{ŀƳLJƭŜ 9ǎǘƛƳŀǘŜ ŀƴŘ /dzǎǘƻƳŜNJ 9ǎǘƛƳŀǘŜ

Job Number: 2160Job Name: 32 Ringway CloseJob Description:Estimating Date: 2 June 2015 (Revision 23 June 2016)

Site AddressMr & Mrs J Smith32 Ringway CloseMacclesfieldSK11 6AK

Estimate Summary

Total Cost £248820 (excl VAT) for Floor Area 256.44m² at a cost of £970.29/m²Based on overall building time of: 33 weeks.

Please find your estimate detailed overleaf.You can contact the estimator for a free review and update of this estimate.

2160 32 Ringway Close Page 1 of 24

Proquant Building Contractors Ltd

Estimator:Email:Direct line:

Abbreviations used in the estimateHR – Hire Plant TN – Tonne SK – SKIP TPT – Tipper Truck EA- Each QTY - Quantity

Crew

Ground Wkr. (GR)General Lab. (GL)Semi S. Lab (SL)Brick Layer (BL)

Joiner (JN)Roofer (RF)

Plasterer (PS)Electrician (EL)Plumber (PL)

Decorator (DE)Foreman (FM)

DayRate£144£99

£117£167£167£160£162£191£196£142£186

Gang

GroundworksLabouring

General BuildingBricklaying

JoineryRoofing

PlasteringElectricalPlumbing

Decorating

GangMakeup2GRSLGLSLGLSL3BLSL3JN3RF3PS2EL2PL3DE

Gang DayRate£405£216£216£618£501£480£486£382£392£426

TERMS AND CONDITIONS OF SERVICE

COSTING CRITERIA applied by ProQuant in preparing estimates.

Materials: in preparing estimates for clients, ProQuant base the cost of materials on the generic average cost of materialsapplying throughout the country. It is up to the builder to satisfy himself with the material prices used before submittinghis tender.

Labour: labour rates are based on the day rates of the tradesmen specified by the client or his/her professionalrepresentative/s.

Labour Times: labour times are calculated using substantial trade experience together with reference to industry standardestimating sources.

Note: Estimates provided do not include floor and wall finishes, landscaping, supply and fit of kitchens, and connections tomains services. All figures exclude VAT.

Disclaimer: Whilst all due care is taken to ensure estimates prepared for its clients are undertaken with diligence andprecision, ProQuant accepts no responsibility for any losses the client may incur. All estimates are based on the criteriastated above and in reliance upon the specific information provided by the client relating to the particular job and itremains the responsibility of the client to ensure all aspects of the job to be estimated are included in ProQuant’s brief. Itis for the client to satisfy himself as to the validity of the estimate provided.

2160 32 Ringway Close Page 2 of 24

Every jobcustomised

with the builder's

labour rates

Crew Sizesto matchthe job

Building Summary Labour Materials Plant Totals

Sub Totals £99,788.68 £91,767.02 £14,506.38 £206,062.08

Final Totals (excl VAT) £120,494.83 £110,808.67 £17,516.46 £248,819.96

Building Contingency Rate 5% £4,989.43 £4,588.35 £725.32 £10,303.10

Building Profit Margin Labour 15% Mat/Plant 15% £15,716.72 £14,453.31 £2,284.76 £32,454.78

Provisional Sums £0.00 £0.00 £0.00 £0.00

Management and Site Costs £14,346.40 £0.00 £2,244.00 £16,590.40Excavation and Foundation £4,445.50 £2,493.65 £7,011.77 £13,950.92Drainage £3,681.72 £8,398.04 £0.00 £12,079.76Substructure Masonary £5,146.27 £3,296.38 £45.00 £8,487.65Superstructure Masonary £10,124.37 £11,694.72 £407.70 £22,226.80Ground Floor £7,483.20 £10,812.25 £0.00 £18,295.45First Floor £2,101.28 £2,226.94 £0.00 £4,328.22Roof Structure £9,319.60 £8,039.28 £465.07 £17,823.95Roof Covering £8,679.16 £5,984.94 £470.44 £15,134.54Sun & Roof Lights £505.59 £3,160.71 £0.00 £3,666.30Internal Timber Partitions £1,565.38 £1,493.92 £73.35 £3,132.66Rainwater Goods £854.32 £389.59 £0.00 £1,243.91Windows & External Doors £1,634.19 £9,523.94 £0.00 £11,158.13Electrical 1st Fix £2,517.26 £964.57 £0.00 £3,481.83Plumbing 1st Fix £2,690.09 £1,160.28 £0.00 £3,850.37Plastering £9,549.60 £2,523.30 £159.44 £12,232.34Second Fix Joinery £3,000.37 £2,880.21 £0.00 £5,880.58Heating £4,566.67 £10,176.63 £0.00 £14,743.30Electrical 2nd Fix £1,748.13 £1,497.92 £0.00 £3,246.05Plumbing 2nd Fix £1,153.46 £4,093.91 £0.00 £5,247.37Decorating £4,676.11 £955.83 £0.00 £5,631.94Scaffolding £0.00 £0.00 £3,629.61 £3,629.61

