00 0.00 0.00 0.00 9.20 3.39 9.57 104.79

Proprietary items

Wall extension profiles, single

flange, plugging and screwing

83 100mm 21.10 m 81.45 100.86 0.00 0.00 0.00 0.00 18.15 6.54 9.81 206.99

Subtotal for F Masonry 132.36 181.60 0.00 0.00 0.00 0.00 31.29 11.37 356.62

Total for Item 6.1 227.40 181.60 37.80 0.00 0.00 0.00 44.58 16.20 507.58

ITEM 6.2

F MASONRY

F10 Brick/Block walling

Precast concrete dense

aggregate blocks to BS 6073

Walls, facework one side

84 100 mm solid; in gauged

mortar 1:3; below DPC level 23.09 m2 287.01 423.93 0.00 0.00 0.00 0.00 71.12 25.86 34.99 807.92



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

F MASONRY continued ...

F10 Brick/Block continued ...

Class B engineering bricks in

cement mortar 1:3

Walls

85 102.5 mm 4.87 m2 116.73 239.26 0.00 0.00 0.00 0.00 35.60 12.95 83.07 404.55



Damp proof courses

Polythene

86 horizontal 100mm wide 41.11 m 18.09 4.52 0.00 0.00 0.00 0.00 2.47 0.82 0.63 25.90

Subtotal for F Masonry 421.83 667.71 0.00 0.00 0.00 0.00 109.19 39.63 1,238.37

Total for Item 6.2 421.83 667.71 0.00 0.00 0.00 0.00 109.19 39.63 1,238.37

ITEM 6.3


PRECAST CONCRETE


in-situ concrete



20 mm aggregate

87 filling to hollow walls 1.21 m3 64.90 125.77 0.00 0.00 0.00 0.00 19.07 6.95 179.08 216.69



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p


PRECAST continued ...


in-situ concrete continued ...

Forming cavities

50 - 100 mm cavities in hollow

walls with 225 mm wall-ties at

5 per

m2 using

88 3 mm vertical-twist ties 67.71 m2 60.26 50.11 0.00 0.00 0.00 0.00 10.83 4.06 1.85 125.26




work/fire stops

Cavity wall Insulation

Slab insulation to masonry

walls

89 60 mm thick Celotex cavity

insulation 67.71 m2 270.84 635.80 0.00 0.00 0.00 0.00 90.73 33.18 15.22 1,030.55

Subtotal for P Building Fabric ... 270.84 635.80 0.00 0.00 0.00 0.00 90.73 33.18 1,030.55

Total for Item 6.3 396.00 811.68 0.00 0.00 0.00 0.00 120.63 44.19 1,372.50



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

ITEM 6.4

F MASONRY






mortar 1:4; above DPC level 59.75 m2 742.69 1055.19 0.00 0.00 0.00 0.00 179.85 65.73 34.20 2,043.45


Total for Item 6.4 742.69 1055.19 0.00 0.00 0.00 0.00 179.85 65.73 2,043.45

ITEM 6.5

F MASONRY


Facing bricks in gauged mortar

1:4

Walls, facework one side; PC

supply rate for bricks

£750/1000

91 102.5 mm 73.18 m2 1754.12 4432.51 0.00 0.00 0.00 0.00 618.37 225.39 96.07 7,030.40




Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p


METAL/TIMBER




SC3 Grade

Dummy frames for brickwork

92 50 x 100mm 34.60 m 132.86 54.32 0.00 0.00 0.00 0.00 18.68 6.92 6.15 212.79

Subtotal for G ... 132.86 54.32 0.00 0.00 0.00 0.00 18.68 6.92 212.79

Total for Item 6.5 1886.98 4486.83 0.00 0.00 0.00 0.00 637.05 232.31 7,243.19

ITEM 6.6

F MASONRY



Damp proof courses

Polythene

93 vertical 100mm wide 21.10 m 9.28 2.32 0.00 0.00 0.00 0.00 1.27 0.42 0.63 13.29


Total for Item 6.6 9.28 2.32 0.00 0.00 0.00 0.00 1.27 0.42 13.29



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

ITEM 6.7

F MASONRY



Closing cavities


94 100 mm cavity 17.00 m 52.87 90.27 0.00 0.00 0.00 0.00 14.28 5.27 9.57 162.69


Total for Item 6.7 52.87 90.27 0.00 0.00 0.00 0.00 14.28 5.27 162.69

ITEM 6.8

F MASONRY



Cavity trays

Polythene

95 horizontal exceeding 225

mm 5.09 m2 42.91 4.94 0.00 0.00 0.00 0.00 4.78 1.73 10.68 54.36

Stop Ends

96 lintel stop end 10.00 nr 8.90 7.40 0.00 0.00 0.00 0.00 1.60 0.60 1.85 18.50


Total for Item 6.8 51.81 12.34 0.00 0.00 0.00 0.00 6.38 2.33 72.86



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

ITEM 6.9

F MASONRY



Cavity trays

Type W Cavity weep ventilator

97 wall weep vent 25.00 nr 22.25 8.00 0.00 0.00 0.00 0.00 3.00 1.00 1.37 34.25


Total for Item 6.9 22.25 8.00 0.00 0.00 0.00 0.00 3.00 1.00 34.25

ITEM 6.10

L WINDOWS/DOORS/STAIRS

L10

Windows/rooflights/screens/louvres

Bedding and pointing frames

Pointing in mastic sealant

98 window frames 14.81 m 23.84 6.22 0.00 0.00 0.00 0.00 2.96 1.04 2.30 34.06

L20 Doors/shutters/hatches

Bedding and pointing frames

Pointing in mastic sealant

99 door frames 18.65 m 30.03 7.83 0.00 0.00 0.00 0.00 3.73 1.31 2.30 42.90

Subtotal for L Windows/Doors/Stairs 53.87 14.05 0.00 0.00 0.00 0.00 6.69 2.35 76.96

Total for Item 6.10 53.87 14.05 0.00 0.00 0.00 0.00 6.69 2.35 76.96



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

ITEM 6.11

F MASONRY



Galvanised steel lintels

Galvanised steel standard

lintels

100 2100mm 2.00 nr 20.42 100.18 0.00 0.00 0.00 0.00 12.06 4.40 68.53 137.06

Galvanised steel heavy duty

lintels

101 3900mm 1.00 nr 20.42 214.94 0.00 0.00 0.00 0.00 23.54 8.58 267.48 267.48

Galvanised steel eaves lintels

102 1200mm 1.00 nr 7.10 19.44 0.00 0.00 0.00 0.00 2.65 0.97 30.16 30.16

103 1350mm 1.00 nr 7.10 21.88 0.00 0.00 0.00 0.00 2.90 1.06 32.94 32.94


Total for Item 6.11 55.04 356.44 0.00 0.00 0.00 0.00 41.15 15.01 467.64

ITEM 6.12

F MASONRY


Facing bricks in gauged mortar

1:4

Flush bands

104 215 mm, brick on end 6.33 m 28.11 83.18 0.00 0.00 0.00 0.00 11.14 4.05 19.98 126.47


Total for Item 6.12 28.11 83.18 0.00 0.00 0.00 0.00 11.14 4.05 126.47



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

ITEM 6.13

F MASONRY



Closing cavities


105 100 mm cavity 10.88 m 33.84 57.77 0.00 0.00 0.00 0.00 9.14 3.37 9.57 104.12



Copings

400 x 900 mm twice

weathered and throated

copings bedded

106 straight 10.88 m 178.65 412.03 0.00 0.00 0.00 0.00 59.08 21.54 61.70 671.30


H CLADDING/COVERING

H71 Lead sheet

coverings/flashings

Flashings, aprons

Code 4 lead, horizontal, 150

mm lapped joints, fixing with

lead clips

and wedges

107 300 mm girth 10.01 m 59.56 159.06 0.00 0.00 0.00 0.00 21.82 8.01 24.82 248.45

Subtotal for H Cladding/Covering 59.56 159.06 0.00 0.00 0.00 0.00 21.82 8.01 248.45

Total for Item 6.13 272.05 628.86 0.00 0.00 0.00 0.00 90.04 32.92 1,023.87



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

ITEM 6.14

C EXISTING


C41

Repairing/renovating/conserving

masonry

Brickwork

Cut out

108 brickwork to allow for cavity

tray installation, make good

with new

facing bricks 0.75 m2 71.67 2.11 0.23 0.00 0.00 0.00 7.40 2.70 112.14 84.11



Cavity trays

Polythene


mm 1.50 m2 12.65 1.46 0.00 0.00 0.00 0.00 1.41 0.51 10.68 16.02


110 wall weep vent 14.00 nr 12.46 4.48 0.00 0.00 0.00 0.00 1.68 0.56 1.37 19.18




Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

H CLADDING/COVERING

H71 Lead sheet

coverings/flashings

Flashings, aprons



lead clips

and wedges

111 300 mm girth 5.98 m 35.58 95.02 0.00 0.00 0.00 0.00 13.04 4.78 24.82 148.42


Total for Item 6.14 132.36 103.07 0.23 0.00 0.00 0.00 23.53 8.55 267.73

ITEM 6.15

F MASONRY



Padstones

Padstones bedded

112 400 x 100 x 150 mm 1.00 nr 6.21 15.86 0.00 0.00 0.00 0.00 2.21 0.80 25.08 25.08

113 250 x 100 x 150 mm 1.00 nr 6.21 14.48 0.00 0.00 0.00 0.00 2.07 0.75 23.51 23.51

114 50 x 280 x 218 mm 1.00 nr 6.21 14.48 0.00 0.00 0.00 0.00 2.07 0.75 23.51 23.51

