Scribd Logo
Upload

Welcome to Scribd!

  • Final Project Cost12

    Uploaded by

    Muhammad Ammar Ghani
    10 views3 pages
    The document outlines the total projected costs for a housing project totaling 215,192,750 rupees. It details financing of 60% through debt totaling 129,115,650 rupees from various loans, and 40% through equity of 86,077,100 rupees. It also provides the projected cost per house of constructing individual units, totaling 6,100,000 rupees with an additional 30% profit margin of 1,830,000 rupees, bringing the total price per house to 7,930,000 rupees.

    Original Description:

    Copyright

    © Attribution Non-Commercial (BY-NC)

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    The document outlines the total projected costs for a housing project totaling 215,192,750 rupees. It details financing of 60% through debt totaling 129,115,650 rupees from various loans, and 40% through equity of 86,077,100 rupees. It also provides the projected cost per house of constructing individual units, totaling 6,100,000 rupees with an additional 30% profit margin of 1,830,000 rupees, bringing the total price per house to 7,930,000 rupees.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    10 views3 pages

    Final Project Cost12

    Uploaded by

    Muhammad Ammar Ghani
    The document outlines the total projected costs for a housing project totaling 215,192,750 rupees. It details financing of 60% through debt totaling 129,115,650 rupees from various loans, and 40% through equity of 86,077,100 rupees. It also provides the projected cost per house of constructing individual units, totaling 6,100,000 rupees with an additional 30% profit margin of 1,830,000 rupees, bringing the total price per house to 7,930,000 rupees.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 3

    PROJECT COST RS

    Land 90,000,000
    Buildings 70,000,000
    Foreign Machinery 1,178,000
    Local Macchinery 15,114,750 (50 ton & 25 ton)
    Freight-Machinery 500,000
    Customs Duty 400,000
    Installation Cost 1,000,000
    Initial Working Capital 22,400,000
    Interest During Constr. 600,000
    Preliminary Expenses 10,500,000
    Contingencies 3,500,000
    Total Project Cost 215,192,750
    FINANCING PLAN
    Debt (60%) 129,115,650
    Equity (40%) 86,077,100
    215,192,750 Interest
    During
    Rate Months Constr.
    PICIC (Fcy Loan) 1,178,000 14.75% 6 86,878
    IDBP (Lcy Loan) 15,114,750 14.25% 3 538,463
    MCB (Wrk Cap Loan) 22,400,000 15.30% 3 856,800
    38,692,750
    UBL (Misc Cap Expnd) 90,422,900 14.20% 4 4,280,017
    Total Debt 129,115,650 5,762,158
    Cost Per House RS

    Flooring 850,000
    Roofing 895,175
    Windows 234,000
    Bath 1,318,860
    Kitchen 1,186,090
    Doors 160,650
    Led Lights 34,000
    Labor 401,000
    Licencing and Utility 406,980
    Site preparation 365,925
    Engineering 247,320
    Total 6,100,000

    Profit Margin(30%) 1,830,000

    Total price 7,930,000

    You might also like