Every jobsplit intoindividualbuilding

categories

Contingency

CustomiseProfit and

2160 32 Ringway Close Page 3 of 24

Excluded Works Please take note.

Management and Site Costs Crew Time Labour Total Unit Price Material Total Plant Quantity Rate Plant TotalLabour MaterialQuantity Quantity

Totals £14,346.40 £0.00 £2,244.00

Excavation and Foundation Crew Time Labour Total Unit Price Material Total Plant Quantity Rate Plant TotalLabour MaterialQuantity Quantity

Site Scrape 200mm, Keeping 50% 52.13m³ GR 3d 3h £469.19 2 HP 120.00 £240.00Site Scrape 50% disposal 2.86 TPT 150.00 £428.88Reducing Levels 5 Tonne Digger 73.00m³ GR 3d 6h £525.57 4 HP 120.00 £480.005 Tonne Digger Foundation Excavation 61.00m³ GR 5d 6h £823.45 6 HP 120.00 £720.00Drainage: 5 Tonne Digger Excavation 75.38m³ GR 7d 1h £1,017.56 8 HP 120.00 £960.00Rainwater Harvester: 5 Tonne Digger Excavation 23.00m³ GR 2d 2h £310.50 3 HP 120.00 £360.00Sewage Plant: 5 Tonne Digger Excavation 12.00m³ GR 1d 1h £162.00 2 HP 120.00 £240.00Soakaway: 5 Tonne Digger Excavation 2.00m³ GR 1h 30m £27.00 1 HP 120.00 £120.00Spoil 14.70 TPT 150.00 £2,204.62Drainage: Spoil (50%) 4.96 TPT 150.00 £744.10Sewage Plant: Spoil 1.32 TPT 150.00 £197.44Soakaway: Spoil 0.22 TPT 150.00 £32.91Rainwater Harvester: Spoil (75%) 1.89 TPT 150.00 £283.82Strip Foundation Concrete 18.30m³ 2GRSL 2d 1h £827.57 19.40m³ 110.00 £2,133.65Mesh Cutting 78.76m GLSL 5h 31m £148.85Mesh A193 4800 x 2400mm 61.00m² 2GRSL 2h 39m £133.81 6 SHEET 60.00 £360.00

Foreman site time 35.00% 473.14 HR FM 11w 4d £11,000.60Labourer off site duties 20.00% 270.37 HR GL 6w 3d £3,345.80Site Toilet Hire 34.00 WK 25.00 £850.00Site Office Hire 34.00 WK 35.00 £1,190.00Site Container Storage Hire 34.00 WK 6.00 £204.00

General Exclusions: Floor and wall finishes, landscaping, supply and fit of kitchens and connections to mains services.General Exclusions: Floor and wall finishes, landscaping, supply of kitchens and connections to mains services.Supply and installation of the wood burner.

Estimating Notes

Windows/Doors/Skylights are a sq meter price guide only. Use a manufacturer for a more accurate quotation.