Lintels


100 mm bedded

115 750 mm 2.00 nr 16.86 15.86 0.00 0.00 0.00 0.00 3.28 1.20 18.60 37.20


Total for Item 6.15 35.49 60.68 0.00 0.00 0.00 0.00 9.63 3.50 109.30



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

ITEM 6.16

F MASONRY






mortar 1:4; above DPC level 3.89 m2 48.35 68.70 0.00 0.00 0.00 0.00 11.71 4.28 34.20 133.04


Total for Item 6.16 48.35 68.70 0.00 0.00 0.00 0.00 11.71 4.28 133.04

ITEM 6.17

F MASONRY



Lintels


100 mm bedded

117 1200 mm 2.00 nr 16.86 22.60 0.00 0.00 0.00 0.00 3.94 1.44 22.42 44.84


Total for Item 6.17 16.86 22.60 0.00 0.00 0.00 0.00 3.94 1.44 44.84



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

ITEM 6.18

C EXISTING



Forming new window opening in

existing wall

Temporary support, close

cavity, make good reveals,

build in

standard lintel

118 through cavity wall 0.39 m2 61.77 27.44 6.26 0.00 0.00 0.00 9.55 3.48 278.21 108.50


Total for Item 6.18 61.77 27.44 6.26 0.00 0.00 0.00 9.55 3.48 108.50

ITEM 6.19

C EXISTING


C41

Repairing/renovating/conserving

masonry

Brickwork

Cut out

119 brickwork to allow for new

meter box installation 0.25 m2 16.30 0.00 0.08 0.00 0.00 0.00 1.64 0.60 74.44 18.61




Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

F MASONRY



Meter Boxes

120 recessed electric meter box 1.00 nr 5.53 20.46 0.00 0.00 0.00 0.00 2.60 0.95 29.54 29.54

Galvanised steel lintels

Single element lintels

121 750mm 1.00 nr 5.33 7.41 0.00 0.00 0.00 0.00 1.27 0.46 14.47 14.47



Cavity trays

Polythene


mm 0.28 m2 2.36 0.27 0.00 0.00 0.00 0.00 0.26 0.10 10.70 3.00


123 wall weep vent 3.00 nr 2.67 0.96 0.00 0.00 0.00 0.00 0.36 0.12 1.37 4.11


Total for Item 6.19 32.19 29.10 0.08 0.00 0.00 0.00 6.13 2.23 69.73



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

ITEM 6.20

F MASONRY






mortar 1:4; above DPC level 0.78 m2 9.70 13.77 0.00 0.00 0.00 0.00 2.35 0.86 34.20 26.68

Forming cavities

50 - 100 mm cavities in hollow

walls with 225 mm wall-ties at

5 per

m2 using

125 3 mm vertical-twist ties 0.39 m2 0.35 0.29 0.00 0.00 0.00 0.00 0.06 0.02 1.84 0.72




work/fire stops

Cavity wall Insulation

Slab insulation to masonry

walls

126 60 mm thick Celotex cavity

insulation 0.39 m2 1.56 3.66 0.00 0.00 0.00 0.00 0.52 0.19 15.22 5.94


Total for Item 6.20 11.61 17.72 0.00 0.00 0.00 0.00 2.93 1.07 33.34



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

ITEM 7.2


METAL/TIMBER

G10 Structural steel framing

Framing, fabrication

Fabricated steelwork

127 columns 40 - 100 kg/m 0.41 tonne 0.00 563.70 0.00 0.00 0.00 0.00 56.37 20.54 1562.48 640.62

Erection on site

128 permanent erection 0.41 tonne 181.69 0.00 0.00 0.00 0.00 0.00 18.17 6.62 503.62 206.48

Surface treatments at

fabrication workshop

129 shot blasting & priming 6.97 m2 0.00 54.02 0.00 0.00 0.00 0.00 5.44 1.95 8.81 61.41

130 30 minute intumescent fire

paint 6.97 m2 0.00 90.89 0.00 0.00 0.00 0.00 9.06 3.28 14.81 103.23




SC3 Grade

Boxing out steelwork

131 50 x 50mm 27.84 m 69.04 22.83 0.00 0.00 0.00 0.00 9.19 3.34 3.75 104.40

Subtotal for G ... 250.73 731.44 0.00 0.00 0.00 0.00 98.23 35.73 1,116.14

Total for Item 7.2 250.73 731.44 0.00 0.00 0.00 0.00 98.23 35.73 1,116.14



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

ITEM 7.3


METAL/TIMBER




132 beams less than 40 kg/m 0.08 tonne 0.00 133.50 0.00 0.00 0.00 0.00 13.35 4.86 1896.31 151.70

Fittings

133 general fiitings; plates, nuts,

bolts etc. 0.01 tonne 0.00 21.94 0.00 0.00 0.00 0.00 2.19 0.80 2492.91 24.93

Erection on site


Surface treatments at

fabrication workshop

135 shot blasting & priming 3.17 m2 0.00 24.57 0.00 0.00 0.00 0.00 2.47 0.89 8.81 27.93

136 30 minute intumescent fire

paint 3.17 m2 0.00 41.34 0.00 0.00 0.00 0.00 4.12 1.52 14.82 46.98




SC3 Grade

Boxing out steelwork

137 50 x 50mm 9.64 m 23.91 7.90 0.00 0.00 0.00 0.00 3.18 1.16 3.75 36.15

Subtotal for G ... 59.36 229.25 0.00 0.00 0.00 0.00 28.86 10.52 327.98

Total for Item 7.3 59.36 229.25 0.00 0.00 0.00 0.00 28.86 10.52 327.98



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

ITEM 7.5


METAL/TIMBER




138 columns less than 40 kg/m 0.14 tonne 0.00 220.15 0.00 0.00 0.00 0.00 22.02 8.02 1787.01 250.18

Erection on site


Subtotal for G ... 62.04 220.15 0.00 0.00 0.00 0.00 28.22 10.28 320.69

Total for Item 7.5 62.04 220.15 0.00 0.00 0.00 0.00 28.22 10.28 320.69

ITEM 7.6


METAL/TIMBER




SC3 Grade

Flat roof members

140 50 x 150mm 6.94 m 21.93 16.79 0.00 0.00 0.00 0.00 3.89 1.39 6.34 44.00



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p


METAL/TIMBER continued ...


framing/First continued ...

Metalwork

Bolts & Timber Connectors

141 M12 bolt with nut; 130 mm

long 7.00 nr 7.91 6.02 0.00 0.00 0.00 0.00 1.40 0.49 2.26 15.82

Subtotal for G ... 29.84 22.81 0.00 0.00 0.00 0.00 5.29 1.88 59.82

Total for Item 7.6 29.84 22.81 0.00 0.00 0.00 0.00 5.29 1.88 59.82

ITEM 8.1


METAL/TIMBER




SC3 Grade

Wall plates bedded

142 75 x 100mm 10.90 m 46.76 30.74 0.00 0.00 0.00 0.00 7.74 2.83 8.08 88.07

Metalwork


143 light duty wall plate strap;

once bent; 1200 mm long 18.00 nr 113.76 32.22 0.00 0.00 0.00 0.00 14.58 5.40 9.22 165.96

Subtotal for G ... 160.52 62.96 0.00 0.00 0.00 0.00 22.32 8.23 254.03

Total for Item 8.1 160.52 62.96 0.00 0.00 0.00 0.00 22.32 8.23 254.03



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

ITEM 8.2


METAL/TIMBER




SC3 Grade

Flat roof members

144 50 x 150mm 37.59 m 118.78 90.97 0.00 0.00 0.00 0.00 21.05 7.52 6.34 238.32

145 50 x 200mm 24.33 m 82.48 78.59 0.00 0.00 0.00 0.00 16.06 5.84 7.52 182.96

146 50 x 50mm angle fillets 34.96 m 70.97 25.87 0.00 0.00 0.00 0.00 9.79 3.50 3.15 110.12

147 sawn softwood firrings 61.92 m 195.67 315.17 0.00 0.00 0.00 0.00 51.39 18.58 9.38 580.81

Metalwork

Anchor bolts

148 M12 anchor bolt; 115 mm

long 28.00 nr 56.84 24.36 0.00 0.00 0.00 0.00 8.12 3.08 3.30 92.40



long 31.00 nr 35.03 26.66 0.00 0.00 0.00 0.00 6.20 2.17 2.26 70.06


150 heavy duty steel strap; once

bent; 1200 mm long 6.00 nr 37.92 26.64 0.00 0.00 0.00 0.00 6.48 2.34 12.23 73.38

Speedy joist hangers

151 100mm 8.00 nr 30.72 5.92 0.00 0.00 0.00 0.00 3.68 1.36 5.21 41.68



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p





Metalwork continued ...

Speedy joist continued ...

