Shopping centre extension cost breakdown |
Ìý | Element cost (£) | Cost/m2 gfa (£) | % of total cost |
Demolitions | 700 000 | 82.35 | 9.88 |
Demolition and site clearance, including temporary works | Ìý | Item @ | £450 000 |
Allowance for service diversions, drainage diversions, etc, including associated builders' work | Ìý | Item @ | £250 000 |
Substructure | 960 000 | 112.94 | 13.54 |
Reinforced concrete ground beams and ground slab | Ìý | 5500 m2 @ | £95 |
CFA piling, average diameter 500, disposal | Ìý | 5500 m2 @ | £75 |
Allowance for pile testing | Ìý | Item @ | £25 000 |
Frame | 739 500 | 87 | 10.44 |
Structural steel framing to shop units, 45 kg/m2 | Ìý | 375 t @ | £1,100 |
Extra for increased spans to large space users @ 70 kg/m2 | Ìý | 120 t @ | £1,100 |
Structural steel framing to mall roof canopy and mansards; hollow sections; allowance based on 30 kg/m2 | Ìý | 25 t @ | £1,800 |
Fire protection; vermiculite board; two-hour fire resistance | Ìý | 4500 m2 @ | £30 |
Fire protection; intumescent paint; one-hour fire resistance; to mall roof canopy | Ìý | 600 m2 @ | £25 |
Upper floors | 186 900 | 21.99 | 2.64 |
Insitu concrete composite floor slabs; power floating | Ìý | 3300 m2 @ | £50 |
Extra for 7.5 kN/m2 floor loading to plant room areas | Ìý | 300 m2 @ | £5 |
Extra for forming knock-out panels for tenant's staircases | Ìý | 17 nr @ | £1,200 |
Roof | 1 251 900 | 147.28 | 17.67 |
Insitu concrete composite roof slab; retail shells | Ìý | 5650 m2 @ | £48 |
Extra for forming knock out panels for tenant's roof access | Ìý | 17 nr @ | £1,200 |
Roof coverings; single-ply membrane; insulation; ballast; perimeter treatments; retail shells | Ìý | 5720 m2 @ | £45 |
Extra for upstands/flashings to roof openings | Ìý | 5720 m2 @ | £45 |
Roof coverings; natural slates, battens, vapour barrier; insulation; forming mansard to high street frontage | Ìý | 400 m2 @ | £70 |
Mall rooflights; sealed double-glazed units; powder-coated aluminium framing; secondary steelwork | Ìý | 530 m2 @ | £350 |
Extra for perforated panel sunscreen; polyester coated mild steel sheet; tubular steel sub-frame | Ìý | 265 m2 @ | £150 |
Extra for automatic smoke vents; interface to BMS and fire alarm | Ìý | 190 m @ | £16 |
Allowance for external rooflight access installation | Ìý | Item @ | £75 000 |
Allowance for mansafe system to roof handrails to plan areas | Ìý | Item @ | £25 000 |
Allowance for rainwater goods | Ìý | 6250 m2 @ | £5 |
Stairs | 20 000 | 2.35 | 0.28 |
Insitu concrete stairs and half landing; overall rise 4.20 m; polyester-coated, mild steel handrails; finishes; plant room and roof access | Ìý | 2 nr @ | £5,000 |
Allowance for access platforms and stairs within plantrooms | Ìý | Item @ | £10 000 |
External walls | 256 000 | 30.12 | 3.61 |
Cavity wall; elevations to high street frontage; good quality facing brick, reconstituted stone features; cavity; insulation; 140 mm blockwork inner leaf | Ìý | 210 m2 @ | £140 |
Cavity wall; rear elevations; facing bricks; cavity insulation; 140 mm blockwork inner leaf | Ìý | 1900 m2 @ | £85 |
Louvre panels; powder-coated aluminium | Ìý | 210 m2 @ | £250 |
Cladding; returns to mall entrance; composite aluminium insulated panels, framing; accessories | Ìý | 70 m2 @ | £180 |
Windows and external doors | 155 000 | 18.24 | 2.19 |
