Quote · Kitchen · homeowner
Q-1165
WonPatrick Ingram, kitchen-diner fit-out in Clifton: 15 cabinets. £22,800 ex VAT at 24.7% margin. Won Mon 5 Oct and booked as Job 4035.
- DraftedMon 14 SepBy Neil Barton, hours from the rule of thumb
- SentWed 16 SepTo Patrick Ingram, by email and in the portal
- Followed up21 Sep1 reminder, by email
- WonMon 5 OctBooked as Job 4035
How the price is built
The estimate the job was booked on, line by line
£22,800
ex VAT
Labour £4,872Materials £9,300Subcontract £3,000Margin £5,628
Labour£4,872
| Steve Rowe Lead fitter, crew A | 60.5 h | £34.00/h | £2,057 |
| Liam Doyle Joiner, crew A | 60.5 h | £30.00/h | £1,815 |
| Josh Penrose Apprentice joiner, crew A (college on Wednesdays) | 38 h | £16.00/h | £608 |
| Rob Finch Decorator | 14 h | £28.00/h | £392 |
Materials£9,300
| Kitchen units and doors Wrenfold Kitchen Supply | £5,390 |
| Worktops, templated and fitted Halbrook Worktops | £2,510 |
| Plaster, board and sundries Avonmere Builders Merchants | £370 |
| Timber, panels and fixings Kestle Timber | £280 |
| Lighting and electrical fittings Voltmere Electrical Wholesale | £370 |
| Splashback tiles and adhesive Brackwell Tiles | £380 |
Subcontract£3,000
| Electrics Gary Pullen Electrical, electrician | £1,350 |
| Plumbing Jon Haskins Plumbing and Heating, plumber | £990 |
| Plastering Mark Dent Plastering, plasterer | £660 |
Cost£17,172
Agreed price£22,800
Margin£5,628, 24.7%
VAT 20%£4,560
The client pays, inc VAT£27,360
Where the hours come from
Every kitchen job finished this year: hours from the timesheets, per cabinet
3999Lear, 16 cabinets20 Jul12 h192 h vs 184 h3994Blake, 13 cabinets8 Jul12.92 h168 h vs 150 h3989Naish, 12 cabinets25 Jun12 h144 h vs 138.5 h3984Keedwell, 11 cabinets15 Jun13.09 h144 h vs 127 h3980Bendall, 14 cabinets29 May, imported14.29 h200 h vs 161.5 h3975Merrick, 17 cabinets13 May, imported12.71 h216 h vs 195.5 h3971Penfold, 15 cabinets29 Apr, imported12.8 h192 h vs 173 h3968Davies, 15 cabinets13 Apr, imported12.8 h192 h vs 173 h3964Mallett, 14 cabinets25 Mar, imported13.71 h192 h vs 161.5 h3959Gazzard, 17 cabinets11 Mar, imported12.71 h216 h vs 195.5 h3957Gane, 9 cabinets3 Mar, imported13.33 h120 h vs 103.5 h3952Pocock, 13 cabinets18 Feb, imported12.92 h168 h vs 150 h3945Kingscott, 16 cabinets30 Jan, imported13.5 h216 h vs 184 h3944Osborne, 11 cabinets19 Jan, imported13.09 h144 h vs 127 h3942Thornton, 17 cabinets5 Jan, imported12.71 h216 h vs 195.5 h
Estimates on these jobs ran 14% over on hours before go-live (11 jobs), 8% since (4). 11 of them were imported from paper job sheets.
Became
Job 4035: Kitchen-diner fit-outBooked, starts Mon 23 Nov
Quoted margin24.7%
Margin now24.0%
Deposit£5,700 invoiced
Client
Patrick Ingram9 Victoria Walk, Clifton
ContactPatrick Ingram
Phone07700 900226
First in touch30 Sep 2026