152 50mm 44.00 nr 109.12 28.16 0.00 0.00 0.00 0.00 13.64 4.84 3.54 155.76

Subtotal for G ... 737.53 622.34 0.00 0.00 0.00 0.00 136.41 49.23 1,545.49

Total for Item 8.2 737.53 622.34 0.00 0.00 0.00 0.00 136.41 49.23 1,545.49

ITEM 8.3


PARTITIONING

K20 Timber board


Roof decking

WBP plywood

153 18mm WBP plywood

exceeding 300 mm wide 9.57 m2 79.91 68.71 0.00 0.00 0.00 0.00 14.83 5.45 17.65 168.91

Subtotal for K ... 79.91 68.71 0.00 0.00 0.00 0.00 14.83 5.45 168.91

Total for Item 8.3 79.91 68.71 0.00 0.00 0.00 0.00 14.83 5.45 168.91



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

ITEM 8.4


METAL/TIMBER




SC3 Grade

Flat roof members

154 50 x 100mm 24.68 m 94.77 39.98 0.00 0.00 0.00 0.00 13.57 4.94 6.21 153.26

Subtotal for G ... 94.77 39.98 0.00 0.00 0.00 0.00 13.57 4.94 153.26

Total for Item 8.4 94.77 39.98 0.00 0.00 0.00 0.00 13.57 4.94 153.26

ITEM 8.5



work/fire stops

Insulating quilts


155 100 mm 1.91 m2 3.46 13.48 0.00 0.00 0.00 0.00 1.70 0.61 10.08 19.25


Total for Item 8.5 3.46 13.48 0.00 0.00 0.00 0.00 1.70 0.61 19.25



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

ITEM 8.6




SC3 Grade

Flat roof members

156 50 x 150mm 10.67 m 33.72 25.82 0.00 0.00 0.00 0.00 5.98 2.13 6.34 67.65

Metalwork



long 15.00 nr 16.95 12.90 0.00 0.00 0.00 0.00 3.00 1.05 2.26 33.90

Total for Item 8.6 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 101.55

ITEM 8.7


METAL/TIMBER




SC3 Grade

Flat roof members

158 50 x 100mm 17.26 m 66.28 27.96 0.00 0.00 0.00 0.00 9.49 3.45 6.21 107.18

Subtotal for G ... 116.95 66.68 0.00 0.00 0.00 0.00 18.47 6.63 107.18

Total for Item 8.7 116.95 66.68 0.00 0.00 0.00 0.00 18.47 6.63 107.18



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

ITEM 8.9


METAL/TIMBER




SC3 Grade

Pitched roof members

159 50 x 150mm 111.32 m 477.56 271.62 0.00 0.00 0.00 0.00 74.58 27.83 7.65 851.60

160 50 x 225mm 17.70 m 75.93 64.07 0.00 0.00 0.00 0.00 13.98 5.13 8.99 159.12

Subtotal for G ... 553.49 335.69 0.00 0.00 0.00 0.00 88.56 32.96 1,010.72

Total for Item 8.9 553.49 335.69 0.00 0.00 0.00 0.00 88.56 32.96 1,010.72

ITEM 8.11




SC3 Grade


161 50 x 150mm 36.30 m 155.73 88.57 0.00 0.00 0.00 0.00 24.32 9.08 7.65 277.70

Total for Item 8.11 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 277.70



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

ITEM 8.12




SC3 Grade


162 50 x 150mm 1.60 m 6.86 3.90 0.00 0.00 0.00 0.00 1.07 0.38 7.64 12.22


PARTITIONING

K20 Timber board


Flooring

Chipboard Type C4 flooring

tongued and grooved all

edges, width

exceeding 300 mm, thickness

163 22mm 14.19 m2 102.59 90.82 0.00 0.00 0.00 0.00 19.30 7.10 15.49 219.80

Subtotal for K ... 265.18 183.29 0.00 0.00 0.00 0.00 44.69 16.56 232.02

Total for Item 8.12 265.18 183.29 0.00 0.00 0.00 0.00 44.69 16.56 232.02

ITEM 8.13



work/fire stops

Insulating quilts

Thermal insulating quilts

164 170 mm Knauf Earthwool 14.19 m2 15.47 31.36 0.00 0.00 0.00 0.00 4.68 1.70 3.75 53.21



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p




Insulating quilts continued ...

Thermal continued ...

165 100 mm Knauf Earthwool 14.19 m2 13.91 18.16 0.00 0.00 0.00 0.00 3.26 1.14 2.57 36.47


Total for Item 8.13 29.38 49.52 0.00 0.00 0.00 0.00 7.94 2.84 89.68

ITEM 8.14


METAL/TIMBER




SC3 Grade


166 50 x 175mm C24 14.61 m 62.68 45.44 0.00 0.00 0.00 0.00 10.81 3.94 8.41 122.87

167 75 x 100mm 5.48 m 28.44 15.45 0.00 0.00 0.00 0.00 4.38 1.59 9.10 49.87

168 75 x 175mm 2.95 m 15.31 14.57 0.00 0.00 0.00 0.00 2.98 1.09 11.51 33.95

169 50 x 100mm 1.51 m 5.80 2.45 0.00 0.00 0.00 0.00 0.83 0.30 6.21 9.38



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p





Metalwork



long 26.00 nr 29.38 22.36 0.00 0.00 0.00 0.00 5.20 1.82 2.26 58.76

Subtotal for G ... 141.61 100.27 0.00 0.00 0.00 0.00 24.20 8.74 274.83

Total for Item 8.14 141.61 100.27 0.00 0.00 0.00 0.00 24.20 8.74 274.83

ITEM 8.15


METAL/TIMBER



Eaves and verge boarding

Impregnated wrought softwood

eaves and verge boarding,

width not exceeding 300 mm

171 32 x 225mm boards 12.75 m 66.17 118.83 0.00 0.00 0.00 0.00 18.49 6.76 16.49 210.25

Subtotal for G ... 66.17 118.83 0.00 0.00 0.00 0.00 18.49 6.76 210.25

Total for Item 8.15 66.17 118.83 0.00 0.00 0.00 0.00 18.49 6.76 210.25



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

ITEM 8.16


METAL/TIMBER




SC3 Grade


172 50 x 50mm plugged and

screwed 11.96 m 37.79 10.17 0.00 0.00 0.00 0.00 4.78 1.79 4.56 54.54


WBP plywood

173 9mm Softwood plywood -

225mm wide 12.75 m 83.51 14.28 0.00 0.00 0.00 0.00 9.82 3.57 8.72 111.18

Subtotal for G ... 121.30 24.45 0.00 0.00 0.00 0.00 14.60 5.36 165.72

Total for Item 8.16 121.30 24.45 0.00 0.00 0.00 0.00 14.60 5.36 165.72



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

ITEM 8.17

C EXISTING


C20 Demolition

Demolishing parts of timber

structures

Removing roof timbers

174 fascia or barge boards;

dispose of debris off-site 6.50 m 73.32 0.00 1.95 0.00 0.00 0.00 7.54 2.73 13.16 85.54


Total for Item 8.17 73.32 0.00 1.95 0.00 0.00 0.00 7.54 2.73 85.54

ITEM 8.18


METAL/TIMBER




SC3 Grade


175 50 x 125mm 13.06 m 50.15 29.25 0.00 0.00 0.00 0.00 7.97 2.87 6.91 90.24

176 50 x 100mm 5.60 m 21.50 9.07 0.00 0.00 0.00 0.00 3.08 1.12 6.21 34.78


WBP plywood

177 12mm softwood WBP

plywood over 300mm wide 2.27 m2 38.95 11.33 0.00 0.00 0.00 0.00 5.04 1.84 25.18 57.16



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p





Eaves and verge continued ...

Impregnated wrought softwood

eaves and verge boarding,

width not exceeding 300 mm

178 32 x 225mm boards 3.54 m 18.37 32.99 0.00 0.00 0.00 0.00 5.13 1.88 16.49 58.37

Metalwork



long 8.00 nr 9.04 6.88 0.00 0.00 0.00 0.00 1.60 0.56 2.26 18.08

Anchor bolts

180 M12 anchor bolt; 115 mm

long 16.00 nr 32.48 13.92 0.00 0.00 0.00 0.00 4.64 1.76 3.30 52.80

Subtotal for G ... 170.49 103.44 0.00 0.00 0.00 0.00 27.46 10.03 311.43

H CLADDING/COVERING

H60 Plain roof tiling

Sub-contract purchase

Clay plain tiles; Dreadnought

machine made smooth red or

other

equal and approved on 19 x

38mm treated battens and

breather membrane

181 roof coverings to 64mm lap 2.56 m2 0.00 0.00 0.00 0.00 173.16 0.00 17.31 6.30 76.86 196.76



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

H continued ...

H60 Plain roof continued ...

Sub-contract continued ...

Extra over for

182 double course at eaves 2.53 m 0.00 0.00 0.00 0.00 26.92 0.00 2.68 0.99 12.09 30.59

183 verges; single undercloak

course 1.01 m 0.00 0.00 0.00 0.00 9.39 0.00 0.94 0.34 10.57 10.68

H71 Lead sheet

coverings/flashings

Flashings, aprons



lead clips

and wedges

184 300 mm girth 2.53 m 15.05 40.20 0.00 0.00 0.00 0.00 5.52 2.00 24.81 62.77

Code 4 lead, stepped, 150


lead clips

and wedges

185 300 mm girth 1.01 m 12.01 17.60 0.00 0.00 0.00 0.00 2.96 1.08 33.32 33.65

Soakers and slates

Code 4 lead soakers (fixing by

slater or tiler)

186 175 x 165 mm 7.00 nr 4.97 9.03 0.00 0.00 0.00 0.00 1.40 0.49 2.27 15.89


Total for Item 8.18 202.52 170.27 0.00 0.00 209.47 0.00 58.27 21.23 661.77



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

ITEM 9.5

H CLADDING/COVERING



Extra over for

187 valleys; cutting both sides 7.74 m 0.00 0.00 0.00 0.00 178.02 0.00 17.80 6.50 26.14 202.32


Total for Item 9.5 0.00 0.00 0.00 0.00 178.02 0.00 17.80 6.50 202.32

ITEM 9.6

Clay plain tiles; Dreadnought

machine made smooth red or

other

equal and approved on 19 x

38mm treated battens and

breather membrane

188 roof coverings to 64mm lap 42.21 m2 0.00 0.00 0.00 0.00 2855.08 0.00 285.34 103.84 76.86 3,244.26

Total for Item 9.6 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3,244.26

ITEM 9.7

Extra over for

189 double course at eaves 12.64 m 0.00 0.00 0.00 0.00 134.49 0.00 13.40 4.93 12.09 152.82

Total for Item 9.7 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 152.82



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

ITEM 9.8

H CLADDING/COVERING



Extra over for

190 bonnet hip tiles; cutting both

sides 14.25 m 0.00 0.00 0.00 0.00 1080.01 0.00 108.02 39.33 86.13 1,227.35

191 hip irons 2.00 nr 0.00 0.00 0.00 0.00 7.18 0.00 0.72 0.26 4.08 8.16

Subtotal for H Cladding/Covering 0.00 0.00 0.00 0.00 4076.76 0.00 407.48 148.36 1,235.51

Total for Item 9.8 0.00 0.00 0.00 0.00 4076.76 0.00 407.48 148.36 1,235.51

ITEM 9.11

H CLADDING/COVERING



Extra over for

192 ridge tiles 2.73 m 0.00 0.00 0.00 0.00 78.84 0.00 7.89 2.87 32.82 89.60


Total for Item 9.11 0.00 0.00 0.00 0.00 78.84 0.00 7.89 2.87 89.60

ITEM 10.1

J WATERPROOFING

J42 Built up roof coverings

Bauder Waterproof System

193 to timber or metal decking;

pitch not exceeding 5 degrees 9.57 m2 0.00 0.00 0.00 0.00 392.56 0.00 39.24 14.26 46.61 446.06



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

J WATERPROOFING continued ...

