PRODUCED BY AN AUTODESK EDUCATIONAL PRODUCT

BLOCK =01(A+B+C) APARTMENT

P-lifit &
NUMBER OF APARTMENT TOTAL
FLOOR APARTMENT NUMBER AREA CORRIDOR+
BLOCK NAME
NO. PURPOSE /FLOOR
(NA/F)
(AN)
unit /M2
PARKING +
FIRE EXIT +ACC./M2
AREA
/M2
ROOM TYPE

2B+SB+22+3D+T 2P+4COM.+
BLOCK- 01 NAF-7 652 990 m2
(30 FLOOR SLAB) FAMILY APARTMENT

BLOCK -A APA-22 FLOOR FAMILY APARTMENT NAF-2 44 TYPICAL FLOOR

THREE
APARTMENT -01 APA-22 FLOOR FAMILY APARTMENT NAF-21 22 BED ROOM

THREE
APARTMENT -02 APA-22 FLOOR FAMILY APARTMENT NAF-22 22
BED ROOM

PRODUCED BY AN AUTODESK EDUCATIONAL PRODUCT

PRODUCED BY AN AUTODESK EDUCATIONAL PRODUCT

BLOCK -B APA-2 FLOOR FAMILY APARTMENT NAF-2 44 TYPICAL FLOOR

TWO
APARTMENT -01 APA-21 FLOOR FAMILY APARTMENT NAF-21 22 BED ROOM

TWO
APARTMENT -02 APA-22 FLOOR FAMILY APARTMENT NAF-22 22
BED ROOM

BLOCK -C APA-3 FLOOR FA- APARTMENT UNIT NAF-3 75 TYPICAL FLOOR

TWO
APARTMENT -01 APA-3-01 FLOOR FAMILY APARTMENT NAF-31 25 BED ROOM

TWO
APARTMENT -02 APA-3-02 FLOOR FAMILY APARTMENT NAF-32 25 BED ROOM

APARTMENT -03 TWO

APA-3-03 FLOOR FAMILY APARTMENT NAF-23 25
BED ROOM

BLOCK 01 -SUB TOTAL (4X163) = 652 990 m2 1,160 M2

SITE 4 BLOCK X163 unit unit

BLOCK 01 -SUB TOTAL (310 + 280 + 400)= 990

NET FAMILY AREA m2

BLOCK 01 -SUB TOTAL (990 M2+

NET +ACCESSORIES AREA (50 + 60 + 60 M2 )= 1160

3 SECTION AREA m2

NUMBER OF FLOOR- 22 X TYPICAL FLOOR AREA (1160 X22 )= 25,520

NET FAMILY AREA m2

(990 M2+
(50 + 60 + 60 M2 )=
BLOCK 01 -SUB TOTAL
NET +ACCESSORIES AREA
1160 m2
SALES ESTIMATION
BLOCK -01 SITE PLAN
Considered area for ROI Analysis (m2)
TOTAL SALES /1 M2 SALES / 1 M2 TOTAL SALES / 1 M2
TOTAL SALES / BLOCK
TOTAL BLOCK MARKET MARKET MARKET
ESTIMATION
NUMBER ESTIMATION ESTIMATION ESTIMATION
AREA Eth.birr
OF UNIT
(1160 X 22 )=
Dollar- $ Eth.birr Dollar- $
(A + B+ C )=B-01 (use,rate 1 dollar =56 birr )

652 25,550 m2 270,000 4,821.42 6,898,500,000.00 123,187,281.00

UNIT

ESTIMATION
TOTAL BLOCK-01 652 APARTMENT SOLD COST 6,898,500,000.00 Eth.birr
BLOCK- 01

CONSTURACTION +REVENUE
OPERATING COST
CONSTRUCTION COST /M2 MACHINERY +MAN POWER COST/M2 FINISHING GOODS /M2 TOTAL BUILDING COST
ESTIMATION M2 TOTAL COST ETH.BIRR
MC/M2
LXW / H CC/M2 FG/M2 CC/M2 + MC/M2 + FG/M2= (90,000 X 25,550)

1M
55,000 m2 10,000 m2 25,000 m2 90,000 m2 2,299,500.00
1M

TOTAL SOID APARTEMENT 6,898,500,000.00 Eth.birr

OPERATING COST 2,299,500,000.00 Eth.birr

TAX 30 % 1,061,307,692.31 Eth.birr

NET INCOME = 3,537,692,307.69 Eth.birr

ROL=NET INCOME /COST OF INVESTIMENT X 100 %=153.85

PRODUCED BY AN AUTODESK EDUCATIONAL PRODUCT