241 Peach Road, London, W10 4DX
VAT Inclusive NOT Vatable VAT Inclusive VAT Inclusive TOTAL
Materials Labour Sundry Plant
GROSS TOTAL 217 609,34 157 755,66 83 553,00 34 462,99
36 268,22 13 925,50 5 743,83
181 341,12 157 755,66 69 627,50 28 719,16
493 381,00
55 937,56
437 443,44
VAT
NET
VAT on LABOUR (NOT APPLICABLE) 31 551,13
PHASE
TYPE
Drains
Material
Electrical 2nd Fix
Material
Electrical 1st Fix
Material
COST EX VAT
£2 446,09 £1 586,72 £2 395,25
COST INC VAT
£2 935,31 £1 904,06 £2 874,30
Days 6 12 10
Per Day EX VAT Per Day INC VAT 407,68 489,22 132,23 158,67 239,53 287,43
External Works 2
Material
£227,27
£272,72
2
113,64
136,36
External Works 3
Material
£311,38
£373,66
15
20,76
24,91
First Floor Joists
Material
£1 206,92
£1 448,30
5
241,38
289,66
Flat Roof Structure
Material
£4 435,22
£5 322,26
4
1108,81
1330,57
Footings
Material
£277,94
£333,53
3
92,65
111,18
Foundations
Material
£31 124,65
£37 349,58
50
622,49
746,99
Internal Fitting Out
Material
£37 714,68
£45 257,62
31
1216,6
1459,92
Joinery 1st Fix
Material
£20 064,52
£24 077,42
14
1433,18
1719,82
Joinery 2nd Fix
Material
£11 136,56
£13 363,87
25
445,46
534,55
Masonry Shell
Material
£19 958,94
£23 950,73
5
3991,79
4790,15
Oversite and Slabbing
Material
£25 363,41
£30 436,09
19
1334,92
1601,9
Plastering
Material
£3 874,18
£4 649,02
7
553,45
664,15
Plumbing 1st Fix
Material
£7 258,42
£8 710,10
12
604,87
725,84
Plumbing 2nd Fix
Material
£5 418,82
£6 502,58
10
541,88
650,26
Roof Structure
Material
£5 120,86
£6 145,03
21
243,85
292,62
Lead Box Gutter
Material
£931,21
£1 117,45
2
465,61
558,73
Timber Frame
Material
£488,08
£585,70
5
97,62
117,14
£181 341,12
£217 609,34
Grand Total
COST EX VAT
Days
Per Day
Main Building Works
£576,00
5
£115,20
Commencement/Excavation
Main Building Works
£41 783,04
65
£642,82
Completion
Main Building Works
£249,60
12
£20,80
Demolition
Main Building Works
£1 468,80
14
£104,91
Drains
Main Building Works
£633,79
6
£105,63
Electrical 1st Fix
Main Building Works
£5 526,08
12
£460,51
Electrical 2nd Fix
Main Building Works
£2 133,13
10
£213,31
External Works 2
Main Building Works
£63,52
2
£31,76
External Works 3
Main Building Works
£176,31
15
£11,75
First Floor Joists
Main Building Works
£557,38
5
£111,48
Flat Roof Structure
Main Building Works
£913,54
4
£228,39
Footings
Main Building Works
£150,87
3
£50,29
Foundations
Main Building Works
£25 818,37
50
£516,37
Internal Fitting Out
Main Building Works
£14 096,12
31
£454,71
Internal Preparation
Main Building Works
£6 862,96
31
£221,39
Joinery 1st Fix
Main Building Works
£8 619,73
14
£615,70
Joinery 2nd Fix
Main Building Works
£6 515,20
25
£260,61
Masonry Shell
Main Building Works
£4 458,71
5
£891,74
Oversite and Slabbing
Main Building Works
£11 018,38
19
£579,91
Plastering
Main Building Works
£12 157,57
7
£1 736,80
Plumbing 1st Fix
Main Building Works