J42 Built up roof continued ...

Bauder Waterproof continued ...

194 kerb detail to Bauder

waterproof membrane, girth

not exceeding 400mm 24.59 m 0.00 0.00 0.00 0.00 1243.76 0.00 124.43 45.25 57.48 1,413.43

Tapered Insulation Board

Underlays

195 tapered PIR board;

mechanically fastened 9.57 m2 0.00 0.00 0.00 0.00 593.72 0.00 59.33 21.63 70.50 674.69

Subtotal for J Waterproofing 0.00 0.00 0.00 0.00 2230.04 0.00 223.00 81.14 2,534.18

Total for Item 10.1 0.00 0.00 0.00 0.00 2230.04 0.00 223.00 81.14 2,534.18

ITEM 10.4

H71 Lead sheet

coverings/flashings

Flashings, aprons



lead clips

and wedges

196 300 mm girth 9.36 m 55.69 148.73 0.00 0.00 0.00 0.00 20.40 7.49 24.82 232.32

Total for Item 10.4 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 232.32



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

ITEM 10.5

H CLADDING/COVERING

H71 Lead sheet

coverings/flashings

Outlets

Code 4 lead, 150 mm lapped

joints, fixing with lead cleats

and brass

scews

197 600 mm girth 1.00 m 42.80 34.85 0.00 0.00 0.00 0.00 7.77 2.83 88.25 88.25


Total for Item 10.5 98.49 183.58 0.00 0.00 0.00 0.00 28.17 10.32 88.25

ITEM 10.6

C EXISTING



Coverings

Stripping and repairs to slate

and tile roofs

198 roofing felt or single ply

waterproofing membrane;

dispose of debris off-site 2.99 m2 14.26 0.00 1.79 0.00 0.00 0.00 1.61 0.57 6.10 18.24




Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

J WATERPROOFING

J42 Built up roof coverings

Bauder Waterproof System

199 to timber or metal decking;

pitch not exceeding 5 degrees 2.99 m2 0.00 0.00 0.00 0.00 122.65 0.00 12.26 4.46 46.61 139.36

200 kerb detail to Bauder

waterproof membrane, girth

not exceeding 400mm 12.28 m 0.00 0.00 0.00 0.00 621.12 0.00 62.14 22.60 57.48 705.85

Tapered Insulation Board

Underlays

201 tapered PIR board;

mechanically fastened 2.99 m2 0.00 0.00 0.00 0.00 185.50 0.00 18.54 6.76 70.50 210.80

H71 Lead sheet

coverings/flashings

Flashings, aprons



lead clips

and wedges

202 300 mm girth 12.28 m 73.07 195.13 0.00 0.00 0.00 0.00 26.77 9.82 24.82 304.79

Subtotal for J Waterproofing 73.07 195.13 0.00 0.00 929.27 0.00 119.71 43.64 1,360.80

Total for Item 10.6 87.33 195.13 1.79 0.00 929.27 0.00 121.32 44.21 1,379.04



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

ITEM 11.1

C EXISTING



Gutterwork

Remove gutters and supports,

dispose of debris off-site

203 cast iron 27.67 m 203.93 0.00 16.60 0.00 0.00 0.00 22.14 8.02 9.06 250.69

Rainwater pipework

Remove rainwater pipes and

supports, dispose of debris

off-site

204 cast iron rainwater stack 6.09 m 44.88 0.00 3.65 0.00 0.00 0.00 4.87 1.77 9.06 55.18


Total for Item 11.1 248.81 0.00 20.25 0.00 0.00 0.00 27.01 9.79 305.87

ITEM 11.2

R DISPOSAL SYSTEMS

R10 Rainwater

pipework/gutters

Brett Martin Cascade rainwater

system

Gutters

205 112mm half round gutter 35.26 m 259.87 474.60 0.00 0.00 0.00 0.00 73.34 26.80 23.67 834.60


Total for Item 11.2 259.87 474.60 0.00 0.00 0.00 0.00 73.34 26.80 834.60



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

ITEM 11.3

R DISPOSAL SYSTEMS

R10 Rainwater

pipework/gutters


system

Rainwater pipes

206 68mm round downpipes 11.29 m 83.21 243.41 0.00 0.00 0.00 0.00 32.63 11.85 32.87 371.10


Total for Item 11.3 83.21 243.41 0.00 0.00 0.00 0.00 32.63 11.85 371.10

ITEM 11.4

R DISPOSAL SYSTEMS

R10 Rainwater

pipework/gutters


system

Extra for

207 hopper head 2.00 nr 14.74 81.48 0.00 0.00 0.00 0.00 9.62 3.52 54.68 109.36


Total for Item 11.4 14.74 81.48 0.00 0.00 0.00 0.00 9.62 3.52 109.36



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

ITEM 11.5

R DISPOSAL SYSTEMS

R10 Rainwater

pipework/gutters


system

Extra for

208 angles 5.00 nr 30.90 76.55 0.00 0.00 0.00 0.00 10.75 3.90 24.42 122.10

209 stopped ends 2.00 nr 5.70 15.50 0.00 0.00 0.00 0.00 2.12 0.78 12.05 24.10

210 outlets 4.00 nr 24.72 59.76 0.00 0.00 0.00 0.00 8.44 3.08 24.00 96.00

211 offset 4.00 nr 29.48 124.20 0.00 0.00 0.00 0.00 15.36 5.60 43.66 174.64


Total for Item 11.5 90.80 276.01 0.00 0.00 0.00 0.00 36.67 13.36 416.84

ITEM 12.2


L10


Supply & fix

212 Manufacturer quotation;

windows and doors; supply &

fix item 0.00 0.00 0.00 0.00 7525.00 0.00 752.50 274.18 8551.68 8,551.68

Subtotal for L Windows/Doors/Stairs 0.00 0.00 0.00 0.00 7525.00 0.00 752.50 274.18 8,551.68

Total for Item 12.2 0.00 0.00 0.00 0.00 7525.00 0.00 752.50 274.18 8,551.68



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

ITEM 12.4


P20 Unframed isolated

trims/skirtings/sundry items

Window boards

MDF with rounded nosing

213 25 x 219 mm 3.14 m 17.02 14.38 0.00 0.00 0.00 0.00 3.14 1.13 11.36 35.67

214 returned ends 8.00 nr 9.04 0.00 0.00 0.00 0.00 0.00 0.88 0.32 1.28 10.24


Total for Item 12.4 26.06 14.38 0.00 0.00 0.00 0.00 4.02 1.45 45.91

ITEM 12.5


L10


Fixing only

215 Fix only softwood casement

windows 0.38 m2 15.69 0.00 0.00 0.00 0.00 0.00 1.57 0.57 46.93 17.83


Total for Item 12.5 15.69 0.00 0.00 0.00 0.00 0.00 1.57 0.57 17.83



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

ITEM 13.1


L10


Roof Lights

Monodraught diamond dome

sunpipe

216 300mm diameter 2.00 nr 135.48 471.46 0.00 0.00 0.00 0.00 60.70 22.12 344.88 689.76


Total for Item 13.1 135.48 471.46 0.00 0.00 0.00 0.00 60.70 22.12 689.76

ITEM 13.3

Z PC SUMS


project

217 supply of lantern lights from HLI

Building Products item 0.00 0.00 0.00 0.00 3228.00 0.00 322.80 117.62 3668.42 3,668.42

218 fixing of lantern lights including

wireways for electrical

connections item 0.00 0.00 0.00 400.00 0.00 0.00 40.00 14.57 454.57 454.57

Subtotal for Z Pc Sums 0.00 0.00 0.00 400.00 3228.00 0.00 362.80 132.19 4,122.99

Total for Item 13.3 0.00 0.00 0.00 400.00 3228.00 0.00 362.80 132.19 4,122.99



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

ITEM 14.1

M SURFACE FINISHES

M20

Plastered/Rendered/Roughcast

coatings

Gypsum plasterboard to BS

1230

Fixing with screws to ceilings

219 12.5 mm Plain Wallboard

over 300 mm wide 57.77 m2 413.63 129.40 0.00 0.00 0.00 0.00 54.30 19.64 10.68 616.98


