Multiproject (SE) Ltd Ideas House, Station Estate Eastwood Close, London E18 1RT
Multiproject (SE) Ltd Ideas House, Station Estate Eastwood Close, London E18 1RT 020 7096 8235 [email protected] Tender calculations reports and analysis The following reports have been produced from tender calculations and will allow contractor gaining a better understanding of base costs and resources required to carry out works included in this project. The attached analysis consists of following reports: Summary - Graphical analysis of financial aspects of calculations Finances per element - Detailed analysis of costs per each priced item of work Finances per stage - Analysis of costs per each stage of work Resources per item - Analysis of resources required to carry out each priced item of work Resources per stage - Analysis of resources required to carry out each stage of work Unpriced materials list -Unpriced list of materials required for the project. This may be used to obtain alternative materials quotations. Priced materials list - Full list of required materials including prices and suppliers offering those materials. Base Costs All tender calculations have been based on following information confirmed by the contractor. Labour Rates Trade Foreman Bricklayer Plasterer Carpenter Roofer Tiler Decorator Labourer General Operative Dryliner Plumber Mate Sample Estimate.xlsx Rate £18.00 £14.25 £7.00 £14.50 £15.20 £13.50 £12.00 £9.00 £14.50 £12.50 £17.50 £9.00 Unit h h m2 h h h h h h h h h 25/01/2013 Page 1 of 22 Multiproject (SE) Ltd Ideas House, Station Estate Eastwood Close, London E18 1RT 020 7096 8235 [email protected] Preliminary Costs Cost Rate PL Insurance £750.00 Contract Insurance £300.00 PI Insurance £150.00 Overheads £1,500.00 Multiproject 3.50% Other Licences £45.00 Parking susp., skip licence£145.00 Unit pcm pcm pcm pcm fee pw pw Contractor's markups Resource type Labour Material Plant Sundry Subcontract Preliminaries Provisional PC_Sum Sample Estimate.xlsx Profit 50.00% 20.00% 20.00% 20.00% 20.00% 20.00% Wastage 5.00% 5.00% 5.00% 5.00% 10.00% 5.00% 5.00% 25/01/2013 Page 2 of 22 Multiproject (SE) Ltd Ideas House, Station Estate Eastwood Close, London E18 1RT 020 7096 8235 [email protected] Tender price breakdown Values Total Cost Total Wastage Total Profit PM fee Total Tender £74,808.61 £1,646.64 £16,990.46 £3,063.66 £96,509.36 Total 3%# Total#Cost# 18%# 2%# Total#Wastage# Total#Profit# 77%# PM#fee# Tender finances summary Row Labels Labour Material Plant Preliminaries Provisional Subcontract Sundry Grand Total Values Cost £11,859.29 £16,847.78 £1,544.22 £4,828.62 £8,300.00 £30,872.90 £555.80 £74,808.61 Wastage £592.96 £842.39 £77.21 £106.28 £0.00 £0.00 £27.79 £1,646.64 Cost%% Profit £5,929.65 £3,369.56 £308.84 £1,096.67 £0.00 £6,174.58 £111.16 £16,990.46 Wastage%% Profit%% PM fee £665.88 £762.89 £69.92 £197.75 £1,342.05 £25.17 £3,063.66 Tender £19,047.79 £21,822.61 £2,000.20 £6,229.32 £8,300.00 £38,389.53 £719.91 £96,509.36 PM%fee% £45,000.00# £40,000.00# £35,000.00# £30,000.00# £25,000.00# £20,000.00# £15,000.00# £10,000.00# £5,000.00# £0.00# Labour# Sample Estimate.xlsx Material# Plant# Preliminaries# Provisional# Subcontract# 25/01/2013 Sundry# Page 3 of 22 Multiproject (SE) Ltd Ideas House, Station Estate Eastwood Close, London E18 1RT 020 7096 8235 [email protected] Analysis of work stages Row Labels Preliminaries Completion Demolitions Groundworks Structure Roofing 2nd Fix Carpentery Decorations 1st fix Carpentery Drylining Finishes Plastering 1st Fix Elec 1st Fix Plumb 2nd fix Elec Grand Total Values Cost £13,128.62 £335.95 £3,925.18 £3,220.16 £13,838.75 £441.58 £4,156.33 £1,911.08 £15,981.98 £2,012.53 £702.80 £1,518.09 £1,840.00 £7,363.46 £4,432.12 £74,808.61 Wastage £106.28 £16.80 £123.40 £132.59 £452.65 £22.08 £207.11 £95.55 £193.81 £100.48 £32.78 £74.51 £0.00 £0.00 £88.61 £1,646.64 Cost## Profit £1,096.67 £126.62 £1,524.21 £820.09 £3,984.15 £117.94 £959.53 £766.50 £3,392.81 £637.81 £264.25 £572.75 £368.00 £1,472.69 £886.42 £16,990.46 Wastage## Profit## PM Fee £197.75 £17.37 £201.87 £151.16 £662.03 £21.07 £192.82 £100.46 £708.87 £99.65 £36.22 £78.44 £79.98 £320.09 £195.87 £3,063.66 Tender £14,529.32 £496.73 £5,774.65 £4,324.00 £18,937.58 £602.66 £5,515.80 £2,873.59 £20,277.47 £2,850.47 £1,036.05 £2,243.79 £2,287.98 £9,156.24 £5,603.02 £96,509.36 PM#Fee# 2nd#fix#Elec# 1st#Fix#Plumb# 1st#Fix#Elec# Plastering# Finishes# Drylining# 1st#fix#Carpentery# DecoraIons# 2nd#Fix#Carpentery# Roofing# Structure# Groundworks# DemoliIons# CompleIon# Preliminaries# £0# £5# £10# £15# £20# £25# Thousands% Sample Estimate.xlsx 25/01/2013 Page 4 of 22 Multiproject (SE) Ltd Ideas House, Station Estate Eastwood Close, London E18 1RT 020 7096 8235 [email protected] Analysis of finances per each stage of works Stage 1st fix Carpentery Preliminaries 1st Fix Elec 1st Fix Plumb Demolitions Groundworks Structure Plastering Drylining Roofing 2nd Fix Carpentery Decorations Sample Estimate.xlsx Data Cost Wastage Profit PM fee Tender £15,981.98 £193.81 £3,392.81 £708.87 £20,277.47 Labour £654.71 £32.74 £327.36 £36.76 £1,051.57 Material £3,207.41 £160.37 £641.48 £145.24 £4,154.50 Subcontract £12,105.85 £0.00 £2,421.17 £526.24 £15,053.26 Sundry £14.00 £0.70 £2.80 £0.63 £18.13 £13,128.62 £106.28 £1,096.67 £197.75 £14,529.32 Preliminaries £4,828.62 £106.28 £1,096.67 £197.75 £6,229.32 Provisional £8,300.00 £0.00 £0.00 £0.00 £8,300.00 £1,840.00 £0.00 £368.00 £79.98 £2,287.98 Subcontract £1,840.00 £0.00 £368.00 £79.98 £2,287.98 £7,363.46 £0.00 £1,472.69 £320.09 £9,156.24 Subcontract £7,363.46 £0.00 £1,472.69 £320.09 £9,156.24 £3,925.18 £123.40 £1,524.21 £201.87 £5,774.65 Labour £2,463.90 £123.20 £1,231.95 £138.34 £3,957.39 Subcontract £1,457.27 £0.00 £291.45 £63.35 £1,812.08 Sundry £4.00 £0.20 £0.80 £0.18 £5.18 £3,220.16 £132.59 £820.09 £151.16 £4,324.00 Labour £586.88 £29.34 £293.44 £32.95 £942.61 Material £969.08 £48.45 £193.82 £43.88 £1,255.22 Subcontract £568.45 £0.00 £113.69 £24.71 £706.85 Sundry £3.00 £0.15 £0.60 £0.14 £3.89 Plant £1,092.76 £54.64 £218.55 £49.48 £1,415.43 £13,838.75 £452.65 £3,984.15 £662.03 £18,937.58 Labour £4,054.65 £202.73 £2,027.33 £227.66 £6,512.37 Material £4,402.36 £220.12 £880.47 £199.34 £5,702.29 Subcontract £4,785.83 £0.00 £957.17 £208.04 £5,951.03 Sundry £144.45 £7.22 £28.89 £6.54 £187.11 Plant £451.47 £22.57 £90.29 £20.44 £584.78 £1,518.09 £74.51 £572.75 £78.44 £2,243.79 Labour £897.12 £44.86 £448.56 £50.37 £1,440.91 Material £395.25 £19.76 £79.05 £17.90 £511.96 Subcontract £27.84 £0.00 £5.57 £1.21 £34.62 Sundry £197.88 £9.89 £39.58 £8.96 £256.31 £2,012.53 £100.48 £637.81 £99.65 £2,850.47 Labour £784.35 £39.22 £392.17 £44.04 £1,259.78 Material £1,187.48 £59.37 £237.50 £53.77 £1,538.12 Subcontract £2.95 £0.00 £0.59 £0.13 £3.67 Sundry £37.76 £1.89 £7.55 £1.71 £48.91 £441.58 £22.08 £117.94 £21.07 £602.66 Labour £98.74 £4.94 £49.37 £5.54 £158.58 Material £312.84 £15.64 £62.57 £14.17 £405.22 Sundry £30.00 £1.50 £6.00 £1.36 £38.86 £4,156.33 £207.11 £959.53 £192.82 £5,515.80 Labour £427.56 £21.38 £213.78 £24.01 £686.72 Material £3,695.48 £184.77 £739.10 £167.34 £4,786.68 Subcontract £14.05 £0.00 £2.81 £0.61 £17.47 Sundry £19.24 £0.96 £3.85 £0.87 £24.92 £1,911.08 £95.55 £766.50 £100.46 £2,873.59 Labour £1,280.96 £64.05 £640.48 £71.92 £2,057.42 Type 25/01/2013 Page 5 of 22 Multiproject (SE) Ltd Ideas House, Station Estate Eastwood Close, London E18 1RT 020 7096 8235 [email protected] Stage Decorations Type Material Sundry Finishes Labour Material Subcontract Sundry 2nd fix Elec Material Subcontract Completion Labour Material Sundry Grand Total Sample Estimate.xlsx Data Cost Wastage Profit PM fee Tender £588.64 £29.43 £117.73 £26.65 £762.46 £41.47 £2.07 £8.29 £1.88 £53.71 £702.80 £32.78 £264.25 £36.22 £1,036.05 £412.31 £20.62 £206.15 £23.15 £662.22 £200.87 £10.04 £40.17 £9.10 £260.19 £47.20 £0.00 £9.44 £2.05 £58.69 £42.42 £2.12 £8.48 £1.92 £54.95 £4,432.12 £88.61 £886.42 £195.87 £5,603.02 £1,772.12 £88.61 £354.42 £80.24 £2,295.39 £2,660.00 £0.00 £532.00 £115.63 £3,307.63 £335.95 £16.80 £126.62 £17.37 £496.73 £198.12 £9.91 £99.06 £11.12 £318.20 £116.25 £5.81 £23.25 £5.26 £150.58 £21.58 £1.08 £4.32 £0.98 £27.95 £74,808.61 £1,646.64 £16,990.46 £3,063.66 £96,509.36 25/01/2013 Page 6 of 22 Multiproject (SE) Ltd Ideas House, Station Estate Eastwood Close, London E18 1RT 020 7096 8235 [email protected] Analysis of finances per each priced item of works. Item No. Type 1.01 Preliminaries 1.02 Provisional 1.03 Provisional 2.01 Subcontract 2.02 Provisional 2.03 Labour Sundry 2.04 Labour Subcontract Sundry 2.05 Labour Subcontract Labour Subcontract 2.07 Labour Subcontract Sundry 2.08 Subcontract Sundry Plant Labour Subcontract 2.1 Labour Subcontract Sundry 2.11 Subcontract Sundry Labour Subcontract 2.13 Labour Subcontract 2.14 Labour Subcontract Sundry 2.15 Sample Estimate.xlsx Data Cost Wastage Profit PM fee Tender £4,828.62 £106.28 £1,096.67 £197.75 £6,229.32 £4,828.62 £106.28 £1,096.67 £197.75 £6,229.32 £3,000.00 £0.00 £0.00 £0.00 £3,000.00 £3,000.00 £0.00 £0.00 £0.00 £3,000.00 £3,000.00 £0.00 £0.00 £0.00 £3,000.00 £3,000.00 £0.00 £0.00 £0.00 £3,000.00 £243.00 £0.00 £48.60 £10.56 £302.16 £243.00 £0.00 £48.60 £10.56 £302.16 £2,000.00 £0.00 £0.00 £0.00 £2,000.00 £2,000.00 £0.00 £0.00 £0.00 £2,000.00 £35.85 £1.79 £17.63 £2.00 £57.27 £34.85 £1.74 £17.43 £1.96 £55.97 £1.00 £0.05 £0.20 £0.05 £1.30 £249.50 £2.85 £66.70 £11.56 £330.61 £56.00 £2.80 £28.00 £3.14 £89.94 £192.50 £0.00 £38.50 £8.37 £239.37 £1.00 £0.05 £0.20 £0.05 £1.30 £552.50 £11.75 £181.00 £27.00 £772.25 £235.00 £11.75 £117.50 £13.19 £377.44 £317.50 £0.00 £63.50 £13.80 £394.80 £86.95 £4.35 £43.48 £4.88 £139.65 £67.44 £0.00 £13.49 £2.93 £83.86 £1,080.09 £28.48 £386.93 £54.17 £1,549.67 £569.70 £28.48 £284.85 £31.99 £915.02 £510.39 £0.00 £102.08 £22.19 £634.66 £0.00 £0.00 £0.00 £0.00 £0.00 £247.22 £7.56 £81.97 £12.20 £348.94 £96.03 £0.00 £19.21 £4.17 £119.41 £0.00 £0.00 £0.00 £0.00 £0.00 £42.76 £2.14 £8.55 £1.94 £55.38 £16.45 £0.82 £8.23 £0.92 £26.42 £16.30 £0.00 £3.26 £0.71 £20.27 £28.23 £1.14 £12.48 £1.52 £43.37 £22.80 £1.14 £11.40 £1.28 £36.61 £5.43 £0.00 £1.09 £0.24 £6.76 £0.00 £0.00 £0.00 £0.00 £0.00 £80.50 £4.03 £39.95 £4.51 £128.98 £0.00 £0.00 £0.00 £0.00 £0.00 £1.00 £0.05 £0.20 £0.05 £1.30 £834.02 £41.70 £417.01 £46.83 £1,339.55 £165.39 £0.00 £33.08 £7.19 £205.66 £206.01 £8.64 £93.02 £11.15 £318.81 £172.73 £8.64 £86.36 £9.70 £277.42 £33.29 £0.00 £6.66 £1.45 £41.39 £459.19 £16.76 £192.39 £24.21 £692.55 £335.17 £16.76 £167.58 £18.82 £538.33 £124.02 £0.00 £24.80 £5.39 £154.22 £0.00 £0.00 £0.00 £0.00 £0.00 £46.75 £1.09 £15.58 £2.30 £65.71 25/01/2013 Page 7 of 22 Multiproject (SE) Ltd Ideas House, Station Estate Eastwood Close, London E18 1RT 020 7096 8235 [email protected] Item No. Type 2.15 Subcontract Sundry 3.01 Labour Material Subcontract Sundry Plant 3.02 Labour Material Subcontract Sundry Plant 3.03 Labour Material Subcontract Sundry Plant 3.04 Labour Material Subcontract Sundry 3.05 Labour Material Subcontract Sundry 3.06 Labour Material Subcontract Plant 3.07 Labour Material Subcontract Sundry Plant 3.08 Labour Material Subcontract Sundry 3.09 Labour Material Sundry 4.01 Labour Material Sample Estimate.xlsx Data Cost £25.00 £1.00 £1,731.36 £348.75 £694.11 £337.50 £1.00 £350.00 £645.88 £72.03 £153.16 £69.70 £1.00 £350.00 £595.70 £57.67 £121.81 £65.22 £1.00 £350.00 £2,165.65 £1,083.13 £1,011.96 £50.40 £20.16 £5,371.60 £395.21 £148.46 £4,822.80 £5.12 £5,256.99 £1,665.64 £2,717.46 £813.89 £60.00 £5,430.73 £756.36 £368.64 £3,904.26 £70.01 £331.47 £289.84 £158.20 £101.77 £4.30 £25.56 £110.35 £41.85 £58.50 £10.00 £993.09 £541.23 £414.10 Wastage Profit PM fee Tender £0.00 £5.00 £1.09 £31.09 £0.05 £0.20 £0.05 £1.30 £69.69 £450.90 £81.58 £2,333.53 £17.44 £174.38 £19.58 £560.15 £34.71 £138.82 £31.43 £899.07 £0.00 £67.50 £14.67 £419.67 £0.05 £0.20 £0.05 £1.30 £17.50 £70.00 £15.85 £453.35 £28.81 £150.78 £29.90 £855.38 £3.60 £36.01 £4.04 £115.68 £7.66 £30.63 £6.94 £198.38 £0.00 £13.94 £3.03 £86.67 £0.05 £0.20 £0.05 £1.30 £17.50 £70.00 £15.85 £453.35 £26.52 £136.44 £27.48 £786.15 £2.88 £28.84 £3.24 £92.63 £6.09 £24.36 £5.52 £157.78 £0.00 £13.04 £2.84 £81.10 £0.05 £0.20 £0.05 £1.30 £17.50 £70.00 £15.85 £453.35 £105.76 £758.07 £109.74 £3,139.23 £54.16 £541.57 £60.82 £1,739.67 £50.60 £202.39 £45.82 £1,310.77 £0.00 £10.08 £2.19 £62.67 £1.01 £4.03 £0.91 £26.11 £27.44 £1,192.88 £238.79 £6,830.71 £19.76 £197.61 £22.19 £634.77 £7.42 £29.69 £6.72 £192.30 £0.00 £964.56 £209.65 £5,997.01 £0.26 £1.02 £0.23 £6.63 £222.16 £1,551.09 £254.67 £7,284.91 £83.28 £832.82 £93.52 £2,675.27 £135.87 £543.49 £123.05 £3,519.87 £0.00 £162.78 £35.38 £1,012.05 £3.00 £12.00 £2.72 £77.72 £76.32 £1,313.05 £247.06 £7,067.16 £37.82 £378.18 £42.47 £1,214.82 £18.43 £73.73 £16.69 £477.49 £0.00 £780.85 £169.72 £4,854.83 £3.50 £14.00 £3.17 £90.68 £16.57 £66.29 £15.01 £429.34 £14.28 £105.43 £14.84 £424.38 £7.91 £79.10 £8.88 £254.10 £5.09 £20.35 £4.61 £131.82 £0.00 £0.86 £0.19 £5.35 £1.28 £5.11 £1.16 £33.11 £5.52 £34.63 £5.45 £155.94 £2.09 £20.93 £2.35 £67.22 £2.93 £11.70 £2.65 £75.77 £0.50 £2.00 £0.45 £12.95 £49.65 £360.99 £50.85 £1,454.58 £27.06 £270.61 £30.39 £869.29 £20.71 £82.82 £18.75 £536.38 25/01/2013 Page 8 of 22 Multiproject (SE) Ltd Ideas House, Station Estate Eastwood Close, London E18 1RT 020 7096 8235 [email protected] Item No. Type 4.01 Sundry 4.02 Labour Material Subcontract Sundry 4.03 Labour Material Sundry 4.04 Labour Material Sundry 4.05 Labour Material Subcontract Sundry 4.06 Labour Material Subcontract Sundry 4.07 Labour Material Sundry 4.08 Provisional 5.01 Labour Material Subcontract Sundry 5.02 Labour Material Subcontract Sundry 5.03 Labour Material Sundry 5.04 Labour Material Sundry 5.05 Labour Material Subcontract Sundry Sample Estimate.xlsx Data Cost £37.76 £1,671.87 £635.99 £968.27 £53.12 £14.48 £3,084.40 £181.50 £2,892.90 £10.00 £1,784.30 £117.50 £1,664.80 £2.00 £2,617.11 £151.58 £1,750.00 £709.53 £6.00 £464.45 £158.48 £280.68 £14.05 £11.24 £420.60 £117.60 £276.80 £26.20 £300.00 £300.00 £894.69 £639.52 £83.41 £22.84 £148.92 £202.80 £140.00 £35.04 £5.00 £22.76 £983.21 £599.61 £358.61 £24.99 £798.30 £639.54 £144.30 £14.47 £4,428.05 £470.58 £144.82 £3,756.02 £56.64 Wastage Profit PM fee Tender £1.89 £7.55 £1.71 £48.91 £80.94 £525.17 £82.52 £2,360.50 £31.80 £318.00 £35.71 £1,021.50 £48.41 £193.65 £43.84 £1,254.18 £0.00 £10.62 £2.31 £66.06 £0.72 £2.90 £0.66 £18.75 £154.22 £671.33 £141.64 £4,051.59 £9.08 £90.75 £10.19 £291.52 £144.65 £578.58 £130.99 £3,747.12 £0.50 £2.00 £0.45 £12.95 £89.22 £392.11 £82.07 £2,347.70 £5.88 £58.75 £6.60 £188.72 £83.24 £332.96 £75.38 £2,156.38 £0.10 £0.40 £0.09 £2.59 £95.38 £568.89 £118.87 £3,400.25 £7.58 £75.79 £8.51 £243.45 £87.50 £350.00 £79.24 £2,266.74 £0.00 £141.91 £30.84 £882.28 £0.30 £1.20 £0.27 £7.77 £22.52 £140.44 £22.73 £650.14 £7.92 £79.24 £8.90 £254.55 £14.03 £56.14 £12.71 £363.56 £0.00 £2.81 £0.61 £17.47 £0.56 £2.25 £0.51 £14.56 £21.03 £119.40 £20.32 £581.36 £5.88 £58.80 £6.60 £188.88 £13.84 £55.36 £12.53 £358.54 £1.31 £5.24 £1.19 £33.94 £0.00 £0.00 £0.00 £300.00 £0.00 £0.00 £0.00 £300.00 £43.59 £370.79 £47.42 £1,356.49 £31.98 £319.76 £35.91 £1,027.16 £4.17 £16.68 £3.78 £108.03 £0.00 £4.57 £0.99 £28.40 £7.45 £29.78 £6.74 £192.89 £9.89 £82.56 £10.70 £305.94 £7.00 £70.00 £7.86 £224.86 £1.75 £7.01 £1.59 £45.39 £0.00 £1.00 £0.22 £6.22 £1.14 £4.55 £1.03 £29.48 £49.16 £376.52 £51.04 £1,459.93 £29.98 £299.80 £33.67 £963.06 £17.93 £71.72 £16.24 £464.50 £1.25 £5.00 £1.13 £32.37 £39.92 £351.52 £43.10 £1,232.84 £31.98 £319.77 £35.91 £1,027.20 £7.21 £28.86 £6.53 £186.91 £0.72 £2.89 £0.66 £18.74 £33.60 £1,026.78 £198.82 £5,687.26 £23.53 £235.29 £26.42 £755.82 £7.24 £28.96 £6.56 £187.58 £0.00 £751.20 £163.27 £4,670.50 £2.83 £11.33 £2.56 £73.36 25/01/2013 Page 9 of 22 Multiproject (SE) Ltd Ideas House, Station Estate Eastwood Close, London E18 1RT 020 7096 8235 [email protected] Item No. Type 5.06 Labour Material Sundry 5.07 Labour Material Sundry 6.01 Material Subcontract 6.02 Subcontract 6.03 Labour Material Subcontract Sundry 7.01 Labour Material Sundry Plant Grand Total Sample Estimate.xlsx Data Cost Wastage Profit PM fee Tender £255.50 £12.78 £82.56 £12.71 £363.54 £104.85 £5.24 £52.43 £5.89 £168.40 £145.99 £7.30 £29.20 £6.61 £189.10 £4.66 £0.23 £0.93 £0.21 £6.04 £158.79 £7.94 £45.12 £7.67 £219.53 £44.55 £2.23 £22.28 £2.50 £71.56 £110.16 £5.51 £22.03 £4.99 £142.69 £4.08 £0.20 £0.82 £0.18 £5.28 £6,192.12 £88.61 £1,238.42 £272.38 £7,791.53 £1,772.12 £88.61 £354.42 £80.24 £2,295.39 £4,420.00 £0.00 £884.00 £192.14 £5,496.14 £7,200.46 £0.00 £1,440.09 £313.00 £8,953.56 £7,200.46 £0.00 £1,440.09 £313.00 £8,953.56 £3,269.08 £22.08 £683.44 £143.98 £4,118.57 £98.74 £4.94 £49.37 £5.54 £158.58 £312.84 £15.64 £62.57 £14.17 £405.22 £2,827.50 £0.00 £565.50 £122.91 £3,515.91 £30.00 £1.50 £6.00 £1.36 £38.86 £247.69 £12.38 £69.59 £11.94 £341.61 £66.85 £3.34 £33.43 £3.75 £107.37 £117.08 £5.85 £23.42 £5.30 £151.65 £3.76 £0.19 £0.75 £0.17 £4.87 £60.00 £3.00 £12.00 £2.72 £77.72 £74,808.61 £1,646.64 £16,990.46 £3,063.66 £96,509.36 25/01/2013 Page 10 of 22 Multiproject (SE) Ltd Ideas House, Station Estate Eastwood Close, London E18 1RT 020 7096 8235 [email protected] Resources required for each stage of work Quantity Stage 1st fix Carpentery Type Labour Material Subcontract