| Current Annual Lease Income:
US$ 140,000 Future Annual Lease Income:
Lease
Sq. Ft. Rental/Sq. Ft.
Lease Income
Shop #1 800
$20
US$ 16,000
Shop #2
400
$25 US$ 10,000
Shop #3
500 $25
US$ 12,500
Shop #4 800
$20
US$ 16,000
Shop #5 600
$25
US$ 15,000
Delicatessen 600 $25
US$ 15,000
Offices 2,400
$25
US$ 60,000
Business Centre 900
$25
US$ 22,500
Apartments
2,100 $20
US$ 42,000
Ground Floor 5,000 $20
US$ 100,000
Hotel 8,500
$25 US$
170,000 TOTAL FUTURE LEASE INCOME
US$ 479,000 PROSPECTIVE TOTAL FUTURE ANNUAL LEASE INCOME
US$ 619,000 SUMMATION
Development Cost For Concept Design:
Asking Price:
US$ 4,500,000
Government Taxation:
Alien Land holding License (12.5%):
US$ 562,500
Transfer Tax and
Stamp Duty (6%):
US$ 270,000
Legal Fees (1.5%):
US$ 67,500
Subtotal:
US$ 5,400,000 Suggested Concept Design Construction Costs:
US$ 1,423,125 SUGGESTED TOTAL COSTS:
US$ 6,823,125 FEASIBLE ANNUAL OPERATING COSTS:
US$ 75,000 Annual Return From Concept Design:
NET REVENUE FROM LEASES:
US$ 544,000
---------------- |