All Estimates

EST-2026-0009

Full Refurbishment
v1
24/06/2026Updated 24/06/2026Mr Anthony Jones
Customer

Mr Anthony Jones

36 Ashbourne Road, Broxbourne, EN107DG

EN10 7DG

07804826935

jonescarrltd@yahoo.co.uk

From Survey SRV-2026-0003
Summary
Job TypeFull Refurbishment
Date24/06/2026
Total (Inc VAT)£8,607.66
Compliance

Drainage & Waste (Building Regs Part H)

Required
auto
Invoice & Payment

Deposit & payments

Contract value£8,607.66
Paid to date£0.00
Outstanding£8,607.66
Work Schedule
#DescriptionQtyUnitUnit PriceTotal
1CDM Fee1sum£15,000.00£15,000.00
2Provide H&S signage with First Aid facilities1EA£100.00£100.00
3Skips - 8 Yard/6 Cubic Metres3EA£800.00£2,400.00
4Sheet Protection - Plywood - Lay 12mm under skips11.5m2£400.00£4,608.00
5Security block and mesh fencing - To erect security mesh fencing including concrete feet6EA£500.00£3,000.00
6Security block and mesh fencing - Hire of security fencing including concrete feet, per panel, per week96EA£500.00£48,000.00
7Welfare facilities; portable serviced toilet12WK£1,000.00£12,000.00
8Welfare facilities; mobile secure welfare unit12WK£500.00£6,000.00
9Breaker - One Week Hire1EA£1,000.00£1,000.00
10Dust Extractor - Days Hire, Installation & Removal1EA£500.00£500.00
11Dust Extractor - Each additional days hire1EA£500.00£500.00
12Trestles / podium step - Weeks Hire & Installation1EA£300.00£300.00
13Trestles / podium step - Each Additional weeks hire1EA£300.00£300.00
14NSI - Allow PC Sum for Asbestos R&D Survey (provisional)1sum£300.00£300.00
15NSI - Allow PC Sum to test, report and certify Electrical Installation as required (provisional)1sum£500.00£500.00
16NSI - Allow PC Sum to carry out peril related electrical works as required, only on the instruction of the Contract Administrator (provisional)1sum£500.00£500.00
17NSI - Allow PC Sum to test, report and certify Plumbing Installation as required (provisional)1sum£500.00£500.00
18NSI - Allow PC Sum to carry out peril related plumbing works as required, only on the instruction of the Contract Administrator (provisional)1sum£500.00£500.00
19NSI - Contingency Allowance, only to be used on written instruction from the Contract Administrator (provisional)1sum£2,000.00£2,000.00
20NSI - PC Sum allowance to remove and store off site furniture etc to facilitate the works (provisional)1sum£1,500.00£1,500.00
21NSI - PC Sum allowance to clean the property on completion of the works (provisional)1sum£500.00£500.00
#DescriptionQtyUnitUnit PriceTotal
22Kitchen Sink (Composite 1.5 Bowl)premium1each£160.00£160.00
23Quooker Fusion (Boiling, Chilled & Sparkling)Quookerluxury1each£0.00£0.00
24Dishwasher Valve (Self-Cut)1each£8.50£8.50
25Washing Machine Valve (Self-Cut)1each£8.50£8.50
2640mm Waste Pipe (per m)2m£2.80£5.60
2740mm Waste Elbow1each£1.10£1.10
2840mm HepvO1each£14.00£14.00
29Waste Pipe Clips (Pack of 10)1pack£2.80£2.80
3015mm Copper Pipe14m£3.50£49.00
3115mm Copper Elbow7each£0.85£5.95
3215mm Isolation Valve4each£2.50£10.00
33PTFE Tape (Roll)1each£0.80£0.80
34Silicone Sealant (Clear)1each£4.50£4.50
35Plumber (per day)1day£320.00£320.00
36Tiler (per m2)6.6m2£35.00£230.65
37Protection to Floor - Corrugated Plastic Protection26.8m2£0.00£0.00
38Protection - Standard room protection1EA£0.00£0.00
39Floor Tiles - Porcelain - Supply & Fit (Tile allowance of £40/sq metre ex. VAT) (provisional)26.8m2£35.00£936.95
40Screed to floor - Supply & Lay Screed up to 75mm26.8m2£0.00£0.00
41Liquid DPM - Suitable for specialist flooring26.8m2£0.00£0.00
42Latex screed - Prepare concrete screed & lay levelling latex screed26.8m2£0.00£0.00
43Decoupling Matting/Membrane - Remove26.8m2£0.00£0.00
44Underfloor Heating Mats - Remove26.8m2£0.00£0.00