Total for Item 14.1 413.63 129.40 0.00 0.00 0.00 0.00 54.30 19.64 616.98

ITEM 14.2


METAL/TIMBER




SC3 Grade


220 50 x 50mm 47.97 m 118.97 39.34 0.00 0.00 0.00 0.00 15.83 5.76 3.75 179.89

Subtotal for G ... 118.97 39.34 0.00 0.00 0.00 0.00 15.83 5.76 179.89



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

M SURFACE FINISHES

M20


coatings


1230



over 300 mm wide 10.25 m2 73.39 22.96 0.00 0.00 0.00 0.00 9.64 3.49 10.68 109.47


Total for Item 14.2 192.36 62.30 0.00 0.00 0.00 0.00 25.47 9.25 289.36

ITEM 14.3


METAL/TIMBER




SC3 Grade


222 50 x 75mm 60.19 m 190.20 65.01 0.00 0.00 0.00 0.00 25.28 9.03 4.81 289.51

Subtotal for G ... 190.20 65.01 0.00 0.00 0.00 0.00 25.28 9.03 289.51



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p



work/fire stops

Insulating quilts


223 50 mm 7.55 m2 11.93 25.07 0.00 0.00 0.00 0.00 3.70 1.36 5.57 42.05


M SURFACE FINISHES

M20


coatings


1230

Fixing with screws to timber or

steel stud framing


over 300 mm wide 30.20 m2 195.09 67.65 0.00 0.00 0.00 0.00 26.27 9.66 9.89 298.68


Total for Item 14.3 397.22 157.73 0.00 0.00 0.00 0.00 55.25 20.05 630.24



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

ITEM 14.4


PARTITIONING

K11 Rigid sheet


Sheet linings and casings

Tile backer boards

225 12.5mm Wediboard 5.93 m2 49.52 142.97 0.00 0.00 0.00 0.00 19.27 7.00 36.89 218.76

Subtotal for K ... 49.52 142.97 0.00 0.00 0.00 0.00 19.27 7.00 218.76

Total for Item 14.4 49.52 142.97 0.00 0.00 0.00 0.00 19.27 7.00 218.76

ITEM 14.5


METAL/TIMBER




SC3 Grade


226 38 x 50mm 52.80 m 166.85 39.60 0.00 0.00 0.00 0.00 20.59 7.39 4.44 234.43

Subtotal for G ... 166.85 39.60 0.00 0.00 0.00 0.00 20.59 7.39 234.43



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

M SURFACE FINISHES

M20


coatings


1230

Fixing with screws to timber or

steel stud framing


over 300 mm wide 20.86 m2 134.76 46.73 0.00 0.00 0.00 0.00 18.15 6.68 9.89 206.31


Total for Item 14.5 301.61 86.33 0.00 0.00 0.00 0.00 38.74 14.07 440.74

ITEM 14.6

M SURFACE FINISHES

M20


coatings

Retarded hemihydrate gypsum

("Thistle") plasters to BS 1191,

Class B

3 mm board finish on walls or

ceilings including scrimming

joints

228 over 300 mm wide 93.73 m2 589.56 66.55 0.00 0.00 0.00 0.00 65.61 24.37 7.96 746.09



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

M SURFACE continued ...

M20


coatings continued ...

Plastering sundries

Galvanised plaster beads

229 thin coat angle bead 52.55 m 64.11 22.07 0.00 0.00 0.00 0.00 8.41 3.15 1.86 97.74


Total for Item 14.6 653.67 88.62 0.00 0.00 0.00 0.00 74.02 27.52 843.83

ITEM 14.8

M SURFACE FINISHES

M20


coatings



Class B

13 mm two coat plastering on

brick or block walls

230 over 300 mm wide 62.70 m2 1040.82 217.57 0.00 0.00 0.00 0.00 126.03 45.77 22.81 1,430.19

Subtotal for M Surface Finishes 1040.82 217.57 0.00 0.00 0.00 0.00 126.03 45.77 1,430.19

Total for Item 14.8 1040.82 217.57 0.00 0.00 0.00 0.00 126.03 45.77 1,430.19



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

ITEM 14.10

M SURFACE FINISHES

M20


coatings


1230



over 300 mm wide 9.17 m2 65.66 20.54 0.00 0.00 0.00 0.00 8.62 3.12 10.68 97.94



Class B



joints

232 over 300 mm wide 9.17 m2 57.68 6.51 0.00 0.00 0.00 0.00 6.42 2.38 7.96 72.99


Total for Item 14.10 123.34 27.05 0.00 0.00 0.00 0.00 15.04 5.50 170.93



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

ITEM 15.1



Softwood door frames and

linings

Door lining sets

233 32 x 115mm internal door

lining with loose stops 3.00 nr 47.43 38.97 0.00 0.00 0.00 0.00 8.64 3.15 32.73 98.19


Total for Item 15.1 47.43 38.97 0.00 0.00 0.00 0.00 8.64 3.15 98.19

ITEM 15.2

Z PC SUMS


project

234 supply of internal doors, 4 nr @

£120 each item 0.00 0.00 0.00 0.00 0.00 480.00 0.00 15.90 495.90 495.90




Fixing

235 hang internal door in 1 pair of

butt hinges 4.00 nr 67.76 0.00 0.00 0.00 0.00 0.00 6.76 2.48 19.25 77.00


Total for Item 15.2 67.76 0.00 0.00 0.00 0.00 480.00 6.76 18.38 572.90



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

ITEM 15.3

Z PC SUMS


project

236 supply of JEDO door lever

handles, 4 @ £17.49 each item 0.00 0.00 0.00 0.00 0.00 69.96 0.00 2.32 72.28 72.28

237 supply of JEDO satin thumb turn item 0.00 0.00 0.00 0.00 0.00 7.71 0.00 0.26 7.97 7.97



P21 Ironmongery

Fixing only to softwood

Door handles

238 lever handles on rose 4.00 pair 32.52 0.00 0.00 0.00 0.00 0.00 3.24 1.20 9.24 36.96

Latches

239 thumb latches 1.00 nr 13.55 0.00 0.00 0.00 0.00 0.00 1.36 0.49 15.40 15.40

240 75mm mortice latch 3.00 nr 54.18 0.00 0.00 0.00 0.00 0.00 5.43 1.98 20.53 61.59

Butt hinges

241 100mm 4.00 pair 28.00 0.00 0.00 0.00 0.00 0.00 2.80 1.04 7.96 31.84


Total for Item 15.3 128.25 0.00 0.00 0.00 0.00 77.67 12.83 7.29 226.04



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

ITEM 15.4

Z PC SUMS


project

242 additional ironmongery item 0.00 0.00 0.00 0.00 0.00 300.00 0.00 9.94 309.94 309.94


Total for Item 15.4 0.00 0.00 0.00 0.00 0.00 300.00 0.00 9.94 309.94

ITEM 15.5

Z PC SUMS


project

243 supply & fix new section of

staircase including mopstick

handrails item 0.00 0.00 0.00 0.00 0.00 500.00 0.00 16.56 516.56 516.56


Total for Item 15.5 0.00 0.00 0.00 0.00 0.00 500.00 0.00 16.56 516.56

ITEM 15.7




Skirtings, picture rails,

architraves and the like

Wrought softwood skirtings

244 25 x 75 mm Torus 48.09 m 119.26 72.62 0.00 0.00 0.00 0.00 19.24 7.21 4.54 218.33



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p



continued ...


architraves and the continued ...

Wrought softwood architraves

245 19 x 75 mm chamfered 40.00 m 99.20 54.80 0.00 0.00 0.00 0.00 15.60 5.60 4.38 175.20


Total for Item 15.7 218.46 127.42 0.00 0.00 0.00 0.00 34.84 12.81 393.53

ITEM 15.8

Z PC SUMS


project

246 provide gas bottle enclosure;

supply & fix item 0.00 0.00 0.00 0.00 0.00 750.00 0.00 24.84 774.84 774.84


Total for Item 15.8 0.00 0.00 0.00 0.00 0.00 750.00 0.00 24.84 774.84

ITEM 15.8

Z PC SUMS


project

247 supply gas bottles and

switchover valve item 0.00 0.00 0.00 0.00 0.00 115.00 0.00 3.81 118.81 118.81


Total for Item 15.8 0.00 0.00 0.00 0.00 0.00 115.00 0.00 3.81 118.81



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

ITEM 16.3

Z PC SUMS


project

248 sealant sub-contractor for 0.5

day item 0.00 0.00 0.00 0.00 250.00 0.00 0.00 8.28 258.28 258.28


Total for Item 16.3 0.00 0.00 0.00 0.00 250.00 0.00 0.00 8.28 258.28

ITEM 16.4

Z PC SUMS


project

249 Lamona Ceramic 1.5 bowl sink

including waste and taps item 0.00 0.00 0.00 0.00 0.00 346.50 0.00 11.48 357.98 357.98


N FURNITURE/EQUIPMENT

N13 Sanitary appliances/fittings

Fixing only equipment

Connections to service and

waste pipes not included

250 Sink units with waste and

overflow fittings, plug and

chain - fitted to sink units 1.00 nr 0.00 1.06 0.00 0.00 93.59 0.00 9.47 3.45 107.57 107.57

Subtotal for N Furniture/Equipment 0.00 1.06 0.00 0.00 93.59 0.00 9.47 3.45 107.57

Total for Item 16.4 0.00 1.06 0.00 0.00 93.59 346.50 9.47 14.93 465.55



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

ITEM 16.5

Z PC SUMS


project

251 Lamona Ceramic single bowl

sink including waste and taps item 0.00 0.00 0.00 0.00 0.00 183.00 0.00 6.06 189.06 189.06







252 Sink units with waste and


chain - fitted to sink units 1.00 nr 0.00 1.06 0.00 0.00 93.59 0.00 9.47 3.45 107.57 107.57


Total for Item 16.5 0.00 1.06 0.00 0.00 93.59 183.00 9.47 9.51 296.63

ITEM 16.6

Z PC SUMS


project

253 Supply ROCA Easy 900 x 900 x

80mm shower tray item 0.00 0.00 0.00 0.00 0.00 141.81 0.00 4.70 146.51 146.51

254 Supply ROCA shower waste to

suit above tray item 0.00 0.00 0.00 0.00 0.00 62.29 0.00 2.06 64.35 64.35



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

Z PC SUMS continued ...


project continued ...

