smm7 cost summary report

A PRELIMINARIES/GENERAL

CONDITIONS

A40 Contractor's general cost

items: Management and staff

Site administrative staff

Provide general site

supervision/administration

1 Project Manager 10.00 week 3400.00 0.00 0.00 0.00 0.00 0.00 255.00 133.00 378.80 3,788.00

Subtotal for A40 Contractor's ... 3400.00 0.00 0.00 0.00 0.00 0.00 255.00 133.00 3,788.00


items: Services and facilities

Provide the following services

and facilities

Rubbish disposal

2 Skips item 0.00 0.00 210.00 0.00 0.00 0.00 15.75 8.22 233.97 233.97

Subtotal for A42 Contractor's ... 0.00 0.00 210.00 0.00 0.00 0.00 15.75 8.22 233.97


items: Temporary works

Scaffolding up to 10m high

Independent scaffolding

3 Erect and subsequently

dismantle 42.91 m2 0.00 0.00 0.00 0.00 590.01 0.00 44.20 23.17 15.32 657.38

This content is © of Estimating Service 2015. All rights reserved.

www.estimatingservice.co.uk / 1

Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

A PRELIMINARIES/GENERAL

CONDITIONS continued ...


items: Temporary continued ...

Temporary screens

50 x 75mm sawn softwood

weatherproof screens (two

uses) covered with roofing felt

and lined with

4 13mm insulation board 10.02 m2 169.14 28.66 0.00 0.00 0.00 0.00 14.83 7.72 21.99 220.34



items; Associated with the

works

5 Defects after completion Item 0.00 0.00 0.00 150.00 0.00 0.00 11.25 5.87 167.12 167.12

6 Delivery costs for slate cladding

& paving Item 0.00 300.00 0.00 0.00 0.00 0.00 22.50 11.74 334.24 334.24


Total for Preliminaries / General ... 3569.14 328.66 210.00 150.00 590.01 0.00 363.53 189.72 5,401.05


www.estimatingservice.co.uk Page 1 / 1

Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

C EXISTING

SITE/BUILDINGS/SERVICES

C20 Demolition

Pulling down - including removal

of debris

Demolish external brickwork

walls in cement mortar;

disposal of debris off-site

7 2 x 102.5 mm thick skins

forming cavity wall 3.46 m2 88.40 0.00 43.60 0.00 0.00 0.00 9.90 5.16 42.50 147.05

Pulling down with care -

including removal of debris

Existing structures by hand

8 Conservatory; dispose of

debris off-site item 420.00 0.00 478.88 0.00 0.00 0.00 67.42 35.17 1001.47 1,001.47

9 Porch; set aside for client item 140.00 0.00 0.00 0.00 0.00 0.00 10.50 5.48 155.98 155.98

Demolishing parts of timber

structures

Softwood rails

10 25 x 150 mm 32.61 m 11.41 0.00 9.78 0.00 0.00 0.00 1.63 0.98 0.73 23.81

Subtotal for C20 Demolition 659.81 0.00 532.26 0.00 0.00 0.00 89.45 46.79 1,328.31



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

C EXISTING

continued ...

C90 Alterations - spot items

Removing fittings and fixtures

Doors including frame;

dispose of debris off-site or set

aside for re-use

11 single door 2.00 nr 19.26 0.00 4.20 0.00 0.00 0.00 1.76 0.92 13.07 26.14

Windows; dispose of debris

off-site or set aside for re-use

12 casement window 7.08 m2 111.51 0.00 14.87 0.00 0.00 0.00 9.49 4.96 19.89 140.82

Remove finishings

Walls, without backing

13 plaster 3.46 m2 60.55 0.00 4.15 0.00 0.00 0.00 4.84 2.53 20.83 72.07

Subtotal for C90 Alterations - ... 191.32 0.00 23.22 0.00 0.00 0.00 16.09 8.41 239.03

Total for Existing Site / Buildings ... 851.13 0.00 555.48 0.00 0.00 0.00 105.54 55.20 1,567.34

D GROUNDWORK

D20 Excavating and filling

Excavating by machine

To reduce levels, maximum

depth not exceeding

14 0.25 m 50.33 m3 981.44 0.00 353.82 0.00 0.00 0.00 100.16 52.34 29.56 1,487.75



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

D GROUNDWORK continued ...

D20 Excavating continued ...

Excavating by continued ...

Trenches, width over 0.30 m,

maximum depth not

exceeding

15 2.00 m 9.11 m3 213.54 0.00 76.98 0.00 0.00 0.00 21.77 11.39 35.53 323.68

Excavating by hand

To reduce levels, maximum

depth not exceeding

16 0.25 m; avaerage depth

0.15m 0.68 m3 14.28 0.00 0.00 0.00 0.00 0.00 1.07 0.56 23.40 15.91

Pits, maximum depth not

exceeding

17 1.00 m 3.62 m3 87.10 0.00 0.00 0.00 0.00 0.00 6.52 3.40 26.80 97.02

Breaking out

Existing materials

18 coated macadam or asphalt 4.18 m3 180.33 0.00 54.59 0.00 0.00 0.00 17.64 9.20 62.62 261.75

Existing hard pavings

19 pavers or slabs and sub

base up to 250 mm thick 30.82 m2 207.73 0.00 294.02 0.00 0.00 0.00 37.60 19.72 18.14 559.07



