Cost model - OPTION A |
High-quality hard landscaping to circus quadrant including tented roof, steps, kiosks and ornamental pool, with associated street converted to covered mall |
Ìý | Element cost (£) | £/m2 gfa | % of total cost |
Preparatory works | 35 500 | 9.59 | 1.61 |
Breaking up tarmacadam road paving, removing paving flags, taking up kerbs, gulleys, etc, taking down lampposts, etc, and removing from site | Ìý | 1750 m2 @ | £10 |
Excavate over site to reduce levels and cart away | Ìý | 1500 m2 @ | £12 |
Pavings and landscaping | 474 500 | 128.24 | 21.55 |
50 mm sawn granite slabs 300 x 500 mm with flame textured surface finish bedded in granite dust and on 150 mm MOT type 1 granular filling | Ìý | 1550 m2 @ | £110 |
Ditto as curved steps 700 mm wide including granite riser and reinforced concrete steps below | Ìý | 350 m2 @ | £250 |
65 mm granite setts 200 x 100 mm bedded on 60 mm cement and sand screed (1:4), 150 mm 21 N/mm2 concrete bed and 150 mm MOT type 1 granular filling | Ìý | 700 m2 @ | £140 |
10 m high 350-400 mm girth semi-nature tree (£2000) in purpose-made aluminium planter | Ìý | 5 @ | £4,500 |
28 mm terrazzo tile pavings to mall area on 25 mm cement and sand screed (1:4) on 150 mm 21 N/mm2 reinforced concrete bed on granular fill | Ìý | 900 m2 @ | £90 |
Structures | 705 000 | 190.54 | 32.02 |
Steel-frame mast and tensioned Teflon (30-year life) tented structure spanning 40 m including foundations | Ìý | 600 m2 @ | £400 |
Kiosks (7 x 4 m) | Ìý | 3 @ | £25 000 |
Ornamental, irregular-shaped raised concrete pond clad in granite including central fountain, filtration and sterilisation equipment, underwater illumination and water supply, etc | Ìý | 200 m2 @ | £1,500 |
Concrete retaining wall 3 m deep on foundations to sides of sunken area, one side 2 m high and top-clad in granite | Ìý | 75 m @ | £1,200 |
Mall structures | 442 500 | 119.6 | 20.1 |
Double-glazed, fire-vented mall roof on supporting steelwork including rainwater goods | Ìý | 900 m2 @ | £400 |
Double-glazed aluminium curtain walls to ends of mall | Ìý | 150 m2 @ | £350 |
Extra over last for three sets of doors, two automatic sliding and one hinged | Ìý | 30 m2 @ | £1,000 |
Street furniture | 61 600 | 16.65 | 2.8 |
Granite benches 2 x 1 x 0.6 m including foundations | Ìý | 9 @ | £2,000 |
Stainless steel balustrading 1 m high | Ìý | 76 m @ | £250 |
Stainless steel handrail | Ìý | 10 m @ | £100 |
Granite bollards 1 m high | Ìý | 20 @ | £1,000 |
Stainless steel litter bins | Ìý | 4 @ | £9,000 |
Drainage and external services | 138 500 | 37.43 | 6.29 |
Surface water drainage to paved area including surface drains, recessed manhole covers and connection to sewers | Ìý | 3500 m2 @ | £15 |
General street lighting for an average 30 lux based on 5 m stainless steel columns @ 12 m centres and double-headed luminaires | Ìý | 2200 m2 @ | £20 |
Special lighting to tented area | Ìý | 600 m2 @ | £20 |
Public highway services and connections | Ìý | allow | £30 000 |
Additional services to mall | 143 900 | 38.89 | 6.54 |
Warm air curtains above mall entrances | Ìý | 6 @ | £4,000 |
Ventilation to mall | Ìý | 900 m2 @ | £60 |
Lighting to mall including emergency lighting and luminaires | Ìý | 900 m2 @ | £50 |
Smoke alarm detection system to mall | Ìý | 900 m2 @ | £5 |
Builder' work in connection | Ìý | allow | £20 000 |
Preliminaries | 200 000 | 54.06 | 9.09 |
Contractor's management and site staff, accommodation, overtime, protection, phasing and other preliminary costs - say 10% | Ìý | say | £650 |
Flush doors; non fire rated; solid core veneer faced; hardwood frames; ironmongery; complete | Ìý | 115 @ | £550 |
Allowance for services access panels | Ìý | Item @ | £5 000 |
TOTAL OPTION A | 114 400 | 14.48 | 1.3 |
TOTAL OPTION A (LESS TENTED STRUCTURE AND COVERED MALL) | 1 050 000 | 375 | 100 |