Example Total Price 65 x 22 FT Mobile Log Cabin

This is an example cost breakdown for a high standard twin unit mobile home built to building regulation standards.

Price includes groundworks and services.

TwinSizeMobileHomeCabins-65x22ft-Shropshire

 

Labour & Materials

Cost Summary Labour Material Total £
Enabling Works £840.62 £1411.00 £2251.62
Excavations & Foundations £4972.20 £8125.79 £13097.99
Foundation Masonry £478.41 £663.75 £1142.16
Ground Floor £4253.41 £6051.80 £10305.21
Timber Frame Manufactured Kit £0.00 £8968.17 £8968.17
Timber Frame Erecting £1378.19 £425.00 £1803.19
Windows & External Doors £928.12 £16720.65 £17648.77
Roof Carpentry £4337.89 £5011.20 £9349.09
Roof Windows and Sun Tunnels £446.73 £943.50 £1390.23
Gutters & Rainwater Pipes £673.19 £1140.92 £1814.11
Roof Tiling/Slating/Thatching £5812.34 £4662.57 £10474.91
Carpentry & Joinery £7628.39 £7907.15 £15535.54
Plastering & Insulation £4014.14 £2254.16 £6268.30
Wall and floor tiling £1893.41 £323.48 £2216.89
Electrical £3262.18 £2493.62 £5755.80
Heating £1771.36 £2479.60 £4250.96
Plumbing First Fix £1054.12 £525.34 £1579.46
Plumbing Sanitary Wares £566.06 £0.00 £566.06
Painting & Decorating £2412.15 £378.29 £2790.44
Provisional Sums £11927.00 £11927.00
Sundry Fixings & Fasteners £387.16 £387.16
Sub-total labour and materials @ cost.

£46722.91

£82800.15

£129,523.06

 

Labour
Rate £
Crew
Hours

Enabling Works

UoM Labour
Quantity
Crew
Grade
Crew
Rate £
Unit
Time
Labour
Total £
UoM Material
Quantity
Rate £ Material
Total £
3.58 13.28 Site scrape 200mm depth topsoil using a backhoe loader. 132.846 GW2 35.75 0.10 474.92 Hp 14.000 43.68 611.52
12.51 4.65 Lay aside 50% topsoil reuse using a backhoe loader. 13.285 GW2 35.75 0.35 166.23 Hp 5.000 43.68 218.40
12.51 5.58 Load balance into lorries inc 20% bulking using a backhoe loader. 15.942 GW2 35.75 0.35 199.47 Hp 6.000 43.68 262.08
- - Load waste into trucks, labour included above. > > > > > > Ea 1.595 200.00 319.00
840.62 1411.00

 

Labour
Rate £
Crew
Hours

Excavations & Foundations

UoM Labour
Quantity
Crew
Grade
Crew
Rate £
Unit
Time
Labour
Total £
UoM Material
Quantity
Rate £ Material
Total £
16.09 24.74 Excavate raft, using a backhoe loader. 54.982 GW2 35.75 0.45 884.52 Hp 25.000 43.68 1092.00
8.94 13.75 Load & deposit waste into lorries, using a backhoe loader. 54.982 GW2 35.75 0.25 491.40 Hp 14.000 43.68 611.52
- - Bulk waste removal  inc 20% bulking. > > > > > > Ea 6.598 200.00 1319.60
21.83 16.14 Raft hardcore, MOT type 1 delivered loose. Tn 35.869 GW2.1 48.50 0.45 782.84 Tn 36.000 14.34 516.24
8.35 34.47 Formwork bearers and braces, using 47x75mm timber. 172.354 CJ2 41.75 0.20 1439.16 189.600 1.10 208.56
10.44 13.36 Formwork shutters, using 18mm plywood. 53.432 CJ2 41.75 0.25 557.70 Ea 19.000 20.43 388.17
1.43 5.31 Raft membrane. 132.846 GW2 35.75 0.04 189.97 Rl 2.000 40.93 81.86
17.88 17.53 Concrete raft. 35.055 GW2 35.75 0.50 626.61 36.000 106.50 3834.00
- - Tool hire, vibrating poker for the above task. > > > > > > Dy 1.000 32.24 32.24
- - Tool hire, petrol power float for the above task. > > > > > > Dy 1.000 41.60 41.60
4972.20 8125.79

 

Labour
Rate £
Crew
Hours

Foundation Masonry

UoM Labour
Quantity
Crew
Grade
Crew
Rate £
Unit
Time
Labour
Total £
UoM Material
Quantity
Rate £ Material
Total £
22.55 7.42 Trench block 440x215x300mm, cavity walls. 18.562 BL2.1 56.38 0.40 418.61 20.000 26.53 530.60
- - Building sand 800kg bulk bag. Tn 0.806 > > > > Ea 2.000 37.98 75.96
- - Ordinary portland cement 25kg bag. Nr 8.859 > > > > Ea 9.000 3.85 34.65
- - Mortar plasticiser 5 litres. Nr 2.000 > > > > Ea 2.000 4.39 8.78
0.56 1.06 Polythene dpc 112.5mm wide 30m roll. 106.064 BL2.1 56.38 0.01 59.80 Rl 4.000 3.44 13.76
478.41 663.75

 

Labour
Rate £
Crew
Hours

Ground Floor

UoM Labour
Quantity
Crew
Grade
Crew
Rate £
Unit
Time
Labour
Total £
UoM Material
Quantity
Rate £ Material
Total £
1.94 4.86 Polythene membrane, blue standard duty 300mu 100m2 rolls. 121.590 GW2.1 48.50 0.04 235.88 Rl 2.000 40.93 81.86
2.49 20.67 Mineral Wool Flexi Slab 1x400x1200 100mm 121.590 SL 14.63 0.17 302.41 Ea 273.000 2.77 756.21
0.88 40.12 25x38mm battens fixed to floor joists to support insulation. 668.745 SL 14.63 0.06 587.02 668.800 0.34 227.39
3.31 26.52 Floor joist, sawn timber dry graded C16 47x225mm. 334.373 CJ2 41.75 0.08 1107.21 334.400 3.52 1177.09
5.01 4.63 Herringbone strutting, sawn timber 47x50mm. 38.600 CJ2 41.75 0.12 193.39 87.000 0.79 68.73
7.52 21.89 Chipboard flooring MR 2400x600x22mm. 121.590 CJ2 41.75 0.18 913.75 Sh 93.000 7.04 654.72
4.18 12.16 Resilient floor, 18mm WBP Plywood fixed to floor joists. 121.590 CJ2 41.75 0.10 507.64 Sh 43.000 33.24 1429.32
3.34 9.73 Resilient floor, mineral wool rockfloor acoustic 100mm thick. 121.590 CJ2 41.75 0.08 406.11 Sh 203.000 8.16 1656.48
4253.41 6051.80

 

Labour
Rate £
Crew
Hours

Timber Frame WALLS ONLY

UoM Labour
Quantity
Crew
Grade
Crew
Rate £
Unit
Time
Labour
Total £
UoM Material
Quantity
Rate £ Material
Total £
6.27 40.25 External wall assemblies in 38×140 treated timber @ 600mm c/c. 121.975 SA2 19.00 0.33 764.78 481.000 1.54 740.74
6.84 3.14 External gable assemblies in 38×140 treated timber @ 600mm c/c. 8.718 SA2 19.00 0.36 59.63 40.000 1.54 61.60
1.52 6.97 Sheathing one side of wall panels using 9mm OSB3. 87.105 SA2 19.00 0.08 132.40 Sh 34.000 8.55 290.70
1.90 0.87 Sheathing one side of gable panels using 9mm OSB3. 8.718 SA2 19.00 0.10 16.56 Sh 4.000 8.55 34.20
1.90 14.55 Glidvale TF200 standard breather membrane. 145.505 SA2 19.00 0.10 276.46 Rl 1.000 95.00 95.00
0.19 3.53 Polypropylene strip stapled over framewrap. Nr 353.000 SA2 19.00 0.01 67.07 Rl 1.000 15.62 15.62
2.09 3.04 Full height studs at internal & external corner junctions 38×140. 27.600 SA2 19.00 0.11 57.68 28.000 1.54 43.12
1.90 26.88 Full height studs each side of window & door openings in 38×140. 268.800 SA2 19.00 0.10 510.72 269.000 1.54 414.26
2.85 11.25 Panel lintels in 38×140 using 3nr 38×235 treated timber. 75.000 SA2 19.00 0.15 213.75 79.000 2.70 213.30
2.85 0.60 Internal wall timber lintels 38×220 treated timber 4.000 SA2 19.00 0.15 11.40 4.000 3.98 15.92
3.80 16.42 Internal wall assemblies in 38×89 treated timber. 82.110 SA2 19.00 0.20 312.02 324.000 0.92 298.08
4.18 3.08 Internal wall assemblies in 38×140 treated timber. 13.980 SA2 19.00 0.22 58.44 56.000 1.54 86.24
- - 90mm gun nails > > > > > > Th 2.000 25.00 50.00
- - 75mm gun nails. > > > > > > Th 2.000 23.50 47.00
- - 50mm gun nails. > > > > > > Th 2.000 20.00 40.00
- - Gun staples. > > > > > > Th 2.000 12.75 25.50
- - Site fixed sole plate 38×140. > > > > > > 56.000 1.54 86.24
- - Site fixed head binder 38×140. > > > > > > 56.000 1.54 86.24
2480.91 2643.76
Total Labour & Materials 5124.67
Manufacturing Overheads 2049.87
Profit 1793.63
Total Provisional Sum 8968.17