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p



Disposal

Off site to tip average 15 km

from site

20 loaded by grab wagon from

spoil heaps; bulking factor

1.25 84.91 m3 0.00 0.00 1684.61 0.00 0.00 0.00 126.52 66.23 22.11 1,877.36

On site by hand

21 in spoil heaps; distance no

greater than 50 m from

excavation 28.59 m3 107.21 0.00 28.02 0.00 0.00 0.00 10.01 5.43 5.27 150.67

Filling to make up levels

Imported MOT Type 1 material

22 not exceeding 0.25 m 27.19 m3 366.52 1196.36 0.00 0.00 0.00 0.00 117.19 61.18 64.04 1,741.25

Imported sand

23 not exceeding 0.25 m 2.77 m3 37.34 93.29 0.00 0.00 0.00 0.00 9.81 5.10 52.54 145.54

Surface treatments

Compacting

24 surface of filling 217.58 m2 76.15 0.00 23.93 0.00 0.00 0.00 6.53 4.35 0.51 110.97

25 bottom of excavation 27.25 m2 9.54 0.00 3.00 0.00 0.00 0.00 0.82 0.55 0.51 13.90



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p



Geotextiles

Membranes

26 laid over ground 132.20 m2 46.27 145.42 0.00 0.00 0.00 0.00 14.54 7.93 1.62 214.16

Subtotal for D20 Excavating and ... 2327.45 1435.07 2518.97 0.00 0.00 0.00 470.18 247.38 6,999.03

Total for Groundwork 2327.45 1435.07 2518.97 0.00 0.00 0.00 470.18 247.38 6,999.03

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

27 foundations 5.14 m3 98.33 529.21 0.00 0.00 0.00 0.00 47.08 24.57 136.03 699.19

28 beds, thickness not

exceeding 150 mm 2.98 m3 57.01 309.74 0.00 0.00 0.00 0.00 27.51 14.36 137.12 408.62

29 filling to hollow walls 1.80 m3 101.25 187.09 0.00 0.00 0.00 0.00 21.62 11.29 178.47 321.25

Subtotal for E10 ... 256.59 1026.04 0.00 0.00 0.00 0.00 96.21 50.22 1,429.06



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

E IN SITU CONCRETE/LARGE

PRECAST continued ...

E41 Worked finishes/Cutting to

in situ concrete

Worked finishes

Tamping by mechanical

means

30 level 27.25 m2 20.44 0.00 4.63 0.00 0.00 0.00 1.91 1.09 1.03 28.07

Subtotal for E41 Worked ... 20.44 0.00 4.63 0.00 0.00 0.00 1.91 1.09 28.07

Total for in Situ Concrete / Large ... 277.03 1026.04 4.63 0.00 0.00 0.00 98.12 51.31 1,457.13

F MASONRY

F10 Brick/Block walling

Class B engineering bricks in

cement mortar 1:3

Walls

31 102.5 mm 4.14 m2 112.36 202.36 0.00 0.00 0.00 0.00 23.60 12.30 84.69 350.62

Precast concrete dense

aggregate blocks to BS 6073

Walls, facework one side

32 100 mm solid; in gauged

mortar 1:3; below DPC level 31.79 m2 447.29 580.80 0.00 0.00 0.00 0.00 77.25 40.37 36.04 1,145.71

33 100 mm solid; in gauged

mortar 1:4; above DPC level 19.28 m2 271.27 339.33 0.00 0.00 0.00 0.00 45.89 23.91 35.29 680.39



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

F MASONRY continued ...

F10 Brick/Block continued ...

Precast concrete lightweight

aerated loadbearing blocks to

BS 6073

Walls, facework one side

34 100 mm 7N; above DPC

level 16.44 m2 181.83 334.39 0.00 0.00 0.00 0.00 38.80 20.22 34.99 575.24

Forming cavities

50 - 100 mm cavities in hollow

walls with 225 mm wall-ties at

5 per

m2 using

35 3 mm vertical-twist ties 35.87 m2 36.23 26.54 0.00 0.00 0.00 0.00 4.66 2.51 1.95 69.95

Closing cavities

Thermabate cavity closers

36 150 mm cavity 4.80 m 16.90 25.49 0.00 0.00 0.00 0.00 3.17 1.68 9.84 47.23

Damp proof courses

Pitch polymer

37 horizontal not exceeding 225

mm 2.93 m2 4.42 16.94 0.00 0.00 0.00 0.00 1.61 0.85 8.13 23.82

Cavity trays

Type W Cavity weep ventilator

38 wall weep vent 32.00 nr 32.32 10.24 0.00 0.00 0.00 0.00 3.20 1.60 1.48 47.36



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

F MASONRY continued ...

F10 Brick/Block continued ...

Cavity trays continued ...

