Estimate - J Dhariwal-390 Manchester Road East.xlsx

	A	B	C
1
2	Project ID:	J Dhariwal
3
4	Address:	390 Manchester Road East
5
6	No. of Floors:	3
7
8	SR #	DESCRIPTION	TOTAL DIV. COST

9	1	General Requirements	£ -
10	2	Demolition	£ 12,789.90
11	3	External Work	£ 65,191.94
12	4	Substructure	£ 1,420.21
13	5	Superstructure	£ 350,189.63
14	6	Joinery	£ 49,092.60
15	7	Openings	£ 207,395.00
16	8	Finishes	£ 320,572.97
17	9	Specialities	£ 22,830.00
18	10	Equipments	£ 42,560.00
19	11	Mechanical	£ 58,630.00
20	12	Plumbing	£ 57,527.32
21	13	Electrical	£ 63,339.65
22	14	Provisional Lumsum	£ 60,500.00
23	PROJECTED COST		£ 1,312,039.22
24
25	OVERHEAD AND PROFIT	20%	£ 262,407.84
26	INSURANCE	3%	£ 39,361.18
27	CONTINGENCY	5%	£ 65,601.96
28	SUGGESTED BASE BID		£ 1,679,410.20
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
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