 

Labour
Rate £
Crew
Hours

Windows & External Doors

UoM Labour
Quantity
Crew
Grade
Crew
Rate £
Unit
Time
Labour
Total £
UoM Material
Quantity
Rate £ Material
Total £
52.20 30.00 Aluminium windows inc glass. Nr 12.000 CJ 20.88 2.50 626.40 25.900 478.97 12405.32
73.08 3.50 Aluminium residential door inc glass. Nr 1.000 CJ 20.88 3.50 73.08 1.900 429.15 815.39
78.30 3.75 Aluminium french doors inc glass. Nr 1.000 CJ 20.88 3.75 78.30 7.200 462.20 3327.84
12.53 7.20 Window boards, MDF. Nr 12.000 CJ 20.88 0.60 150.34 23.000 4.78 109.94
- - Frame sealant. > > > > > > Ea 14.000 4.44 62.16
928.12 16720.65

 

Labour
Rate £
Crew
Hours

Roof Carpentry

UoM Labour
Quantity
Crew
Grade
Crew
Rate £
Unit
Time
Labour
Total £
UoM Material
Quantity
Rate £ Material
Total £
4.18 3.96 Wall Plate 47×150 Treated 39.620 CJ2 41.75 0.10 165.41 41.000 2.52 103.32
3.34 2.16 Wall plate straps. Nr 27.000 CJ2 41.75 0.08 90.18 Ea 27.000 3.00 81.00
2.92 0.11 Ridge Board 25×125 1.500 CJ2 41.75 0.07 4.38 2.000 1.10 2.20
8.77 4.35 Ridge Board 100x350mm Glulam Beam 20.700 CJ2 41.75 0.21 181.49 21.000 38.56 809.76
6.68 1.00 Lay boards. 6.240 CJ2 41.75 0.16 41.68 13.000 1.78 23.14
11.69 1.75 Valley boards. 6.240 CJ2 41.75 0.28 72.95 25.000 1.78 44.50
5.01 49.68 Rafter 47×200 414.000 CJ2 41.75 0.12 2074.14 414.000 2.94 1217.16
6.26 6.21 Woodgrain UPVC fascia board. 41.400 CJ2 41.75 0.15 259.27 Ea 5.000 67.33 336.65
5.85 5.80 Woodgrain UPVC soffit boards. 41.400 CJ2 41.75 0.14 241.98 Ea 5.000 89.56 447.80
6.26 2.40 Woodgrain UPVC barge boards. 16.000 CJ2 41.75 0.15 100.20 Ea 2.000 67.33 134.66
6.68 26.50 18mm WISA structural plywood. 165.600 CJ2 41.75 0.16 1106.21 Sh 67.000 27.03 1811.01
4337.89 5011.20

 

Labour
Rate £
Crew
Hours

Roof Tiling/Slating/Thatching

UoM Labour
Quantity
Crew
Grade
Crew
Rate £
Unit
Time
Labour
Total £
UoM Material
Quantity
Rate £ Material
Total £
12.25 124.60 DECRA Classic light weight metal tile Ea 356.000 RRS 35.00 0.35 4361.00 Ea 373.000 9.56 3565.88
0.70 3.31 Roofing breathable membrane 1x50m roll. 165.600 RRS 35.00 0.02 115.92 Ea 4.000 70.70 282.80
1.75 22.38 Sawn timber batten 25x38mm treated 447.568 RRS 35.00 0.05 783.24 469.946 0.34 159.78
7.00 4.00 Decra D Ridge/Hip 1200mm Nr 20.000 RRS 35.00 0.20 140.00 Ea 20.000 12.13 242.60
5.25 3.45 Decra Ridge/Hip Sealing Strip 12.5m 23.000 RRS 35.00 0.15 120.75 Ea 2.000 39.08 78.16
7.35 1.31 Valley leadwork. 6.240 RRS 35.00 0.21 45.86 Rl 3.000 50.12 150.36
35.00 2.00 Cutting around roof windows. Nr 2.000 RRS 35.00 1.00 70.00 < < < <
35.00 2.00 Cutting around sun tunnels. Nr 2.000 RRS 35.00 1.00 70.00 < < < <
12.75 8.28 Clear waste into skips. 8.280 GL 12.75 1.00 105.57 Sp 1.035 176.80 182.99
5812.34 4662.57

 

Labour
Rate £
Crew
Hours

Roof Windows and Sun Tunnels

UoM Labour
Quantity
Crew
Grade
Crew
Rate £
Unit
Time
Labour
Total £
UoM Material
Quantity
Rate £ Material
Total £
83.50 4.00 Velux Window GGL M08 Nr 2.000 CJ2 41.75 2.00 167.00 Ea 2.000 242.14 484.28
25.05 1.20 Velux Flashing EDL M08 Nr 2.000 CJ2 41.75 0.60 50.10 Ea 2.000 46.69 93.38
114.81 5.50 Velux Sun Tunnel 14″ Flexible for slates TLF 014 2010 Nr 2.000 CJ2 41.75 2.75 229.63 Ea 2.000 182.92 365.84
446.73 943.50

 

Labour
Rate £
Crew
Hours

Gutters & Rainwater Pipes

UoM Labour
Quantity
Crew
Grade
Crew
Rate £
Unit
Time
Labour
Total £
UoM Material
Quantity
Rate £ Material
Total £
7.43 12.42 Gutter aluminium,  ogee 120x75x 3000mm. 41.400 PH 24.75 0.30 307.40 Ea 14.000 30.16 422.24
2.23 6.30 Gutter aluminium, gutter bracket. Nr 70.000 PH 24.75 0.09 155.92 Ea 70.000 2.76 193.20
2.23 0.36 Gutter aluminium, outlet. Nr 4.000 PH 24.75 0.09 8.91 Ea 4.000 24.06 96.24
2.23 0.36 Gutter aluminium, stop end. Nr 4.000 PH 24.75 0.09 8.91 Ea 4.000 4.55 18.20
2.72 0.77 Gutter aluminium, gutter union. Nr 7.000 PH 24.75 0.11 19.06 Ea 7.000 4.39 30.73
8.66 3.78 Rain water aluminum, 62mm square pipe 3m length. 10.800 PH 24.75 0.35 93.56 Ea 4.000 33.49 133.96
2.48 0.60 Rain water aluminum, 62mm square socket union. Nr 6.000 PH 24.75 0.10 14.85 Ea 6.000 5.96 35.76
2.23 0.81 Rain water aluminum, 62mm square pipe bracket. Nr 9.000 PH 24.75 0.09 20.05 Ea 9.000 2.47 22.23
2.23 1.44 Rain water aluminum, 112.5ødegree square pipe bend. Nr 16.000 PH 24.75 0.09 35.64 Ea 16.000 8.26 132.16
2.23 0.36 Rain water aluminum, 62mm square shoe. Nr 4.000 PH 24.75 0.09 8.91 Ea 4.000 14.05 56.20
673.21 1140.92

 

Labour
Rate £
Crew
Hours

Carpentry & Joinery

UoM Labour
Quantity
Crew
Grade
Crew
Rate £
Unit
Time
Labour
Total £
UoM Material
Quantity
Rate £ Material
Total £
29.23 9.80 Redwood rebated internal door framing, 5.1m per door. Nr 7.000 CJ 20.88 1.40 204.62 35.700 3.77 134.59
31.32 10.50 Oak internal door. Nr 7.000 CJ 20.88 1.50 219.24 Ea 7.000 150.00 1050.00
15.66 5.25 Ironmongery standard door pack. Nr 7.000 CJ 20.88 0.75 109.62 Ea 7.000 9.70 67.90
3.55 10.68 Skirting board, MDF 5″ 119mm moulded skirting primed. 62.800 CJ 20.88 0.17 222.91 63.000 3.31 208.53
2.30 7.85 MDF 3″ 68mm moulded architrave primed. 71.400 CJ 20.88 0.11 163.99 79.000 2.02 159.58
2.09 26.35 Batten walls, using 25×50 sawn timber. 263.511 CJ 20.88 0.10 550.21 276.687 0.51 141.11
5.85 16.94 9mm OSB 121.000 CJ2 41.75 0.14 707.25 Sh 46.000 11.17 513.82
5.04 17.95 Foil Faced Rigid PIR Insulation Board 2400x1200x150mm 119.660 CJL 33.63 0.15 603.62 Ea 42.000 53.40 2242.80
5.43 113.50 Eternit cedral weather boarding 191x3600mm. 873.094 CJ2 41.75 0.13 4738.72 Ea 255.000 12.52 3192.60
2.92 1.95 Eternit eterspan strip 75x3000mm. 27.825 CJ2 41.75 0.07 81.32 Ea 10.000 13.47 134.70
2.92 0.64 Eternit eterspan strip 100x3000mm. 9.200 CJ2 41.75 0.07 26.89 Ea 4.000 15.38 61.52
7628.39 7907.15