45Underfloor Heating Mats - Supply & Fit (ThermRite Mat Premium Quality, Self Adhesive electric underfloor heating mats, 150watts/m2) (provisional)26.8m2£12.00£321.24
46Carpenter — Carpenter labour hours - Provisional allowance to remove kitchen complete and store (2 men 2 days), fit existing kitchen (2 men 4 days), fit new kitchen (2 men 3 days) (provisional)92HR£0.00£0.00
47NSI - PC Sum to replace granite worktops damaged as part of the process, as necessary (provisional)1sum£0.00£0.00
48NSI - Provisional Sum to replace kitchen complete (provisional)1sum£0.00£0.00
49NSI - PC Sum to check all appliances and report to the Contract Administrator (provisional)1sum£0.00£0.00
50Plumber — Gas Safe (certified) Plumber labour hours - Allowance to remove and test, and refit and test any appliances as part of the kitchen works12HR£55.00£660.00
51Electrician — Electrician labour hours - Allowance to remove and test, and refit and test any appliances as part of the kitchen works12HR£50.00£600.00
52Skirting Board - Hardwood - Remove & Dispose, Supply & Fit (Wrought Oak Ogee Skirting 20x150mm) (provisional)20.5m£0.00£0.00
53Plaster or render Internal - Hack off back to brickwork, dispose, apply plaster or render and top coat as required (1m high only)20.5m2£0.00£0.00
54PVA sealer - Apply to previously plastered or painted plaster surfaces prior to skimming26.8m2£0.00£0.00
55Skim over existing textured surface coating in order to receive new26.8m2£0.00£0.00
56Decorator — Emulsion to ceilings - Premium Emulsion - Apply 2 Coats26.8m2£0.00£0.00
57Decorator — Emulsion to walls - Standard Emulsion - Apply mist coat to new plaster or textured surface coating44.5m2£0.00£0.00
58Decorator — Emulsion to walls - Premium Emulsion - Apply 2 Coats44.5m2£0.00£0.00
59Decorator — Emulsion to walls - Extra for cutting in (less than 300mm girth)20.5m£0.00£0.00
60Decorator — Interior woodwork surfaces - Narrow woodwork surfaces up to 150mm girth20.5m£0.00£0.00
61Decorator — Interior woodwork surfaces - Sand and prepare woodwork surfaces20.5m£0.00£0.00
62Decorator — Interior woodwork surfaces - Skirting board decoration20.5m£0.00£0.00
63Decorator — Interior wooden doors - Sand and prepare, apply gloss/varnish - one side only1.5m2£0.00£0.00
64Decorator — Interior wooden doors - Apply gloss/varnish - one side only1.5m2£0.00£0.00
65Wall Tiling - Porcelain - Remove & Dispose, Supply & Fit (Tile allowance of £40/sq metre ex. VAT) - Allowance for replacing splashbacks if required (provisional)12m2£35.00£420.00
66Decorator — Interior woodwork surfaces - Architrave decoration20.5m£0.00£0.00
67Screed to floor - Break up Screed Up to 100mm26.8m2£0.00£0.00
68Floor Tiles - Porcelain - Take up10m2£0.00£0.00
69Labourer — Labourer labour hours - Remove and dispose of kitchen units complete32HR£150.00£4,800.00
70Plaster or render Internal - Hack off back to brickwork & dispose (1m high only to lounge and hall walls)8m2£0.00£0.00
#DescriptionQtyUnitUnit PriceTotal
71Protection to Floor - Corrugated Plastic Protection28.2m2£0.00£0.00
72Protection - Standard room protection1EA£0.00£0.00
73Parquet Flooring - Supply Only (Canadian Maple Prime Hardwood Blocks)28.2m2£0.00£0.00
74Parquet Flooring - Fit Only28.2m2£0.00£0.00
75NSI - PC Sum allowance for supply and install of parquet flooring - additional to rate, to be evidenced prior to instruction (provisional)28.2sum£0.00£0.00
76Parquet Flooring - Sand, prepare and apply 2 sealer coats28.2m2£0.00£0.00
77Parquet Flooring - Apply varnish 2 coats28.2m2£0.00£0.00
78Screed to floor - Supply & Lay Screed up to 75mm28.2m2£0.00£0.00
79Liquid DPM - Suitable for specialist flooring28.2m2£0.00£0.00