Full breakdown of labour, materials

and plant cost

2160 32 Ringway Close Page 4 of 24

Totals 5w 1d £4,445.50 £2,493.65 £7,011.77

Drainage Crew Time Labour Total Unit Price Material Total Plant Quantity Rate Plant TotalLabour MaterialQuantity Quantity

Totals 9d 1h £3,681.72 £8,398.04 £0.00

Substructure Masonary Crew Time Labour Total Unit Price Material Total Plant Quantity Rate Plant TotalLabour MaterialQuantity Quantity

2160 32 Ringway Close Page 5 of 24

DMS2 Diamond Sewage Treatment Plant up to 6 persons 1 QTY 2GRSL 5h 20m £270.00 1 QTY 2500.00 £2,500.00Double Socket Coupler 110mm 56 QTY 2GRSL 2h 4m £103.95 56 QTY 4.50 £252.00Plain End Plastic Pipe 110mm 3m 167.50m 2GRSL 1d 3h £537.05 56 QTY 9.50 £532.00WPL Premium Garden Rain Harvester 4800l 1 QTY 2GRSL 2h 40m £135.00 1 QTY 1950.00 £1,950.00450mm Chamber Riser 6 QTY 2GRSL 1h 20m £66.83 6 QTY 25.75 £154.50Drainage: Pea gravel backfill 36.18m³ 2GRSL 2d 1h £824.23 37 TN 36.00 £1,332.00Drainage: Soil backfill 37.69m³ 2GRSL 2d 1h £858.57Gully 7 QTY 2GRSL 2h 11m £109.86 7 QTY 24.37 £170.59Hopper 1 QTY 2GRSL 13m £10.63 1 QTY 23.69 £23.69Inspection Chamber 6 QTY 2GRSL 3h 20m £168.07 6 QTY 61.80 £370.80Rainwater Harvester: Pea gravel backfill 9.20m³ 2GRSL 4h 9m £209.59 10 TN 36.00 £360.00Rainwater Harvester: Soil backfill 5.75m³ 2GRSL 1h 55m £97.03SVP 110mm Rest Bend 2 QTY 2GRSL 20m £16.88 2 QTY 20.60 £41.20Secure Inspection Chamber Cover 6 QTY 2GRSL 24m £20.25 6 QTY 25.75 £154.50Sewage Plant: Pea gravel backfill 3.00m³ 2GRSL 1h 21m £68.34 3 TN 36.00 £108.00Sewage Plant: Soil backfill 0.84m³ 2GRSL 17m £14.18Soakaway: Soil backfill 0.14m³ 2GRSL 3m £2.36Triple Socket Branch 110mm 6 QTY 2GRSL 33m £27.34 6 QTY 20.26 £121.56Concrete 1.56m 110.00 £171.60Concrete Bedding for Drainage Fittings 15 QTY 2GRSL 1h 39m £83.53 8 BAG 5.00 £40.00Soakaway: MOT hardcore fill 2.00m³ 2GRSL 54m £45.56 2 TN 20.00 £40.00Under cavity wall lintel for drain run 2 QTY 2GRSL 15m £12.49 4 QTY 18.90 £75.60

External Brick Allowance per Thousand Stretcher Bond 20.12m² 3BLSL 1d 2h £744.08 1280 QTY 0.45 £576.00External Solid Concrete Block 100 x 215 x440mm 102.28m² 3BLSL 4d 5h £2,823.27 108.42m² 9.90 £1,073.32Internal Solid Concrete Block 100 x 215 x440mm 40.23m² 3BLSL 1d 7h £1,110.50 42.64m² 9.90 £422.18Foundation Cavity Fill to 150mm DPC 5.04m³ GLSL 7h 49m £210.92 5.04m³ 110.00 £554.38Sand Bricking 1 ton 5 TN 40.00 £200.00Cement (25kg Bag) 48 BAG 4.40 £211.20Plasticiser 5Ltr 1 QTY 7.00 £7.00DPC. 150mm x 30LM 7 ROLL 6.90 £48.30

Each sectionbroken down

intoindividual

building tasks

Totals 9d 0h £5,146.27 £3,296.38 £45.00

Superstructure Masonary Crew Time Labour Total Unit Price Material Total Plant Quantity Rate Plant TotalLabour MaterialQuantity Quantity

Totals 3w 1d £10,124.37 £11,694.72 £407.70

Ground Floor Crew Time Labour Total Unit Price Material Total Plant Quantity Rate Plant TotalLabour MaterialQuantity Quantity

2160 32 Ringway Close Page 6 of 24

Air Brick Vent 9"x3" Plastic 40 QTY 3BLSL 3h 20m £257.50 40 QTY 1.20 £48.00Cavity Sleeve 40 QTY 3.90 £156.00Petrol Concrete Mixer 3 HP 15.00 £45.00

