Table 1: Refurbishment and developer's fit-out |
| | | | tax relief status | |
| element cost £ | cost/m² gfa £ | % of total cost | revenue expenditure £ | plant/ machinery expenditure £ |
Demolitions and alterations | 527 500 | 36.38 | 3.27 | 10 000 | 130 500 |
Demolitions; strip back to structural frame and upper floors; generally | | | 14 500 m²@ £12 | no | no |
Demolitions; works associated with machinery and plant; stripping out M&E installations, lifts and sanitary fittings | | | 14 500 m² @ £9 | no | yes |
Alterations and enabling works; generally | | | 14 500 m² @ £14 | no | no |
Repairs to party walls | | | Item @ £10 000 | yes | no |
Allowance for exploratory work | | | Item @ £10 000 | no | no |
Substructure | 15 000 | 1.03 | 0.09 | 15 000 | 0 |
Repairs to existing waterproofing to basements | | | Item @ £15 000 | yes | no |
Frame | 200 000 | 13.79 | 1.24 | 0 | 75 000 |
Alterations and making good existing reinforced concrete frame | | | Item @ £65 000 | no | no |
Allowance for new steel structure | | | 50 tonnes @ £1 200 | no | no |
Altering door openings for lifts | | | Item @ £75 000 | no | yes |
Upper floors | 23 500 | 1.62 | 0.14 | 0 | 0 |
New insitu concrete floor slabs; reinforcement @ £30 kg/m2 | | | 135 m² @ £100 | no | no |
Preparation of existing sub-floors | | | Item @ £10 000 | no | no |
Roof | 176 600 | 12.18 | 1.09 | 150 000 | 0 |
Replacing existing roofing; two-coat mastic asphalt, insulation, vapour barrier; includes allowance for upstands and cappings | | | 1 300 m² @ £100 | yes | no |
Extra for paving slabs; on neoprene support pads | | | 250 m² @ £30 | no | no |
Perimeter safety rails; galvanised steel; average height 1.15 m | | | 225 m @ £85 | no | no |
Repairs to rooflights and roof access hatches | | | Item @ £20 000 | yes | no |
Stairs | 322 500 | 22.24 | 2.00 | 0 | 2 500 |
Alterations and making good to existing stairs | | | Item @ £40 000 | no | no |
Insitu concrete fire escape stair; overall length 6 m | | | Item @ £2 500 | no | yes |
Contractor-designed mild steel balustrades, stainless steel handrails (cost per storey) | | | 36 @ £5 000 | no | no |
Cladding and balustrades to feature bridge to reception | | | Item @ £60 000 | no | no |
Allowance for access platforms and stairs to plant rooms | | | Item @ £40 000 | no | no |
External walls, windows and doors | 3 266 700 | 225.29 | 20.26 | 0 | 3 500 |
Replacement cladding; granite-faced precast concrete units | | | 2 500 m² @ £650 | no | no |
Replacement punchhole windows; sealed double-glazed units; thermally broken; bronze anodised finish | | | 2 800 m² @ £500 | no | no |
Allowance for entrance screens and revolving doors to reception | | | Item @ £160 000 | no | no |
Marble cladding to entrance and reception | | | 180 m² @ £240 | no | no |
External escape doors; double doors; steel-faced; iron mongery | | | 10 @ £2 100 | no | no |
Allowance for blast shutters and entrance gates to car park | | | Item @ £14 000 | no | no |
Extra for motors and control gear to shutters and gates | | | Item @ £3 500 | no | yes |
Internal walls and partitions | 160 800 | 11.09 | 1.00 | 0 | 0 |
Insitu concrete walls; average 450 mm thick | | | 60 m² @ £120 | no | no |
Blockwork partitions; 140 mm average thickness; head restraint | | | 3 000 m² @ £35 | no | no |
Metal stud partitions; two layers wallboard, each side; insulation | | | 320 m² @ £40 | no | no |
Toilet cubicle partitions | | | 36 @ £800 | no | no |
Melamine-faced solid laminate access panelling to WCs etc | | | 70 @ £100 | no | no |
Internal doors | 360 000 | 24.83 | 2.23 | 0 | 62 500 |
Flush doors; fire-rated; solid core veneer-faced; hardwood frames; iron mongery; complete | | | 350 @ £600 | no | no |
Flush doors; non fire-rated; solid core veneer-faced; hardwood frames; iron mongery; complete | | | 175 @ £500 | no | no |
Extra for door closers | | | 525 @ £100 | no | yes |
Allowance for works in connection with security system | | | Item @ £10 000 | no | yes |
Wall finishes | 277 200 | 19.12 | 1.72 | 60 000 | 0 |
Allowance for alterations and preparation works | | | Item @ £22 500 | no | no |
Plasterboard lining to columns | | | 480 m @ £40 | no | no |
Waterproof render to basement areas | | | 480 m² @ £20 | no | no |
Cement:lime:sand backings to walls | | | 1 000 m² @ £15 | no | no |
Ceramic tiles | | | 1 400 m² @ £65 | no | no |
Plaster skim coat | | | 1 600 m² @ £4 | no | no |
Paint finishes; two-coat emulsion | | | 13 350 m² @ £3 | no | no |
Extra for special paint finish to lift lobbies and other public areas | | | 3 350 m² @ £4 | no | no |
Allowance for localised repairs to plaster | | | 2 000 m² @ £30 | yes | no |
Floor finishes | 670 400 | 46.23 | 4.16 | 82 000 | 197 600 |
Natural stone flooring; granite and marble; including allowances for beds and skirtings; to reception area | | | 150 m² @ £220 | no | no |
Allowance for mats and matwells | | | Item @ £10 000 | no | yes |
Raised access floor; 100 mm deep floor void; including allowances for cavity barriers; hardwood skirtings | | | 9 380 m² @ £35 | no | no |
Carpet tile | | | 9 380 m² @ £20 | no | yes |
Granolithic screed; 75 mm thick; to prepared concrete floors in plant rooms | | | 500 m² @ £25 | no | no |
Floor paint; to previously painted concrete | | | 1 000 m² @ £7 | no | no |
Repairs to existing granolithic screeds and skirtings to stairs and landings | | | 650 m² @ £80 | yes | no |
Repairs to retained core floor finishes | | | Item @ £30 000 | yes | no |
Epoxy floor finish and road markings to car park and access ramp | | | 400 m² @ £25 | no | no |
Ceiling finishes | 486 000 | 33.52 | 3.02 | 30 000 | 328 300 |
Suspended ceilings; perforated metal grid; concealed grid; to office areas; including plasterboard ceilings to the perimeter; forming return air plenum as part of air-conditioning system | | | 9 380 m² @ £35 | no | yes |
Plasterboard ceilings to public areas | | | 1 630 m² @ £40 | no | no |
Allowance for specialist ceiling finish to reception | | | 150 m² @ £100 | no | no |
Repairs to retained core ceiling finishes | | | Item @ £30 000 | yes | no |
Insulation to car park soffits and other slabs | | | 1 900 m² @ £25 | no | no |