 

Labour
Rate £
Crew
Hours

Plastering & Insulation

UoM Labour
Quantity
Crew
Grade
Crew
Rate £
Unit
Time
Labour
Total £
UoM Material
Quantity
Rate £ Material
Total £
5.27 43.20 Skim walls using, finishing plaster 25kg bags. 288.002 PLS 35.13 0.15 1517.63 Ea 28.000 4.59 128.52
2.46 20.16 12.5mm standard plaster board, on timber. 288.002 PLS 35.13 0.07 708.23 Sh 109.000 4.64 505.76
4.57 15.56 12.5mm standard plaster board, ceiling. 119.660 PLS 35.13 0.13 546.48 Sh 45.000 4.64 208.80
1.37 9.58 Polythene vapour control layer, green tinted 125mu. 191.644 SL1 27.38 0.05 262.36 Ea 2.000 60.08 120.16
1.02 5.75 Mineral Wool Flexi Slab 1x400x1200 90mm, partitions. 82.110 SL 14.63 0.07 84.09 Ea 184.000 3.00 552.00
1.32 1.26 Mineral Wool Flexi Slab 1x400x1200 140mm, partitions. 13.980 SL 14.63 0.09 18.41 Ea 32.000 4.25 136.00
1.32 8.62 Mineral Wool Frame Batts 1x579x1175 140mm 95.822 SL 14.63 0.09 126.17 Ea 152.000 3.32 504.64
5.27 17.95 Skim, ceilings. 119.660 PLS 35.13 0.15 630.55 Ea 12.000 4.59 55.08
0.07 0.81 Self adhesive fibre tape. 405.392 PLS 35.13 0.00 28.48 Ea 5.000 4.28 21.40
2.11 2.61 Skim beads. 43.525 PLS 35.13 0.06 91.74 Ea 20.000 1.09 21.80
4014.14 2254.16

 

Labour
Rate £
Crew
Hours

Wall and floor tiling

UoM Labour
Quantity
Crew
Grade
Crew
Rate £
Unit
Time
Labour
Total £
UoM Material
Quantity
Rate £ Material
Total £
25.00 32.87 Install client issue floor tiles. 32.871 SSC 25.00 1.00 821.78 < < < <
25.00 42.87 Install client issue wall tiles. 42.865 SSC 25.00 1.00 1071.63 < < < <
- - Grout and adhesive. > > > > > > Ls 1.000 323.48 323.48
1893.41 323.48

 

Labour
Rate £
Crew
Hours

Electrical

UoM Labour
Quantity
Crew
Grade
Crew
Rate £
Unit
Time
Labour
Total £
UoM Material
Quantity
Rate £ Material
Total £
18.29 30.00 Mains wired recessed down light fire rated. Nr 40.000 EL 24.38 0.75 731.40 Ea 40.000 21.75 870.00
12.19 9.50 1 gang 1 way light switch. Nr 19.000 EL 24.38 0.50 231.61 Ea 19.000 1.45 27.55
36.57 4.50 Electric bathroom vent. Nr 3.000 EL 24.38 1.50 109.71 Ea 3.000 31.21 93.63
1.22 14.50 1.5mm twin & earth cable, 50m roll. 290.000 EL 24.38 0.05 353.51 Ea 6.000 44.25 265.50
0.24 6.20 1.5mm cable clips. Nr 620.000 EL 24.38 0.01 151.16 Ea 31.000 0.70 21.70
12.19 10.00 Double plug socket. Nr 20.000 EL 24.38 0.50 243.80 Ea 20.000 5.01 100.20
24.38 2.00 Outdoor 2 gang socket with built-in RCD. Nr 2.000 EL 24.38 1.00 48.76 Ea 2.000 75.99 151.98
24.38 1.00 45 Amp cooker connection unit. Nr 1.000 EL 24.38 1.00 24.38 Ea 1.000 4.35 4.35
24.38 1.00 45 Amp 1 gang double pole cooker switch Nr 1.000 EL 24.38 1.00 24.38 Ea 1.000 6.52 6.52
6.10 0.00 Galvanised steel back box 47mm. > > EL 24.38 0.25 0.00 Ea 3.000 2.45 7.35
1.46 18.84 2.5mm twin & earth cable, 50m roll 314.000 EL 24.38 0.06 459.32 Ea 7.000 39.30 275.10
0.24 3.14 2.5mm cable clips. Nr 314.000 EL 24.38 0.01 76.55 Ea 314.000 0.70 219.80
42.67 1.75 Shower unit connection. Nr 1.000 EL 24.38 1.75 42.67 < < < <
30.48 1.25 Shower Ceiling Isolating Pull switch Nr 1.000 EL 24.38 1.25 30.48 Ea 1.000 13.87 13.87
30.48 2.50 Mains wired smoke alarm. Nr 2.000 EL 24.38 1.25 60.95 Ea 2.000 21.81 43.62
48.76 8.00 External light outlets, wiring only excluding light fitting. Nr 4.000 EL 24.38 2.00 195.04 < < < <
97.52 4.00 Wire and commision boiler new boiler. Nr 1.000 EL 24.38 4.00 97.52 < < < <
12.19 4.00 Fused spur. Nr 8.000 EL 24.38 0.50 97.52 Ea 8.000 5.80 46.40
29.26 1.20 Telephone flush slave socket. Nr 1.000 EL 24.38 1.20 29.26 Ea 1.000 7.92 7.92
0.98 0.63 Telephone cable, 100m roll. 15.870 EL 24.38 0.04 15.48 Ea 1.000 18.43 18.43
1.46 1.20 1.5mm three core & earth cable, 50m roll. 20.000 EL 24.38 0.06 29.26 Ea 1.000 45.56 45.56
1.95 1.76 6mm twin & earth cable, 50m roll. 22.000 EL 24.38 0.08 42.91 Ea 1.000 82.24 82.24
0.24 0.33 6mm cable clips. Nr 33.000 EL 24.38 0.01 8.05 Ea 2.000 0.70 1.40
158.47 6.50 Consumer unit. Nr 1.000 EL 24.38 6.50 158.47 Ea 1.000 130.32 130.32
- - Metal Back Box 1Gang 25mm > > > > > > Ea 8.000 1.31 10.48
- - Metal Back Box 1Gang 16mm > > > > > > Ea 19.000 1.10 20.90
- - Metal Back Box 2Gang 25mm > > > > > > Ea 20.000 1.44 28.80
3262.19 2493.62

 

Labour
Rate £
Crew
Hours

Heating

UoM Labour
Quantity
Crew
Grade
Crew
Rate £
Unit
Time
Labour
Total £
UoM Material
Quantity
Rate £ Material
Total £
37.13 9.00 Supply and install radiators. Nr 6.000 PH 24.75 1.50 222.75 Ea 6.000 81.71 490.26
37.13 3.00 Supply and install standard chrome towel rail. Nr 2.000 PH 24.75 1.50 74.25 Ea 2.000 104.26 208.52
7.43 2.40 Lock-shield valves 15mm. Nr 8.000 PH 24.75 0.30 59.40 Ea 8.000 2.17 17.36
8.66 2.80 Thermostatic regulating valves. Nr 8.000 PH 24.75 0.35 69.30 Ea 8.000 9.68 77.44
4.46 17.28 15mm copper tube. 96.000 PH 24.75 0.18 427.68 96.000 2.89 277.44
3.71 2.40 15mm copper tees. Nr 16.000 PH 24.75 0.15 59.40 Ea 16.000 0.60 9.60
2.97 3.84 15mm copper elbows. Nr 32.000 PH 24.75 0.12 95.04 Ea 32.000 0.49 15.68
2.97 3.84 15mm copper coupling. Nr 32.000 PH 24.75 0.12 95.04 Ea 32.000 0.27 8.64
0.50 2.32 15mm pipe clips. Nr 116.000 PH 24.75 0.02 57.42 Ea 116.000 0.11 12.76
4.95 3.20 15mm isolating valves. Nr 16.000 PH 24.75 0.20 79.20 Ea 16.000 1.58 25.28
173.25 7.00 Boiler, Worcester greenstar 30si condensing combi lpg. Nr 1.000 PH 24.75 7.00 173.25 Ea 1.000 1010.10 1010.10
49.50 2.00 Boiler flue kit, Worcester standard horizontal. Nr 1.000 PH 24.75 2.00 49.50 Ea 1.000 67.75 67.75
4.95 7.80 22mm copper tube. 39.000 PH 24.75 0.20 193.05 39.000 5.79 225.81
4.21 0.51 22mm copper tees. Nr 3.000 PH 24.75 0.17 12.62 Ea 3.000 1.46 4.38
3.47 1.12 22mm copper elbows. Nr 8.000 PH 24.75 0.14 27.72 Ea 8.000 0.82 6.56
3.47 0.84 22mm copper coupling. Nr 6.000 PH 24.75 0.14 20.79 Ea 6.000 0.55 3.30
0.50 1.56 22mm pipe clips. Nr 78.000 PH 24.75 0.02 38.61 Ea 78.000 0.16 12.48
5.45 0.66 22mm isolating valves. Nr 3.000 PH 24.75 0.22 16.34 Ea 3.000 2.08 6.24
1771.36 2479.60