255 Supply ROCA L90 shower mixer

valve item 0.00 0.00 0.00 0.00 0.00 197.61 0.00 6.55 204.16 204.16

256 Supply ROCA Raindream

circular shower head item 0.00 0.00 0.00 0.00 0.00 167.67 0.00 5.55 173.22 173.22

257 Supply ROCA 500mm support

arm item 0.00 0.00 0.00 0.00 0.00 41.67 0.00 1.38 43.05 43.05

258 Supply ROCA L90 basin mixer

tap item 0.00 0.00 0.00 0.00 0.00 172.91 0.00 5.73 178.64 178.64

259 Supply ROCA Nexo 500 corner

cloakroom basin item 0.00 0.00 0.00 0.00 0.00 94.34 0.00 3.12 97.46 97.46

260 Supply ROCA Nexo close

coupled WC item 0.00 0.00 0.00 0.00 0.00 216.71 0.00 7.18 223.89 223.89

261 Supply ROCA Nexo WC seat &

cover item 0.00 0.00 0.00 0.00 0.00 48.93 0.00 1.62 50.55 50.55

262 Supply Mira Beam 900mm pivot

shower door item 0.00 0.00 0.00 0.00 0.00 224.38 0.00 7.43 231.81 231.81







263 Shower tray 1.00 nr 0.00 0.00 0.00 0.00 101.72 0.00 10.17 3.71 115.60 115.60



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

N continued ...

N13 Sanitary continued ...

Fixing only continued ...


waste pipes not continued ...

264 Shower mixer 1.00 nr 0.00 0.00 0.00 0.00 123.15 0.00 12.32 4.49 139.96 139.96

265 Shower screen 1.00 nr 0.00 0.00 0.00 0.00 158.48 0.00 15.85 5.77 180.10 180.10

266 Wash hand basin 1.00 nr 0.00 0.00 0.00 0.00 75.92 0.00 7.59 2.77 86.28 86.28

267 Vitreous china lavatory

basins with waste fitting,

plug, chain and

stay, bracket plugged to wall 1.00 nr 0.00 0.00 0.00 0.00 82.64 0.00 8.26 3.01 93.91 93.91


Total for Item 16.6 0.00 0.00 0.00 0.00 541.91 1368.32 54.19 65.07 2,029.49

ITEM 16.7

R DISPOSAL SYSTEMS

R11 Foul drainage above

ground


268 32mm waste pipe including

elbows and branches 3.00 m 0.00 0.00 0.00 0.00 22.05 0.00 2.22 0.81 8.36 25.08







Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p



ground continued ...


271 two storey soil stack 1.00 nr 0.00 0.00 0.00 0.00 495.45 0.00 49.55 18.05 563.05 563.05


Total for Item 16.7 0.00 0.00 0.00 0.00 595.80 0.00 59.60 21.74 677.14

ITEM 17.1

M SURFACE FINISHES

M40

Stone/Concrete/Quarry/Ceramic

tiling/Mosaic

Floor Tiles

Fixing with adhesive

272 over 300 mm wide; ASS

Daple stube panaria wood

effect tiles 200 x 905mm 50.54 m2 1590.49 2370.33 0.00 0.00 0.00 0.00 396.23 144.54 89.07 4,501.60

Floor & Wall Tiles

273 over 300 mm wide; Nettuno

noce Cisa Let Fontare tiles

333 x 333mm 22.19 m2 698.32 2775.75 0.00 0.00 0.00 0.00 347.50 126.48 177.92 3,948.04


Total for Item 17.1 2288.81 5146.08 0.00 0.00 0.00 0.00 743.73 271.02 8,449.64



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

ITEM 17.3

M SURFACE FINISHES

M40


tiling/Mosaic

Floor & Wall tiling accessories

Schulter Ditra matting

274 Ditra 25 matting over 300

mm wide 54.10 m2 144.99 472.83 0.00 0.00 0.00 0.00 61.67 22.72 12.98 702.22


Total for Item 17.3 144.99 472.83 0.00 0.00 0.00 0.00 61.67 22.72 702.22

ITEM 18.1

M SURFACE FINISHES

M60 Painting/Clear finishing

General surfaces

Two coats of Dulex coloured

matt emulsion paint over 300

mm girth

275 smooth plaster 140.93 m2 528.49 135.29 0.00 0.00 0.00 0.00 66.24 23.96 5.35 753.98

Knot, prime, stop and paint

one undercoat and one coat of

satinwood finish paint on

joinery

276 over 300 mm girth 15.12 m2 54.13 24.80 0.00 0.00 0.00 0.00 7.86 2.87 5.93 89.66

277 isolated surfaces, not

exceeding 300 mm girth 93.09 m 133.12 50.27 0.00 0.00 0.00 0.00 18.62 6.52 2.24 208.52



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

M SURFACE continued ...

M60 continued ...

General surfaces, externally


two undercoats and one coat

of gloss

finish paint on joinery

278 over 300 mm girth 3.20 m2 20.03 5.50 0.00 0.00 0.00 0.00 2.56 0.93 9.07 29.02



M52 Decorative papers/fabrics

Generally

Prepare, size and hang

wallpaper supplied by others

to

280 walls 51.22 m2 210.51 11.78 0.00 0.00 0.00 0.00 22.02 8.20 4.93 252.51


Total for Item 18.1 1034.21 246.63 0.00 0.00 0.00 0.00 127.85 46.35 1,455.03



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

ITEM 19.1

M SURFACE FINISHES

M51 Edge fixed carpeting

Underlay

Latex carpet underlay to floors

level and to falls not exceeding

15 degrees from horizontal on

timber base

281 exceeding 300 m wide 28.45 m2 25.32 34.42 0.00 0.00 0.00 0.00 5.97 2.28 2.39 68.00

Fitted carpet

Medium duty tufted wool/nylon

carpet fixed with gripper rods

to floors level and to floors not

exceeding 15 degrees from

horizontal on timber base

282 exceeding 300 m wide 28.45 m2 162.73 652.93 0.00 0.00 0.00 0.00 81.65 29.59 32.58 926.90


Total for Item 19.1 188.05 687.35 0.00 0.00 0.00 0.00 87.62 31.87 994.90

ITEM 21.1

Z PC SUMS


project

283 Supply of Kitchen & Utility units;

Ref Howdens quotation dated

1st April 2015 item 0.00 0.00 0.00 0.00 0.00 10226.35 0.00 338.00 10565.08 10,565.08



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p



project continued ...

284 Fitting of Kitchen, Utility units

and white goods item 0.00 0.00 0.00 0.00 0.00 2000.00 0.00 66.25 2066.25 2,066.25


Total for Item 21.1 0.00 0.00 0.00 0.00 0.00 12226.35 0.00 404.25 12,631.33

ITEM 22.1


P30 Trenches/Pipeways/Pits for

buried engineering services

Excavate by hand

Trenches to receive service

pipes, cables etc, grade

bottom, fill in and compact

and remove surplus -

earthwork support not included

- average depth not exceeding

285 1.00 m, electricity duct 2.06 m 48.06 3.09 0.52 0.00 0.00 0.00 5.17 1.87 28.50 58.71


Total for Item 22.1 48.06 3.09 0.52 0.00 0.00 0.00 5.17 1.87 58.71



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

ITEM 22.2


P30 Trenches/Pipeways/Pits for

buried engineering services

Excavate by hand

Trenches to receive service

pipes, cables etc, grade

bottom, fill in and compact

and remove surplus -

earthwork support not included

- average depth not exceeding

286 1.00 m, water service pipe 8.74 m 203.90 7.34 2.19 0.00 0.00 0.00 21.33 7.78 27.75 242.54


Total for Item 22.2 203.90 7.34 2.19 0.00 0.00 0.00 21.33 7.78 242.54

ITEM 22.3

Z PC SUMS


project

287 UK Power Networks quotation to

divert electricity supply item 0.00 0.00 0.00 0.00 0.00 864.00 0.00 28.62 892.62 892.62


Total for Item 22.3 0.00 0.00 0.00 0.00 0.00 864.00 0.00 28.62 892.62



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

ITEM 22.4

D GROUNDWORK


Filling to make up levels

Imported MOT Type 1 material

288 not exceeding 0.25 m 1.79 m3 29.91 78.76 0.00 0.00 0.00 0.00 10.87 3.96 68.99 123.49

Surface treatments

Compacting

289 surface of filling 17.83 m2 7.67 0.00 1.96 0.00 0.00 0.00 0.89 0.36 0.61 10.88

Subtotal for D Groundwork 37.58 78.76 1.96 0.00 0.00 0.00 11.76 4.32 134.37

Q

PAVING/PLANTING/FENCING/SITE

FURNITURE

Q25 Slab/Brick/Sett/Cobble

pavings

Plain PCC slab paving

Salvaged paving; 50 mm thick

slabs, 50 mm sand base, 6

mm straight joints both ways,

pointing in cement mortar

(1:3), level and to falls only,

slab size

290 450 x 450mm 17.83 m2 89.33 103.41 1.60 0.00 0.00 0.00 19.43 7.13 12.39 220.91