Preliminaries 1st Fix Elec 1st Fix Plumb Sundry Provisional Subcontract Subcontract Demolitions Labour Groundworks Subcontract Sundry Labour Material Subcontract Sundry Plant Structure Labour Material Sample Estimate.xlsx Resource Carpenter Labourer Mate Roofer sundry 5x80mm gold screw 40mm goldscrew door liner Timber; Ply; WBP; 12mm Window Cavity closer Timber; Joists; 100x47 7yd skip Specialist subcontractor sundry Contractors PS Electrician- point Plumber - subcontract Plumber - point UFH Carpenter Labourer General Operative 7yd skip sundry Labourer Foreman General Operative Ready mix concrete Timber; OSB board; 18mm Timber; Joists; 75x47 7yd skip sundry Concrete Pump Concrete breaker Carpenter Labourer Foreman General Operative Bricklayer Mate cement DPM Parimeter insulation Joist hangers Wall ties Lintels - 1200 - concrete Timber; Battens; 50x25 Timber; Joists; 200x47 25/01/2013 Unit h h h h item pack 100 box 100 item sheet 2.4x1.2 each m ln m skip item item item point point item h h h skip item h h h m3 sheet 2.4x1.2 ln m skip item item day h h h h h h bag 25kg m2 sheet 8x4 item each item ln m ln m Total 20.14 20.14 7.50 7.50 2.36 1.80 1.04 3.00 6.94 1.00 1.00 76.48 0.20 4.00 14.00 4.00 23.00 33.00 2.00 1.00 24.47 107.31 78.85 5.83 4.00 22.33 17.72 4.61 5.80 10.00 60.00 2.27 3.00 3.00 0.35 21.86 35.82 13.53 2.84 137.46 139.87 170.54 57.05 7.92 18.00 151.68 2.00 98.40 30.15 Page 11 of 22 Multiproject (SE) Ltd Ideas House, Station Estate Eastwood Close, London E18 1RT 020 7096 8235 [email protected] Subcontract Sundry Plant Plastering Labour Material Subcontract Sundry Drylining Labour Material Sample Estimate.xlsx Timber; Joists; 150x47 Blocks; Aerated; 3.6N; 100mm DPC; 100mm DPC; 337mm Aggregates; Building sand Aggregates; Ballast Aggregates; Sharp sand Aggregates; Ballast; bagged Bricks; Engineering Class B Landscaping fabric Paving; PC Sum Reinforcement; Mesh A142 Bricks; PC Sum £500 per 1000 ln m each Roll 30m Roll 30m bag 50kg tonne tonne bag 50kg each m2 m2 sheet 3.6x2.4 each 39.60 201.60 0.56 0.28 46.23 15.95 4.49 0.51 614.40 3.00 1.50 1.00 1209.60 Insulation; Rockwool cavity; 120mm DPC; 225mm Reinforcement; Mesh A393 Insulation; Rockfloor; 50mm Insulation; Rockfloor; 60mm Timber; Planed board; 200x25 7yd skip Steel Intumiscent paint - PC Sum - 60 mins sundry 40mm gold screw 80mm gold screw Compactor plate 454kg Lift/stacker Manual Sl10 3000kg Chain Hoist-6m Lift Mate Decorator Plasterer Multifinish Thin coat angle bead 2.4m Thistle Hardwall Coving - plaster 120mm Cove adhesive Plaster; Angle bead stainless steel; 3m 7yd skip sundry PVA 5L Scrim tape Labourer Dryliner Mate sundry 32mm plasterboard screw Timber; Ply; WBP; 12mm Insulation; Multiroll; 100mm Plasterboard; 12.5mm Casoline MF; MF5 ceiling furring Casoline MF; MF6A parimeter channel 3.28m2 Roll 30m sheet 4.8x2.4 sheet 1x0.6 sheet 1x0.6 ln m skip tonne 6.15 0.05 3.00 47.54 47.54 1.60 3.58 1.92 25/01/2013 m2 item box 100 box 100 days days days h h m2 bag 25kg 2.4m length bag 25kg 1 ln m 5 kg 3m length skip item can 5L roll 25m h h h item pack 1000 sheet 2.4x1.2 Roll 11m2 sheet 2.4x1.2 3.6m length 3.6m length 29.52 124.91 2.00 2.70 2.00 1.50 1.50 5.60 5.60 111.36 10.70 3.00 9.51 26.20 2.62 2.00 0.11 45.79 9.35 13.60 11.31 36.48 25.17 2.46 4.38 5.00 4.26 15.19 25.00 7.00 Page 12 of 22 Multiproject (SE) Ltd Ideas House, Station Estate Eastwood Close, London E18 1RT 020 7096 8235 [email protected] Roofing Subcontract Sundry Labour 2nd Fix Carpentery Sundry Labour Decorations Subcontract Sundry Labour Material Casoline MF; MF7 primary channel 3.6m length Casoline MF; MF8 strap hanger 25m coil 10.00 1.00 Casoline MF; MF9 preformed clips Casoline MFl MF11 nut and bolt Plasterboard; 12.5mm fireline Insulation; Rockwool acoustic; 65mm 7yd skip sundry Mate Roofer Guttering; downpipe connector Guttering; Downpipe offset Guttering; Downpipe shoe Guttering; Downpipe; 1.8m sundry Carpenter Other ironmongery Gripfill 80mm hammer fixing Skirting; sw Ogee; 150mm Doors 7yd skip sundry Labourer Decorator Wood filler Smartmix Extra - filler Paint; Dulux primer Paint; Dulux undercoat Paint; Dulux High Gloss Paint; Leytex - mist coat Paint; Dulux Trade Vinyl Matt m pack of 200 sheet 2.4x1.2 1.00 1.00 14.00 15m2 skip item h h each each each each item h item tube no ln m item skip item h h can 1L bucket 20Kg can 2.5L can 1L can 5L bucket 15L can 5L 10.00 0.01 37.76 4.08 4.08 0.00 2.00 2.00 4.00 2.00 18.19 0.00 5.62 56.20 56.20 2.00 0.06 19.24 61.00 61.00 1.01 1.98 0.02 0.02 0.02 0.21 1.26 Paint; Farrow&Ball; Emulsion primer can 5L - 8m2 coverage 1.54 Paint; Farrow&Ball; Estate Emulsion can 5L - 8m2 coverage 3.07 Paint; Farrow&Ball; Interior wood primer can 5L - 10m2 coverage 0.48 Paint; Farrow&Ball; Internal Undercoat can 5L - 8m2 coverage 0.60 Sundry Finishes Labour Material Sample Estimate.xlsx Paint; Farrow&Ball; Estate Eggshell Wallpaper sundry No nosense decorators caulk Carpenter Labourer Tiler PVA 5L Dunlop rapid set adhesive - grey Dunlop grout - white Underlay 25/01/2013 can 5L - 10m2 coverage 0.48 m2 4.08 item 29.97 tube 11.02 h 13.08 h 17.74 h 4.66 can 5L 0.04 bag 20kg 0.40 bag 10kg 0.13 m2 37.76 Page 13 of 22 Multiproject (SE) Ltd Ideas House, Station Estate Eastwood Close, London E18 1RT 020 7096 8235 [email protected] 2nd fix Elec Subcontract Sundry Material Subcontract Completion Labour Material Sundry Sample Estimate.xlsx Wood glue Tiles Flooring, Underlay foam, 2.5mm 7yd skip sundry Smoke/ heat Lights Light switches Single sockets Electrician - fuseboard Electrician- point Decorator Paint; Sikkens Cetol Filter Clear; Woodstain Paint; Floor lacquer; Bona Resident Plus sundry 25/01/2013 bottle 1L m2 roll 15m2 skip item item item item item item point h 1.89 2.00 3.00 0.19 