The annexes of the project
ANNEX 6
Detail of the expenses effected by CLEAN HOUSE – CI from 1999 to 2001
Technicians and architects
studies:
(US $ )
57,333.33 |
Running charges : (US $
)
13,333.33 |
Reservation of land:
(US $ )
26,666.66 |
Commissions and others: (US
$) 6,666.66 |
Registration papers-leaflets:(US
$ )
2,666.66 |
ANNEX 7
1st
YEAR |
Cost of investment |
Running fees |
Commissions on sales |
Others |
TOTAL |
|
1st quater |
4,074.285 |
400 |
26.18 |
33.33 |
4,533.795 |
|
2nd
quater |
3,988.232 |
248 |
23.746 |
33.33 |
4,293.308 |
|
3rd quater |
2082.077 |
248 |
23.1 |
00 |
2,353.177 |
|
4th quarter |
2070.65 |
248 |
35.245 |
00 |
2,350.895 |
|
TOTAL |
13,531.175 |
|||||
2nd YEAR |
Cost of investment |
Running fees |
Commissions on sales |
Others |
TOTAL |
|
1st quater |
1,616.173 |
248 |
21.91 |
00 |
1,886.083 |
|
2nd quater |
2,180.67 |
248 |
31.62 |
00 |
2,460.29 |
|
3rd quater |
1,936.87 |
248 |
25.18 |
00 |
2,210.05 |
|
4th quarter |
2,502.37 |
245.33 |
00 |
00 |
2,747.367 |
|
TOTAL |
9,303.79 |
|||||
Number
of house of 3 rooms |
Personnal
25% at the beginnig |
Balance
75% at delivery |
Total
turnover |
170 |
654,500 |
1,963,500 |
2,618,000 |
Number
of houses of 4 rooms |
Personal
25% at the beginning |
Balance
75% at delivery |
Total
turnover |
130 |
593,666,66 |
1,781,000 |
2,374,666 |
Number of house of 3 rooms |
Personnal 25% at the beginning |
Balance 75% at delivery |
Total turnover |
150 |
577,500 |
1,732,500 |
2,310,000 |
Number of houses |
Personnal 25% at the beginning |
Balance 75% at delivery |
Total turnover |
140
of 4 houses |
639,333,33 |
1,918,000 |
2,557,333 |
10
of 5 houses |
56,6000 |
169,800 |
226,400 |
TOTAL |
695,933,33 |
2,087,800 |
2,783,733 |
Number of houses |
Personnal 25% at the beginning |
Balance 75% at delivery |
Total turnover |
10
of 2 houses |
25,600 |
76,800 |
102,400 |
130 of 3 houses |
500,500 |
1,501,500 |
2,002,000 |
TOTAL |
526,100 |
1,578,300 |
2,104,400 |
Number of house |
Personnal 25% at the beginning |
Balance 75% at delivery |
Total turnover |
145
of 4 houses |
662,166,66 |
1,986,500 |
2,648,666 |
15 of 5 houses |
84,900 |
254,700 |
339,600 |
TOTAL |
747,066,66 |
2,241,200 |
2,288,266 |
Number of house |
Personnal 25% at the beginning |
Balance 75% at delivery |
Total turnover |
20
of 2 houses |
51,200 |
153,600 |
204,800 |
150
of 3 houses |
577,500 |
1,732,500 |
2,310,000 |
TOTAL |
628,700 |
1,886,100 |
2,514,800 |
Number of house |
Personnal 25% at the beginning |
Balance 75% at delivery |
Total turnover |
140
of 4 houses |
639,333,33 |
1,918,000 |
2,557 ;333 |
30 of 5 houses |
169,800 |
509,400 |
679,200 |
TOTAL |
809,133 |
2,427,400 |
3,236,533 |
Personal 25% at the beginning |
Balance 75% at delivery |
Total turnover |
5,232,600 |
15,697,801 |
20,930,400 |