Subtotal for Q ... 89.33 103.41 1.60 0.00 0.00 0.00 19.43 7.13 220.91

Total for Item 22.4 126.91 182.17 3.56 0.00 0.00 0.00 31.19 11.45 355.28



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

ITEM 23.1

Z PC SUMS


project

291 Thermo Floor quoation for the

supply & installation of under

floor heating item 0.00 0.00 0.00 0.00 0.00 2130.00 0.00 70.55 2200.55 2,200.55


Total for Item 23.1 0.00 0.00 0.00 0.00 0.00 2130.00 0.00 70.55 2,200.55

ITEM 23.2

T MECHANICAL

HEATING/COOLING/REFRIGERATION

SYSTEMS

T73 Works associated with

Heating installations


292 Worcester Bosch boiler 1.00 nr 0.00 0.00 0.00 0.00 1529.22 0.00 152.92 55.72 1737.86 1,737.86

293 210L Megaflo hot water

cylinder 1.00 nr 0.00 0.00 0.00 0.00 1718.53 0.00 171.85 62.62 1953.00 1,953.00

Subtotal for T Mechanical ... 0.00 0.00 0.00 0.00 3247.75 0.00 324.77 118.34 3,690.86

Total for Item 23.2 0.00 0.00 0.00 0.00 3247.75 0.00 324.77 118.34 3,690.86

ITEM 23.6

S PIPED SUPPLY SYSTEMS

S10 Cold Water


294 cold water point 5.00 nr 0.00 0.00 0.00 0.00 720.95 0.00 72.10 26.25 163.86 819.30



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

S PIPED SUPPLY continued ...

S11 Hot water


295 hot water point 4.00 nr 0.00 0.00 0.00 0.00 987.04 0.00 98.72 35.96 280.43 1,121.72

Subtotal for S Piped Supply ... 0.00 0.00 0.00 0.00 1707.99 0.00 170.82 62.21 1,941.02

Total for Item 23.6 0.00 0.00 0.00 0.00 1707.99 0.00 170.82 62.21 1,941.02

ITEM 23.7

T MECHANICAL


SYSTEMS




296 central heating service point 5.00 nr 0.00 0.00 0.00 0.00 2475.40 0.00 247.55 90.20 562.63 2,813.15

297 500mm radiator with TRV 1.00 nr 0.00 0.00 0.00 0.00 154.68 0.00 15.47 5.64 175.79 175.79

298 1000mm radiator with TRV 2.00 nr 0.00 0.00 0.00 0.00 341.84 0.00 34.18 12.46 194.24 388.48

299 1600mm radiator with TRV 4.00 nr 0.00 0.00 0.00 0.00 940.08 0.00 94.00 34.24 267.08 1,068.32

300 Towel rail - fix only; supply of

towel rail taken elsewhere* 1.00 nr 0.00 0.00 0.00 0.00 86.09 0.00 8.61 3.14 97.84 97.84

Subtotal for T Mechanical ... 0.00 0.00 0.00 0.00 3998.09 0.00 399.81 145.68 4,543.58



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

Z PC SUMS


project

301 supply of towel rail item 0.00 0.00 0.00 0.00 0.00 400.00 0.00 13.25 413.25 413.25


Total for Item 23.7 0.00 0.00 0.00 0.00 3998.09 400.00 399.81 158.93 4,956.83

ITEM 23.8

S PIPED SUPPLY SYSTEMS

S10 Cold Water


302 scale inhibitor 1.00 nr 0.00 0.00 0.00 0.00 60.00 0.00 6.00 2.19 68.19 68.19

Subtotal for S Piped Supply ... 0.00 0.00 0.00 0.00 60.00 0.00 6.00 2.19 68.19

Total for Item 23.8 0.00 0.00 0.00 0.00 60.00 0.00 6.00 2.19 68.19

ITEM 24.1

V ELECTRICAL SUPPLY/POWER

LIGHTING SYSTEMS

V22 General Low Voltage

power


Complete supply & fix

installations

303 consumer unit 1.00 nr 0.00 0.00 0.00 0.00 488.03 0.00 48.80 17.78 554.61 554.61

304 earth bonding 1.00 nr 0.00 0.00 0.00 0.00 177.35 0.00 17.74 6.46 201.55 201.55

305 testing & commisioning 1.00 nr 0.00 0.00 0.00 0.00 88.20 0.00 8.82 3.21 100.23 100.23



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p


LIGHTING SYSTEMS continued ...


power continued ...



installations continued ...

306 2-Gang switched socket

outlet; White 19.00 nr 0.00 0.00 0.00 0.00 613.13 0.00 61.37 22.42 36.68 696.92

307 extractor fan 4.00 nr 0.00 0.00 0.00 0.00 234.40 0.00 23.44 8.56 66.60 266.40

308 boiler electrics 1.00 nr 0.00 0.00 0.00 0.00 486.52 0.00 48.65 17.73 552.90 552.90

309 non-illuminated fused spur 12.00 nr 0.00 0.00 0.00 0.00 435.24 0.00 43.56 15.84 41.22 494.64

V23 Smoke/Heat/Gas alarms

Smoke alarms

310 hard wired smoke alarm 3.00 nr 0.00 0.00 0.00 0.00 211.05 0.00 21.12 7.68 79.95 239.85

Heat alarms

311 hard wired heat alarm 1.00 nr 0.00 0.00 0.00 0.00 70.35 0.00 7.04 2.56 79.95 79.95

V24 Telecoms and Data

TV, FM/DAB service points

312 TV point 2.00 nr 0.00 0.00 0.00 0.00 57.96 0.00 5.80 2.12 32.94 65.88

Subtotal for V Electrical ... 0.00 0.00 0.00 0.00 2862.23 0.00 286.34 104.36 3,252.93

Total for Item 24.1 0.00 0.00 0.00 0.00 2862.23 0.00 286.34 104.36 3,252.93



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

ITEM 24.23


LIGHTING SYSTEMS

V21 General lighting



installations

313 bulkhead light 1.00 nr 0.00 0.00 0.00 0.00 66.13 0.00 6.61 2.41 75.15 75.15

314 downlighter 41.00 nr 0.00 0.00 0.00 0.00 1951.19 0.00 195.16 70.93 54.08 2,217.28

315 ceiling rose; White 2.00 nr 0.00 0.00 0.00 0.00 86.24 0.00 8.62 3.14 49.00 98.00

316 photocell floodlight 6.00 nr 0.00 0.00 0.00 0.00 966.66 0.00 96.66 35.22 183.09 1,098.54

317 1-Gang, 1-Way: Light switch:

White 8.00 nr 0.00 0.00 0.00 0.00 259.04 0.00 25.92 9.44 36.80 294.40

318 2-Gang, 2-Way: Light switch:

White 2.00 nr 0.00 0.00 0.00 0.00 132.98 0.00 13.30 4.86 75.57 151.14

319 1-Gang, 1-Way: Pull Cord

Light Switch: White 1.00 nr 0.00 0.00 0.00 0.00 31.31 0.00 3.13 1.14 35.58 35.58

Subtotal for V Electrical ... 0.00 0.00 0.00 0.00 3493.55 0.00 349.40 127.14 3,970.09

Total for Item 24.23 0.00 0.00 0.00 0.00 3493.55 0.00 349.40 127.14 3,970.09

ITEM 24.28


LIGHTING SYSTEMS

V50 Electric underfloor heating

Electric Under Floor heating to

320 wet rooms 3.56 m2 0.00 0.00 0.00 0.00 347.31 0.00 34.75 12.67 110.88 394.73



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p



V50 Electric continued ...

Electric Under continued ...

321 programmable floor thermostat 1.00 nr 0.00 0.00 0.00 0.00 85.64 0.00 8.56 3.12 97.32 97.32

Subtotal for V Electrical ... 0.00 0.00 0.00 0.00 432.95 0.00 43.31 15.79 492.05


PARTITIONING

K20 Timber board


Flooring

Plywood, width exceeding 300

mm, thickness

322 9mm 3.56 m2 22.50 17.37 0.00 0.00 0.00 0.00 3.99 1.46 12.73 45.32

Subtotal for K ... 22.50 17.37 0.00 0.00 0.00 0.00 3.99 1.46 45.32

Total for Item 24.28 22.50 17.37 0.00 0.00 432.95 0.00 47.30 17.25 537.37

ITEM 27.1

Z PC SUMS


project

323 contingency sum item 0.00 0.00 0.00 0.00 0.00 7500.00 0.00 248.43 7748.43 7,748.43


Total for Item 27.1 0.00 0.00 0.00 0.00 0.00 7500.00 0.00 248.43 7,748.43



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

ITEM 28.1

C EXISTING



Remove finishings

Floors

324 carpeting 4.74 m2 11.33 0.00 7.11 0.00 0.00 0.00 1.85 0.66 4.42 20.95

Walls, without backing

325 ceramic wall tiles 21.67 m2 94.05 0.00 19.50 0.00 0.00 0.00 11.27 4.12 5.95 128.94

Removing fittings and fixtures

Timber mouldings

326 skirtings, architraves or dado

rail; dispose of debris off-site

or set

aside for re-use 13.78 m 29.90 0.00 4.13 0.00 0.00 0.00 3.45 1.24 2.81 38.72

Removing plumbing and

engineering installations

Sanitary fittings, including

capping off service and waste

pipes and

bringing forward services

327 WC 1.00 nr 85.37 28.63 6.00 0.00 0.00 0.00 12.00 4.37 136.37 136.37

328 wash hand basin 1.00 nr 4.34 0.00 28.00 0.00 0.00 0.00 3.23 1.18 36.75 36.75

329 bath 1.00 nr 127.94 38.52 30.00 0.00 0.00 0.00 19.65 7.16 223.27 223.27

Radiators

330 medium 1.00 nr 42.57 8.39 7.50 0.00 0.00 0.00 5.85 2.13 66.44 66.44



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

C EXISTING

continued ...

