ABCDEFGHIJKLMNOPQRSTUVWXYZAAABACADAEAFAGAH
2
3
Client:
Alexandar Centre
4
5
Address:Tavistock,
6
7
Scope:Electrical
8
9
Date:10/24/2026
10
SR #REFDESCRIPTIONQUANTITYUNITWASTAGEQUANTITY W/ WASTAGEMATERIAL RATELABOR RATEEQUIPMENT RATEMATERIAL COSTSLABOR COSTSEQUIPMENT COSTSSUB COST
11
GENERAL REQUIREMENTS
12
1Supervision and Coordination (Provisional Sum)1.00LS0%1.00 £ - £ 500.00 £ - £ - £ 500.00 £ - £ 500.00
13
2Final Cleaning (Provisional Sum)1.00LS0%1.00 £ - £ 500.00 £ - £ - £ 500.00 £ - £ 500.00
14
3Mobilization Costs (Provisional Sum)1.00LS0%1.00 £ - £ 500.00 £ - £ - £ 500.00 £ - £ 500.00
15
4Temporary Control & Facilities (Provisional Sum)1.00LS0%1.00 £ - £ 500.00 £ - £ - £ 500.00 £ - £ 500.00
16
5Scaffolding (Provisional Sum)1.00LS0%1.00 £ - £ - £ - £ - £ - £ - £ -
17
6Skips (Provisional Sum)1.00LS0%1.00 £ - £ - £ - £ - £ - £ - £ -
18
 SUBTOTAL £ 2,000.00
19
20
ELECTRICAL
21
22
Block 1
23
7Single UN-Swiched 13A Socket (BS1363) 131.00 EA0%131.00 £ 45.00 £ 55.00 £ - £ 5,895.00 £ 7,205.00 £ - £ 13,100.00
24
8Single RJ45 Data Outlet 39.00 EA0%39.00 £ 55.00 £ 55.00 £ - £ 2,145.00 £ 2,145.00 £ - £ 4,290.00
25
9TV Aerial Socket 4.00 EA0%4.00 £ 65.00 £ 55.00 £ - £ 260.00 £ 220.00 £ - £ 480.00
26
10Wireless Access Point 9.00 EA0%9.00 £ 65.00 £ 55.00 £ - £ 585.00 £ 495.00 £ - £ 1,080.00
27
11Control Panel 1.00 EA0%1.00 £ 650.00 £ 55.00 £ - £ 650.00 £ 55.00 £ - £ 705.00
28
12Emergency call Pull Cord with Reassurance 1.00 EA0%1.00 £ 65.00 £ 55.00 £ - £ 65.00 £ 55.00 £ - £ 120.00
29
13RDL Recessed Downlight Luminaire 8.00 EA0%8.00 £ 85.00 £ 55.00 £ - £ 680.00 £ 440.00 £ - £ 1,120.00
30
14MWD Ceiling Mounted Detector (Microwave&Pir as Indicated) 39.00 EA0%39.00 £ 200.00 £ 55.00 £ - £ 7,800.00 £ 2,145.00 £ - £ 9,945.00
31
15PLF Pendant /Ceiling Rose Light Fitting 5.00 EA0%5.00 £ 100.00 £ 55.00 £ - £ 500.00 £ 275.00 £ - £ 775.00
32
16EES 3 Hour Maintained Led Exit Sign 14.00 EA0%14.00 £ 85.00 £ 55.00 £ - £ 1,190.00 £ 770.00 £ - £ 1,960.00
33
17EEL External Bulked Light Fitting 14.00 EA0%14.00 £ 85.00 £ 55.00 £ - £ 1,190.00 £ 770.00 £ - £ 1,960.00
34
18Emergency Recessed Light Fitting 13.00 EA0%13.00 £ 85.00 £ 55.00 £ - £ 1,105.00 £ 715.00 £ - £ 1,820.00
35
191WDS 1 Way Dimmer Switch 10.00 EA0%10.00 £ 35.00 £ 55.00 £ - £ 350.00 £ 550.00 £ - £ 900.00
36
201200mm Single surface Mounted Luminaire 9.00 EA0%9.00 £ 120.00 £ 55.00 £ - £ 1,080.00 £ 495.00 £ - £ 1,575.00
37
211500mm Single surface Mounted Luminaire 16.00 EA0%16.00 £ 145.00 £ 55.00 £ - £ 2,320.00 £ 880.00 £ - £ 3,200.00
38
221800mm Single surface Mounted Luminaire 24.00 EA0%24.00 £ 165.00 £ 55.00 £ - £ 3,960.00 £ 1,320.00 £ - £ 5,280.00
39
23LCM Lighting Control Modul 7.00 EA0%7.00 £ 145.00 £ 55.00 £ - £ 1,015.00 £ 385.00 £ - £ 1,400.00
40
24SRLF 660x600mm Recessed Light Fixture 14.00 EA0%14.00 £ 140.00 £ 55.00 £ - £ 1,960.00 £ 770.00 £ - £ 2,730.00
41
25CBLF Circular Bulked Light Fitting 5.00 EA0%5.00 £ 120.00 £ 55.00 £ - £ 600.00 £ 275.00 £ - £ 875.00
