KITENGELA-NEAR KITENGELA INTERNATIONAL SCHOOL

From DIAMOND HOUSE V 2.5
From DIAMOND HOUSE V 2.5
Cost Item

Kshs

%

Land

1,300,000.00

16.4307

Preliminary

60,000.00

0.75834

Construction

4,600,000.00

58.1395

External Works

46,000.00

0.5814

Contingency

92,000.00

1.16279

Professional fees

368,000.00

4.65116

Project Management fees

92,000.00

1.16279

Legal fees

46,000.00

0.5814

Marketing

250,000.00

3.15976

Financial Charges[19% of construction cost]

1,058,000.00

13.3721

Total

7,912,000.00

100

Financing Plan

Kshs

%

Developer+a4arcitect.com

1,770,000.00

22.3711

Equity Provider

0.00

0

Debt Finance

5,142,000.00

64.9899

Presales

1,000,000.00

12.639

Total

7,912,000.00

100

PROFIT
TOTAL SALES FOR 2 UNITS

10,000,000.00

TOTAL EXPENDITURE

7,912,000.00

NET PROFIT

2,088,000.00

NET TAKE-HOME AMMOUNT-profit +land cost

3,388,000.00

PROFIT MARGIN

26.39029323

 

PROJECT PROPOSAL

Francis Gichuhi (692 Posts)

Architect Francis Gichuhi . B.Arch. University of Nairobi. Registered Architect, Kenya. Member, Architectural Association of Kenya. Contacts. email info@a4architect.com. Telephone +254721410684


Share

Leave a Reply

Your email address will not be published. Required fields are marked *