 

Labour
Rate £
Crew
Hours

Plumbing First Fix

UoM Labour
Quantity
Crew
Grade
Crew
Rate £
Unit
Time
Labour
Total £
UoM Material
Quantity
Rate £ Material
Total £
Kitchen/Utility sink, hot & cold feeds 15/22mm copper. Nr 1.000 > > > IPF < < < <
Kitchen/Utility sink, waste pipe. Nr 1.000 > > > IPF < < < <
Shower, cold feed in 15mm copper. Nr 1.000 > > > IPF < < < <
Toilet cistern, hot & cold feeds 15/22mm copper. Nr 2.000 > > > IPF < < < <
Wash hand basin, hot & cold feeds 15/22mm copper. Nr 2.000 > > > IPF < < < <
Bath, hot & cold feeds 15/22mm copper. Nr 1.000 > > > IPF < < < <
All associated waste pipes. Nr 7.000 > > > IPF < < < <
3.71 5.85 15mm copper tube. 39.000 PH 24.75 0.15 144.79 39.000 2.89 112.71
2.48 1.30 15mm copper tees. Nr 13.000 PH 24.75 0.10 32.18 Ea 13.000 0.60 7.80
2.23 4.23 15mm copper elbows. Nr 47.000 PH 24.75 0.09 104.69 Ea 47.000 0.49 23.03
2.23 1.17 15mm copper coupling. Nr 13.000 PH 24.75 0.09 28.96 Ea 13.000 0.27 3.51
0.50 0.70 15mm pipe clips. Nr 35.000 PH 24.75 0.02 17.33 Ea 35.000 0.11 3.85
3.71 0.90 15mm isolating valves. Nr 6.000 PH 24.75 0.15 22.28 Ea 6.000 1.58 9.48
3.96 3.52 22mm copper tube. 22.000 PH 24.75 0.16 87.12 24.000 5.79 138.96
2.72 0.33 22mm copper tees. Nr 3.000 PH 24.75 0.11 8.17 Ea 3.000 1.46 4.38
2.48 0.80 22mm copper elbows. Nr 8.000 PH 24.75 0.10 19.80 Ea 8.000 0.82 6.56
2.48 0.40 22mm copper coupling. Nr 4.000 PH 24.75 0.10 9.90 Ea 4.000 0.55 2.20
0.50 0.36 22mm pipe clips. Nr 18.000 PH 24.75 0.02 8.91 Ea 18.000 0.16 2.88
4.46 0.54 22mm isolating valves. Nr 3.000 PH 24.75 0.18 13.37 Ea 3.000 2.08 6.24
8.66 0.70 Washing machine, hot & cold taps. Nr 2.000 PH 24.75 0.35 17.33 Ea 2.000 1.37 2.74
8.66 0.35 Dish washer, cold tap. Nr 1.000 PH 24.75 0.35 8.66 Ea 1.000 1.37 1.37
12.38 1.00 Washing machine/dish washer open waste trap. Nr 2.000 PH 24.75 0.50 24.75 Ea 2.000 8.62 17.24
37.13 1.50 External cold water tap, hose union. Nr 1.000 PH 24.75 1.50 37.13 Ea 1.000 7.75 7.75
- - External cold water tap, 15mm-3/4 coupling. Nr 1.000 > > > > Ea 1.000 5.50 5.50
4.46 2.16 1¼ waste pipe. 12.000 PH 24.75 0.18 53.46 Ea 4.000 2.16 8.64
2.48 0.80 1¼ waste elbow. Nr 8.000 PH 24.75 0.10 19.80 Ea 8.000 0.64 5.12
2.48 0.20 1¼waste coupling. Nr 2.000 PH 24.75 0.10 4.95 Ea 2.000 0.64 1.28
0.99 0.72 1¼ waste clips. Nr 18.000 PH 24.75 0.04 17.82 Ea 18.000 0.19 3.42
4.95 7.00 1½ waste pipe. 35.000 PH 24.75 0.20 173.25 Ea 12.000 2.64 31.68
2.48 0.40 1½ waste tee 1¼ branch. Nr 4.000 PH 24.75 0.10 9.90 Ea 4.000 0.64 2.56
2.48 1.60 1½ waste elbow. Nr 16.000 PH 24.75 0.10 39.60 Ea 16.000 0.64 10.24
2.48 0.50 1½ waste coupling. Nr 5.000 PH 24.75 0.10 12.38 Ea 5.000 0.64 3.20
1.24 1.75 1½ waste clip. Nr 35.000 PH 24.75 0.05 43.31 Ea 35.000 0.19 6.65
11.14 1.35 Soil vent, pipe. 3.000 PH 24.75 0.45 33.41 Ea 1.000 18.39 18.39
9.90 0.80 Soil vent, branch. Nr 2.000 PH 24.75 0.40 19.80 Ea 2.000 15.51 31.02
8.42 1.36 Soil vent, bend. Nr 4.000 PH 24.75 0.34 33.66 Ea 4.000 10.40 41.60
2.48 0.30 Soil vent, pip clips. Nr 3.000 PH 24.75 0.10 7.43 Ea 3.000 1.78 5.34
1054.14 525.34

 

Labour
Rate £
Crew
Hours

Plumbing Sanitary Wares

UoM Labour
Quantity
Crew
Grade
Crew
Rate £
Unit
Time
Labour
Total £
UoM Material
Quantity
Rate £ Material
Total £
18.56 1.50 Toilet, pan. Nr 2.000 PH 24.75 0.75 37.13 Ea 0.000 43.20 0.00
37.13 3.00 Toilet, cistern. Nr 2.000 PH 24.75 1.50 74.25 Ea 0.000 45.52 0.00
8.66 0.70 Toilet, seat. Nr 2.000 PH 24.75 0.35 17.33 Ea 0.000 13.86 0.00
6.19 0.50 Toilet, soil vent connection, using straight multiquick. Nr 2.000 PH 24.75 0.25 12.38 Ea 0.000 3.74 0.00
49.50 4.00 Wash hand basin. Nr 2.000 PH 24.75 2.00 99.00 Ea 0.000 33.36 0.00
12.38 1.00 Basin, pedestal Nr 2.000 PH 24.75 0.50 24.75 Ea 0.000 25.91 0.00
11.14 0.90 Basin, taps. Pr 2.000 PH 24.75 0.45 22.28 Pr 0.000 13.77 0.00
3.47 0.28 Basin, waste. Nr 2.000 PH 24.75 0.14 6.93 Ea 0.000 2.70 0.00
7.92 0.64 Basin, waste trap. Nr 2.000 PH 24.75 0.32 15.84 Ea 0.000 3.03 0.00
74.25 3.00 Standard 1700x700mm twin grip bath. Nr 1.000 PH 24.75 3.00 74.25 Ea 0.000 62.42 0.00
12.38 0.50 Bath, panel Nr 1.000 PH 24.75 0.50 12.38 Ea 0.000 14.32 0.00
6.19 0.25 Bath, end Panel Nr 1.000 PH 24.75 0.25 6.19 Ea 0.000 6.77 0.00
14.85 0.60 Bath, taps. Nr 1.000 PH 24.75 0.60 14.85 Pr 0.000 19.49 0.00
3.71 0.15 Bath, waste. Nr 1.000 PH 24.75 0.15 3.71 Ea 0.000 2.83 0.00
8.66 0.35 Bath, waste trap. Nr 1.000 PH 24.75 0.35 8.66 Ea 0.000 3.09 0.00
49.50 2.00 Standard 900x900mm Shower tray. Nr 1.000 PH 24.75 2.00 49.50 Ea 0.000 100.26 0.00
37.13 1.50 Pivot shower door. Nr 1.000 PH 24.75 1.50 37.13 Ea 0.000 156.10 0.00
12.38 0.50 Shower waste & combi-trap. Nr 1.000 PH 24.75 0.50 12.38 Ea 0.000 6.90 0.00
37.13 1.50 Shower unit. Nr 1.000 PH 24.75 1.50 37.13 Ea 0.000 118.38 0.00
566.07 0.00

 