42
26New CCTV Camera Installation 15.00 EA0%15.00 £ 100.00 £ 55.00 £ - £ 1,500.00 £ 825.00 £ - £ 2,325.00
43
27Single RJ45 DAta Outlet 14.00 EA0%14.00 £ 55.00 £ 55.00 £ - £ 770.00 £ 770.00 £ - £ 1,540.00
44
28Meter 8.00 EA0%8.00 £ 200.00 £ 55.00 £ - £ 1,600.00 £ 440.00 £ - £ 2,040.00
45
29Card Reader 14.00 EA0%14.00 £ 65.00 £ 55.00 £ - £ 910.00 £ 770.00 £ - £ 1,680.00
46
30Door Release Button 2.00 EA0%2.00 £ 65.00 £ 55.00 £ - £ 130.00 £ 110.00 £ - £ 240.00
47
31Intercom /Door Communication 1.00 EA0%1.00 £ 65.00 £ 55.00 £ - £ 65.00 £ 55.00 £ - £ 120.00
48
Block 2
49
32New CCTV Camera Instalatlion 6.00 EA0%6.00 £ 200.00 £ 55.00 £ - £ 1,200.00 £ 330.00 £ - £ 1,530.00
50
33Single RJ45 DAta Outlet 5.00 EA0%5.00 £ 55.00 £ 55.00 £ - £ 275.00 £ 275.00 £ - £ 550.00
51
34Meter 2.00 EA0%2.00 £ 200.00 £ 55.00 £ - £ 400.00 £ 110.00 £ - £ 510.00
52
35Card Reader 5.00 EA0%5.00 £ 65.00 £ 55.00 £ - £ 325.00 £ 275.00 £ - £ 600.00
53
36RDL Recessed Downlight Luminaire 1.00 EA0%1.00 £ 85.00 £ 55.00 £ - £ 85.00 £ 55.00 £ - £ 140.00
54
37PIR Ceiling Mounted Detector (Microwave&Pir as Indicated) 10.00 EA0%10.00 £ 200.00 £ 55.00 £ - £ 2,000.00 £ 550.00 £ - £ 2,550.00
55
38EES 3 Hour Maintained Led Exit Sign 2.00 EA0%2.00 £ 85.00 £ 55.00 £ - £ 170.00 £ 110.00 £ - £ 280.00
56
39EEL External Bulked Light Fitting 3.00 EA0%3.00 £ 85.00 £ 55.00 £ - £ 255.00 £ 165.00 £ - £ 420.00
57
40Emergency Recessed Light Fitting 1.00 EA0%1.00 £ 90.00 £ 55.00 £ - £ 90.00 £ 55.00 £ - £ 145.00
58
411WDS 1 Way Dimmer Switch 4.00 EA0%4.00 £ 35.00 £ 55.00 £ - £ 140.00 £ 220.00 £ - £ 360.00
59
421200mm Single surface Mounted Luminaire 4.00 EA0%4.00 £ 120.00 £ 55.00 £ - £ 480.00 £ 220.00 £ - £ 700.00
60
431500mm Single surface Mounted Luminaire 9.00 EA0%9.00 £ 145.00 £ 55.00 £ - £ 1,305.00 £ 495.00 £ - £ 1,800.00
61
441800mm Single surface Mounted Luminaire 9.00 EA0%9.00 £ 165.00 £ 55.00 £ - £ 1,485.00 £ 495.00 £ - £ 1,980.00
62
45LCM Lighting Control Modul 2.00 EA0%2.00 £ 140.00 £ 55.00 £ - £ 280.00 £ 110.00 £ - £ 390.00
63
46CBLF Circular Bulked Light Fitting 2.00 EA0%2.00 £ 120.00 £ 55.00 £ - £ 240.00 £ 110.00 £ - £ 350.00
64
47Single UN-Swiched 13A Socket (BS1363) 38.00 EA0%38.00 £ 55.00 £ 55.00 £ - £ 2,090.00 £ 2,090.00 £ - £ 4,180.00
65
48TV Aerial Socket 2.00 EA0%2.00 £ 65.00 £ 55.00 £ - £ 130.00 £ 110.00 £ - £ 240.00
66
49Single RJ45 Data Outlet 6.00 EA0%6.00 £ 55.00 £ 55.00 £ - £ 330.00 £ 330.00 £ - £ 660.00
67
50Wireless Access Point 3.00 EA0%3.00 £ 65.00 £ 55.00 £ - £ 195.00 £ 165.00 £ - £ 360.00
68
51Allowance for electrical Conduits, Wiring, fixtures (Provisional Sum) 1.00 LS0%1.00 £ 1,500.00 £ 2,000.00 £ - £ 1,500.00 £ 2,000.00 £ - £ 3,500.00
69
70
SUBTOTAL £ 82,505.00
71
72
PROJECTED COST £ 84,505.00
73
OVERHEAD AND PROFIT15% £ 12,675.75
74
VAT20% £ 19,436.15
75
SUGGESTED BID £ 116,616.90
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101