80Latex screed - Prepare concrete screed & lay levelling latex screed28.2m2£0.00£0.00
81Skirting Board - Hardwood - Remove & Dispose, Supply & Fit (Wrought Oak Ogee Skirting 20x150mm)21.6m£0.00£0.00
82Plaster or render Internal - Hack off back to brickwork, dispose, apply plaster or render and top coat as required (1m high only)21.6m2£0.00£0.00
83PVA sealer - Apply to previously plastered or painted plaster surfaces prior to skimming28.2m2£0.00£0.00
84Skim over existing textured surface coating in order to receive new28.2m2£0.00£0.00
85NSI - PC Sum Allowance to protect specialist plaster finish to the walls backing on to the kitchen (provisional)1sum£0.00£0.00
86Decorator — Emulsion to ceilings - Premium Emulsion - Apply 2 Coats28.2m2£0.00£0.00
87Decorator — Emulsion to walls - Standard Emulsion - Apply mist coat to new plaster or textured surface coating45.7m2£0.00£0.00
88Decorator — Emulsion to walls - Premium Emulsion - Apply 2 Coats45.7m2£0.00£0.00
89Decorator — Emulsion to walls - Extra for cutting in (less than 300mm girth)21.6m£0.00£0.00
90Decorator — Interior woodwork surfaces - Architrave decoration5m£0.00£0.00
91Decorator — Interior woodwork surfaces - Narrow woodwork surfaces up to 150mm girth5m£0.00£0.00
92Decorator — Interior woodwork surfaces - Sand and prepare woodwork surfaces31.6m£0.00£0.00
93Decorator — Interior woodwork surfaces - Skirting board decoration21.6m£0.00£0.00
94Decorator — Interior wooden doors - Sand and prepare, apply gloss/varnish - one side only2m2£0.00£0.00
95Decorator — Interior wooden doors - Apply gloss/varnish - one side only2m2£0.00£0.00
96Decorator — Decorator labour hours - Provisional Allowance to paint all timber unitary etc (provisional)32HR£0.00£0.00
97Radiators - Remove, Set Aside & Refit (Single Convector up to 600mmx1000mm) - 2 allowed for as heavy column type radiator4EA£55.00£220.00
98NSI - Allowance to protect fireplace (provisional)1sum£0.00£0.00
99Screed to floor - Break up Screed Up to 100mm28.2m2£0.00£0.00
100Parquet Flooring - Take up & Dispose2m2£0.00£0.00
#DescriptionQtyUnitUnit PriceTotal
101Protection to Floor - Corrugated Plastic Protection4.4m2£0.00£0.00
102Protection - Standard room protection1EA£0.00£0.00
103Floor Tiles - Porcelain - Supply & Fit (Tile allowance of £40/sq metre ex. VAT) (provisional)4.4m2£35.00£153.30
104Screed to floor - Supply & Lay Screed up to 75mm4.4m2£0.00£0.00
105Liquid DPM - Suitable for specialist flooring4.4m2£0.00£0.00
106Latex screed - Prepare concrete screed & lay levelling latex screed4.4m2£0.00£0.00
107Underfloor Heating Mats - Supply & Fit (ThermRite Mat Premium Quality, Self Adhesive electric underfloor heating mats, 150watts/m2) (provisional)4.4m2£12.00£52.56
108Skirting Board - Hardwood - Remove & Dispose, Supply & Fit (Wrought Oak Ogee Skirting 20x150mm) (provisional)7.4m£0.00£0.00
109Plaster or render Internal - Hack off back to brickwork, dispose, apply plaster or render and top coat as required (1m high only)7.4m2£0.00£0.00
110PVA sealer - Apply to previously plastered or painted plaster surfaces prior to skimming4.4m2£0.00£0.00
111Skim over existing textured surface coating in order to receive new4.4m2£0.00£0.00
112Carpenter — Carpenter labour hours - Allowance to reinstate bead to form panelling to the walls, as existing16HR£0.00£0.00
113NSI - PC Sum - Materials for panelling (provisional)1sum£0.00£0.00
114Plaster or render Internal - Apply plaster or render and top coat as required18.6m2£0.00£0.00
115Decorator — Emulsion to ceilings - Premium Emulsion - Apply 2 Coats4.4m2£0.00£0.00
116Decorator — Emulsion to walls - Standard Emulsion - Apply mist coat to new plaster or textured surface coating17.7m2£0.00£0.00