Ext. Brick Allowance per Thousand Stretcher Bond 110.73m² 3BLSL 6d 6h £4,095.50 7043 QTY 0.45 £3,169.35Ext. Celcon Block 100 x 215 x 440mm 119.72m² 3BLSL 3d 5h £2,185.32 126.90m² 13.12 £1,664.94Int. Celcon Block 100 x 215 x 440mm 82.99m² 3BLSL 2d 4h £1,514.87 87.97m² 13.12 £1,154.14Chimney Brick Allowance per Thousand Stretcher Bond 5.28m² 3BLSL 3h 43m £287.08 336 QTY 0.45 £151.20Chimney Celcon Block 100 x 215 x 440mm 17.90m² 3BLSL 4h 50m £372.58 18.98m² 13.12 £249.00Isover Cavity 1200x455x100mm (12pk 6.55m2) 115.22m² 3BLSL 5h 23m £415.38 19 PACK 30.02 £570.38Insulation Retaining Disks 2 PACK 13.14 £26.28Manthorpe Thermal Cavity Closer Double Flange 81.90m 3BLSL 3h 50m £295.25 35 QTY 16.95 £593.25ANCON 225mm Double Triangular Wall Ties SS 306 EA 0.18 £55.08Sand Bricking 1 ton 12 TN 40.00 £480.00Cement (25kg Bag) 96 BAG 4.40 £422.40Plasticiser 5Ltr 2 QTY 7.00 £14.00Petrol Concrete Mixer 9 HP 15.00 £135.00Squint : Brick Allowance per Thousand Stretcher Bond 12.80m 3BLSL 2h 39m £203.58 116 QTY 0.45 £52.20Natural Stone Cill Chamfered 140x100mm 30.95m 3BLSL 5h 10m £398.43 30.95m 45.36 £1,403.71Catnic CG90/100 Cavity 1050mm 1 QTY 3BLSL 7m £8.24 1 QTY 33.29 £33.29Catnic CG90/100 Cavity 1200mm 6 QTY 3BLSL 39m £49.44 6 QTY 38.82 £232.92Catnic CG90/100 Cavity 1350mm 2 QTY 3BLSL 15m £19.05 2 QTY 43.69 £87.38Catnic CG90/100 Cavity 1500mm 2 QTY 3BLSL 15m £19.05 2 QTY 48.53 £97.06Catnic CG90/100 Cavity 1650mm 3 QTY 3BLSL 26m £32.45 3 QTY 53.48 £160.44Catnic CG90/100 Cavity 1800mm 2 QTY 3BLSL 17m £21.63 2 QTY 58.41 £116.82Catnic CG90/100 Cavity 1950mm 3 QTY 3BLSL 28m £35.53 3 QTY 65.72 £197.16Catnic CG90/100 Cavity 2550mm 3 QTY 3BLSL 39m £50.21 3 QTY 92.04 £276.12Catnic CG90/100 Cavity 2700mm 2 QTY 3BLSL 26m £33.48 2 QTY 100.32 £200.64Catnic CG90/100 Cavity 3300mm 1 QTY 3BLSL 17m £21.37 1 QTY 147.92 £147.92Stressline R15A 100x140 1200mm 8 QTY 3BLSL 52m £65.92 8 QTY 17.38 £139.04Waste Disposal 1.62 SK 168.34 £272.70

Each tasktimed as well as costed

0 10 20 30 40 50 60 70 80 90 100 110 120 130 140 150 160Working Days

Excavation and FoundationDrainage

Substructure MasonaryGround Floor

Superstructure MasonaryFirst Floor

Roof StructureInternal Timber Partitions

Sun & Roof LightsRoof Covering

Windows & External DoorsRainwater GoodsPlumbing 1st FixElectrical 1st Fix

PlasteringPlumbing 2nd FixElectrical 2nd Fix

HeatingSecond Fix Joinery

Decorating

2160 32 Ringway Close Page 16 of 24

Job timescale

chartsplit into

build stages

Schedule Of Works

Schedule of Works & Materials

Stocked MaterialsMaterial Description Category Material Quantity Rate Material Total

