Kitengela Housing project

MLOLONGO
I ACRE.
Cost Item

Kshs

Land

20,000,000.00

Preliminary

1,600,000.00

Construction

240,000,000.00

External Works

500,000.00

Contingency

9,600,000.00

Professional fees

24,000,000.00

Project Management fees

0.00

Transaction Advisory fees

0.00

Marketing

13,000,000.00

Financial Charges[18 % of construction cost]

0.00

Total

308,700,000.00

PROFIT
TOTAL SALES FOR 80 UNITS

520,000,000.00

TOTAL EXPENDITURE

308,700,000.00

NET PROFIT

211,300,000.00

TAKE HOME AMMOUNT

231,300,000.00

PROFIT MARGIN

68.44833171

MLOLONGO
0.5ACRE.
Cost Item

Kshs

Land

10,000,000.00

Preliminary

1,600,000.00

Construction

120,000,000.00

External Works

500,000.00

Contingency

4,800,000.00

Professional fees

12,000,000.00

Project Management fees

0.00

Transaction Advisory fees

0.00

Marketing

6,500,000.00

Financial Charges[18 % of construction cost]

0.00

Total

155,400,000.00

PROFIT
TOTAL SALES FOR 40 UNITS

260,000,000.00

TOTAL EXPENDITURE

155,400,000.00

NET PROFIT

104,600,000.00

TAKE HOME AMMOUNT

114,600,000.00

PROFIT MARGIN

67.31016731

KITENGELA
3 ACRES.
Cost Item

Kshs

Land

30,000,000.00

Preliminary

840,000.00

Construction

126,000,000.00

External Works

500,000.00

Contingency

5,040,000.00

Professional fees

12,600,000.00

Project Management fees

0.00

Transaction Advisory fees

0.00

Marketing

8,925,000.00

Financial Charges[18 % of construction cost]

0.00

Total

183,905,000.00

PROFIT
TOTAL SALES FOR 42 UNITS

260,000,000.00

TOTAL EXPENDITURE

183,905,000.00

NET PROFIT

76,095,000.00

TAKE HOME AMMOUNT

106,095,000.00

PROFIT MARGIN

41.37734156

KITENGELA
1 ACRE.
Cost Item

Kshs

Land

10,000,000.00

Preliminary

280,000.00

Construction

42,000,000.00

External Works

500,000.00

Contingency

1,680,000.00

Professional fees

4,200,000.00

Project Management fees

0.00

Transaction Advisory fees

0.00

Marketing

2,975,000.00

Financial Charges[18 % of construction cost]

0.00

Total

61,635,000.00

PROFIT
TOTAL SALES FOR 42 UNITS

91,000,000.00

TOTAL EXPENDITURE

61,635,000.00

NET PROFIT

29,365,000.00

TAKE HOME AMMOUNT

39,365,000.00

PROFIT MARGIN

47.64338444

 

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Your email address will not be published.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 *