low cost housing, its not yet finnished. See we are facing a crisis of accomodation hence lack of employment but if we implement this project in lowly developed areas if Zimbabwe like Masvingo, it can create employment, attract invetors from outside the country, even bring big companies to establish in this nation.

1. +
Quantum Quadrants Inc
Inkubusi/Hopley - Low Cost Housing Project

2. +
Executive Summary
 Proposed Housing Estate to be known as Inkubusi or Hopley T
ownship, Harare. This Land is Priced at 12 million.
 Housing Development Scheme to be created with 6 000 stands
with a mix of 4 000 x 1 Bedroom Core House and 2 000 x 3 Be
droom Houses.
 The Housing Scheme was approved by the City of Harare (per
mit # SD/2067) on October 2007 as a Low Density Scheme wit
h the following land use plan.
 Units can be sold for Cash or Home Ownership Scheme which
allows people to pay for their homes over 10 years.

3. +
1 Bedroom House

4. +
1 Bedroom House

5. +
1 Bedroom House

6. +
Costing
Foundation = $ 1 000
 Walling = $ 2 700
 Interior Walling = $ 800
 Roofing = $ 2 500
 Labour = $ 500
 Civils = $ 2 500
 TOTAL = $ 10 500
 Selling Price – Cash = $ 15 000
 Selling Price – Scheme = $ 20 000

7. +
3 Bedroom Cluster

8. +
3 Bedroom Cluster

9. +
3 Bedroom Cluster

10. +
3 Bedroom Plan

11. +
House Plan

12. +
House Elevation

13. +
Costings
 Foundation = $ 8 500
 Walling = $ 20 000
 Interior Walling = $ 13 000
 Roofing = $ 7 500
 Labour = $ 1 500
 TOTAL = $ 50 500
 Selling Price Cash = $ 60 500
 Selling Price Scheme = $ 70 500

14. +
Medium Density Malls

15. +
High Density Malls

16. +
Medical Clinics

17. +
Churches

18. +
Service Stations

19. +
Estimated Costings
 Project Costs
 One Bedroom Houses - 4 000 units = $ 42 million
 Three Bedroom Houses - 2 000 units = $ 101 million
 Malls
 Clinic
 Service Stations
 Community Centre

20. +
Potential Income
 Cash Buyers:
 One Bedroom House - 4 000 units = $ 60 million
 Three Bedroom House – 2 000 units = $ 121 million
 Scheme Buyers:
 One Bedroom House - 4 000 units = $ 80 million
 Three Bedroom House - 2 000 units = $ 141 million

21. +
Financing Program
 Self Financing: One Bedroom Units
 Total Project Cost = $ 42 million
 Total Project Income = $ 80 million
 Total Profit = $ 38 million
 Deposits One Bedroom - 4 000 units x $1 000 = $ 4 million
 Monthly Payments – 4 000 units x $ 150 = $ 600 000
 Period – 10.5 years

22. +
Financing Program
 Self Financing: Three Bedroom Units
 Total Project Cost = $ 101 million
 Total Project Income = $ 141 million
 Total Project Profit = $ 40 million
 Deposit Three Bedroom - 2 000 units x $ 5 000 = $ 10 million
 Monthly Payments – 2 000 units x $ 500 = $ 1 million
 Period – 10 years

23. +
Stake Holders Income
 Total Project Cost = $143 million
 Total Project Income = $ 221 million
 Total Profit Share = $ 78 million
 Capital Investors = 60% = $ 46.8 million
 Land Developers = 40% = $ 31.2 million
 Turnaround Time = 250 weeks/ 12.5 months
 Return on Investment = 32.73%