Polythene

39 horizontal exceeding 225

mm 12.43 m2 118.71 12.06 0.00 0.00 0.00 0.00 9.82 5.10 11.72 145.68

Joint reinforcement

Mesh reinforcement in walls

40 64 mm 79.86 m 120.59 25.56 0.00 0.00 0.00 0.00 11.18 5.59 2.04 162.91

Proprietary items

Wall extension profiles, single

flange, plugging and screwing

41 100mm 11.36 m 48.96 54.30 0.00 0.00 0.00 0.00 7.72 4.09 10.13 115.08

Subtotal for F10 Brick/Block Walling 1390.88 1628.01 0.00 0.00 0.00 0.00 226.90 118.22 3,363.99

F31 Precast concrete

sills/lintels/copings/features

Padstones

Padstones bedded

42 215 x 225 x 150 mm 2.00 nr 14.08 35.44 0.00 0.00 0.00 0.00 3.72 1.94 27.59 55.18

Subtotal for F31 Precast ... 14.08 35.44 0.00 0.00 0.00 0.00 3.72 1.94 55.18

Total for Masonry 1404.96 1663.45 0.00 0.00 0.00 0.00 230.62 120.16 3,419.17



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

G STRUCTURAL/CARCASSING

METAL/TIMBER

G10 Structural steel framing

Framing, fabrication

Fabricated steelwork

43 columns less than 40 kg/m

SHS 0.05 tonne 0.00 97.32 0.00 0.00 0.00 0.00 7.30 3.81 2168.52 108.43

44 beams less than 40 kg/m 0.21 tonne 0.00 350.42 0.00 0.00 0.00 0.00 26.28 13.71 1859.13 390.42

Connections

45 general steel connections 2.00 nr 0.00 113.70 0.00 0.00 0.00 0.00 8.52 4.46 63.34 126.68

Erection on site

46 permanent erection 0.26 tonne 122.40 0.00 0.00 0.00 0.00 0.00 9.18 4.79 524.48 136.36

Surface treatments at

fabrication workshop

47 shot blasting & priming 8.51 m2 0.00 65.95 0.00 0.00 0.00 0.00 4.94 2.55 8.63 73.44

48 30 minute intumescent fire

paint 8.51 m2 0.00 110.97 0.00 0.00 0.00 0.00 8.34 4.34 14.53 123.65

Subtotal for G10 Structural Steel ... 122.40 738.36 0.00 0.00 0.00 0.00 64.56 33.66 958.98

G20 Carpentry/Timber

framing/First fixing

Impregnated sawn softwood -

SC3 Grade

Floor members; sub-floor

framing to decking

49 50 x 150mm 110.27 m 347.35 256.93 0.00 0.00 0.00 0.00 45.21 23.16 6.10 672.65



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p


METAL/TIMBER continued ...


framing/First continued ...

Impregnated sawn softwood -

SC3 Grade continued ...

Wall or partition members

50 50 x 75mm 23.60 m 74.34 25.49 0.00 0.00 0.00 0.00 7.55 4.01 4.72 111.39

51 100 x 100mm; support posts

to decking sub-frame 67.00 m 286.76 371.85 0.00 0.00 0.00 0.00 49.58 25.46 10.95 733.65

Flat roof members

52 50 x 50mm 18.00 m 36.54 14.94 0.00 0.00 0.00 0.00 3.78 1.98 3.18 57.24

53 50 x 100mm 15.00 m 57.45 24.30 0.00 0.00 0.00 0.00 6.15 3.15 6.07 91.05

54 50 x 200mm 129.26 m 436.90 417.51 0.00 0.00 0.00 0.00 64.63 33.61 7.37 952.65

55 50 x 225mm 36.02 m 121.75 131.11 0.00 0.00 0.00 0.00 19.09 9.73 7.82 281.68

56 50 x 50mm angle fillets 16.00 m 32.48 11.84 0.00 0.00 0.00 0.00 3.36 1.76 3.09 49.44

57 sawn softwood firrings 28.34 m 89.27 144.25 0.00 0.00 0.00 0.00 17.57 9.07 9.18 260.16

Eaves and verge boarding

WBP plywood

58 12mm Oak plywood - 75mm

wide 15.00 m 81.00 16.05 0.00 0.00 0.00 0.00 7.35 3.75 7.21 108.15

59 12mm Oak plywood -

150mm wide 15.00 m 97.95 31.95 0.00 0.00 0.00 0.00 9.75 5.10 9.65 144.75

60 12mm Oak plywood -

600mm wide 15.00 m 151.95 127.50 0.00 0.00 0.00 0.00 21.00 10.95 20.76 311.40



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p





Eaves and verge continued ...

WBP plywood continued ...

61 24mm Softwood WBP

plywood - 300mm wide 10.23 m 85.22 29.77 0.00 0.00 0.00 0.00 8.59 4.50 12.52 128.08

62 24mm Softwood WBP

plywood - 400mm wide 15.00 m 131.70 57.30 0.00 0.00 0.00 0.00 14.25 7.35 14.04 210.60

Wrought Oak

63 150mm wide 3.56 m 19.22 34.46 0.00 0.00 0.00 0.00 4.02 2.10 16.80 59.81

64 300mm wide 6.13 m 33.10 111.93 0.00 0.00 0.00 0.00 10.85 5.64 26.35 161.53

Metalwork

Speedy joist hangers

65 50mm 92.00 nr 228.16 58.88 0.00 0.00 0.00 0.00 21.16 11.04 3.47 319.24

66 100mm 4.00 nr 15.32 2.96 0.00 0.00 0.00 0.00 1.36 0.72 5.09 20.36

Galvanised steel straps

67 light duty wall plate strap;

once bent; 1200 mm long 6.00 nr 37.80 10.74 0.00 0.00 0.00 0.00 3.66 1.92 9.02 54.12

Bolts & Timber Connectors

68 M12 bolt with nut; 130 mm

long 73.00 nr 82.49 62.78 0.00 0.00 0.00 0.00 10.95 5.84 2.22 162.06



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p





Metalwork continued ...