£6 076,51
12
£506,38
Plumbing 2nd Fix
Main Building Works
£2 769,60
10
£276,96
Roof Structure
Main Building Works
£3 497,94
21
£166,57
Lead Box Gutter
Main Building Works
£1 316,73
2
£658,37
Timber Frame
Main Building Works
£315,78
5
£63,16
PHASE
TYPE
Cleaning
Grand Total
£157 755,66
PHASE
TYPE
COST EX VAT
COST INC VAT
Days
Per Day EX VAT Per Day INC VAT
Cleaning
Subcontractor
£1 162,50
£1 395,00
5
£232,50
£279,00
Commencement/Excavation
Sundry
£5 000,00
£6 000,00
65
£76,92
£92,31
External Works 3
Sundry
£25 000,00
£30 000,00
15
£1 666,67
£2 000,00
Internal Decoration
Sundry
£10 000,00
£12 000,00
7
£1 428,57
£1 714,29
Internal Preparation
Sundry
£465,00
£558,00
31
£15,00
£18,00
Plumbing 1st Fix
Sundry
£3 000,00
£3 600,00
12
£250,00
£300,00
Structural Openings
Sundry
£25 000,00
£30 000,00
14
£1 785,71
£2 142,86
£69 627,50
£83 553,00
Grand Total
PHASE
TYPE
COST INC VAT
COST INC VAT
Cleaning
Plant
£178,25
£213,90
Commencement/Excavation
Plant
£1 734,40
Demolition
Plant
External Works 2
Days
Per Day EX VAT Per Day INC VAT
5
£35,65
£42,78
£2 081,28
65
£26,68
£32,02
£3 407,56
£4 089,07
14
£243,40
£292,08
Plant
£31,62
£37,94
2
£15,81
£18,97
External Works 3
Plant
£325,19
£390,23
15
£21,68
£26,02
Foundations
Plant
£1 550,00
£1 860,00
50
£31,00
£37,20
Internal Fitting Out
Plant
£334,80
£401,76
31
£10,80
£12,96
Internal Preparation
Plant
£5 224,44
£6 269,33
31
£168,53
£202,24
Joinery 1st Fix
Plant
£30,04
£36,05
Oversite and Slabbing
Plant
£1 952,86
£2 343,43
14 19 2
£2,15 £102,78 £6 975,00
£2,57 £123,34 £8 370,00
Site Set Up
Grand Total
Plant
£13 950,00
£28 719,16
£16 740,00
£34 462,99
Planning Chart for: 241 Peach Road W10 Name
Start
Duration
Commencement/Excav
01/07/2022 65d
Site Set Up
01/07/2022 2d
Demolition
05/07/2022 14d
Foundations
25/07/2022 50d
Footings
03/10/2022 3d
Drains
25/07/2022 6d
Oversite and Slabbing 06/10/2022 19d Timber Frame
04/11/2022 5d
First Floor Joists
06/10/2022 5d
Masonry Shell
11/11/2022 5d
Roof Structure
18/11/2022 21d
Flat Roof Structure Lead Box Gutter
18/11/2022 4d
Structural Openings
21/12/2022 14d
External Works 2
21/12/2022 2d
Joinery 1st Fix
10/01/2023 14d
Internal Preparation
30/01/2023 31d
Plumbing 1st Fix
14/03/2023 12d
Electrical 1st Fix
14/03/2023 12d
Plastering
30/03/2023 7d
Joinery 2nd Fix
10/04/2023 25d
Plumbing 2nd Fix
10/04/2023 10d
Electrical 2nd Fix
10/04/2023 10d
Internal Fitting Out
10/04/2023 31d
Internal Decoration
23/05/2023 7d
External Works 3
01/06/2023 15d
Cleaning
22/06/2023 5d
Completion
29/06/2023 12d
Post Contract
06/07/2023 31d
19/12/2022 2d
Project start / lead time / completion depends on project requirements, legal conditions & procurement conditions of the suppliers. Based on the project build program the following time-line schedule will become due. Any build program changes may affect the time-line schedule.