A4architect

Upper Hill 0.5 Acre Joint Venture

Cost ItemKshs%
Land300,000,000.0021.9170076
Preliminary14,080,000.001.028638223
Construction704,000,000.0051.43191116
External Works105,600,000.007.714786674
Contingency70,400,000.005.143191116
Marketing48,000,000.003.506721216
Financial Charges126,720,000.009.257744009
Total1,368,800,000.00100
Financing PlanKshs%
Developer384,480,000.0028.08883694
Debt Finance704,000,000.0051.43191116
Presales192,000,000.0014.02688486
Total1,368,800,000.0093.54763296
PROFIT
TOTAL SALES FOR 15 floors1,920,000,000.00
TOTAL EXPENDITURE1,368,800,000.00
NET PROFIT551,200,000.00
% Profit Margin40.26884863
Take home ammount.851,200,000.00
                      275,600,000.00
575,600,000.00
Sale:
2 Bedroomed                        17,000,000.00
CAR PARKING190 PARKING SPACES
Share

Leave a Reply

Your email address will not be published.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