Anchor bolts

69 M12 anchor bolt; 115 mm

long 22.00 nr 44.66 19.14 0.00 0.00 0.00 0.00 4.84 2.42 3.23 71.06

Subtotal for G20 ... 2491.41 1961.68 0.00 0.00 0.00 0.00 334.70 173.26 4,961.07

Total for Structural / Carcassing ... 2613.81 2700.04 0.00 0.00 0.00 0.00 399.26 206.92 5,920.05

H CLADDING/COVERING

H22 Composite decking

Ultra Shield Eco decking

70 width exceeding 300 mm 40.79 m2 917.78 1388.90 0.00 0.00 0.00 0.00 172.95 90.15 63.00 2,569.77

71 width not exceeding 300 mm 32.74 m 235.73 336.57 0.00 0.00 0.00 0.00 42.89 22.26 19.47 637.45

Subtotal for H22 Composite Decking 1153.51 1725.47 0.00 0.00 0.00 0.00 215.84 112.41 3,207.22

H31 Metal profiled/flat sheet

cladding/covering/siding

RAL Aluminium cladding trims


fixed to timber/masonry/steel

background

72 fascia cladding, girth not

exceeding 375mm 25.23 m 165.51 1039.48 0.00 0.00 0.00 0.00 90.32 47.18 53.21 1,342.49



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

H continued ...

H31 Metal profiled/flat sheet

continued ...

RAL Aluminium continued ...


fixed to timber/masonry/steel

background continued ...

73 reveal cladding, girth not

exceeding 180mm; bent

three times; to patio door

reveals 13.32 m 82.45 342.59 0.00 0.00 0.00 0.00 31.83 16.65 35.55 473.53

74 external angles for reveal

cladding 2.00 nr 9.38 51.94 0.00 0.00 0.00 0.00 4.60 2.40 34.16 68.32

Subtotal for H31 Metal ... 257.34 1434.01 0.00 0.00 0.00 0.00 126.75 66.23 1,884.34

H71 Lead sheet

coverings/flashings

Flashings, aprons

Code 4 lead, horizontal, 150

mm lapped joints, fixing with

lead clips and wedges

75 300 mm girth 13.80 m 64.72 219.28 0.00 0.00 0.00 0.00 21.25 11.18 22.93 316.43

Subtotal for H71 Lead Sheet ... 64.72 219.28 0.00 0.00 0.00 0.00 21.25 11.18 316.43

Total for Cladding / Covering 1475.57 3378.76 0.00 0.00 0.00 0.00 363.84 189.82 5,407.99



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

J WATERPROOFING

J40 Flexible sheet tanking/

damp proof membranes

Tanking and damp proofing

Building paper underlay lapped

150 mm at joints

76 horizontally 21.33 m2 21.33 27.94 0.00 0.00 0.00 0.00 3.63 1.92 2.57 54.82

Polythene medium weight

sheet underlay lapped 150

mm at joints

77 horizontally 26.06 m2 32.58 10.16 0.00 0.00 0.00 0.00 3.13 1.56 1.82 47.43

Subtotal for J40 Flexible Sheet ... 53.91 38.10 0.00 0.00 0.00 0.00 6.76 3.48 102.25

J42 Single layer Polymeric roof

coverings

Sedum Landscape Roofing

78 to timber or metal decking;

pitch not exceeding 5 degrees 28.04 m2 0.00 0.00 0.00 0.00 3845.69 0.00 288.53 150.57 152.81 4,284.79

79 kerb detail to Sedum roofing 9.20 m 0.00 0.00 0.00 0.00 300.29 0.00 22.54 11.78 36.37 334.60

80 eaves detail to Sedum roofing 17.89 m 0.00 0.00 0.00 0.00 967.67 0.00 72.63 37.93 60.27 1,078.23

Sarnafil Waterproof Membrane

81 to timber or metal decking;

pitch not exceeding 5 degrees 5.80 m2 0.00 0.00 0.00 0.00 185.02 0.00 13.86 7.25 35.54 206.13

82 eaves detail to Sarnafil

Waterproof Membrane 9.69 m 0.00 0.00 0.00 0.00 260.66 0.00 19.57 10.17 29.97 290.41

83 Sarnafil rainwater outlet 3.00 nr 0.00 0.00 0.00 0.00 269.61 0.00 20.22 10.56 100.13 300.39



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

J WATERPROOFING continued ...

J42 Single layer Polymeric roof

coverings continued ...

Tapered Insulation Board

Underlays

84 tapered PIR board;

mechanically fastened 29.54 m2 0.00 0.00 0.00 0.00 1832.66 0.00 137.36 71.78 69.12 2,041.80

Subtotal for J42 Single Layer ... 0.00 0.00 0.00 0.00 7661.60 0.00 574.71 300.04 8,536.35

Total for Waterproofing 53.91 38.10 0.00 0.00 7661.60 0.00 581.47 303.52 8,638.60

K LININGS/SHEATHING/DRY

PARTITIONING

K20 Timber board

flooring/sheathing/linings/casings

Roof decking

WBP plywood

85 12mm WBP plywood

exceeding 300 mm wide 10.89 m2 90.71 54.89 0.00 0.00 0.00 0.00 10.89 5.66 14.89 162.15

86 24mm WBP plywood

exceeding 300 mm wide 29.54 m2 246.07 285.36 0.00 0.00 0.00 0.00 39.88 20.68 20.04 591.98

Subtotal for K20 Timber Board ... 336.78 340.25 0.00 0.00 0.00 0.00 50.77 26.34 754.13

