Kitchen Replacements

Drumarg, Kitchens

Project no. 15.70.0196

Materials Extras Subcontractor:

Dwelling Variation
No. Address Dwelling town START DATE EXORNA such as; wall and such as; MF Contracts Cost per dwelling
Type Dwelling Cost total cost NIHE approved Murray & McEvoy P & P Mechanical JT Tiling
floor tiles doors/windows
Base Extras
1 Drumarg Park Armagh H4 21/01/19 £ 4,098.89 £ 4,247.36 £ 767.47 £ 750.00 £ 27.50 £ 1,107.12 £ 330.00 £ 135.00 £ 3,117.09 -£ 3,117.09
5 Drumarg Park Armagh H4 £ 4,178.54 £ 4,258.55 £ 729.54 £ 750.00 £ 47.00 £ 1,147.32 £ 330.00 £ 55.00 £ 3,058.86 -£ 3,058.86
8 Drumarg Park Armagh H4 £ 4,234.29 £ 4,270.19 £ 661.92 £ 750.00 £ 27.50 £ 1,107.12 £ 330.00 £ 135.00 £ 3,011.54 -£ 3,011.54
9 Drumarg Park Armagh H4 £ 4,098.89 £ 4,217.98 £ 765.16 £ 750.00 £ 27.50 £ 1,164.97 £ 290.00 £ 80.00 £ 3,077.63 -£ 3,077.63
10 Drumarg Park Armagh H4 £ 4,505.34 £ 4,489.18 £ 878.73 £ 750.00 £ 27.50 £ 1,162.24 £ 320.00 £ 135.00 £ 3,273.47 -£ 3,273.47
12 Drumarg Park Armagh H4 £ 4,098.89 £ 4,162.39 £ 725.50 £ 750.00 £ 27.50 £ 1,157.12 £ 290.00 £ 80.00 £ 3,030.12 -£ 3,030.12
13 Drumarg Park Armagh H4 28/01/19 £ 4,216.12 £ 4,265.24 £ 779.02 £ 750.00 £ 52.50 £ 1,129.97 £ 290.00 £ 135.00 £ 3,136.49 -£ 3,136.49
19 Drumarg Park Armagh H4 £ 4,128.29 £ 4,192.14 £ 730.14 £ 750.00 £ 152.50 £ 1,144.32 £ 330.00 £ - £ 3,106.96 -£ 3,106.96
34 Drumarg Park Armagh H6 £ 4,764.55 £ 5,039.32 £ 1,145.67 £ 750.00 £ 27.50 £ 1,173.30 £ 490.00 £ 135.00 £ 3,721.47 -£ 3,721.47
37 Drumarg Park Armagh H2 £ 4,797.61 £ 5,001.22 £ 756.96 £ 750.00 £ 92.50 £ 1,172.95 £ 330.00 £ 135.00 £ 3,237.41 -£ 3,237.41
42 Drumarg Park Armagh H2 £ 4,935.11 £ 5,009.31 £ 736.97 £ 750.00 £ 62.50 £ 1,213.36 £ 330.00 £ 135.00 £ 3,227.83 -£ 3,227.83
43 Drumarg Park Armagh H3 04/02/19 £ 5,462.62 £ 5,310.00 £ 976.76 £ 750.00 £ 27.50 £ 1,103.00 £ 378.00 £ 80.00 £ 3,315.26 -£ 3,315.26
36 Drumarg Park Armagh H6 £ 4,793.55 £ 4,981.65 £ 993.08 £ 750.00 £ 27.50 £ 1,137.20 £ 338.00 £ 135.00 £ 3,380.78 -£ 3,380.78
44 Drumarg Park Armagh H3 £ 5,515.99 £ 5,399.54 £ 1,013.85 £ 750.00 £ 50.00 £ 1,210.80 £ 480.00 £ 135.00 £ 3,639.65 -£ 3,639.65
46 Drumarg Park Armagh H3C £ 5,415.28 £ 5,330.22 £ 841.44 £ 750.00 £ 77.50 £ 1,142.95 £ 320.00 £ 135.00 £ 3,266.89 -£ 3,266.89
48 Drumarg Park Armagh H3 £ 5,265.72 £ 5,370.60 £ 1,048.26 £ 750.00 £ 57.50 £ 1,171.00 £ 480.00 £ 135.00 £ 3,641.76 -£ 3,641.76
