Leased Land 1/4 acres next to tarmac investment.

Cost Item Kshs %
Land per year 240,000.00 6.097560976
Preliminary 140,000.00 3.556910569
Construction . 14 rooms 2,800,000.00 71.13821138
External Works 84,000.00 2.134146341
Contingency 56,000.00 1.422764228
Professional fees 56,000.00 1.422764228
Project Management fees 28,000.00 0.711382114
Marketing 28,000.00 0.711382114
Financial Charges 504,000.00 12.80487805
Total 3,936,000.00 100
Financing Plan Kshs %
Developer 1,136,000.00 28.86178862
Debt Finance 2,800,000.00 71.13821138
Presales 120,960.00 3.073170732
Total 3,936,000.00 103.0731707
PROFIT
TOTAL RENT FOR 14 UNITS 1,209,600.00
Total rent for 6 front shops 360,000.00
Total rental income 1,569,600.00
TOTAL EXPENDITURE 3,936,000.00
Repayment period. Years. 2.51
Phase 1
Cost Item Kshs %
Land per year 240,000.00 11.49425287
Preliminary 70,000.00 3.352490421
Construction . 7 rooms 1,400,000.00 67.04980843
External Works 42,000.00 2.011494253
Contingency 28,000.00 1.340996169
Professional fees 28,000.00 1.340996169
Project Management fees 14,000.00 0.670498084
Marketing 14,000.00 0.670498084
Financial Charges 252,000.00 12.06896552
Total 2,088,000.00 100
Financing Plan Kshs %
Developer 688,000.00 32.95019157
Debt Finance 1,400,000.00 67.04980843
Presales 60,480.00 2.896551724
Total 2,088,000.00 102.8965517
PROFIT
TOTAL RENT FOR 7 UNITS 604,800.00
Total rent for 6 front shops 360,000.00
Total rental income 964,800.00
TOTAL EXPENDITURE 2,088,000.00
Repayment period. Years. 2.16

wachira proposal

Arch. Francis Gichuhi Kamau. (326 Posts)

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


  2 comments for “Leased Land 1/4 acres next to tarmac investment.

  1. africana
    October 28, 2014 at 8:26 am

    this is a good idea. I guess the debt finance would are the financial resources interested share holders contribute. What about pre-sales?

  2. Simon Karanja
    November 5, 2014 at 12:32 pm

    Good idea, very much interested

Leave a Reply

Your email address will not be published.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