117Decorator — Emulsion to walls - Premium Emulsion - Apply 2 Coats17.7m2£0.00£0.00
118Decorator — Emulsion to walls - Extra for cutting in (less than 300mm girth)7.4m£0.00£0.00
119Decorator — Interior woodwork surfaces - Architrave decoration20m£0.00£0.00
120Decorator — Interior woodwork surfaces - Narrow woodwork surfaces up to 150mm girth20m£0.00£0.00
121Decorator — Interior woodwork surfaces - Sand and prepare woodwork surfaces47.4m£0.00£0.00
122Decorator — Interior woodwork surfaces - Skirting board decoration7.4m£0.00£0.00
123Decorator — Interior wooden doors - Sand and prepare, apply gloss/varnish - one side only8m2£0.00£0.00
124Decorator — Interior wooden doors - Apply gloss/varnish - one side only8m2£0.00£0.00
125Radiators - Remove, Set Aside & Refit (Single Convector up to 600mmx1000mm) - 2 allowed for as heavy column type radiator2EA£55.00£110.00
126Screed to floor - Break up Screed Up to 100mm4.4m2£0.00£0.00
127Decoupling Matting/Membrane - Remove4.4m2£0.00£0.00
128Underfloor Heating Mats - Remove4.4m2£0.00£0.00
129Labourer — Labourer labour hours - Removal of panelling16HR£150.00£2,400.00
130Radiators - Remove - 2 allowed for as heavy column type radiator2EA£0.00£0.00
131Plaster or render Internal - Hack off back to brickwork & dispose (1m high only)7m2£0.00£0.00
#DescriptionQtyUnitUnit PriceTotal
132Close Coupled Toilet (Premium)1each£320.00£320.00
133Standard Toilet Seat1each£15.00£15.00
134Concealed Cistern Frame1each£120.00£0.00
135Concealed Cistern Flush Plate1each£35.00£0.00
136Pedestal Basin (Premium)1each£250.00£250.00
137Basin Mixer Tap1each£45.00£45.00
138Freestanding Bath (1700mm)1each£450.00£0.00
139Bath/Shower Mixer Tap1each£65.00£0.00
140Bath Panel (Front)1each£30.00£0.00
141Bath Panel (End)1each£20.00£0.00
142Bath Screen (Over-Bath Shower)1each£85.00£0.00
143Thermostatic Shower Valve1each£95.00£0.00
144Shower Tray Quad 900x9001each£75.00£0.00
145Shower Hinged Door1each£140.00£0.00
146Shower Riser Rail Kit1each£45.00£0.00
147Towel Radiator 1200x5001each£55.00£0.00
14832mm Waste Pipe (per m)1.5m£2.20£3.30
14932mm Waste Elbow1each£0.90£0.90
15032mm Bottle Trap1each£6.50£6.50
151Waste Pipe Clips (Pack of 10)1pack£2.80£2.80
15215mm Copper Pipe6m£3.50£21.00
15315mm Copper Elbow3each£0.85£2.55
154Pipe Clips (Pack of 10)2pack£3.50£7.00
155PTFE Tape (Roll)2each£0.80£1.60
156Silicone Sealant (Clear)1each£4.50£4.50
157Plumber (per day)1.5day£320.00£480.00
158Tiler (per m2)1.6m2£35.00£56.35
159Protection to Floor - Corrugated Plastic Protection1.6m2£0.00£0.00
160Protection - Standard room protection1EA£0.00£0.00
161Floor Tiles - Porcelain - Supply & Fit (Tile allowance of £40/sq metre ex. VAT) (provisional)1.6m2£35.00£54.95
162Screed to floor - Supply & Lay Screed up to 75mm1.6m2£0.00£0.00
163Liquid DPM - Suitable for specialist flooring1.6m2£0.00£0.00
164Latex screed - Prepare concrete screed & lay levelling latex screed1.6m2£0.00£0.00
165Decoupling Matting/Membrane - Remove1.6m2£0.00£0.00
166Skirting Board - Hardwood - Remove & Dispose, Supply & Fit (Wrought Oak Ogee Skirting 20x150mm) (provisional)4.6m£0.00£0.00
167Plaster or render Internal - Hack off back to brickwork, dispose, apply plaster or render and top coat as required (1m high only)4.6m2£0.00£0.00
168PVA sealer - Apply to previously plastered or painted plaster surfaces prior to skimming1.6m2£0.00£0.00
169Skim over existing textured surface coating in order to receive new1.6m2£0.00£0.00
170Decorator — Emulsion to ceilings - Premium Emulsion - Apply 2 Coats1.6m2£0.00£0.00
171Decorator — Emulsion to walls - Standard Emulsion - Apply mist coat to new plaster or textured surface coating10.2m2£0.00£0.00