42.42 1.00 1.00 9.00 16.00 1.00 27.00 16.51 can 1L-16m2 coverage 1.01 bottle 5L-9m2/l item 1.68 43.16 Page 14 of 22 Multiproject (SE) Ltd Ideas House, Station Estate Eastwood Close, London E18 1RT 020 7096 8235 [email protected] Resources required for each priced item of work. Quantity Item No. Type 1.02 Provisional 1.03 Provisional 2.01 Subcontract 2.02 2.03 Provisional Labour 2.04 Sundry Labour 2.05 Subcontract Sundry Labour 2.06 Subcontract Labour 2.07 Subcontract Labour 2.08 Subcontract Labour 2.09 Subcontract Plant Labour 2.1 Subcontract Labour 2.11 Subcontract Labour 2.12 Sundry Labour 2.13 Subcontract Labour 2.14 Subcontract Labour 2.15 Subcontract Labour 3.01 Subcontract Sundry Labour Sample Estimate.xlsx Resource Contractors PS Contractors PS Plumber - subcontract Electrician- point Contractors PS Labourer General Operative sundry Labourer General Operative 7yd skip sundry Labourer General Operative 7yd skip Labourer General Operative 7yd skip Labourer General Operative 7yd skip Labourer General Operative 7yd skip Concrete breaker Labourer General Operative 7yd skip Labourer General Operative 7yd skip Labourer General Operative sundry Carpenter Labourer General Operative 7yd skip Carpenter Labourer 7yd skip Labourer General Operative 7yd skip Labourer General Operative 7yd skip sundry Labourer Foreman 25/01/2013 Unit item item item point item h h item h h skip item h h skip h h skip h h skip h h skip day h h skip h h skip h h item h h h skip h h skip h h skip h h skip item h h Total 1.00 1.00 1.00 1.00 1.00 2.10 1.10 1.00 3.00 2.00 0.77 1.00 10.00 10.00 1.27 3.70 3.70 0.27 24.24 24.24 2.04 4.61 4.61 0.38 0.35 0.70 0.70 0.07 0.97 0.97 0.02 4.00 3.00 1.00 17.12 35.49 18.38 0.66 7.35 7.35 0.13 14.26 14.26 0.50 1.50 0.50 0.10 1.00 12.92 12.92 Page 15 of 22 Material 3.02 Subcontract Sundry Plant Labour Material 3.03 Subcontract Sundry Plant Labour Material 3.04 Subcontract Sundry Plant Labour Material 3.05 Subcontract Sundry Labour Material Subcontract 3.06 Sundry Labour Material Subcontract Plant Sample Estimate.xlsx Ready mix concrete Timber; OSB board; 18mm Timber; Joists; 75x47 7yd skip sundry Concrete Pump Labourer Foreman Ready mix concrete Timber; OSB board; 18mm Timber; Joists; 75x47 7yd skip sundry Concrete Pump Labourer Foreman Ready mix concrete Timber; OSB board; 18mm Timber; Joists; 75x47 7yd skip sundry Concrete Pump Bricklayer Mate cement Wall ties Blocks; Aerated; 3.6N; 100mm DPC; 100mm DPC; 337mm Aggregates; Building sand Bricks; PC Sum £500 per 1000 Insulation; Rockwool cavity; 120mm 7yd skip sundry Bricklayer Mate cement Wall ties Aggregates; Building sand Bricks; Engineering Class B DPC; 225mm 7yd skip Specialist subcontractor sundry Bricklayer Mate cement DPM Parimeter insulation Aggregates; Ballast Aggregates; Sharp sand Reinforcement; Mesh A393 Insulation; Rockfloor; 50mm Insulation; Rockfloor; 60mm 7yd skip Compactor plate 25/01/2013 Multiproject (SE) Ltd Ideas House, Station Estate Eastwood Close, London E18 1RT 020 7096 8235 [email protected] m3 4.14 sheet 2.4x1.2 7.00 ln m 46.00 skip 1.35 item 1.00 item 1.00 h 2.67 h 2.67 m3 0.86 sheet 2.4x1.2 2.00 ln m 10.00 skip 0.28 item 1.00 item 1.00 h 2.14 h 2.14 m3 0.80 sheet 2.4x1.2 1.00 ln m 4.00 skip 0.26 item 1.00 item 1.00 h 46.59 h 46.59 bag 25kg 9.22 each 120.96 each 201.60 Roll 30m 0.56 Roll 30m 0.28 bag 50kg 36.86 each 1209.60 3.28m2 6.15 skip 0.20 item 20.16 h 17.00 h 17.00 bag 25kg 2.34 each 30.72 bag 50kg 9.36 each 614.40 Roll 30m 0.05 skip 0.05 item 1.00 item 5.12 h 71.64 h 71.64 bag 25kg 145.34 m2 57.05 sheet 8x4 7.92 tonne 15.28 tonne 4.35 sheet 4.8x2.4 3.00 sheet 1x0.6 47.54 sheet 1x0.6 47.54 skip 3.26 days 1.00 Page 16 of 22 3.07 Labour Material Subcontract Sundry Plant 3.08 Labour Subcontract Sundry 3.09 Labour 4.01 Material Sundry Labour Material 4.02 Sundry Labour Material Sample Estimate.xlsx Carpenter Labourer Dryliner Foreman Bricklayer sundry cement Joist hangers 32mm plasterboard screw Timber; Ply; WBP; 12mm Timber; Battens; 50x25 Insulation; Multiroll; 100mm Plasterboard; 12.5mm Timber; Joists; 200x47 Aggregates; Ballast; bagged 7yd skip Steel Intumiscent paint - PC Sum - 60 mins sundry 40mm gold screw 80mm gold screw 454kg Lift/stacker Manual Sl10 3000kg Chain Hoist-6m Lift Carpenter Labourer Timber; Joists; 150x47 7yd skip sundry 80mm gold screw Bricklayer Mate Lintels - 1200 - concrete sundry Dryliner Mate 32mm plasterboard screw Insulation; Multiroll; 100mm Casoline MF; MF5 ceiling furring Casoline MF; MF6A parimeter channel Casoline MF; MF7 primary channel Casoline MF; MF8 strap hanger Casoline MF; MF9 preformed clips Casoline MFl MF11 nut and bolt Plasterboard; 12.5mm fireline sundry Carpenter Labourer Dryliner Decorator sundry 5x80mm gold screw 40mm goldscrew door liner 32mm plasterboard screw Wood filler Timber; Ply; WBP; 12mm 25/01/2013 Multiproject (SE) Ltd Ideas House, Station Estate Eastwood Close, London E18 1RT 020 7096 8235 [email protected] h 14.97 h 34.34 h 5.41 h 13.53 h 0.43 item 2.46 bag 25kg 6.86 item 18.00 pack 1000 0.18 sheet 2.4x1.2 5.00 ln m 98.40 Roll 11m2 1.12 sheet 2.4x1.2 5.00 ln m 30.15 bag 50kg 0.51 skip 0.06 tonne 1.92 m2 29.52 item 65.28 box 100 1.00 box 100 0.90 days 1.50 days 1.50 h 6.73 h 6.73 ln m 39.60 skip 0.02 item 19.80 box 100 1.80 h 1.80 h 1.80 item 2.00 item 10.00 h 25.17 h 25.17 pack 1000 3.78 Roll 11m2 3.15 3.6m length 25.00 3.6m length 7.00 3.6m length 10.00 25m coil 1.00 m 1.00 pack of 200 1.00 sheet 2.4x1.2 14.00 item 37.76 h 20.30 h 27.73 h 5.90 h 1.54 item 2.36 pack 100 1.80 box 100 1.04 item 3.00 pack 1000 0.42 can 1L 0.05 sheet 2.4x1.2 6.94 Page 17 of 22 Subcontract Sundry 4.03 Labour Material 4.04 Sundry Labour 4.05 Sundry Labour 4.06 Subcontract Sundry Labour Material 4.07 Subcontract