Total for Linings / Sheathing / Dry ... 336.78 340.25 0.00 0.00 0.00 0.00 50.77 26.34 754.13



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

L WINDOWS/DOORS/STAIRS

L10

Windows/rooflights/screens/louvres

uPVC Windows

1 section windows - Anthracite

Grey

87 400 x 790 mm fixed light

window with cill 2.00 nr 93.76 213.64 0.00 0.00 0.00 0.00 23.06 12.04 171.25 342.50

88 1300 x 2280 mm fixed light

window with cill 1.00 nr 84.38 451.40 0.00 0.00 0.00 0.00 40.18 20.96 596.92 596.92


Grey

89 2470 x 2280 mm 3 section

fixed light window with

toughened glazing 1.00 nr 110.63 854.72 0.00 0.00 0.00 0.00 72.40 37.77 1075.52 1,075.52


Grey

90 2330 x 790 mm 4 section

window with 2 side hung

opening lights and 2 fixed

lights 1.00 nr 84.38 441.73 0.00 0.00 0.00 0.00 39.46 20.59 586.16 586.16



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

L continued ...

L10

continued ...

Roof Lights

Astroglaze flat fixed roof lights

on timber kerb (taken

elsewhere)

91 2760 x 1360mm roof light

providing 2600 x 1200mm

clear opening 1.00 nr 90.00 2102.00 0.00 0.00 0.00 0.00 164.40 85.77 2442.17 2,442.17

Subtotal for L10 ... 463.15 4063.49 0.00 0.00 0.00 0.00 339.50 177.13 5,043.27

L20 Doors/shutters/hatches

uPVC Doors

Fully glazed doors - Anthracite

Grey

92 1300 x 2280 mm fully glazed

door with fully glazed

sidelight 1.00 nr 56.25 606.50 0.00 0.00 0.00 0.00 49.71 25.93 738.39 738.39

93 980 x 2100 mm fully glazed

door 1.00 nr 56.25 410.82 0.00 0.00 0.00 0.00 35.03 18.28 520.38 520.38

Aluminium Doors

Sliding patio doors - RAL

colour finish

94 3160 x 2400 mm 2 pane

sliding door 1.00 nr 300.00 1934.46 0.00 0.00 0.00 0.00 167.58 87.43 2489.47 2,489.47



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

L continued ...

L20 continued ...

Aluminium Doors continued ...

Sliding patio doors - RAL

colour finish continued ...

95 5159 x 2400 mm 3 pane

sliding door 1.00 nr 300.00 3154.35 0.00 0.00 0.00 0.00 259.08 135.16 3848.59 3,848.59

Subtotal for L20 ... 712.50 6106.13 0.00 0.00 0.00 0.00 511.40 266.80 7,596.83

Total for Windows / Doors / Stairs 1175.65 10169.62 0.00 0.00 0.00 0.00 850.90 443.93 12,640.10

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

96 75 mm 21.33 m2 132.03 215.01 0.00 0.00 0.00 0.00 26.02 13.65 18.13 386.71

Subtotal for M10 Cement ... 132.03 215.01 0.00 0.00 0.00 0.00 26.02 13.65 386.71



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

M SURFACE continued ...

M20

Plastered/Rendered/Roughcast

coatings

Gypsum plasterboard to BS

1230

Fixing with plaster dabs to

masonry backgrounds

97 12.5 mm Plain Wallboard

over 300 mm wide 18.19 m2 122.78 51.66 0.00 0.00 0.00 0.00 13.10 6.91 10.69 194.45


not exceeding 300 mm wide 27.48 m 97.83 27.75 0.00 0.00 0.00 0.00 9.34 4.95 5.09 139.87

Fixing with screws to timber or

steel stud framing


over 300 mm wide 5.09 m2 35.32 11.15 0.00 0.00 0.00 0.00 3.46 1.83 10.17 51.77

Fixing with screws to ceilings


over 300 mm wide 24.10 m2 185.33 52.78 0.00 0.00 0.00 0.00 17.83 9.40 11.01 265.34

Retarded hemihydrate gypsum

("Thistle") plasters to BS 1191,

Class B

3 mm board finish on walls or

ceilings including scrimming

joints

101 over 300 mm wide 47.38 m2 319.82 33.64 0.00 0.00 0.00 0.00 26.53 13.74 8.31 393.73

102 not exceeding 300 mm wide 27.48 m 97.83 5.77 0.00 0.00 0.00 0.00 7.69 4.12 4.20 115.42



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p


M20

Plastered/Rendered/Roughcast

coatings continued ...

Plastering sundries

Galvanised plaster beads

103 thin coat angle bead 42.19 m 55.27 17.72 0.00 0.00 0.00 0.00 5.48 2.95 1.93 81.43

Subtotal for M20 ... 914.18 200.47 0.00 0.00 0.00 0.00 83.43 43.90 1,242.01

M40

Stone/Concrete/Quarry/Ceramic

tiling/Mosaic

Slate cladding

Fixing with adhesive

104 30 mm thick slate cladding

to walls; fix only; supply of

cladding taken elsewhere 20.01 m2 626.51 107.85 0.00 0.00 0.00 0.00 55.03 28.81 40.89 818.21

105 supply of cladding item 0.00 3920.00 0.00 0.00 0.00 0.00 294.00 153.38 4367.38 4,367.38