C20 Demolition

Demolishing parts of timber

structures

Softwood studded partitions;

dispose of debris off-site

331 plasterboard finish 0.75 m2 6.19 0.00 3.15 0.00 0.00 0.00 0.94 0.34 14.15 10.61


Z PC SUMS


project

332 disconnect electrical installation

and make safe for proceeding

works item 0.00 0.00 0.00 0.00 0.00 125.00 0.00 4.14 129.14 129.14


Total for Item 28.1 401.69 75.54 105.39 0.00 0.00 125.00 58.24 25.34 791.19



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

ITEM 28.2


P31

Holes/Chases/Covers/Supports

for services

Chases

Vertical rough chases

333 50 x 50 mm 2.40 m 47.95 0.00 0.00 0.00 0.00 0.00 4.80 1.75 22.71 54.50


Total for Item 28.2 47.95 0.00 0.00 0.00 0.00 0.00 4.80 1.75 54.50

ITEM 28.3


METAL/TIMBER




SC3 Grade


334 50 x 50mm 31.80 m 78.86 26.08 0.00 0.00 0.00 0.00 10.49 3.82 3.75 119.25

Subtotal for G ... 78.86 26.08 0.00 0.00 0.00 0.00 10.49 3.82 119.25



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p


PARTITIONING

K11 Rigid sheet


Sheet linings and casings

Tile backer boards

335 12.5mm Wediboard 3.87 m2 32.31 93.31 0.00 0.00 0.00 0.00 12.58 4.57 36.89 142.76

Subtotal for K ... 32.31 93.31 0.00 0.00 0.00 0.00 12.58 4.57 142.76

Total for Item 28.3 111.17 119.39 0.00 0.00 0.00 0.00 23.07 8.39 262.01

ITEM 28.4


LIGHTING SYSTEMS

V50 Electric underfloor heating

Electric Under Floor heating to

336 wet rooms 4.74 m2 0.00 0.00 0.00 0.00 462.43 0.00 46.26 16.83 110.87 525.52

337 programmable floor thermostat 1.00 nr 0.00 0.00 0.00 0.00 85.64 0.00 8.56 3.12 97.32 97.32



PARTITIONING

K20 Timber board


Flooring

Plywood, width exceeding 300

mm, thickness

338 9mm 4.74 m2 29.96 23.13 0.00 0.00 0.00 0.00 5.31 1.94 12.73 60.34

Subtotal for K ... 29.96 23.13 0.00 0.00 0.00 0.00 5.31 1.94 60.34



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

M SURFACE FINISHES

M40


tiling/Mosaic

Floor Tiles




333 x 333mm 4.74 m2 149.17 592.93 0.00 0.00 0.00 0.00 74.23 27.02 177.92 843.34


M SURFACE FINISHES

M40


tiling/Mosaic

Floor & Wall tiling accessories

Schulter Ditra matting

340 Ditra 25 matting over 300

mm wide 4.74 m2 12.70 41.43 0.00 0.00 0.00 0.00 5.40 1.99 12.98 61.53


Total for Item 28.4 191.83 657.49 0.00 0.00 548.07 0.00 139.76 50.90 1,588.05



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

ITEM 28.5

M SURFACE FINISHES

M40


tiling/Mosaic

Wall Tiles




333 x 333mm 22.70 m2 714.37 2839.54 0.00 0.00 0.00 0.00 355.48 129.39 177.92 4,038.78


Total for Item 28.5 714.37 2839.54 0.00 0.00 0.00 0.00 355.48 129.39 4,038.78

ITEM 28.6

Z PC SUMS


project

342 Supply ROCA L90 shower mixer

valve item 0.00 0.00 0.00 0.00 0.00 197.61 0.00 6.55 204.16 204.16

343 Supply ROCA Raindream

circular shower head item 0.00 0.00 0.00 0.00 0.00 167.67 0.00 5.55 173.22 173.22

344 Supply ROCA 500mm support

arm item 0.00 0.00 0.00 0.00 0.00 41.67 0.00 1.38 43.05 43.05




Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p






345 Shower mixer 1.00 nr 0.00 0.00 0.00 0.00 123.15 0.00 12.32 4.49 139.96 139.96


Total for Item 28.6 0.00 0.00 0.00 0.00 123.15 406.95 12.32 17.97 560.39

ITEM 28.7

M SURFACE FINISHES

M20


coatings



Class B



joints

346 over 300 mm wide 4.70 m2 29.56 3.34 0.00 0.00 0.00 0.00 3.29 1.22 7.96 37.41


Total for Item 28.7 29.56 3.34 0.00 0.00 0.00 0.00 3.29 1.22 37.41



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

ITEM 28.8

Z PC SUMS


project

347 Supply ROCA Mali cast iron

bath item 0.00 0.00 0.00 0.00 0.00 489.72 0.00 16.22 505.94 505.94

348 Supply ROCA Nexo 550 x

440mm wall hung basin item 0.00 0.00 0.00 0.00 0.00 114.71 0.00 3.80 118.51 118.51

349 Supply ROCA Nexo close

coupled WC item 0.00 0.00 0.00 0.00 0.00 216.71 0.00 7.18 223.89 223.89

350 Supply ROCA Nexo WC seat &

cover item 0.00 0.00 0.00 0.00 0.00 48.93 0.00 1.62 50.55 50.55

351 Supply ROCA Victoria V2

chrome deck mounted bath filler item 0.00 0.00 0.00 0.00 0.00 130.44 0.00 4.32 134.76 134.76





352 Wash hand basin 1.00 nr 0.00 0.00 0.00 0.00 75.92 0.00 7.59 2.77 86.28 86.28

353 Vitreous china lavatory

basins with waste fitting,

plug, chain and

stay, bracket plugged to wall 1.00 nr 0.00 0.00 0.00 0.00 82.64 0.00 8.26 3.01 93.91 93.91



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p


N13 Sanitary continued ...

Fixing only continued ...


waste pipes not continued ...

354 Baths with cradle and

brackets, waste, and


chain 1.00 nr 60.64 1.76 0.00 0.00 85.11 0.00 14.75 5.37 167.63 167.63


Total for Item 28.8 60.64 1.76 0.00 0.00 243.67 1000.51 30.60 44.29 1,381.47

ITEM 28.9


ground








Total for Item 28.9 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 54.75



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

ITEM 28.10

T MECHANICAL


SYSTEMS




358 Towel rail - fix only; supply of

towel rail taken elsewhere* 1.00 nr 0.00 0.00 0.00 0.00 86.09 0.00 8.61 3.14 97.84 97.84

Subtotal for T Mechanical ... 0.00 0.00 0.00 0.00 134.24 0.00 13.44 4.91 97.84

Z PC SUMS


project

359 supply of towel rail item 0.00 0.00 0.00 0.00 0.00 400.00 0.00 13.25 413.25 413.25


Total for Item 28.10 0.00 0.00 0.00 0.00 134.24 400.00 13.44 18.16 511.09

ITEM 28.11


LIGHTING SYSTEMS

V21 General lighting



installations

360 downlighter 7.00 nr 0.00 0.00 0.00 0.00 333.13 0.00 33.32 12.11 54.08 378.56



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p



V21 General continued ...



installations continued ...

361 1-Gang, 1-Way: Pull Cord

Light Switch: White 1.00 nr 0.00 0.00 0.00 0.00 31.31 0.00 3.13 1.14 35.58 35.58


Total for Item 28.11 0.00 0.00 0.00 0.00 364.44 0.00 36.45 13.25 414.14

ITEM 28.12


LIGHTING SYSTEMS


power



installations

362 extractor fan 1.00 nr 0.00 0.00 0.00 0.00 58.60 0.00 5.86 2.14 66.60 66.60

363 non-illuminated fused spur 1.00 nr 0.00 0.00 0.00 0.00 36.27 0.00 3.63 1.32 41.22 41.22


Total for Item 28.12 0.00 0.00 0.00 0.00 94.87 0.00 9.49 3.46 107.82



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

ITEM 28.13

Z PC SUMS


project

364 supply and install glass shelving item 0.00 0.00 0.00 0.00 0.00 175.00 0.00 5.80 180.80 180.80


Total for Item 28.13 0.00 0.00 0.00 0.00 0.00 175.00 0.00 5.80 180.80

ITEM 28.14





architraves and the like

Wrought softwood skirtings

365 25 x 75 mm Torus 6.73 m 16.69 10.16 0.00 0.00 0.00 0.00 2.69 1.01 4.54 30.55

Wrought softwood architraves

366 19 x 75 mm chamfered 5.00 m 12.40 6.85 0.00 0.00 0.00 0.00 1.95 0.70 4.38 21.90


Total for Item 28.14 29.09 17.01 0.00 0.00 0.00 0.00 4.64 1.71 52.45



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

ITEM 28.15

M SURFACE FINISHES

M60 Painting/Clear finishing

General surfaces

Two coats of Dulex coloured

matt emulsion paint over 300

mm girth

367 smooth plaster 4.74 m2 17.78 4.55 0.00 0.00 0.00 0.00 2.23 0.81 5.35 25.36


one undercoat and one coat of

satinwood finish paint on

joinery

368 over 300 mm girth 3.78 m2 13.53 6.20 0.00 0.00 0.00 0.00 1.97 0.72 5.93 22.42




Total for Item 28.15 48.08 17.08 0.00 0.00 0.00 0.00 6.55 2.35 74.06

Total for Bill 32952.05 29334.79 2956.18 400.00 38702.89 31043.30 10578.75 4835.00 150,803.68



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

schedule of works cost summary report

Documents