Labour
Rate £
Crew
Hours

Painting & Decorating

UoM Labour
Quantity
Crew
Grade
Crew
Rate £
Unit
Time
Labour
Total £
UoM Material
Quantity
Rate £ Material
Total £
1.45 2.86 Prime internal woodwork, prior to fixing. 35.700 PD 18.13 0.08 51.78 < < < <
1.81 17.70 Undercoat internal woodwork. 177.041 PD 18.13 0.10 320.98 < < < <
2.18 21.24 Gloss internal woodwork. 177.040 PD 18.13 0.12 385.17 < < < <
3.44 54.72 Emulsion walls. 288.002 PD 18.13 0.19 992.08 Ea 4.000 37.23 148.92
3.81 25.13 Emulsion ceiling. 119.660 PD 18.13 0.21 455.58 Ea 3.000 17.50 52.50
0.91 0.89 Sundries, decorators caulk. 17.850 PD 18.13 0.05 16.18 Ea 2.000 1.96 3.92
9.07 3.50 Prime internal doors. Nr 7.000 PD 18.13 0.50 63.46 < < < <
9.07 3.50 Undercoat internal doors. Nr 7.000 PD 18.13 0.50 63.46 < < < <
9.07 3.50 Gloss internal doors. Nr 7.000 PD 18.13 0.50 63.46 < < < <
- - Quick drying primer 5 litres. > > > > > > Ea 1.000 37.36 37.36
- - Undercoat 5 litres. > > > > > > Ea 3.000 21.90 65.70
- - Gloss 5 litres. > > > > > > Ea 3.000 19.31 57.93
- - Sundries, white spirit. > > > > > > Ea 2.000 2.79 5.58
- - Sundries, medium glass paper. > > > > > > Ea 2.000 1.60 3.20
- - Sundries, fine glass paper. > > > > > > Ea 2.000 1.59 3.18
2412.15 378.29

 

Labour
Rate £
Crew
Hours

Sundry Fixings & Fasteners

UoM Labour
Quantity
Crew
Grade
Crew
Rate £
Unit
Time
Labour
Total £
UoM Material
Quantity
Rate £ Material
Total £
- - Nails Paslode 3.1x90mm straight galvanised 2200nr box. Nr 2949.000 > > > > Ea 1.000 44.85 44.85
- - Nails Paslode 3.1x75mm ring shank galvanised 2200nr box. Nr 550.000 > > > > Ea 1.000 43.49 43.49
- - Nails Paslode 2.8x51mm ring shank galvanised 3300nr box. Nr 1586.000 > > > > Ea 1.000 48.80 48.80
- - Anchor bolts M10x126mm. Nr 133.000 > > > > Ea 0.000 1.37 0.00
- - Screws drywall 25mm 1000nr box. Nr 4329.000 > > > > Bx 5.000 5.12 25.60
- - Screws chippy screw 4.5x70mm 100nr box. Nr 1018.000 > > > > Bx 11.000 5.30 58.30
- - Masonary plug brown 300nr pack. Nr 896.000 > > > > Ea 9.000 2.60 23.40
- - Nails 40mm oval 2.50kg pack. Nr 476.000 > > > > Ea 1.000 10.79 10.79
- - Fixings Plain Round Head Nail Galvanised 2.65x40mm PK2.5Kg Nr 356.000 > > > > Pack 1.000 10.83 10.83
- - Fixings Plain Round Head Nail Galvanised 3.35x65mm PK2.5Kg Nr 448.000 > > > > Pack 1.000 9.89 9.89
- - Nails brown UPVC trim pins stainless steel 3.0x50mm 100nr box. Nr 431.000 > > > > Bx 5.000 13.73 68.65
- - Frame fixings 8.0x100mm each. Nr 112.000 > > > > Ea 112.000 0.38 42.56
0.00 387.16
Provisional Sums UoM Quantity Rate £ Total £
Supply only of Kitchen ex vat. Ls 1.000 5833.00 5833.00
Supply and installation of internal folding doors. Ls 1.000 1500.00 1500.00
Supply only of Multi fuel stove. Ls 1.000 594.00 594.00
Supply of sanitary wares, labour and first fix pipework included in (Plumbing sections). Ls 1.000 4000.00 4000.00
11927.00

