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 |
|
Leave a Reply