Windows to high street elevation; thermally broken aluminium frame; sealed double-glazed unit; polyester powder coating | Ìý | 30 m2 @ | £300 |
Entrance screen; aluminium frame; sealed double-glazed units; polyester powder coating; 2 nr entrance door sets; ironmongery | Ìý | 90 m2 @ | £500 |
Extra for double entrance door sets; complete | Ìý | 2 nr @ | £5,000 |
Extra for cantilevered single-glazed planar entrance canopy; stainless steel supports | Ìý | 25 m2 @ | £1,000 |
Steel faced; cellular core doors and frames; polyester powder coating; ironmongery | Ìý | 44 nr @ | £1,500 |
Internal walls and partitions | 259 800 | 30.56 | 3.67 |
Blockwork partitions; 140 mm average thick; divisions between retail units; fire stopping; head restraint | Ìý | 5300 m2 @ | £40 |
Toilet cubicle partitions | Ìý | 10 nr @ | £1,000 |
Melamine faced solid laminate access ducting | Ìý | Item @ | £15 000 |
Temporary shopfronts; painted ply | Ìý | 650 m2 @ | £35 |
Internal doors | 62 600 | 7.36 | 0.88 |
Flush doors; non-fire rated; solid core laminate faced; hardwood frames; decorations; stainless steel ironmongery; complete | Ìý | 14 nr @ | £900 |
Fire shutters; to shopfronts of larger retail units only | Ìý | 50 m @ | £1,000 |
Wall finishes | 222 000 | 26.12 | 3.13 |
Grp wall linings; support framework; fixing to blockwork | Ìý | 950 m2 @ | £120 |
Extra for profile services bulkhead/duct casing to mall perimeter; overall girth 1.2 m | Ìý | 150 m @ | £180 |
Grp column cladding; forming profiled pilasters between retail units | Ìý | 65 m @ | £350 |
Two coats emulsion paint to grp | Ìý | 1200 m2 @ | £3 |
Facia panel over shopfront units; including shopfront fixing channel | Ìý | 120 m @ | £350 |
Ceramic tiles; sand cement backing; to blockwork; to common areas | Ìý | 230 m2 @ | £55 |
Floor finishes | 103 100 | 12.13 | 1.45 |
Terrazzo tiles; sand cement screed; average 50 mm thick; including allowance for skirting | Ìý | 600 m2 @ | £80 |
Extra for inlaid patterns and features | Ìý | 600 m2 @ | £30 |
Extra for angle trims, divisions strips and movement joints | Ìý | 600 m2 @ | £20 |
Ceramic tiles; sand cement screed; average 50 mm thick; including coved skirtings | Ìý | 60 m2 @ | £60 |
Concrete hardener/dust seal; to plant rooms | Ìý | 300 m2 @ | £5 |
Mats and matwells | Ìý | 50 m2 @ | £400 |
Ceiling finshes | 48 400 | 5.69 | 0.68 |
Grp suspended ceilings and linings; support framework; fixing to soffit of roof structure at high level; including trims, etc | Ìý | 450 m2 @ | £100 |
Suspended ceilings; metal pan tiles; lay in grid; generally | Ìý | 60 m2 @ | £40 |
Decorations; two coats emulsion paint at high level | Ìý | 250 m2 @ | £4 |
Furniture and fittings | 150 000 | 17.65 | 2.12 |
Allowance for mall furniture | Ìý | Item @ | £20 000 |
Centre directory boards | Ìý | 2 nr @ | £5,000 |
Vanity units; mirrors; fittings, etc to WCs | Ìý | Item @ | £10 000 |
Statutory and directional signing to mall | Ìý | Item @ | £30 000 |
Allowance for banners and high-level features | Ìý | Item @ | £10 000 |
Allowance for features and planting | Ìý | Item @ | £50 000 |
Guard rails and barriers to service areas | Ìý | Item @ | £20 000 |
Sanitary fittings | 10 700 | 1.26 | 0.15 |
WCs, urinals, washhand basins; generally | Ìý | 33 nr @ | £300 |
Extra for fittings for disable WCs | Ìý | 1 nr @ | £100 |
Cleaners sinks | Ìý | 2 nr @ | £350 |
Disposal installations | 60 900 | 7.16 | 0.86 |
