Author: A4KENYA
-
KITENGELA-NEAR KITENGELA INTERNATIONAL SCHOOL

From DIAMOND HOUSE V 2.5 
From DIAMOND HOUSE V 2.5 Cost Item Kshs
%
Land 1,300,000.00
16.4307
Preliminary 60,000.00
0.75834
Construction 4,600,000.00
58.1395
External Works 46,000.00
0.5814
Contingency 92,000.00
1.16279
Professional fees 368,000.00
4.65116
Project Management fees 92,000.00
1.16279
Legal fees 46,000.00
0.5814
Marketing 250,000.00
3.15976
Financial Charges[19% of construction cost] 1,058,000.00
13.3721
Total 7,912,000.00
100
Financing Plan Kshs
%
Developer+a4arcitect.com 1,770,000.00
22.3711
Equity Provider 0.00
0
Debt Finance 5,142,000.00
64.9899
Presales 1,000,000.00
12.639
Total 7,912,000.00
100
PROFIT TOTAL SALES FOR 2 UNITS 10,000,000.00
TOTAL EXPENDITURE 7,912,000.00
NET PROFIT 2,088,000.00
NET TAKE-HOME AMMOUNT-profit +land cost 3,388,000.00
PROFIT MARGIN 26.39029323
PROJECT PROPOSAL
-
sdsdd
ccfff
Choose type: Building Plan, Subdivision or Change of User: building plan
-
sfsfs
asfsf
Find a new location:
or select from
[Saved Locations]
Loading Google map. Check Geo Mashup options if the map fails to load.Address Saved Name Geo Date
@:
Choose type: Building Plan, Subdivision or Change of User: survey