 Quantities and Unit Prices

Preliminaries
Working Foreman, supervision. 20.000 Wks
Labourer driver, time off site. 20.000 Wks
Portable site office. 20.000 Wks
Portable storage container. 20.000 Wks
Chemical site lavatory. 20.000 Wks
Bulk waste roundup. 0.807 Ea
Builders skip roundup. 0.965 Sp
Enabling Works
Site scrape 200mm depth topsoil using a backhoe loader. 132.846
Lay aside 50% topsoil reuse using a backhoe loader. 13.285
Load balance into lorries inc 20% bulking using a backhoe loader. 15.942
Excavations & Foundations
Excavate raft, using a backhoe loader. 54.982
Raft hardcore, MOT type 1 delivered loose. 35.869 Tn
Formwork bearers and braces, using 47x75mm timber. 172.354
Formwork shutters, using 18mm plywood. 53.432
Raft membrane. 132.846
Concrete raft. 35.055
Foundation Masonry
Trench block 440x215x300mm, cavity walls. 18.562
Building sand 800kg bulk bag. 2.000 Ea
Ground Floor
Polythene membrane, blue standard duty 300mu 100m2 rolls. 121.590
Mineral Wool Flexi Slab 1x400x1200 100mm 121.590
25x38mm battens fixed to floor joists to support insulation. 668.745
Floor joist, sawn timber dry graded C16 47x225mm. 334.373
Herringbone strutting, sawn timber 47x50mm. 38.600
Chipboard flooring MR 2400x600x22mm. 121.590
Resilient floor, 18mm WBP Plywood fixed to floor joists. 121.590
Resilient floor, mineral wool rockfloor acoustic 100mm thick. 121.590
Brickworks
Tool hire, builders trestles. 28.000 Wks
Tool hire, builders planks. 46.000 Wks
Timber Frame Manufactured Kit
External wall assemblies in 38×140 treated timber @ 600mm c/c. 121.975
External gable assemblies in 38×140 treated timber @ 600mm c/c. 8.718
Sheathing one side of wall panels using 9mm OSB3. 87.105
Sheathing one side of gable panels using 9mm OSB3. 8.718
Glidvale TF200 standard breather membrane. 145.505
Polypropylene strip stapled over framewrap. 353.000 Nr
Full height studs at internal & external corner junctions 38×140. 27.600
Full height studs each side of window & door openings in 38×140. 268.800
Panel lintels in 38×140 using 3nr 38×235 treated timber. 75.000
Internal wall timber lintels 38×220 treated timber 4.000
Internal wall assemblies in 38×89 treated timber. 82.110
Internal wall assemblies in 38×140 treated timber. 13.980
90mm gun nails 2.000 Th
75mm gun nails. 2.000 Th
50mm gun nails. 2.000 Th
Gun staples. 2.000 Th
Site fixed sole plate 38×140. 56.000
Site fixed head binder 38×140. 56.000
Timber Frame Erecting
Sole plates 38x140mm. 53.032
External panels 38x140mm. 130.692
Internal partitions in 38x89mm. 82.110
Internal partitions in 38x140mm. 13.980
Head binders 38x140mm. 53.032
Windows & External Doors
Aluminium windows inc glass. 12.000 Nr
Aluminium residential door inc glass. 1.000 Nr
Aluminium french doors inc glass. 1.000 Nr
Window boards, MDF. 12.000 Nr
Frame sealant. 14.000 Ea
Roof Carpentry
Wall Plate 47×150 Treated 39.620
Wall plate straps. 27.000 Nr
Ridge Board 25×125 1.500
Ridge Board 100x350mm Glulam Beam 20.700
Lay boards. 6.240
Valley boards. 6.240
Rafter 47×200 414.000
Woodgrain UPVC fascia board. 41.400
Woodgrain UPVC soffit boards. 41.400
Woodgrain UPVC barge boards. 16.000
18mm WISA structural plywood. 165.600
Roof Windows and Sun Tunnels
Velux Window GGL M08 2.000 Nr
Velux Flashing EDL M08 2.000 Nr
Velux Sun Tunnel 14″ Flexible for slates TLF 014 2010 2.000 Nr
Gutters & Rainwater Pipes
Gutter aluminium,  ogee 120x75x 3000mm. 41.400
Gutter aluminium, gutter bracket. 70.000 Nr
Gutter aluminium, outlet. 4.000 Nr
Gutter aluminium, stop end. 4.000 Nr
Gutter aluminium, gutter union. 7.000 Nr
Rain water aluminum, 62mm square pipe 3m length. 10.800
Rain water aluminum, 62mm square socket union. 6.000 Nr
Rain water aluminum, 62mm square pipe bracket. 9.000 Nr
Rain water aluminum, 112.5ødegree square pipe bend. 16.000 Nr
Rain water aluminum, 62mm square shoe. 4.000 Nr
Roof Tiling/Slating/Thatching
DECRA Classic light weight metal tile 356.000 Ea
Roofing breathable membrane 1x50m roll. 165.600
Sawn timber batten 25x38mm treated 447.568
Decra D Ridge/Hip 1200mm 20.000 Nr
Decra Ridge/Hip Sealing Strip 12.5m 23.000
Valley leadwork. 6.240
Cutting around roof windows. 2.000 Nr
Cutting around sun tunnels. 2.000 Nr
Clear waste into skips. 8.280
Carpentry & Joinery
Redwood rebated internal door framing, 5.1m per door. 7.000 Nr
Oak internal door. 7.000 Nr
Ironmongery standard door pack. 7.000 Nr
Skirting board, MDF 5″ 119mm moulded skirting primed. 62.800
MDF 3″ 68mm moulded architrave primed. 71.400
Batten walls, using 25×50 sawn timber. 263.511
9mm OSB 121.000
Foil Faced Rigid PIR Insulation Board 2400x1200x150mm 119.660
Eternit cedral weather boarding 191x3600mm. 873.094
Eternit eterspan strip 75x3000mm. 27.825
Eternit eterspan strip 100x3000mm. 9.200
Plastering & Insulation
Skim walls using, finishing plaster 25kg bags. 288.002
12.5mm standard plaster board, on timber. 288.002
12.5mm standard plaster board, ceiling. 119.660
Polythene vapour control layer, green tinted 125mu. 191.644
Mineral Wool Flexi Slab 1x400x1200 90mm, partitions. 82.110
Mineral Wool Flexi Slab 1x400x1200 140mm, partitions. 13.980
Mineral Wool Frame Batts 1x579x1175 140mm 95.822
Skim, ceilings. 119.660
Self adhesive fibre tape. 405.392
Skim beads. 43.525
Wall and floor tiling
Install client issue floor tiles. 32.871
Install client issue wall tiles. 42.865
Electrical
Mains wired recessed down light fire rated. 40.000 Nr
1 gang 1 way light switch. 19.000 Nr
Electric bathroom vent. 3.000 Nr
1.5mm twin & earth cable, 50m roll. 290.000
1.5mm cable clips. 620.000 Nr
Double plug socket. 20.000 Nr
Outdoor 2 gang socket with built-in RCD. 2.000 Nr
45 Amp cooker connection unit. 1.000 Nr
45 Amp 1 gang double pole cooker switch 1.000 Nr
Galvanised steel back box 47mm. 0.000
2.5mm twin & earth cable, 50m roll 314.000
2.5mm cable clips. 314.000 Nr
Shower unit connection. 1.000 Nr
Shower Ceiling Isolating Pull switch 1.000 Nr
Mains wired smoke alarm. 2.000 Nr
External light outlets, wiring only excluding light fitting. 4.000 Nr
Wire and commision boiler new boiler. 1.000 Nr
Fused spur. 8.000 Nr
Telephone flush slave socket. 1.000 Nr
Telephone cable, 100m roll. 15.870
1.5mm three core & earth cable, 50m roll. 20.000
6mm twin & earth cable, 50m roll. 22.000
6mm cable clips. 33.000 Nr
Consumer unit. 1.000 Nr
Metal Back Box 1Gang 25mm 8.000 Ea
Metal Back Box 1Gang 16mm 19.000 Ea
Metal Back Box 2Gang 25mm 20.000 Ea
Heating
Supply and install radiators. 6.000 Nr
Supply and install standard chrome towel rail. 2.000 Nr
Lock-shield valves 15mm. 8.000 Nr
Thermostatic regulating valves. 8.000 Nr
15mm copper tube. 96.000
15mm copper tees. 16.000 Nr
15mm copper elbows. 32.000 Nr
15mm copper coupling. 32.000 Nr
15mm pipe clips. 116.000 Nr
15mm isolating valves. 16.000 Nr
Boiler, Worcester greenstar 30si condensing combi lpg. 1.000 Nr
Boiler flue kit, Worcester standard horizontal. 1.000 Nr
22mm copper tube. 39.000
22mm copper tees. 3.000 Nr
22mm copper elbows. 8.000 Nr
22mm copper coupling. 6.000 Nr
22mm pipe clips. 78.000 Nr
22mm isolating valves. 3.000 Nr
Plumbing First Fix
Kitchen/Utility sink, hot & cold feeds 15/22mm copper. 1.000 Nr
Kitchen/Utility sink, waste pipe. 1.000 Nr
Shower, cold feed in 15mm copper. 1.000 Nr
Toilet cistern, hot & cold feeds 15/22mm copper. 2.000 Nr
Wash hand basin, hot & cold feeds 15/22mm copper. 2.000 Nr
Bath, hot & cold feeds 15/22mm copper. 1.000 Nr
All associated waste pipes. 7.000 Nr
15mm copper tube. 39.000
15mm copper tees. 13.000 Nr
15mm copper elbows. 47.000 Nr
15mm copper coupling. 13.000 Nr
15mm pipe clips. 35.000 Nr
15mm isolating valves. 6.000 Nr
22mm copper tube. 22.000
22mm copper tees. 3.000 Nr
22mm copper elbows. 8.000 Nr
22mm copper coupling. 4.000 Nr
22mm pipe clips. 18.000 Nr
22mm isolating valves. 3.000 Nr
Washing machine, hot & cold taps. 2.000 Nr
Dish washer, cold tap. 1.000 Nr
Washing machine/dish washer open waste trap. 2.000 Nr
External cold water tap, hose union. 1.000 Nr
External cold water tap, 15mm-3/4 coupling. 1.000 Ea
1¼ waste pipe. 12.000
1¼ waste elbow. 8.000 Nr
1¼waste coupling. 2.000 Nr
1¼ waste clips. 18.000 Nr
1½ waste pipe. 35.000
1½ waste tee 1¼ branch. 4.000 Nr
1½ waste elbow. 16.000 Nr
1½ waste coupling. 5.000 Nr
1½ waste clip. 35.000 Nr
Soil vent, pipe. 3.000
Soil vent, branch. 2.000 Nr
Soil vent, bend. 4.000 Nr
Soil vent, pip clips. 3.000 Nr
Plumbing Sanitary Wares
Toilet, pan. 2.000 Nr
Toilet, cistern. 2.000 Nr
Toilet, seat. 2.000 Nr
Toilet, soil vent connection, using straight multiquick. 2.000 Nr
Wash hand basin. 2.000 Nr
Basin, pedestal 2.000 Nr
Basin, taps. 2.000 Pr
Basin, waste. 2.000 Nr
Basin, waste trap. 2.000 Nr
Standard 1700x700mm twin grip bath. 1.000 Nr
Bath, panel 1.000 Nr
Bath, end Panel 1.000 Nr
Bath, taps. 1.000 Nr
Bath, waste. 1.000 Nr
Bath, waste trap. 1.000 Nr
Standard 900x900mm Shower tray. 1.000 Nr
Pivot shower door. 1.000 Nr
Shower waste & combi-trap. 1.000 Nr
Shower unit. 1.000 Nr
Painting & Decorating
Prime internal woodwork, prior to fixing. 35.700
Undercoat internal woodwork. 177.041
Gloss internal woodwork. 177.040
Emulsion walls. 288.002
Emulsion ceiling. 119.660
Sundries, decorators caulk. 17.850
Prime internal doors. 7.000 Nr
Undercoat internal doors. 7.000 Nr
Gloss internal doors. 7.000 Nr
Quick drying primer 5 litres. 1.000 Ea
Undercoat 5 litres. 3.000 Ea
Gloss 5 litres. 3.000 Ea
Sundries, white spirit. 2.000 Ea
Sundries, medium glass paper. 2.000 Ea
Sundries, fine glass paper. 2.000 Ea
Provisional Sums
PC Sum 1.000
Sundry Fixings & Fasteners
Nails Paslode 3.1x90mm straight galvanised 2200nr box. 1.000 Ea
Nails Paslode 3.1x75mm ring shank galvanised 2200nr box. 1.000 Ea
Nails Paslode 2.8x51mm ring shank galvanised 3300nr box. 1.000 Ea
Screws drywall 25mm 1000nr box. 5.000 Bx
Screws chippy screw 4.5x70mm 100nr box. 11.000 Bx
Masonary plug brown 300nr pack. 9.000 Ea
Nails 40mm oval 2.50kg pack. 1.000 Ea
Fixings Plain Round Head Nail Galvanised 2.65x40mm PK2.5Kg 1.000 Pack
Fixings Plain Round Head Nail Galvanised 2.65x40mm BX25Kg 1.000 Bx
Fixings Plain Round Head Nail Galvanised 3.35x65mm PK2.5Kg 1.000 Pack
Fixings Plain Round Head Nail Galvanised 3.35x65mm BX25Kg 1.000 Bx
Nails brown UPVC trim pins stainless steel 3.0x50mm 100nr box. 5.000 Bx
Frame fixings 8.0x100mm each. 112.000 Ea

 