2160 32 Ringway Close Page 17 of 24

Mesh A193 4800 x 2400mm Excavation and Foundation 6 SHEET 60.00 £360.00Pea Gravel Drainage 50 TN 36.00 £1,800.00Plain End Plastic Pipe 110mm 3m Drainage 56 QTY 9.50 £532.00Double Socket Coupler 110mm Drainage 56 QTY 4.50 £252.00Supreme R22A 100x215 600mm Drainage 4 QTY 18.90 £75.60Triple Socket Branch 110mm Drainage 6 QTY 20.26 £121.56Gully Drainage 7 QTY 24.37 £170.59Hopper Drainage 1 QTY 23.69 £23.69450mm Inspection Chamber Base 190mm Invert Drainage 6 QTY 61.80 £370.80450mm Chamber Riser Drainage 6 QTY 25.75 £154.50Secure Inspection Chamber Cover Drainage 6 QTY 25.75 £154.50110mm Rest Bend Drainage 2 QTY 20.60 £41.20Ready Mix Concrete (25kg Bag) Drainage 8 BAG 5.00 £40.00DMS2 Diamond Sewage Treatment Plant up to 6 persons Drainage 1 QTY 2500.00 £2,500.00WPL Premium Garden Rain Harvester 4800l Drainage 1 QTY 1950.00 £1,950.00Hardcore Drainage 2 TN 20.00 £40.00Solid Concrete Block 100 x 215 x440mm Substructure Masonary 151.06m² 9.90 £1,495.50Sand Bricking 1 ton Substructure Masonary 5 TN 40.00 £200.00Cement (25kg Bag) Substructure Masonary 48 BAG 4.40 £211.20Plasticiser 5Ltr Substructure Masonary 1 QTY 7.00 £7.00Brick Allowance per Thousand Stretcher Bond Substructure Masonary 1280 QTY 0.45 £576.00DPC. 150mm x 30LM Substructure Masonary 7 ROLL 6.90 £48.30Air Brick Vent 9"x3" Plastic Substructure Masonary 40 QTY 1.20 £48.00Cavity Sleeve Substructure Masonary 40 QTY 3.90 £156.00Brick Allowance per Thousand Stretcher Bond Superstructure Masonary 7495 QTY 0.45 £3,372.75Celcon Block 100 x 215 x 440mm Superstructure Masonary 233.85m² 13.12 £3,068.08ANCON 225mm Double Triangular Wall Ties SS Superstructure Masonary 306 EA 0.18 £55.08Sand Bricking 1 ton Superstructure Masonary 12 TN 40.00 £480.00Cement (25kg Bag) Superstructure Masonary 96 BAG 4.40 £422.40Plasticiser 5Ltr Superstructure Masonary 2 QTY 7.00 £14.00Isover Cavity 1200x455x100mm (12pk 6.55m2) Superstructure Masonary 19 PACK 30.02 £570.38Universal Insulation Retaining Discs Superstructure Masonary 2 PACK 13.14 £26.28Catnic CG90/100 Cavity 1950mm Superstructure Masonary 3 QTY 65.72 £197.16Manthorpe Thermal Cavity Closer Double Flange Superstructure Masonary 35 QTY 16.95 £593.25Catnic CG90/100 Cavity 1650mm Superstructure Masonary 3 QTY 53.48 £160.44Catnic CG90/100 Cavity 1050mm Superstructure Masonary 1 QTY 33.29 £33.29

List of all materialsin build order

Customer ReportCustomer report is supplied for the builder to pass on to his customer. The customer report has the same content as the estimate except all

the profit and contingency is hidden within the costs.

We can supply a customer report without costings, just detailing the task and quantities.

Job Number: 2160Job Name: 32 Ringway CloseJob Description:Estimating Date: 9 May 2014

Site AddressMr & Mrs J Smith32 Ringway CloseMacclesfield

SK11 6AK

Estimate Summary

Total Cost £230949 (excl VAT) for Floor Area 256.44m² at a cost of £900.60/m²Based on overall building time of: 32 weeks.

Please find your estimate detailed overleaf.