47 Drumarg Park Armagh 11/02/19 £ 4,822.46 £ 4,970.35 £ 761.09 £ 750.00 £ 102.50 £ 1,213.36 £ 290.00 £ 55.00 £ 3,171.95 -£ 3,171.95
50 Drumarg Park Armagh H3 £ 5,416.78 £ 5,528.79 £ 989.93 £ 750.00 £ 42.50 £ 1,188.65 £ 290.00 £ 135.00 £ 3,396.08 -£ 3,396.08
51 Drumarg Park Armagh H5 £ 5,270.49 £ 5,451.29 £ 954.04 £ 750.00 £ 52.50 £ 1,278.14 £ 330.00 £ 135.00 £ 3,499.68 -£ 3,499.68
52 Drumarg Park Armagh H2 £ 4,794.86 £ 5,003.52 £ 888.74 £ 750.00 £ 50.00 £ 1,157.95 £ 490.00 £ 135.00 £ 3,471.69 -£ 3,471.69
53 Drumarg Park Armagh H2 18/02/19 £ 4,874.95 £ 4,911.26 £ 787.35 £ 750.00 £ 27.50 £ 1,100.35 £ 330.00 £ 135.00 £ 3,130.20 -£ 3,130.20
55 Drumarg Park Armagh H3 £ 5,288.07 £ 5,334.37 £ 1,002.70 £ 750.00 £ 42.50 £ 1,183.35 £ 290.00 £ 80.00 £ 3,348.55 -£ 3,348.55
72 Drumarg Park Armagh H2 £ 4,788.33 £ 4,820.95 £ 744.65 £ 750.00 £ 77.50 £ 1,138.55 £ 290.00 £ 135.00 £ 3,135.70 -£ 3,135.70
56 Drumarg Park Armagh H3 £ 5,395.22 £ 5,400.63 £ 993.48 £ 750.00 £ 77.50 £ 1,153.70 £ 490.00 £ 55.00 £ 3,519.68 -£ 3,519.68
58 Drumarg Park Armagh H3 £ 5,277.72 £ 5,433.19 £ 1,009.84 £ 750.00 £ 42.50 £ 1,131.40 £ 490.00 £ 80.00 £ 3,503.74 -£ 3,503.74
60 Drumarg Park Armagh H3 £ 5,288.07 £ 5,351.34 £ 1,046.33 £ 750.00 £ 42.50 £ 1,153.35 £ 290.00 £ 135.00 £ 3,417.18 -£ 3,417.18
64 Drumarg Park Armagh H2 25/02/19 £ 4,858.76 £ 4,904.71 £ 830.23 £ 750.00 £ 42.50 £ 1,183.00 £ 330.00 £ 135.00 £ 3,270.73 -£ 3,270.73
66 Drumarg Park Armagh H2 £ 4,863.71 £ 5,224.90 £ 934.20 £ 750.00 £ 42.50 £ 1,118.35 £ 330.00 £ 135.00 £ 3,310.05 -£ 3,310.05
68 Drumarg Park Armagh H3 £ 5,335.57 £ 5,383.12 £ 1,027.71 £ 750.00 £ 42.50 £ 1,103.35 £ 378.00 £ 80.00 £ 3,381.56 -£ 3,381.56
75 Drumarg Park Armagh H4 £ 4,857.26 £ 4,969.47 £ 784.29 £ 750.00 £ 42.50 £ 1,118.35 £ 330.00 £ 135.00 £ 3,160.14 -£ 3,160.14
45 Drumarg Park Armagh H3 £ 5,288.07 £ 5,269.07 £ 728.34 £ 750.00 £ 42.50 £ 1,168.35 £ 330.00 £ 80.00 £ 3,099.19 -£ 3,099.19
74 Drumarg Park Armagh H2 04/03/19 £ 4,345.97 £ 4,358.25 £ 751.98 £ 750.00 £ 42.50 £ 1,217.46 £ 290.00 £ 135.00 £ 3,186.94 -£ 3,186.94
79 Drumarg Park Armagh H3 £ 5,264.72 £ 5,371.24 £ 1,004.59 £ 750.00 £ 27.50 £ 1,157.52 £ 330.00 £ - £ 3,269.61 -£ 3,269.61
84 Drumarg Park Armagh H4 £ 4,365.40 £ 4,370.01 £ 727.63 £ 750.00 £ 27.50 £ 1,200.66 £ 320.00 £ - £ 3,025.79 -£ 3,025.79
90 Drumarg Park Armagh H3 £ 5,286.28 £ 5,308.65 £ 957.44 £ 750.00 £ 62.50 £ 1,173.55 £ 330.00 £ 55.00 £ 3,328.49 -£ 3,328.49
93 Drumarg Park Armagh B1 11/03/19 £ 4,628.03 £ 4,615.78 £ 938.22 £ 750.00 £ 57.50 £ 1,118.00 £ 290.00 £ 135.00 £ 3,288.72 -£ 3,288.72
