6-7 Lower High Street, Cradley Heath MB Plumbing Heating UK Ltd

Description No. Unit Rate Cost Total £

Notes
Assumed to be provided by Client free of charge 0.00
All fees
Any required parking costs, bay suspensions, skip licenses and
Water,
the likeelectric and gas supply during construction
Any external access as may be required
Supply of kitchens and sanitaryware

Assumptions
In the absence of a written scope of works, the items priced
All
formprovisional
the offeredsums (P SUM) stated include for profit and
scope
All items include for supply and installation unless stated
overheads
otherwise
Exclusions
Incoming services, meters & BWIC
Sparkle clean
Setting up temporary electric & water supplies
Any works to retail unit
Noggins, boxings and the like

- £0.00

11/11/2023 1
6-7 Lower High Street, Cradley Heath MB Plumbing Heating UK Ltd

Preliminaries
Misc
CDM 1 item 937.50 937.50
Temporary protection 3 No 825.00 2,475.00
Skips 18 No 331.25 5,962.50
P SUM - mastic sealants 1 p sum 500.00 500.00
Builders clean 3 item 1,000.00 3,000.00
Plant
Site toilet 18 wks 57.50 1,035.00
Small tools purchase/hire & sundries 18 wks 312.50 5,625.00
Preliminaries - 0.00 £19,535.00

Carpentry
Floors, walls & ceilings
MF partition walls 106 m 75.00 7,950.00
Acoustic quilt insulation to stud walls 286 m2 7.50 2,146.50
Fit out & finishes
Window boards MDF bull nose 33 m 37.50 1,237.50
Door linings & stops 31 no 112.50 3,487.50
P SUM - supply of internal doors & ironmongery 26 p sum 200.00 5,200.00
P SUM - supply of internal front doors, frames & ironmongery 5 p sum 500.00 2,500.00
Intumescent strips 26 no 33.75 877.50
Internal doors - fit only 31 no 81.25 2,518.75
Ironmongery - fit only 31 no 56.25 1,743.75
P SUM - install free issue kitchens 5 p sum 1,000.00 5,000.00
P SUM - skirting & architrave (type & extent TBC) 1 p sum 2,000.00 2,000.00
Carpentry - 0.00 £34,661.50

Roof insulation
100mm Celotex roof insulation 72 m2 40.00 2,880.00
2 layers 150mm mineral wool to cold roofs 104 m2 10.00 1,040.00
Roof insulation - 0.00 £3,920.00

Plastering, Drylining, Render & Screed

Screeding
DPM 300 m2 4.38 1,312.50
120mm Celotex floor insulation 60 m2 30.00 1,800.00
6mm Isorubber 240 m2 21.25 5,100.00
Perimeter insulation 1 item 700.00 700.00
Screed 300 m2 45.00 13,500.00
Plastering
P SUM - stair soffit acoustic treatment & associated 1 p sum 1,000.00 1,000.00
plastering/detail (section TBC)
MF ceilings 330 m2 27.50 9,075.00
40mm thermal board to SF sloping ceilings 72 m2 35.00 2,520.00
Sand & cement render to party walls 226 m2 27.50 6,215.00
Plasterboard, tape & skim walls & ceilings 1653 m2 32.50 53,706.25
Plastering, Drylining, Render & Screed - 0.00 £94,928.75

11/11/2023 2
6-7 Lower High Street, Cradley Heath MB Plumbing Heating UK Ltd

Plumbing & heating

Heating
Combination boilers 5 no 2,762.50 13,812.50
P SUM - radiators 25 item 517.50 12,937.50
Heating controls 5 no 331.25 1,656.25
Plumbing
P SUM - gas distribution 1 p sum 1,000.00 1,000.00
P SUM - water distribution 1 p sum 2,000.00 2,000.00
P SUM - above ground waste distribution 1 p sum 1,000.00 1,000.00
P SUM - plumbing for kitchens 5 p sum 600.00 3,000.00
P SUM - plumbing for bathrooms 5 p sum 1,500.00 7,500.00
Plumbing & heating - 0.00 £42,906.25

Electrical
P SUM - fire alarm & smoke vent (design TBC) 1 p sum 5,000.00 5,000.00
P SUM - consumer units (communal area details TBC) 5 no 818.75 4,093.75
P SUM - power, lighting, data & coax outlets (design TBC) 200 no 118.75 23,750.00
P SUM - supply of 2nd fix faceplates & light fittings 1 p sum 5,000.00 5,000.00
P SUM - extracts (routing BWIC TBC) 10 no 456.25 4,562.50
Electrical - 0.00 £42,406.25

Decorating
Internal decoration in trade paints one colour 28 rooms 1,031.25 28,875.00
Decorating - 0.00 £28,875.00

Finishes
P SUM - bathroom tiling, tanking and substrates 5 p sum 1,000.00 5,000.00
P SUM - floor finishes including vinyl to stairs with nosings 250 p sum 80.00 20,000.00
Finishes - 0.00 £25,000.00

Total - Excl. VAT £292,232.75

11/11/2023 3