2160 32 Ringway Close Page 1 of 15

Customise with your own logo

BuilderProquant Building Contractors Ltd

Building Summary Labour Materials Plant Totals

Management and Site Costs £15,086.29 £0.00 £2,629.94 £17,716.23Excavation and Foundation £6,078.43 £2,878.43 £9,877.35 £18,834.20Drainage £3,841.95 £11,095.04 £0.00 £14,936.99Substructure Masonary £5,515.94 £3,544.58 £54.34 £9,114.86Superstructure Masonary £10,880.01 £14,169.38 £492.30 £25,541.69Ground Floor £7,652.88 £12,644.85 £0.00 £20,297.73First Floor £2,225.80 £2,356.87 £0.00 £4,582.67Roof Structure £9,917.68 £8,941.82 £561.57 £19,421.08Roof Covering £9,825.08 £6,317.22 £568.06 £16,710.36Sun & Roof Lights £548.36 £3,037.15 £0.00 £3,585.51Internal Timber Partitions £1,697.79 £1,689.83 £88.57 £3,476.19Rainwater Goods £967.12 £470.43 £0.00 £1,437.55Windows & External Doors £1,772.41 £11,500.16 £0.00 £13,272.57Electrical 1st Fix £262.13 £1,032.53 £0.00 £1,294.66Plumbing 1st Fix £2,983.12 £1,356.14 £0.00 £4,339.26Plastering £10,676.98 £3,071.22 £577.58 £14,325.77Second Fix Joinery £3,254.14 £3,365.49 £0.00 £6,619.63Heating £4,462.98 £12,028.20 £0.00 £16,491.18Electrical 2nd Fix £198.93 £1,717.37 £0.00 £1,916.30Plumbing 2nd Fix £1,279.10 £5,049.05 £0.00 £6,328.16Decorating £5,169.24 £1,154.16 £0.00 £6,323.41Scaffolding £0.00 £0.00 £4,382.75 £4,382.75

Provisional Sums £0.00 £0.00 £0.00 £0.00

Final Totals (excl VAT) £104,296.36 £107,419.91 £19,232.46 £230,948.72

2160 32 Ringway Close Page 2 of 15

Builder's logo on every page

Profit andContingencycosts hidden

from customer

Excluded Works Please take note.

General Exclusions: Floor and wall finishes, landscaping, supply of kitchens and connections to mains services.Supply and installation of the wood burner.

Estimating Notes

Windows/Doors/Skylights are a sq meter price guide only. Use a manufacturer for a more accurate quotation.

Management and Site Costs Labour Total Material Total Plant Quantity Plant TotalLabour MaterialQuantity Quantity

Foreman site time 35.00% 450.81 HR £11,975.72Labourer off site duties 20.00% 257.60 HR £3,110.58Site Toilet Hire 33.00 WK £996.19Site Office Hire 33.00 WK £1,394.66Site Container Storage Hire 33.00 WK £239.09

Totals £15,086.29 £0.00 £2,629.94

Excavation and Foundation Labour Total Material Total Plant Quantity Plant TotalLabour MaterialQuantity Quantity

Site Scrape 200mm, Keeping 50% 52.13m³ £491.79 2 HP £289.80Site Scrape 50% disposal 3 TPT £543.38Reducing Levels 5 Tonne Digger 73.00m³ £550.89 4 HP £579.605 Tonne Digger Foundation Excavation 61.00m³ £460.33 4 HP £579.60Drainage: 5 Tonne Digger Excavation 75.38m³ £711.06 5 HP £724.50Rainwater Harvester: 5 Tonne Digger Excavation 23.00m³ £216.97 2 HP £289.80Sewage Plant: 5 Tonne Digger Excavation 12.00m³ £113.20 1 HP £144.90Soakwaway: 5 Tonne Digger Excavation 2.00m³ £18.87 1 HP £144.90Spoil 15 TPT £2,716.88Spoil Removal using Dumper 133.99m³ £1,516.83 10 HP £1,207.50Drainage: Spoil (50%) 5 TPT £905.63Sewage Plant: Spoil 2 TPT £362.25Soakwaway: Spoil 1 TPT £181.13Rainwater Harvester: Spoil (75%) 2 TPT £362.25Drainage: Spoil Removal using Dumper 37.69m³ £426.63 3 HP £362.25Rainwater Harvester: Spoil Removal using Dumper 23.00m³ £260.37 2 HP £241.50Sewage Plant: Spoil Removal using Dumper 12.00m³ £135.84 1 HP £120.75

2160 32 Ringway Close Page 3 of 15

Report can begenerated with

costs hiddenif required