Sundry Labour Material 4.08 5.01 Sundry Provisional Labour Material Subcontract Sundry 5.02 Labour Material Subcontract Sundry Sample Estimate.xlsx Paint; Dulux primer Paint; Dulux undercoat Paint; Dulux High Gloss Plasterboard; 12.5mm Timber; Joists; 100x47 Insulation; Rockwool acoustic; 65mm Timber; Planed board; 200x25 7yd skip sundry 40mm gold screw No nosense decorators caulk Mate Roofer Window Cavity closer sundry Carpenter Labourer Doors sundry Carpenter Labourer Doors Specialist subcontractor sundry Carpenter Labourer Gripfill 80mm hammer fixing Skirting; sw Ogee; 150mm 7yd skip sundry Mate Decorator Coving - plaster 120mm Cove adhesive sundry Contractors PS Plasterer Multifinish Thin coat angle bead 2.4m Thistle Hardwall Plaster; Angle bead stainless steel; 3m 7yd skip sundry PVA 5L Scrim tape Plasterer Multifinish Thin coat angle bead 2.4m Thistle Hardwall Plaster; Angle bead stainless steel; 3m 7yd skip sundry PVA 5L Scrim tape 25/01/2013 Multiproject (SE) Ltd Ideas House, Station Estate Eastwood Close, London E18 1RT 020 7096 8235 [email protected] can 2.5L 0.02 can 1L 0.02 can 5L 0.02 sheet 2.4x1.2 10.19 ln m 76.48 15m2 10.00 ln m 1.60 skip 0.21 item 5.11 box 100 1.00 tube 0.31 h 7.50 h 7.50 each 1.00 m 1.00 item 10.00 h 5.00 h 5.00 item 1.00 item 2.00 h 6.45 h 6.45 item 1.00 item 1.00 item 6.00 h 6.74 h 6.74 tube 5.62 no 56.20 ln m 56.20 skip 0.06 item 11.24 h 5.60 h 5.60 1 ln m 26.20 5 kg 2.62 item 26.20 item 1.00 m2 91.36 bag 25kg 9.40 2.4m length 2.00 bag 25kg 5.96 3m length 1.00 skip 0.09 item 16.59 can 5L 8.02 roll 25m 12.00 m2 20.00 bag 25kg 1.30 2.4m length 1.00 bag 25kg 3.55 3m length 1.00 skip 0.02 item 3.00 can 5L 1.33 roll 25m 1.60 Page 18 of 22 5.03 Labour Material Sundry 5.04 Labour Material Sundry 5.05 Labour Material Subcontract 5.06 Sundry Labour Material 5.07 Sundry Labour 6.01 Material Sundry Material Subcontract 6.02 Subcontract 6.03 Labour Sample Estimate.xlsx Multiproject (SE) Ltd Ideas House, Station Estate Eastwood Close, London E18 1RT 020 7096 8235 [email protected] Labourer h 28.55 Decorator h 28.55 Smartmix Extra - filler bucket 20Kg 1.98 Paint; Leytex - mist coat bucket 15L 0.21 Paint; Dulux Trade Vinyl Matt can 5L 1.26 can 5L - 8m2 Paint; Farrow&Ball; Emulsion primer coverage 1.54 can 5L - 8m2 Paint; Farrow&Ball; Estate Emulsion coverage 3.07 sundry item 19.82 No nosense decorators caulk tube 4.96 Labourer h 28.79 Decorator h 31.70 Wood filler can 1L 0.96 can 5L - 10m2 Paint; Farrow&Ball; Interior wood primer coverage 0.48 can 5L - 8m2 Paint; Farrow&Ball; Internal Undercoat coverage 0.60 can 5L - 10m2 Paint; Farrow&Ball; Estate Eggshell coverage 0.48 can 1L-16m2 Paint; Sikkens Cetol Filter Clear; Woodstain coverage 1.01 sundry item 11.16 No nosense decorators caulk tube 5.76 Carpenter h 13.08 Labourer h 13.08 Decorator h 13.59 Underlay m2 37.76 Wood glue bottle 1L 1.89 Flooring, Underlay foam, 2.5mm roll 15m2 3.00 Paint; Floor lacquer; Bona Resident Plus bottle 5L-9m2/l 1.68 7yd skip skip 0.19 Specialist subcontractor item 1.00 sundry item 75.52 Labourer h 4.66 Tiler h 4.66 PVA 5L can 5L 0.04 Dunlop rapid set adhesive - grey bag 20kg 0.40 Dunlop grout - white bag 10kg 0.13 Tiles m2 2.00 sundry item 4.66 Labourer h 2.12 Decorator h 2.12 Wallpaper m2 4.08 sundry item 4.08 Smoke/ heat item 1.00 Lights item 1.00 Light switches item 9.00 Single sockets item 16.00 Electrician - fuseboard item 1.00 Electrician- point point 49.00 Plumber - subcontract item 2.00 m2 30.00 Plumber - point point 2.00 UFH item 1.00 Mate h 4.08 25/01/2013 Page 19 of 22 7.01 Subcontract Sundry Labour Material Sundry Plant Sample Estimate.xlsx Roofer Guttering; Gutter outlet Guttering; Downpipe offset Guttering; Downpipe shoe Guttering; Downpipe; 1.8m Specialist subcontractor sundry General Operative Mate cement Aggregates; Ballast Aggregates; Sharp sand Landscaping fabric Paving; PC Sum Reinforcement; Mesh A142 sundry Compactor plate 25/01/2013 Multiproject (SE) Ltd Ideas House, Station Estate Eastwood Close, London E18 1RT 020 7096 8235 [email protected] h 4.08 each 2.00 each 2.00 each 2.00 each 4.00 item 1.00 item 2.00 h 2.84 h 2.84 bag 25kg 6.79 tonne 0.67 tonne 0.14 m2 3.00 m2 1.50 sheet 3.6x2.4 1.00 item 3.76 days 1.00 Page 20 of 22 Multiproject (SE) Ltd Ideas House, Station Estate Eastwood Close, London E18 1RT 020 7096 8235 [email protected] List of all required materials, unpriced Quantity Stage 1st fix Carpentery Preliminaries Groundworks Structure Plastering Drylining Sample Estimate.xlsx Resource sundry 5x80mm gold screw 40mm goldscrew door liner Timber; Ply; WBP; 12mm Window Cavity closer Timber; Joists; 100x47 Contractors PS Ready mix concrete Timber; OSB board; 18mm Timber; Joists; 75x47 cement DPM Parimeter insulation Joist hangers Wall ties Lintels - 1200 - concrete Timber; Battens; 50x25 Timber; Joists; 200x47 Timber; Joists; 150x47 Blocks; Aerated; 3.6N; 100mm DPC; 100mm DPC; 337mm Aggregates; Building sand Aggregates; Ballast Aggregates; Sharp sand Aggregates; Ballast; bagged Bricks; Engineering Class B Landscaping fabric Paving; PC Sum Reinforcement; Mesh A142 Bricks; PC Sum £500 per 1000 Insulation; Rockwool cavity; 120mm DPC; 225mm Reinforcement; Mesh A393 Insulation; Rockfloor; 50mm Insulation; Rockfloor; 60mm Timber; Planed board; 200x25 Multifinish Thin coat angle bead 2.4m Thistle Hardwall Coving - plaster 120mm Cove adhesive Plaster; Angle bead stainless steel; 3m sundry 32mm plasterboard screw Timber; Ply; WBP; 12mm Insulation; Multiroll; 100mm 25/01/2013 Unit item pack 100 box 100 item sheet 2.4x1.2 each m ln m item m3 sheet 2.4x1.2 ln m bag 25kg m2 sheet 8x4 item each item ln m ln m ln m each Roll 30m Roll 30m bag 50kg tonne tonne bag 50kg each m2 m2 sheet 3.6x2.4 each 3.28m2 Roll 30m sheet 4.8x2.4 