Elemental cost analysis (final account figures) |
Element | Total cost £ | £/³¾2 | % of total cost | |
Substructure | 298,000 | 58 | 5.77 | Deep strip foundations, anti-CO2 membrane, concrete slab |
Superstructure, frame | 201,975 | 40 | 3.91 | Ground and first floor concrete frame to foyer block, access galleries to move-on block |
Upper floors | 420,000 | 82 | 8.13 | First floor concrete slab to foyer block, otherwise timber floor construction |
Roof | 285,250 | 56 | 5.52 | Timber roof structure, stainless steel roof covering |
Stairs | 81,065 | 16 | 1.57 | Steel staircases |
External walls | 654,500 | 128 | 12.67 | Aluminium-framed curtain walling to front of foyer block and stairwells, otherwise timber-framed with aluminium cladding |
Windows and doors | 184,452 | 36 | 3.57 | Aluminium framed automatic doors in curtain walling system, otherwise timber |
Internal walls and partitions | 285,235 | 56 | 5.52 | Metal-framed partitioning ground-floor foyer, otherwise timber framed and plasterboard |
Internal doors | 114,700 | 22 | 2.22 | Timber |
Internal finishes | | | | |
Walls | 91,340 | 18 | 1.77 | Painted walls, some tiling to wet areas |
Floors | 108,150 | 21 | 2.09 | Carpet to circulation spaces, vinyl to wet areas, lino and varnished timber flooring |
Ceilings | 50,000 | 10 | 0.97 | Suspended solid and grid system to GF foyer block, otherwise plasterboarded |
Fittings and furnishings | 477,255 | 93 | 9.24 | Fully fitted kitchens and bathrooms including oven and hob, plus fridges and furniture in foyer |
Services | | | | |
Mechanical installations | 456,788 | 89 | 8.85 | Central gas fired boiler plant in foyer. Individual gas fired systems in cooling to reception and equipment rooms |
Electrical installations | 285,575 | 56 | 5.53 | All units have individually metered supplies. Includes lightning protection, induction loops |
Lift installation | 49,529 | 10 | 0.96 | 13-person lift to foyer block. Provision for additional lift in future |
Fire Protection | 31,851 | 6 | 0.62 | |
Communications | | | | |
Installations | 187,174 | 37 | 3.62 | CCTV security system, door entryphone system, personal alarm system |
Builder’s work in connection | 2145 | 0 | 0.04 | |
Main Contractor Costs | | | | |
Prelims, profit and overheads | 721,433 | 141 | 13.97 | |
Subtotal | 4,986,416 | 977 | 96.56 | |
External works, infrastructure | 177,728 | 35 | 3.44 | Brownfield site requiring utilities. Limited car parking. Refuse chutes, bin stores, cycle racks |
Total Construction Cost | 5,164,145 | 1011 | 100.00 | |