Floor Tiles

Fixing with adhesive

106 over 300 mm wide 3.06 m2 100.98 117.96 0.00 0.00 0.00 0.00 16.43 8.57 79.72 243.94

Subtotal for M40 ... 727.49 4145.81 0.00 0.00 0.00 0.00 365.46 190.76 5,429.53



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p


M42 Engineered wooden

flooring

Laminated flooring 10mm thick

107 laminated wooden flooring,

over 300 mm wide; supply of

materials taken in PC Sums 22.83 m2 287.66 0.00 0.00 0.00 0.00 0.00 21.69 11.19 14.04 320.53

Subtotal for M42 Engineered ... 287.66 0.00 0.00 0.00 0.00 0.00 21.69 11.19 320.53

M60 Painting/Clear finishing

General surfaces

Two coats of Dulex coloured

matt emulsion paint over 300

mm girth

108 smooth plaster 55.62 m2 175.20 53.40 0.00 0.00 0.00 0.00 17.24 8.90 4.58 254.74

Knot, prime, stop and paint

one undercoat and one coat of

gloss

finish paint on joinery

109 isolated surfaces, not

exceeding 300 mm girth 7.88 m 9.46 3.23 0.00 0.00 0.00 0.00 0.95 0.47 1.79 14.11

General surfaces, externally


two undercoats and one coat

of gloss

finish paint on joinery

110 over 300 mm girth 10.00 m2 52.50 17.20 0.00 0.00 0.00 0.00 5.20 2.70 7.76 77.60



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p


M60 continued ...

General surfaces, continued ...



of gloss continued ...



One coat of Cetol HLS and

two coats of Cetol Filter 7 on

Joinery

112 over 300 mm girth 9.00 m2 40.50 44.10 0.00 0.00 0.00 0.00 6.39 3.33 10.48 94.32



Glazed windows, screens and

doors



of gloss

finish paint on joinery in

panes, area

114 over 1.00 m2 3.12 m2 16.38 1.97 0.00 0.00 0.00 0.00 1.37 0.72 6.55 20.44

Subtotal for M60 Painting/Clear ... 391.31 181.82 0.00 0.00 0.00 0.00 43.20 22.34 638.67

Total for Surface Finishes 2452.67 4743.11 0.00 0.00 0.00 0.00 539.80 281.84 8,017.45



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

P BUILDING FABRIC SUNDRIES

P10 Sundry insulation/proofing

work/fire stops

Insulating boards

Celotex Insulation Tuff-R range

115 100 mm 11.60 m2 52.20 131.20 0.00 0.00 0.00 0.00 13.80 7.19 17.62 204.39

Celotex Insulation Fast-R

range

116 75 mm 42.08 m2 189.36 475.92 0.00 0.00 0.00 0.00 50.08 26.09 17.62 741.45

Celotex Insulation T-Break

range

117 25 mm 1.49 m2 5.87 6.11 0.00 0.00 0.00 0.00 0.89 0.48 8.96 13.35

Cavity wall Insulation

Slab insulation to masonry

walls

118 50 mm thick Celotex cavity

insulation 35.87 m2 162.13 294.13 0.00 0.00 0.00 0.00 34.08 17.94 14.17 508.28

119 100 mm thick Celotex cavity

insulation 35.97 m2 180.93 553.94 0.00 0.00 0.00 0.00 55.03 28.78 22.76 818.68

Subtotal for P10 Sundry ... 590.49 1461.30 0.00 0.00 0.00 0.00 153.88 80.48 2,286.15



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

P BUILDING FABRIC continued ...

P20 Unframed isolated

trims/skirtings/sundry items

Skirtings, picture rails,

architraves and the like

Wrought softwood skirtings

120 25 x 150 mm Torus 7.88 m 19.54 18.60 0.00 0.00 0.00 0.00 2.84 1.50 5.39 42.47

Subtotal for P20 Unframed ... 19.54 18.60 0.00 0.00 0.00 0.00 2.84 1.50 42.47

Total for Building Fabric Sundries 610.03 1479.90 0.00 0.00 0.00 0.00 156.72 81.98 2,328.62

Q

PAVING/PLANTING/FENCING/SITE

FURNITURE

Q10

Kerbs/Edgings/Channels/paving

accessories

kerbs, edgings and channels

Brickwork edging, bedding &

pointing in cement mortar

(1:3); bedding and haunching

in concrete (1:2:4) - 20mm

121 100 x 215mm brick edging -

curved - 300 x 150mm

concrete bed 8.27 m 93.04 91.38 0.00 0.00 0.00 0.00 13.81 7.19 24.84 205.43

Subtotal for Q10 ... 93.04 91.38 0.00 0.00 0.00 0.00 13.81 7.19 205.43



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

Q


FURNITURE continued ...

