Scenario:
Project
Heathrow Terminal 3 Refurbishment
Client
BAA Ltd
Ref
TC-2026-041
Due
2026-06-01
Estimator
James Whitfield
Status
Draft
Line Items
10 items · Click any cell to edit inline
| # | Description | Qty | Unit | Unit Rate (£) | Material (£) | Labour (£) | Direct Cost (£) | OH % | Margin % | Sell Price (£) | Del | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 12,825.00 | 17,517.07 | ||||||||||
| 2 | 17,460.00 | 23,847.80 | ||||||||||
| 3 | 34,225.00 | 47,059.38 | ||||||||||
| 4 | 34,960.00 | 47,750.24 | ||||||||||
| 5 | 14,280.00 | 18,480.00 | ||||||||||
| 6 | 48,000.00 | 67,692.31 | ||||||||||
| 7 | 36,500.00 | 50,187.50 | ||||||||||
| 8 | 21,080.00 | 28,106.67 | ||||||||||
| 9 | 22,230.00 | 30,362.93 | ||||||||||
| 10 | 11,875.00 | 15,737.95 | ||||||||||
| Totals | 146,155.00 | 107,280.00 | 253,435.00 | 346,741.85 | ||||||||
Summary
TC-2026-041 · Heathrow Terminal 3 Refurbishment
Total Tender Value
£346,741.85
Gross margin19.0%
Cost Breakdown
Material costs£146,155.00
Labour costs£107,280.00
Direct cost£253,435.00
Overhead applied£27,514.60
Total cost£280,949.60
Profitability
Tender sell price£346,741.85
Profit before tax£65,792.25
Gross margin19.0%
Line items10