Rainwater disposal; cast-iron downpipes and fittings | Ìý | 8500 m2 @ | £3 |
Waste, soil and vent installation; cast-iron pipework and fittings | Ìý | 33 nr @ | £300 |
Capped connection; soil stack; cast-iron pipework and fittings; to retail shells | Ìý | 17 nr @ | £1,500 |
Water installations | 40 800 | 4.8 | 0.58 |
Hot and cold water service; calorifiers; hot and cold water storage; distribution to WCs etc | Ìý | 51 nr @ | £300 |
Capped connection; flow meter to retail shells | Ìý | 17 nr @ | £1,500 |
Space heating and air treatment | 247 800 | 29.15 | 3.5 |
Supply and extract ventilation to mall; low-temperature, hot-water heating including heat source; chilled water, air handling units; perimeter ductwork distribution; high-quality diffusers; including provision for smoke extract through air-handling units | Ìý | 660 m2 @ | £330 |
Warm air curtains; to mall entrance | Ìý | Item @ | £15 000 |
Extra for toilet extract installation | Ìý | Item @ | £10 000 |
Plant room ventilation | Ìý | Item @ | £5,000 |
Electrical installations | 211 100 | 24.84 | 2.98 |
Mains and sub-mains installation | Ìý | Item @ | £100 000 |
Landlord's small power distribution in mall and common areas | Ìý | 660 m2 @ | £32 |
Lighting and luminaires to mall | Ìý | 600 m2 @ | £90 |
Lighting and luminaires to common areas | Ìý | 60 m2 @ | £40 |
Extra over for emergency lighting installation | Ìý | 660 m2 @ | £10 |
Electrical services to retail shells | Ìý | 17 nr @ | £1,000 |
Power to mechanical services | Ìý | Item @ | £10 000 |
Gas installation | 60 500 | 7.12 | 0.85 |
Gas installation | Ìý | Item @ | £10 000 |
Capped off gas supplies to retail shells; check metering | Ìý | 17 nr @ | £1,500 |
Lift installations | 25 000 | 2.94 | 0.35 |
Dock levellers to large store units | Ìý | 5 nr @ | £5,000 |
Protective installations | 89 700 | 10.55 | 1.27 |
Sprinkler installation; mall only | Ìý | 660 m2 @ | £20 |
Extra for capped-off supply to shop units including water storage | Ìý | 17 nr @ | £3,000 |
Lighting protection | Ìý | 8500 m2 @ | £2 |
Earthing and bonding | Ìý | 8500 m2 @ | £1 |
Communications installations | 90 100 | 10.6 | 1.27 |
Fire, smoke detection and alarm system; analogue addressable type; to mall and public areas; including allowance for capacity for retail units in control panel; interface with management centre | Ìý | Item @ | £25 000 |
Extra for temporary automatic fire detection in retail shells | Ìý | 17 nr @ | £300 |
Public address system; mall and common areas only | Ìý | Item @ | £10 000 |
Intruder detection; monitoring to entraces to malls and retail shells | Ìý | 8500 m2 @ | £2 |
Access control | Ìý | Item @ | £5,000 |
CCTV system; 10 nr cameras | Ìý | Item @ | £25 000 |
Wireways for landlord's telephones and data | Ìý | Item @ | £3,000 |
Special installations | 60 000 | 7.06 | 0.85 |
¾«¶«Ó°ÊÓ management system; mall and common areas; interface with retail units | Ìý | Item @ | £60 000 |
Builder's work in connection | 45 000 | 5.29 | 0.63 |
Forming holes, chases, etc - allow 5% | Ìý | Item @ | £45 000 |
Preliminaries and contingencies | 1 030 000 | 121.18 | 14.53 |
Contractor's overheads, site establishment and site supervision, excluding design fees - allow 12% | Ìý | Item @ | £727 000 |
Contingency sum - allow 5% | Ìý | Item @ | £303 000 |
Total construction cost (building only) | 7 086 800 | 833.73 | 100 |