Q22 Coated macadam/Asphalt

roads/pavings

Laying on prepared bases (taken

elsewhere) and rolling with an

appropriate roller

122 60 mm thick binder course 108.72 m2 0.00 0.00 0.00 0.00 1374.22 0.00 103.28 53.27 14.08 1,530.78

Subtotal for Q22 Coated ... 0.00 0.00 0.00 0.00 1374.22 0.00 103.28 53.27 1,530.78

Q23 Gravel/Hoggin/Woodchip

roads/pavings

Resin Bound Pavings

Permeable fully mixed

decorative aggregate paving;

laid to macadam base course

(taken elsewhere); 18 mm

thick with 6 mm aggregate

123 total area 100-300 m2 132.20 m2 0.00 0.00 0.00 0.00 6874.40 0.00 515.58 267.62 57.93 7,658.35

Subtotal for Q23 ... 0.00 0.00 0.00 0.00 6874.40 0.00 515.58 267.62 7,658.35



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

Q



Q25 Slab/Brick/Sett/Cobble

pavings

Slate paving

30 mm thick slate, 50 mm

sand base, bedding in cement

mortar (1:3), level and to falls

only, slate size,

124 600 x 400mm 1.20 m2 4.96 6.00 0.11 0.00 0.00 0.00 0.83 0.43 10.27 12.32

125 800 x 400mm 4.80 m2 27.02 27.70 0.43 0.00 0.00 0.00 4.13 2.16 12.80 61.44

126 1200 x 400mm 2.88 m2 23.76 27.68 0.26 0.00 0.00 0.00 3.89 2.02 20.00 57.60

127 supply of paving item 0.00 3600.00 0.00 0.00 0.00 0.00 270.00 140.86 4010.86 4,010.86

Slate edgings

30 mm thick slate held in

place with sawn softwood

stacks

128 890 x 150mm 45.00 nr 168.75 57.15 0.00 0.00 0.00 0.00 17.10 9.00 5.60 252.00

129 supply of edgings item 0.00 1800.00 0.00 0.00 0.00 0.00 135.00 70.43 2005.43 2,005.43

Subtotal for Q25 ... 224.49 5518.53 0.80 0.00 0.00 0.00 430.95 224.90 6,399.65



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

Q



Q30 Seeding/Turfing

Artifical Grass

To prepared hardcore and

sand blinded bases by others

130 "As Good As Grass" artifical

turf including timber

sub-frame 88.96 m2 0.00 0.00 0.00 0.00 3558.40 0.00 266.88 139.67 44.57 3,964.95

Subtotal for Q30 Seeding/Turfing 0.00 0.00 0.00 0.00 3558.40 0.00 266.88 139.67 3,964.95

Q40 Fencing

Stainless Steel fencing

Stainless Steel rope and

fittings

131 6 mm diameter item 330.00 1262.71 0.00 0.00 0.00 0.00 119.45 62.32 1774.48 1,774.48

Subtotal for Q40 Fencing 330.00 1262.71 0.00 0.00 0.00 0.00 119.45 62.32 1,774.48

Total for Paving / Planting / ... 647.53 6872.62 0.80 0.00 11807.02 0.00 1449.95 754.97 21,533.64

R DISPOSAL SYSTEMS

R10 Rainwater

pipework/gutters

Lindab rainwater system

Rainwater pipes

132 75mm steel downpipe 5.48 m 38.03 44.28 0.00 0.00 0.00 0.00 6.19 3.23 16.74 91.74



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

R DISPOSAL continued ...

R10 Rainwater

pipework/gutters continued ...

Lindab rainwater continued ...

Fittings for rainwater pipes

Gutters

133 136mm square gutter 27.69 m 202.41 235.09 0.00 0.00 0.00 0.00 32.95 17.17 17.61 487.62

Fittings for rainwater gutters

134 136mm square gutter 90

degree external angle 4.00 nr 25.52 222.00 0.00 0.00 0.00 0.00 18.56 9.68 68.94 275.76

135 136mm square gutter outlet 2.00 nr 12.76 37.34 0.00 0.00 0.00 0.00 3.76 1.96 27.91 55.82

136 136mm square gutter stop

end 4.00 nr 13.52 31.68 0.00 0.00 0.00 0.00 3.40 1.76 12.59 50.36

Subtotal for R10 Rainwater ... 292.24 570.39 0.00 0.00 0.00 0.00 64.86 33.80 961.30

R12 Drainage below ground

Manholes

Manhole Covers

137 750 x 600 x 100 mm

recessed manhole cover 1.00 nr 28.13 102.06 0.00 0.00 0.00 0.00 9.76 5.09 145.04 145.04

Subtotal for R12 Drainage Below ... 28.13 102.06 0.00 0.00 0.00 0.00 9.76 5.09 145.04

Total for Disposal Systems 320.37 672.45 0.00 0.00 0.00 0.00 74.62 38.89 1,106.34



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

T MECHANICAL

HEATING/COOLING/REFRIGERATION

SYSTEMS

T32 Low temperature hot water

heating (small scale)

Central heating points

Copper pipework and fittings;

includes chasing out

background, cutting mortices

and making good finishes;

radiators, towel rails and

TVR's taken elsewhere

138 central heating service point 1.00 nr 0.00 0.00 0.00 0.00 384.98 0.00 28.87 15.06 428.91 428.91

Subtotal for T32 Low Temperature ... 0.00 0.00 0.00 0.00 384.98 0.00 28.87 15.06 428.91

T33 Under floor heating

Under floor heating; flow and

return pipewwork at 300mm

centres; pipe fixings; flow and

return manifolds and zone

actuators; wiring block; includes

fixing in position, secondary

pumps, mixing valves and

thermostats

139 Screeded floors up to 50 m2 22.83 m2 0.00 0.00 0.00 0.00 1223.92 0.00 91.78 47.94 59.73 1,363.64

Subtotal for T33 under Floor Heating 0.00 0.00 0.00 0.00 1223.92 0.00 91.78 47.94 1,363.64

Total for Mechanical Heating / ... 0.00 0.00 0.00 0.00 1608.90 0.00 120.65 63.00 1,792.55