Materials Summery Sale Price

Estimators Product Description Build Stage
Reference
UoM Material
Quantity
Rate Total
Ex VAT
Hardcore MOT Type1 Loose Foundations Tn 36.000 14.34 516.24
Sawn Timber Dry Graded C16 47x75mm Foundations 189.600 1.10 208.56
Plywood Shuttering Sheathing Pine 2440x1220x18mm Foundations Ea 19.000 20.43 388.17
Polythene Membrane Blue Standard Duty 300mu 100m2 Foundations Rl 2.000 40.93 81.86
Ready Mixed Concrete Foundations 36.000 106.50 3834.00
Trench Block 440x215x300mm Foundations 20.000 26.53 530.60
Building Sand 800Kg Bulk Bag Foundations Ea 2.000 37.98 75.96
Ordinary Portland Cement 25Kg Bag Foundations Ea 9.000 3.85 34.65
Mortar Plasticiser 5 Litres Foundations Ea 2.000 4.39 8.78
Polythene DPC 112.5mm 30m Roll Foundations Rl 4.000 3.44 13.76
Polythene Membrane Blue Standard Duty 300mu 100m2 Ground Flr Rl 2.000 40.93 81.86
Mineral Wool Flexi Slab 1x400x1200 100mm Ground Flr Ea 273.000 2.77 756.21
Sawn Timber Batten 25x38mm Treated Ground Flr 668.800 0.34 227.39
Sawn Timber Dry Graded C16 47x225mm Ground Flr 334.400 3.52 1177.09
Sawn Timber Dry Graded C16 47x50mm Ground Flr 87.000 0.79 68.73
Chipboard Flooring MR 2400x600x22mm Ground Flr Sh 93.000 7.04 654.72
Plywood Brazilian WBP 2440x1220x18mm Resilient Flr. Sh 43.000 33.24 1429.32
Mineral Wool Rockfloor Acoustic 100x600x100mm Resilient Flr. Sh 203.000 8.16 1656.48
MDF Window Cill Board Primed 25x225mm Window Boards 23.000 4.78 109.94
Silicone General Purpose White 310ml tube Windows Ea 14.000 4.44 62.16
Sawn Timber Dry Graded C16 47x150mm Treated Wall Plate 41.000 2.52 103.32
Steel Galvanised Wallplate Strap 800x30x5 Bent 100mm Wall Plate Ea 27.000 3.00 81.00
Sawn Timber Dry Graded C16 25x125mm Ridge Board 2.000 1.10 2.20
Glulam Beam 100x350mm Ridge Board 21.000 38.56 809.76
Machined Timber T&G Flooring 22x150mm Lay Boards 13.000 1.78 23.14
Machined Timber T&G Flooring 22x150mm Valley Boards 25.000 1.78 44.50
Sawn Timber Dry Graded C16 47x200mm Rafter 414.000 2.94 1217.16
UPVC Woodgrain Fascia Board 225mm 2X5m Fascia Board Ea 5.000 67.33 336.65
UPVC Woodgrain Soffit Board 300mm 2x5000mm Soffit Board Ea 5.000 89.56 447.80
UPVC Woodgrain Fascia Board 225mm 2X5m Barge Boards Ea 2.000 67.33 134.66
Plywood WISA Spruce Structural 2440x1220x18mm Roofing Sh 67.000 27.03 1811.01
Velux Window GGL M08 3059 Centre Pivot Thermostar 780x1400mm Velux Ea 2.000 242.14 484.28
Velux Flashing EDL M08 Velux Ea 2.000 46.69 93.38
Velux Sun Tunnel 14″ Flexible For Slates TLF 014 2010 Velux Ea 2.000 182.92 365.84
Gutter Aluminium 75x120mm Ogee 3000mm Guttering Ea 14.000 30.16 422.24
Gutter Aluminium Bracket Guttering Ea 70.000 2.76 193.20
Gutter Aluminium Running Outlet Guttering Ea 4.000 24.06 96.24
Gutter Aluminium Stop End Guttering Ea 4.000 4.55 18.20
Gutter Aluminium Union Guttering Ea 7.000 4.39 30.73
Rain Water Aluminium 62mm Square Pipe 3000mm Rain Water Ea 4.000 33.49 133.96
Rain Water Aluminium 62mm Square Union Rain Water Ea 6.000 5.96 35.76
Rain Water Aluminium 62mm Pipe Clip Rain Water Ea 9.000 2.47 22.23
Rain Water Aluminium 62mm 112.5Degree Bend Rain Water Ea 16.000 8.26 132.16
Rain Water Aluminium 62mm Downpipe Shoe Rain Water Ea 4.000 14.05 56.20
DECRA Classic light weight metal tile Roofing Ea 373.000 9.56 3565.88
Roofing Breathable Membrane 1x50m Roll Roofing Ea 4.000 70.70 282.80
Sawn Timber Batten 25x38mm Treated Roofing 469.946 0.34 159.78
Decra D Ridge/Hip 1200mm Roofing Ea 20.000 12.13 242.60
Decra Ridge/Hip Sealing Strip 12.5m Roofing Ea 2.000 39.08 78.16
Lead Roll 300x3000mm Code 4 Nominal Weight 18Kg Roofing Rl 3.000 50.12 150.36
Internal Door Casing 38x150mm Door Frame 35.700 3.77 134.59
Oak Internal Door Style and Type TBC Internal Door Ea 7.000 150.00 1050.00
Ironmongery SAA Lever Latch Ironmongery Pack Ea 7.000 9.70 67.90
Machined Timber MDF 119mm moulded skirting primed. Skirting Board 63.000 3.31 208.53
Machined Timber MDF 3″ 68mm moulded architrave primed. Architrave 79.000 2.02 159.58
Sawn Timber Batten 25x50mm Treated Wall Battens 276.687 0.51 141.11
Oriented Strand Board OSB3 2397x1197x9mm OSB Sh 46.000 11.17 513.82
Foil Faced Rigid PIR Insulation Board 2400x1200x150mm Insulation Ea 42.000 53.40 2242.80
Eternit Eterspan Weather Board 191x3600mm Cladding Ea 255.000 12.52 3192.60
Eternit Eterspan Strip 75x3000mm Cladding Ea 10.000 13.47 134.70
Eternit Eterspan Strip 100x3000mm Cladding Ea 4.000 15.38 61.52
Plaster Multi Finish 25Kg Bag Plastering Ea 28.000 4.59 128.52
Plaster Board Standard 2400x1200x12.5mm Plastering Sh 109.000 4.64 505.76
Plaster Board Standard 2400x1200x12.5mm Plastering Sh 45.000 4.64 208.80
Polythene Membrane Green Tinted Standard 125mu 4x50m Roll VCL Ea 2.000 60.08 120.16
Mineral Wool Flexi Slab 1x400x1200 90mm Insulation Ea 184.000 3.00 552.00
Mineral Wool Flexi Slab 1x400x1200 140mm Insulation Ea 32.000 4.25 136.00
Mineral Wool Frame Batts 1x579x1175 140mm Insulation Ea 152.000 3.32 504.64
Plaster Multi Finish 25Kg Bag Plastering Ea 12.000 4.59 55.08
Self Adhesive Scrim Tape Plastering Ea 5.000 4.28 21.40
Angle Skim Bead 2400mm Plastering Ea 20.000 1.09 21.80
Mains wired recessed down light fire rated Electrical Ea 40.000 21.75 870.00
Light Switch 6Amp 1Gang 1Way Electrical Ea 19.000 1.45 27.55
Mechanical Air Vent 230v Electrical Ea 3.000 31.21 93.63
Cable Grey Two Core and Earth 1.5X50m Electrical Ea 6.000 44.25 265.50
Cable Clips T&E1.5mm Plastic Pack 20 Electrical Ea 31.000 0.70 21.70
Switched Socket 2Gang 13Amp Electrical Ea 20.000 5.01 100.20
Outdoor 2 gang socket with built-in RCD. Electrical Ea 2.000 75.99 151.98
Cooker Connection Unit 45Amp Electrical Ea 1.000 4.35 4.35
Cooker 1 gang double pole switch 45Amp Electrical Ea 1.000 6.52 6.52
Metal Back Box 1Gang 47mm Electrical Ea 3.000 2.45 7.35
Cable Grey Two Core and Earth 2.5X50m Electrical Ea 7.000 39.30 275.10
Cable Clips T&E 2.5mm Plastic Pack 20 Electrical Ea 314.000 0.70 219.80
Ceiling Pull Switch & Neon 1Way 45Amp Electrical Ea 1.000 13.87 13.87
Mains Wired Smoke Alarm 230v Electrical Ea 2.000 21.81 43.62
Switched Fused Connection Unit 13Amp Electrical Ea 8.000 5.80 46.40
Telephone Master Slave Socket Electrical Ea 1.000 7.92 7.92
Telephone cable, 100m roll. Electrical Ea 1.000 18.43 18.43