172Decorator — Emulsion to walls - Premium Emulsion - Apply 2 Coats10.2m2£0.00£0.00
173Decorator — Emulsion to walls - Extra for cutting in (less than 300mm girth)4.6m£0.00£0.00
174Decorator — Interior woodwork surfaces - Architrave decoration5m£0.00£0.00
175Decorator — Interior woodwork surfaces - Narrow woodwork surfaces up to 150mm girth5m£0.00£0.00
176Decorator — Interior woodwork surfaces - Sand and prepare woodwork surfaces14.6m£0.00£0.00
177Decorator — Interior woodwork surfaces - Skirting board decoration4.6m£0.00£0.00
178Decorator — Interior wooden doors - Sand and prepare, apply gloss/varnish - one side only2m2£0.00£0.00
179Decorator — Interior wooden doors - Apply gloss/varnish - one side only2m2£0.00£0.00
180Wall Tiling - Porcelain - Supply & Fit (Tile allowance of £30/sq metre ex. VAT) (provisional)6m2£35.00£210.00
181Toilet - Closed Coupled - Remove, Set Aside & Refit Cistern1EA£165.00£165.00
182Toilet - Closed Coupled - Remove, Set Aside & Refit Pan1EA£165.00£165.00
183Wash hand basin / bathroom sink - Remove, Set Aside & Refit1nr£0.00£0.00
184Sink/Vanity unit - Remove, Set Aside & Refit1EA£0.00£0.00
185Towel Heater (Electric) - Remove, Set Aside & Refit1EA£0.00£0.00
186Screed to floor - Break up Screed Up to 100mm1.6m2£0.00£0.00
187Floor Tiles - Porcelain - Take up1.6m2£0.00£0.00
188Wall Tiling - Porcelain - Remove6m2£0.00£0.00
#DescriptionQtyUnitUnit PriceTotal
189Protection to Floor - Corrugated Plastic Protection0.8m2£0.00£0.00
190Protection - Standard room protection1EA£0.00£0.00
#DescriptionQtyUnitUnit PriceTotal
191Protection to Floor - Corrugated Plastic Protection3.5m2£0.00£0.00
192Protection - Standard room protection1EA£0.00£0.00
193Decorator — Emulsion to ceilings - Premium Emulsion - Apply 2 Coats1.2m2£0.00£0.00
194Decorator — Emulsion to walls - Standard Emulsion - Apply mist coat to new plaster or textured surface coating13.1m2£0.00£0.00
195Decorator — Emulsion to walls - Premium Emulsion - Apply 2 Coats13.1m2£0.00£0.00
196Decorator — Emulsion to walls - Extra for cutting in (less than 300mm girth)9.2m£0.00£0.00
197Decorator — Interior woodwork surfaces - Narrow woodwork surfaces up to 150mm girth50m£0.00£0.00
198Decorator — Interior woodwork surfaces - Sand and prepare woodwork surfaces60.0m£0.00£0.00
199Decorator — Interior woodwork surfaces - Skirting board decoration9.9m£0.00£0.00
Total (ex VAT)£113,314.90
Benchmark — Insurer Estimate
Indicative range (inc VAT): £80,000.00£130,000.00
Our priced total: £135,977.88 above the benchmark range (+30% vs midpoint)
Materials Subtotal£3,013.05
Labour Subtotal£4,160.00
Subtotal (Ex VAT)£7,173.05
VAT (20%)£1,434.61
TOTAL (Inc VAT)£8,607.66
Programme Board
Drag each room into its on-site phase. Subtotals are ex VAT.
Pre-construction0

Drop rooms here

Structural shell0

Drop rooms here

First fix0

Drop rooms here

Plaster & floor prep0

Drop rooms here

Finishes0

Drop rooms here

Second fix & decoration0

Drop rooms here

Sign-off0

Drop rooms here

Unscheduled£113,314.90 · 7
General Items£100,008.00
Kitchen£8,559.59
Lounge£220.00
Hallway£2,715.86
WC£1,811.45
Porch£0.00
Stairway£0.00
Job P&L

Quoted income vs materials & expenses from linked receipts (inc-VAT).

Quoted income£8,607.66
Expenses (receipts)£0.00
Profit£8,607.66 · 100%
Receipts
0
Total spend£0.00

Loading receipts…

Quote photos

These appear on the customer's quote — the PDF and the online quote page. Pick up to 12; they show in the order you select.

JPEG/PNG embed in the attached PDF; WebP photos show on the online quote only. Up to 15 MB of photos go in the PDF — beyond that the email links to them instead.
Job Photos
0

No photos yet

Time Tracking

Assign a staff member to enable time tracking