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

V ELECTRICAL SUPPLY/POWER

LIGHTING SYSTEMS

V21 General lighting

Lighting circuits

140 1.5mm twin and earth lighting

circuit 18.66 m 97.97 4.29 0.00 0.00 0.00 0.00 7.65 3.92 6.10 113.83

141 junction box for lighting circuit 1.00 nr 5.63 1.29 0.00 0.00 0.00 0.00 0.52 0.27 7.71 7.71

Light switches

142 1-Gang, 1-Way: Light switch:

White 6.00 nr 300.36 31.98 0.00 0.00 0.00 0.00 24.90 13.02 61.71 370.26

Luminaries

143 downlighter; Stainless Steel 19.00 nr 299.25 839.04 0.00 0.00 0.00 0.00 85.31 44.46 66.74 1,268.06

144 external light with PIR 2.00 nr 46.88 70.66 0.00 0.00 0.00 0.00 8.82 4.60 65.48 130.96

Subtotal for V21 General Lighting 750.09 947.26 0.00 0.00 0.00 0.00 127.20 66.27 1,890.82

V22 General Low Voltage

power

Power circuits

145 2.5mm twin and earth power

circuit 18.66 m 192.38 6.16 0.00 0.00 0.00 0.00 14.93 7.84 11.86 221.31

146 junction box for LV power

circuit 1.00 nr 5.63 1.29 0.00 0.00 0.00 0.00 0.52 0.27 7.71 7.71



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p


LIGHTING SYSTEMS continued ...

V22 General Low Voltage

power continued ...

Power points

With PVC insulated and

sheathed cables in houses or

flats, installed in floor cavities

and roof voids, protected by

steel or PVC channels in walls

147 1-Gang switched socket

outlet; White 1.00 nr 59.63 6.95 0.00 0.00 0.00 0.00 4.99 2.61 74.18 74.18

148 2-Gang switched socket

outlet; White 4.00 nr 240.00 33.00 0.00 0.00 0.00 0.00 20.48 10.68 76.04 304.16

149 1-Gang external switched

socket outlet 1.00 nr 61.31 8.33 0.00 0.00 0.00 0.00 5.22 2.72 77.58 77.58

150 non-illuminated fused spur 1.00 nr 56.81 7.19 0.00 0.00 0.00 0.00 4.80 2.50 71.30 71.30

Subtotal for V22 General Low ... 615.76 62.92 0.00 0.00 0.00 0.00 50.94 26.62 756.24

V23 Smoke/Heat/Gas alarms

Smoke alarms

151 hard wired smoke alarm 1.00 nr 0.00 0.00 0.00 0.00 70.35 0.00 5.28 2.75 78.38 78.38

Heat alarms

152 hard wired heat alarm 1.00 nr 0.00 0.00 0.00 0.00 70.35 0.00 5.28 2.75 78.38 78.38

Subtotal for V23 ... 0.00 0.00 0.00 0.00 140.70 0.00 10.56 5.50 156.76



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p


LIGHTING SYSTEMS continued ...

V24 Telecoms and Data

TV, FM/DAB service points

153 TV point 1.00 nr 0.00 0.00 0.00 0.00 28.98 0.00 2.17 1.13 32.28 32.28

Subtotal for V24 Telecoms and Data 0.00 0.00 0.00 0.00 28.98 0.00 2.17 1.13 32.28

V25 Intercomms and Door Bells

Door bells

154 door bell and chime box 1.00 nr 0.00 0.00 0.00 0.00 50.02 0.00 3.75 1.96 55.73 55.73

Subtotal for V25 Intercomms and ... 0.00 0.00 0.00 0.00 50.02 0.00 3.75 1.96 55.73

V91 Works associated with

Electrical installations

Opening up

155 lifting floorboards to allow

electric installation works,

replacing existing boards on

completion of works 2.00 m2 58.06 3.48 0.00 0.00 0.00 0.00 4.62 2.42 34.29 68.58

Subtotal for V91 Works ... 58.06 3.48 0.00 0.00 0.00 0.00 4.62 2.42 68.58

Total for Electrical Supply / Power ... 1423.91 1013.66 0.00 0.00 219.70 0.00 199.24 103.90 2,960.41

Z PC SUMS

PC Sums associated with the

project

156 forming steps to frontage;

requirements to be discussed

with client item 0.00 0.00 0.00 0.00 0.00 300.00 0.00 10.92 310.92 310.92



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

Z PC SUMS continued ...

PC Sums associated with the

project continued ...

157 Underground storm water

drainage item 0.00 0.00 0.00 0.00 0.00 400.00 0.00 14.56 414.56 414.56

158 supply of laminated wooden

flooring and underlay 23.00 m2 0.00 431.25 0.00 0.00 0.00 0.00 0.00 15.64 19.43 446.89

Subtotal for Pc Sums Associated ... 0.00 431.25 0.00 0.00 0.00 700.00 0.00 41.12 1,172.37

Total for Pc Sums 0.00 431.25 0.00 0.00 0.00 700.00 0.00 41.12 1,172.37

Total for Bill 19539.94 36292.98 3289.88 150.00 21887.23 700.00 6055.21 3200.00 91,115.97



Qty UnitLabourCost

MaterialCost

PlantCost

Sub LabCost

Sub PurCost

PC SumCost

ProfitCost

PrelimsCost Rate

R Ext£ p

smm7 cost summary report

Documents