95 Drumarg Park Armagh B1 £ 4,552.17 £ 4,572.56 £ 842.96 £ 750.00 £ 57.50 £ 1,047.40 £ 290.00 £ 135.00 £ 3,122.86 -£ 3,122.86
96 Drumarg Park Armagh H3 £ 5,334.57 £ 5,350.82 £ 944.78 £ 750.00 £ 27.50 £ 1,166.40 £ 330.00 £ 135.00 £ 3,353.68 -£ 3,353.68
97 Drumarg Park Armagh B1 £ 4,584.00 £ 4,687.55 £ 939.28 £ 750.00 £ 57.50 £ 1,108.01 £ 320.00 £ 135.00 £ 3,309.79 -£ 3,309.79
98 Drumarg Park Armagh H3 18/03/19 £ 5,383.28 £ 5,705.03 £ 1,008.69 £ 750.00 £ 192.50 £ 1,168.70 £ 330.00 £ 135.00 £ 3,584.89 -£ 3,584.89
99 Drumarg Park Armagh B1 £ 4,567.18 £ 4,644.19 £ 881.37 £ 750.00 £ 57.50 £ 1,118.00 £ 290.00 £ 135.00 £ 3,231.87 -£ 3,231.87
100 Drumarg Park Armagh H3 £ 5,363.18 £ 5,526.15 £ 996.32 £ 750.00 £ 42.50 £ 1,143.20 £ 490.00 £ - £ 3,422.02 -£ 3,422.02
101 Drumarg Park Armagh B1A £ 4,706.56 £ 4,535.19 £ 835.70 £ 750.00 £ 57.50 £ 1,062.40 £ 290.00 £ 80.00 £ 3,075.60 -£ 3,075.60
102 Drumarg Park Armagh H3 25/03/19 £ 5,288.07 £ 5,882.63 £ 1,034.25 £ 750.00 £ 42.50 £ 1,236.01 £ 330.00 £ - £ 3,392.76 -£ 3,392.76
105 Drumarg Park Armagh B1A £ 4,593.38 £ 4,558.78 £ 867.32 £ 750.00 £ 57.50 £ 1,067.60 £ 290.00 £ 135.00 £ 3,167.42 -£ 3,167.42
107 Drumarg Park Armagh B1 £ 4,488.02 £ 4,551.60 £ 868.05 £ 750.00 £ 57.50 £ 1,047.40 £ 320.00 £ 135.00 £ 3,177.95 -£ 3,177.95
112 Drumarg Park Armagh H4 £ 4,137.09 £ 4,635.15 £ 1,114.38 £ 750.00 £ 52.50 £ 1,173.55 £ 490.00 £ 80.00 £ 3,660.43 -£ 3,660.43
116 Drumarg Park Armagh H3B 01/04/19 £ 5,622.05 £ 5,801.80 £ 1,052.97 £ 750.00 £ 53.50 £ 1,142.76 £ 498.00 £ 135.00 £ 3,632.23 -£ 3,632.23
120 Drumarg Park Armagh H3A £ 5,609.14 £ 5,507.59 £ 1,057.38 £ 750.00 £ 53.50 £ 1,246.61 £ 565.00 £ 135.00 £ 3,807.49 -£ 3,807.49
3 Artasooly Place Dungannon H1 £ 5,116.98 £ 5,111.88 £ 790.35 £ 750.00 £ 27.50 £ 1,100.85 £ 338.00 £ 135.00 £ 3,141.70 -£ 3,141.70
£ - £ -
Overall Total £ 244,166.08 £ 248,596.70 £ 44,647.05 £ - £ - £ 40,136.50 £ 57,531.02 £ 17,665.00 £ 5,260.00 £ 165,239.57
-£ 165,239.57
£ -
value of works £ 248,596.70 £ -
£ -
CE £ 5,375.30 Drumarg Kitchens £ -
£ -
EXORNA
total £ 253,972.00 Mate rials s uch a s ; wal l and floor tiles £ -
10.69
Extra s s uch as ; doors /windows £ -
3.18%
27.02
% % Subcontractor: MF Contracts £ -
34.82 Subcontractor: £ -
% 24.29
% Subcontractor: Murray & McEvoy £ -
Subcontractor: P & P Mechanica l £ -
Subcontractor: JT Tiling
£ -
£ -
£ -
£ -
£ -
£ -
£ -
£ -

-£ 330,479.14