sheet 1x0.6 sheet 1x0.6 ln m bag 25kg 2.4m length bag 25kg 1 ln m 5 kg 3m length item pack 1000 sheet 2.4x1.2 Roll 11m2 Total 2.36 1.80 1.04 3.00 6.94 1.00 1.00 76.48 4.00 5.80 10.00 60.00 170.54 57.05 7.92 18.00 151.68 2.00 98.40 30.15 39.60 201.60 0.56 0.28 46.23 15.95 4.49 0.51 614.40 3.00 1.50 1.00 1209.60 6.15 0.05 3.00 47.54 47.54 1.60 10.70 3.00 9.51 26.20 2.62 2.00 2.46 4.38 5.00 4.26 Page 21 of 22 Multiproject (SE) Ltd Ideas House, Station Estate Eastwood Close, London E18 1RT 020 7096 8235 [email protected] Decorations Finishes 2nd fix Elec Completion Sample Estimate.xlsx Casoline MF; MF5 ceiling furring Casoline MF; MF6A parimeter channel Casoline MF; MF7 primary channel Casoline MF; MF8 strap hanger Casoline MF; MF9 preformed clips Casoline MFl MF11 nut and bolt Plasterboard; 12.5mm fireline Insulation; Rockwool acoustic; 65mm Guttering; Gutter outlet Guttering; Downpipe offset Guttering; Downpipe shoe Guttering; Downpipe; 1.8m Gripfill 80mm hammer fixing Skirting; sw Ogee; 150mm Doors Wood filler Smartmix Extra - filler Paint; Dulux primer Paint; Dulux undercoat Paint; Dulux High Gloss Paint; Leytex - mist coat Paint; Dulux Trade Vinyl Matt Paint; Farrow&Ball; Emulsion primer Paint; Farrow&Ball; Estate Emulsion Paint; Farrow&Ball; Interior wood primer Paint; Farrow&Ball; Internal Undercoat Paint; Farrow&Ball; Estate Eggshell Wallpaper PVA 5L Dunlop rapid set adhesive - grey Dunlop grout - white Underlay Wood glue Tiles Flooring, Underlay foam, 2.5mm Smoke/ heat Lights Light switches Single sockets Paint; Sikkens Cetol Filter Clear; Woodstain Paint; Floor lacquer; Bona Resident Plus 25/01/2013 3.6m length 3.6m length 3.6m length 25m coil m pack of 200 sheet 2.4x1.2 15m2 each each each each tube no ln m item can 1L bucket 20Kg can 2.5L can 1L can 5L bucket 15L can 5L can 5L - 8m2 coverage can 5L - 8m2 coverage can 5L - 10m2 coverage can 5L - 8m2 coverage can 5L - 10m2 coverage m2 can 5L bag 20kg bag 10kg m2 bottle 1L m2 roll 15m2 item item item item can 1L-16m2 coverage bottle 5L-9m2/l 25.00 7.00 10.00 1.00 1.00 1.00 14.00 10.00 2.00 2.00 2.00 4.00 5.62 56.20 56.20 2.00 1.01 1.98 0.02 0.02 0.02 0.21 1.26 1.54 3.07 0.48 0.60 0.48 4.08 0.04 0.40 0.13 37.76 1.89 2.00 3.00 1.00 1.00 9.00 16.00 1.01 1.68 Page 22 of 22 Multiproject (SE) Ltd Ideas House, Station Estate Eastwood Close, London E18 1RT 020 7096 8235 [email protected] List of all required materials, priced Stage 1st fix Carpentery Groundworks Structure Sample Estimate.xlsx Resource sundry Supplier Unspecified Unit item 5x80mm gold screw Screwfix pack 100 40mm goldscrew Screwfix box 100 door liner Selco item Timber; Ply; WBP; 12mm Selco sheet 2.4x1.2 Window Selco each Cavity closer Screwfix m Timber; Joists; 100x47 Selco ln m Ready mix concrete Jim'll Mix it m3 Timber; OSB board; 18mm Selco sheet 2.4x1.2 Timber; Joists; 75x47 Selco ln m cement DPM Selco Selco bag 25kg m2 Parimeter insulation Selco sheet 8x4 Joist hangers Selco item Wall ties Selco each 25/01/2013 Data Quantity Price Quantity Price Quantity Price Quantity Price Quantity Price Quantity Price Quantity Price Quantity Price Quantity Price Quantity Price Quantity Price Quantity Quantity Price Quantity Price Quantity Price Quantity Price Total 2.36 £1.00 1.80 £5.15 1.04 £1.85 3.00 £19.09 6.94 £17.25 1.00 £2,887.30 1.00 £5.60 76.48 £1.62 5.80 £125.00 10.00 £16.49 60.00 £1.33 170.54 57.05 £0.40 7.92 £11.19 18.00 £2.85 151.68 £0.10 Page 1 of 7 Multiproject (SE) Ltd Ideas House, Station Estate Eastwood Close, London E18 1RT 020 7096 8235 [email protected] Sample Estimate.xlsx Lintels - catnic - length up to 2.1m http://www.discountbuildsupplies.co.uk/shopdis playproducts.asp?id=562&cat=Catnic+CX70%2F 100+7085mm+Extra+Heavy+Duty+Cavity+Wall+Lintel each Timber; Battens; 50x25 Selco ln m Timber; Joists; 200x47 Selco ln m Timber; Joists; 150x47 Selco ln m Blocks; Aerated; 3.6N; 100mm Selco each DPC; 100mm Selco Roll 30m DPC; 337mm Selco Roll 30m Aggregates; Building sand Selco bag 50kg Aggregates; Ballast Selco tonne Aggregates; Sharp sand Selco tonne Aggregates; Ballast; bagged Selco bag 50kg Bricks; Engineering Class B Selco each Landscaping fabric Screwfix m2 Paving; PC Sum Unspecified m2 25/01/2013 Quantity Price Price Price Quantity Price Quantity Price Quantity Price Quantity Price Quantity Price Quantity Price Quantity Price Quantity Price Quantity Price Quantity Price Quantity Price Quantity Price Quantity Price 0.00 £101.55 £10.99 £29.25 98.40 £0.63 30.15 £3.44 39.60 £2.57 201.60 £0.79 0.56 £3.29 0.28 £10.85 46.23 £1.55 15.95 £60.00 4.49 £50.00 0.51 £1.89 614.40 £0.20 3.00 £0.57 1.50 £20.00 Page 2 of 7 Multiproject (SE) Ltd Ideas House, Station Estate Eastwood Close, London E18 1RT 020 7096 8235 [email protected] Plastering Sample Estimate.xlsx Reinforcement; Mesh A142 http://www.busybee.uk.com/product_list.php?li mit=25&starting_point=0&product_search=&pro duct_group_id=59&page=1 sheet 3.6x2.4 Bricks; PC Sum £500 per 1000 Selco Insulation; Rockwool cavity; 120mm http://www.builderdepot.co.uk/rockwool-cavity120mm-x-455mm-x-1200mm-6-per-pack-3-28m2pack.html 3.28m2 DPC; 225mm Selco Roll 30m Reinforcement; Mesh A393 http://www.dyersmetalmesh.co.uk/enGB/reinforcingfabric.aspx Quantity Price Quantity Price 1.00 £15.99 1209.60 £0.50 Quantity Price Quantity Price 6.15 £23.40 0.05 £7.35 sheet 4.8x2.4 Quantity Price 3.00 £65.00 Insulation; Rockfloor; 50mm http://www.insulationdirect2u.co.uk/insulationproducts/139-cheap-rockwool-rockfloorinsulation-supplier.aspx sheet 1x0.6 Quantity Price 47.54 £8.35 Insulation; Rockfloor; 60mm http://www.insulationdirect2u.co.uk/insulationproducts/139-cheap-rockwool-rockfloorinsulation-supplier.aspx sheet 1x0.6 Timber; Planed board; 200x25 Selco ln m Multifinish Selco bag 25kg Thin