Joint Venture Proposal. Parklands.Nairobi City, Kenya.

PRISM DESIGNS AFRICA
www.a4architect.com

Phone: +254 721 410684

Karen road,

Nairobi.

info@a4architect.com

kes 21.5m per unit 200m2 per unit. 42 UNITS 6 units per floor
Cost Item

Kshs

%

Land

120,000,000.00

16.93659363

Preliminary

1,260,000.00

0.177834233

Construction

378,000,000.00

53.35026993

External Works

18,900,000.00

2.667513496

Contingency

7,560,000.00

1.067005399

Architectural fees

13,230,000.00

1.867259447

Quantity Surveying

3,780,000.00

0.533502699

Structural Engineering

7,560,000.00

1.067005399

Elec/Mech Engineering

3,780,000.00

0.533502699

Interior Design/Landscaping

1,890,000.00

0.26675135

Legal fees

3,780,000.00

0.533502699

Project Management fees

3,780,000.00

0.533502699

Marketing

8,925,000.00

1.259659151

Financial Charges

136,080,000.00

19.20609717

Total

708,525,000.00

100

Financing Plan

Kshs

%

Developer

309,735,000.00

43.71546523

Debt Finance

378,000,000.00

53.35026993

Presales

90,300,000.00

12.7447867

Total

708,525,000.00

109.8105219

PROFIT
TOTAL SALES FOR 42 UNITS

903,000,000.00

TOTAL EXPENDITURE

708,525,000.00

NET PROFIT

194,475,000.00

% Profit Margin

27.44786705

parklands

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Your email address will not be published.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 *