General Disclaimer and copyright notification
Notice is hereby given that this document is posted on the Web as commentary and for the purposes of generic information pertaining to the music industry.
Any comment and projection and/or historical interpolation are those of the producer and not of this organization its affiliate not members. Such projections are based on certain assumptions made and the extrapolation of those figures into a financial layout. The income and all values assigned are arbitrary and are example extrapolations that may be expected or generated from an endeavor.
Certain information is generic to the industry, and forms part of an independent report received by the organization as part of an industry analysis. These are no way reflective of the formal business plan nor can it be interpreted as being a representation by this Web site nor its associates or controllers.
The Web site co-ordinators and the organization and its associates in terms of their basis of dealing make no representation as to the suitability, nor the basis of the value of items. It is the sole responsibility of the purchaser to obtain independent counsel and professional opinion as to the value/quality and applicability of the non-exclusive recording rights attached to a selection of recorded material.
These terms and those defining the relationship between the parties and the basis of transacting are more fully laid out in the finder's agreement upon which the parties have entered into in the pursuance of the transaction.
Once again these figures are merely a template and are designed to provide an interested party with an opportunity, generating his own income expenditure schedule. There are simple nature and limited scope gives clear of evidence of this status.
| RENTALS | |||
| Houses | Monthly | ||
| 1 | 1200 | 12 | R 14,400 |
| 2 | 600 | 12 | R 7,200 |
| 3 | 1500 | 12 | R 18,000 |
| 4 | 2200 | 12 | R 26,400 |
| 5 | 1200 | 12 | R 14,400 |
| 6 | 1400 | 12 | R 16,800 |
| 7 | 1200 | 12 | R 14,400 |
| 8 | 2700 | 12 | R 32,400 |
| R 144,000 | |||
| TREES |
| Avocados |
| 600 |
| POTENTIAL RENTAL | |||
| Houses | Monthly | ||
| 1 | 1500 | 12 | R 18,000 |
| 2 | 800 | 12 | R 9,600 |
| 3 | 2000 | 12 | R 24,000 |
| 4 | 3000 | 12 | R 36,000 |
| 5 | 1750 | 12 | R 21,000 |
| 6 | 1750 | 12 | R 21,000 |
| 7 | 1450 | 12 | R 17,400 |
| 8 | 3500 | 12 | R 42,000 |
| R 189,000 | |||
| POTENTIAL LAND SUB-DIVISION | |||||||
| 57 hectar | 257 acres | % land non scenic | 30% | ||||
| 30% | 77.1 | # of units | 65 | government subsidy | 15000 | yield | 975,000 |
| POTENTIAL NIGHTLY ACCOMMODATION | |||||
| Houses | *Nightly Rate | *% occupancy | # of nights | Annual | |
| 1 | 200 | 50% | 15 | R 3,000.00 | R 36,000.00 |
| 2 | 75 | 50% | 15 | R 1,125.00 | R 13,500.00 |
| 3 | 350 | 50% | 15 | R 5,250.00 | R 63,000.00 |
| 4 | 700 | 50% | 15 | R 10,500.00 | R 126,000.00 |
| 5 | 350 | 50% | 15 | R 5,250.00 | R 63,000.00 |
| 6 | 350 | 50% | 15 | R 5,250.00 | R 63,000.00 |
| 7 | 250 | 50% | 15 | R 3,750.00 | R 45,000.00 |
| 8 | 1200 | 50% | 15 | R 18,000.00 | R 216,000.00 |
Option 2 - Rezone |
| Sell House units |
|||||
| Houses | Sq Meters | *Build cost per meter |
Rebuild Value | Sales value with land |
|
| 1 | 135 | 1500 | R 202,500 | ||
| 2 | 30 | 1500 | R 45,000 | ||
| 3 | 225 | 1500 | R 337,500 | ||
| 4 | 275 | 2000 | R 550,000 | ||
| 5 | 150 | 1500 | R 225,000 | ||
| 6 | 175 | 1500 | R 262,500 | ||
| 7 | 150 | 1500 | R 225,000 | ||
| 8 | 450 | 2500 | R 1,125,000 | ||
| R 2,972,500 | 2,972,500 |
| Garages | Values assigned | ||||||
| 1 | 30 | 800 | R 24,000 | ||||
| 2 | R 0 | ||||||
| 3 | 30 | 800 | R 24,000 | ||||
| 4 | 180 | 800 | R 144,000 | ||||
| 5 | R 0 | ||||||
| 6 | 30 | 800 | R 24,000 | ||||
| 7 | 25 | 800 | R 20,000 | ||||
| 8 | 25 | 800 | R 20,000 | ||||
| R 0 | |||||||
| 9 | 220 | 800 | R 176,000 | ||||
| R 432,000 | 432,000 | ||||||
| Dams | R 200,000 | 200,000 | |||||
| Retain Nature Park | R 500,000 | 500,000 | |||||
| Settlement | 6,405,000 | ||||||
| Exchange Rate | 6.37 | ||||||
| $ conversion | 1,005,494.51 | ||||||
| $ price in structure deal | local terms | 4,299,750 | 675,000.00 | ||||
| *Fire sale value | 2,400,000 | 376,766.09 | |||||
| *Max Loss | -298,233.91 | ||||||
| Value support via media D/B | 300,000.00 | ||||||
| Zero W/o | 1,766.09 | ||||||
| Settlement Terms | |||||||
| Stock Preferred convertable /common | 675,000.00 | ||||||
Last Updated on 11/11/98
By sharon kagan