COSTING FIGURES 1ST PHASE 2018-06-17T14:31:14+00:00

Project Description

Sumedhārāma 1st Phase – Construction Costing

RECEPTION COSTS
1 – Structure/foundations 209 268,29 €
2 – Main building 460 272,80 €
3 – Water Network 29 535,84 €
4 – Sewage Network 10 457,04 €
5 – Telecommunication Network 4 768,11 €
6 – Electricity & Lighting Network 60 510,66 €
7 – Health & Safety against fire 3 879,06 €
8 – Heating system 6 994,16 €
9 – kitchen 20 000,00 €
 

805 685,97 €

EXTERNAL INFRASTRUCTURE  
10 – Water mains and hydrant Networks 103 178,85 €
11 – External sewage Network 59 332,76 €
12 – External telecommunications Network 4 810,63 €
13 – External electricity Network 62 444,22 €
14 – Pavements 31 878,27 €
15 – BeWater mains extention works contract – paid 28 712,39 €
 

290 357,17 €

Total for RECEPTION

without windows & glazing


1 096 043,08 €

KUTIS  COSTS
1 – Structure/foundations 1 Kuti 8347,08 €
2 – Building 1 Kuti 15 809,51 €
(Foundation+ building) 1 Kuti

24 156,59 €

   
 3 – Electricity & Lighting – 1 Kuti 3 661,02 €
   
 (Foundation + building) x 4 Kutis 96 626,36 €
(Electricity & Lighting) x 3 Kutis 10 983,06 €
 
 Total of the 4 KUTIS

107 609,42 €

 Windows and glazing

(Reception+Kutis) – 80% paid


69 188,47 €

 ARCHITECT fees

16 585,19 €

 ENGINEER fees

15 547,90 €

 PROJECT LEADER fees

18 204,00 €

 PARKING & Half-moon (extra) stone wall

28 628,25 €

 RECICLING & GARBAGE CONTAINERS (4)

13 250,60 €


TOTAL


1 362 056,83 €

ITEMS PAID PAYMENT
05 Sep. 2017 – Reception item 15 28 712,39 €
01 Sep. 2017 – Windows & Glazing 40% 27 675,39 €
16 Oct. 2017 – FCM 1st payment 6 702,66 €
17 Oct. 2017 – Construction fiscal 1st pay. 2 091,00 €
10 Nov. 2017 – FCM 2nd payment 37 859,29 €
 06 Dec. 2017 – Construction fiscal 2nd & 3rd pay. 4 182,00 €
15 Dec. 2017 – FCM 3rd payment  133 766,02 €
18 Dec. 2017 – EDP connection service 1 967,47 €
16 Jan. 2018 – Construction fiscal 4th pay. 2 091,00 €
23 Jan. 2018 – FCM 4th payment 99 151,06 € 
02 Fev. 2018 – Construction fiscal 5th pay. 2 091,00 €
05 Fev. 2018 – FCM 5th payment 110 172,17 €
03 Mar. 2018 –  Construction fiscal 6th pay. 2 091,00 €
07 March 2018 – Kitchen 50% paid  10 000€
13 Mar. 2018 – FCM 6th payment 75 529,56 €
31 March 2018 – Construction fiscal 7th pay. 2 091,00 €
04 April 2018 – FCM 6th payment 137 599,97 €
05 April 2018 – PARKING & Half-moon (extra) stone wall 28 628,25 €
 12 April 2018 – RECICLING & GARBAGE CONTAINERS 13 250,60 €
26 April 2018 – Windows & Glazing 40% 27 675,39 €
8 May 2018 –  FCM 7th payment 124 497,48 €
5 June 2018 – FCM 8th payment 209 869,69€
5 June 2018 – Construction fiscal 8th & 9th pay. 4 182,00€
TOTAL remaining

270 180,44 €

Updated the 16th of June 2018

Construction started – 12th September 2017

END ESTIMATE
End of June/Beggining of July 2018
0
0
0
0
Days
0
0
Hrs
0
0
Min
0
0
Sec