coat angle bead 2.4m Screwfix 2.4m length Thistle Hardwall Selco bag 25kg Coving - plaster 120mm PC sum 1 ln m Cove adhesive Selco 5 kg Quantity Price Quantity Price Quantity Price Quantity Price Quantity Price Quantity Price Quantity Price 47.54 £8.57 1.60 £4.29 10.70 £3.99 3.00 £1.69 9.51 £5.95 26.20 £10.00 2.62 £5.65 each 25/01/2013 Page 3 of 7 Multiproject (SE) Ltd Ideas House, Station Estate Eastwood Close, London E18 1RT 020 7096 8235 [email protected] Drylining Roofing Sample Estimate.xlsx Plaster; Angle bead stainless steel; 3m Selco 3m length sundry 32mm plasterboard screw Unspecified Screwfix item pack 1000 Timber; Ply; WBP; 12mm Selco sheet 2.4x1.2 Insulation; Multiroll; 100mm http://www.insulationplace.co.uk/SuperglassMulti-Roll-44-100mm.html Roll 11m2 Plasterboard; 12.5mm Selco sheet 2.4x1.2 Casoline MF; MF5 ceiling furring Shefields Insulations 3.6m length Casoline MF; MF6A parimeter channel Shefields Insulations 3.6m length Casoline MF; MF7 primary channel Shefields Insulations 3.6m length Casoline MF; MF8 strap hanger Shefields Insulations 25m coil Casoline MF; MF9 preformed clips http://buildingmaterials.co.uk/?Query=MF9+MF5 +to+MF7+support+clip+1+box++200+pieces&gre en_arrow.x=14&green_arrow.y=13 m Casoline MFl MF11 nut and bolt Shefields Insulations pack of 200 Plasterboard; 12.5mm fireline Selco sheet 2.4x1.2 Insulation; Rockwool acoustic; 65mm http://just-insulation.com/rockslabs.html 15m2 Guttering; Gutter outlet Selco each Guttering; downpipe connector Guttering; Downpipe offset Selco Selco each each 25/01/2013 Quantity Price Quantity Quantity Price Quantity Price 2.00 £7.05 2.46 4.38 £7.04 5.00 £17.25 Quantity Price Quantity Price Quantity Price Quantity Price Quantity Price Quantity Price 4.26 £14.71 15.19 £4.39 25.00 £4.60 7.00 £3.50 10.00 £5.25 1.00 £13.29 Quantity Price Quantity Price Quantity Price Quantity Price Quantity Price Quantity Quantity Price 1.00 £24.61 1.00 £17.67 14.00 £6.69 10.00 £59.73 2.00 £5.39 0.00 2.00 £5.49 Page 4 of 7 Multiproject (SE) Ltd Ideas House, Station Estate Eastwood Close, London E18 1RT 020 7096 8235 [email protected] Price Guttering; Downpipe; 1.8m 2nd Fix Carpentery Hinges Decorations Sample Estimate.xlsx http://www.drainageonline.co.uk/Guttering/CastIron-Gutter/Round-Cast-Iron-Pipes/2.5-Inch65mm-Round-Cast-Iron-Pipes.htm each Unspecified Latches PC sum each Skirting; sw Ogee; 150mm Selco ln m Doors MRLB Windows item Interfusion item Wood filler Selco can 1L Smartmix Extra - filler Selco bucket 20Kg Paint; Dulux primer http://www.duluxdecoratorcentre.co.uk/servlet/P roductHandler?itemId=00009075 can 2.5L Paint; Dulux undercoat http://www.duluxdecoratorcentre.co.uk/servlet/P roductHandler?code=DDC10018 can 1L Paint; Dulux High Gloss http://www.duluxdecoratorcentre.co.uk/servlet/P roductHandler?itemId=00008370 can 5L Paint; Leytex - mist coat Selco bucket 15L 25/01/2013 £20.88 Quantity Price 0 Quantity Price Quantity Price Price Price Price Price Price Quantity Price Quantity Price Quantity Price Quantity Price Quantity Price 4.00 £62.33 0.00 £1.00 0.00 £1.00 £1.00 £1.00 £1.00 £2.45 £0.55 56.20 £4.25 1.00 £1,664.80 1.00 £1,750.00 1.01 £6.45 1.98 £21.29 Quantity Price 0.02 £36.10 Quantity Price 0.02 £10.73 Quantity Price Quantity Price 0.02 £28.60 0.21 £21.35 Page 5 of 7 Multiproject (SE) Ltd Ideas House, Station Estate Eastwood Close, London E18 1RT 020 7096 8235 [email protected] Paint; Dulux Trade Vinyl Matt Finishes Sample Estimate.xlsx http://www.duluxdecoratorcentre.co.uk/servlet/P roductHandler?itemId=00021199 can 5L Quantity Price http://www.farrow-ball.com/wall-&-ceiling-primer&-undercoat/primers-and-undercoats//fcpPaint; Farrow&Ball; Emulsion primer product/400005 can 5L - 8m2 coverage Quantity Price http://www.farrow-ball.com/pointing/colours//fcpPaint; Farrow&Ball; Estate Emulsion product/102003 can 5L - 8m2 coverage Quantity Price http://www.farrow-ball.com/interior-wood-primer&-undercoat/primers-and-undercoats//fcpPaint; Farrow&Ball; Interior wood primer product/400006 can 5L - 10m2 coverage Quantity Price http://www.farrow-ball.com/interior-wood-primer&-undercoat/primers-and-undercoats//fcpPaint; Farrow&Ball; Internal Undercoat product/400006 can 5L - 8m2 coverage Quantity Price http://www.farrow-ball.com/pointing/colours//fcpPaint; Farrow&Ball; Estate Eggshell product/102003 can 5L - 10m2 coverage Quantity Price Wallpaper Mr Perswall m2 Quantity Price PVA 5L Selco can 5L Quantity Price Dunlop rapid set adhesive - grey Selco bag 20kg Quantity Price Dunlop grout - white Selco bag 10kg Quantity Underlay Contractor m2 Quantity Price Wood glue Selco bottle 1L Quantity Price Tiles Fired Earth m2 Quantity Price Flooring, Underlay foam, 2.5mm Selco roll 15m2 Quantity 25/01/2013 1.26 £45.13 1.54 £50.00 3.07 £58.00 0.48 £68.00 0.60 £68.00 0.48 £80.00 4.08 £27.00 0.04 £7.99 0.40 £12.35 0.13 37.76 £0.50 1.89 £9.55 2.00 £69.70 3.00 Page 6 of 7 Multiproject (SE) Ltd Ideas House, Station Estate Eastwood Close, London E18 1RT 020 7096 8235 [email protected] 2nd fix Elec Completion Smoke/ heat PC sum item Lights Lighting item Light switches Hamilton item Single sockets Hamilton item Paint; Sikkens Cetol Filter Clear; Woodstain Paint; Floor lacquer; Bona Resident Plus Sample Estimate.xlsx Price Quantity Price Quantity Price Quantity Price Quantity Price http://www.my-toolshed.co.uk/p1013831/Sikkens_Cetol_Filter_7_Pl us_Translucent_Woodstain_1_Litre_Light_Oak/p roduct_info.html?utm_source=google&utm_med ium=shopping&utm_campaign=allprods can 1L-16m2 coverage Quantity Price http://www.flooringsales.co.uk/acatalog/info_226 6732.html bottle 5L-9m2/l Quantity Price 25/01/2013 £5.99 1.00 £25.00 1.00 £1,274.40 9.00 £29.04 16.00 £13.21 1.01 £25.99 1.68 £53.59 Page 7 of 7
© Copyright 2025