Cable Grey Three Core and Earth 1.5X50m Electrical Ea 1.000 45.56 45.56
Cable Grey Two Core and Earth 6.0X50m Electrical Ea 1.000 82.24 82.24
Cable Clips 9mm Plastic Pack 20 Electrical Ea 2.000 0.70 1.40
Consumer unit. Electrical Ea 1.000 130.32 130.32
Metal Back Box 1Gang 25mm Electrical Ea 8.000 1.31 10.48
Metal Back Box 1 Gang 16mm Electrical Ea 19.000 1.10 20.90
Metal Back Box 2Gang 25mm Electrical Ea 20.000 1.44 28.80
Radiators Heating Ea 6.000 81.71 490.26
Radiator Valve Lock Shield 15mm Heating Ea 8.000 2.17 17.36
Radiator Valve Thermostic 15mm Heating Ea 8.000 9.68 77.44
Copper Tube 15mm 3M Heating 96.000 2.89 277.44
Copper Equal Tee 15mm Heating Ea 16.000 0.60 9.60
Copper Elbow 15mm Heating Ea 32.000 0.49 15.68
Copper Straight Couplin 15mm Heating Ea 32.000 0.27 8.64
Pipe Clip 15mm Plastic Heating Ea 116.000 0.11 12.76
Isolating Valve 15mm Heating Ea 16.000 1.58 25.28
Boiler Worcester Greenstar 30SI Condensing Combi LPG 7716130145 Heating Ea 1.000 1010.10 1010.10
Boiler Flue Kit Worcester Standard Horizontal Heating Ea 1.000 67.75 67.75
Copper Tube 22mm 3m Heating 39.000 5.79 225.81
Copper Equal Tee 22mm Heating Ea 3.000 1.46 4.38
Copper Elbow 22mm Heating Ea 8.000 0.82 6.56
Copper Straight Couplin 22mm Heating Ea 6.000 0.55 3.30
Pipe Clip 22mm Plastic Heating Ea 78.000 0.16 12.48
Isolating Valve 22mm Heating Ea 3.000 2.08 6.24
Copper Tube 15mm 3M Plumbing 1st fix 39.000 2.89 112.71
Copper Equal Tee 15mm Plumbing 1st fix Ea 13.000 0.60 7.80
Copper Elbow 15mm Plumbing 1st fix Ea 47.000 0.49 23.03
Copper Straight Couplin 15mm Plumbing 1st fix Ea 13.000 0.27 3.51
Pipe Clip 15mm Plastic Plumbing 1st fix Ea 35.000 0.11 3.85
Isolating Valve 15mm Plumbing 1st fix Ea 6.000 1.58 9.48
Copper Tube 22mm 3m Plumbing 1st fix 24.000 5.79 138.96
Copper Equal Tee 22mm Plumbing 1st fix Ea 3.000 1.46 4.38
Copper Elbow 22mm Plumbing 1st fix Ea 8.000 0.82 6.56
Copper Straight Couplin 22mm Plumbing 1st fix Ea 4.000 0.55 2.20
Pipe Clip 22mm Plastic Plumbing 1st fix Ea 18.000 0.16 2.88
Isolating Valve 22mm Plumbing 1st fix Ea 3.000 2.08 6.24
Appliance Tap 15mm Plumbing 1st fix Ea 2.000 1.37 2.74
Appliance Tap 15mm Plumbing 1st fix Ea 1.000 1.37 1.37
Appliance Open Waste Trap Plumbing 1st fix Ea 2.000 8.62 17.24
Brass Tap Hose Union 15mm Plumbing 1st fix Ea 1.000 7.75 7.75
Brass Union Coupling 3/4″X15mm Plumbing 1st fix Ea 1.000 5.50 5.50
Waste 32mm Plastic Pipe 3m Plumbing 1st fix Ea 4.000 2.16 8.64
Waste 32mm Plastic Knuckle Bend Plumbing 1st fix Ea 8.000 0.64 5.12
Waste 32mm Plastic Striaght Coupling Plumbing 1st fix Ea 2.000 0.64 1.28
Waste 32mm Plastic Pipe Bracket Plumbing 1st fix Ea 18.000 0.19 3.42
Waste 40mm Platic Pipe 3m Plumbing 1st fix Ea 12.000 2.64 31.68
Waste 40mm Plastic Reducer to 32mm Plumbing 1st fix Ea 4.000 0.64 2.56
Waste 40mm Knuckle Bend Plumbing 1st fix Ea 16.000 0.64 10.24
Waste 40mm Double Straight Coupling Plumbing 1st fix Ea 5.000 0.64 3.20
Waste 40mm Plastic Pipe Bracket Plumbing 1st fix Ea 35.000 0.19 6.65
Soil 110mm Plastic Pipe 3m Plumbing 1st fix Ea 1.000 18.39 18.39
Soil 110mm Plastic Single Branch Plumbing 1st fix Ea 2.000 15.51 31.02
Soil 110mm Plastic Offset Bend Plumbing 1st fix Ea 4.000 10.40 41.60
Soil 110mm Plastic Pipe Bracket Plumbing 1st fix Ea 3.000 1.78 5.34
Toilet Pan Close Coupled White Sanitary Wares Ea 0.000 43.20 0.00
Toilet Close Coupled Cistern & Lever White Sanitary Wares Ea 0.000 45.52 0.00
Toilet Seat & Cover White Sanitary Wares Ea 0.000 13.86 0.00
Toilet Waste Straight Multiquick Sanitary Wares Ea 0.000 3.74 0.00
White Wash Hand Basin White Sanitary Wares Ea 0.000 33.36 0.00
Wash Hand Basin Pedestal White Sanitary Wares Ea 0.000 25.91 0.00
Basin Taps Pair Chrome Sanitary Wares Pr 0.000 13.77 0.00
Basin Waste Chrome Sanitary Wares Ea 0.000 2.70 0.00
Basin Waste Trap Sanitary Wares Ea 0.000 3.03 0.00
Bath 1700x700mm Twin Grip White Sanitary Wares Ea 0.000 62.42 0.00
Bath Panel White Plastic Sanitary Wares Ea 0.000 14.32 0.00
Bath End Panel Plastic White Sanitary Wares Ea 0.000 6.77 0.00
Bath Taps Pair Chrome Sanitary Wares Pr 0.000 19.49 0.00
Bath Waste Chrome Sanitary Wares Ea 0.000 2.83 0.00
Bath Waste Trap Sanitary Wares Ea 0.000 3.09 0.00
Shower Tray Cast Stone White 900x900mm Sanitary Wares Ea 0.000 100.26 0.00
Pivot Shower Door & Fixed Side Panel Sanitary Wares Ea 0.000 156.10 0.00
Shower Waste Trap Sanitary Wares Ea 0.000 6.90 0.00
Electric Shower Unit 9.5Kw Sanitary Wares Ea 0.000 118.38 0.00
Paint Vinyl Matt Emulsion 10 Litres Decorating Ea 4.000 37.23 148.92
Paint Vinyl Matt Emulsion 6 Litres Decorating Ea 3.000 17.50 52.50
Decorators Caulk 310ml Tube Painting Ea 2.000 1.96 3.92
Paint Quick Drying Primer 5 Litres Painting Ea 1.000 37.36 37.36
Paint Undercoat 5 Litres Painting Ea 3.000 21.90 65.70
Paint Gloss 5 Litres Painting Ea 3.000 19.31 57.93
White Spirit 2 Litres Painting Ea 2.000 2.79 5.58
Sand Paper Medium PK5 Painting Ea 2.000 1.60 3.20
Sand Paper Fine PK5 Painting Ea 2.000 1.59 3.18
Fixings Paslode 3.1x90mm Striaght Galv BX2200 Fixings Ea 1.000 44.85 44.85
Fixings Paslode 3.1x75mm Ring Galv BX2200 Fixings Ea 1.000 43.49 43.49
Fixings Paslode 2.8x51mm Ring Galv BX2200 Fixings Ea 1.000 48.80 48.80
Fixings Sleeve Anchor Bolt M10x126mm Fixings Ea 0.000 1.37 0.00
Fixings Drywall Screw 25mm BX1000 Fixings Bx 5.000 5.12 25.60
Fixings Chippy Screw 4.5x70mm BX100 Fixings Bx 11.000 5.30 58.30
Fixings Plastic Brown Plugs 100nr Fixings Ea 9.000 2.60 23.40
Fixings Bright Oval Nails 40mm 2.5Kg Fixings Ea 1.000 10.79 10.79
Fixings Plain Round Head Nail Galvanised 2.65x40mm PK2.5Kg Fixings Pack 1.000 10.83 10.83
Fixings Plain Round Head Nail Galvanised 3.35x65mm PK2.5Kg Fixings Pack 1.000 9.89 9.89
Fixings White UPVC Trim Nails 3.0x50mm BX100 Fixings Bx 5.000 13.73 68.65
Fixings Frame Fixing 8.0x100mm Fixings Ea 112.000 0.38 42.56
39708.48
Special Order Materials
Estimators Product Description Build Stage
Reference
UoM Material
Quantity
Rate Total
Ex VAT
Aluminium windows inc glass. Windows 25.900 478.97 12405.32
Aluminium residential door inc glass. Ext Doors 1.900 429.15 815.39
Aluminium french doors inc glass. Ext Doors 7.200 462.20 3327.84
Tiling grout & adhesive Tiling Ls 1.000 323.48 323.48
Standard chrome bathroom towel rail. Ea 2.000 104.26 208.52
17080.55