22
Divine Grace Mall Prepared By: Homes and Homes Marketing Team
| Date post: | 03-Jan-2016 |
| Category: |
Documents |
| Upload: | isaac-robbins |
| View: | 219 times |
| Download: | 6 times |
Divine Grace MallPrepared By: Homes and Homes Marketing Team
Presentation Anchors
• Homes and HomesOn behalf of Beakos and Homes and Homes– Project
Owners
About Us• Beakos is a fleet management expert and Real Estate speculating
company. It is well experienced and has huge interest in choice Real estate investments.
• Homes and Homes has striven over the years to build a solid track record in the field of construction management, facility management services and marketing. We have established efficiency and integrity as our modus operandi in business which have heightened our relationship with our numerous clients.As a one stop shop in real estate activities, Homes & Homes has not stopped in updating our industry with the modern technology approach in satisfying our clientele both in the corporate and informal sector.
About The Project• This joint venture between Beakos and Homes and Homes is a well
thought out investment opportunity set to provide first class lock-up shops within Orile, Mile 2 and Alaba axis. This was necessitated by the huge demand on that axis to provide a more decent shopping complex with modern facilities to quench the demands of the masses.
• This shopping complex is well thought out with a combination of mixed use shops from
(a) 9m2 type A shops (b) 15m2 type B Shops.
• There are also special shops to accommodate special businesses like Banks, Eateries/Restaurants and Telecom companies , etc.
About The ProjectThe project is strategically located for the development of premium lock-up
shops. The land size is 22,000m2 having 2 units of 3 storey buildings 3 massive warehouses
The property is presently valued to be in excess of ₦6Bn
Ground Floor Plan
1st Floor Plan
2nd Floor Plan
• 24 hours uninterrupted Power supply• Water supply• Cctv• 24hrs security system
ANCILLARY SERVICES
Mall Facilities
• Tarred Roads• Drainages• Walkways/Drive ways• Transformer• Elevator• Romp• Lighting• Borehole• High Voltage Generators• Refuse Collection Port
AVAILABLES –Type A Shop 9M2
• ₦2200/M2
• ₦ 19,800/month• ₦ 237,600/Year• ₦ 3.7M /16years
AVAILABLES –Type B Shop 15M2
• ₦2200/M2
• ₦ 33,000/month• ₦ 396,000/Year• ₦ 6,336,00M /16years
Service Charges
Type A 9m2
₦1120/m2
₦10,080/month
₦120,960/year• Service Charge- covers
-Diesel
-Security
-Cleaning
• ₦120,000 Legal/Administrative fees (one off payment)
Service Charges
Type A 15m2
₦1120/m2
₦16,800/month
₦201,600/year• Service Charge- covers
-Diesel
-Security
-Cleaning
• ₦120,000 Legal/Administrative fees (one off payment)
Equity Investment (50M)• Total project Cost ₦1,400,000,000
50,000,000 x 1,400,000,000 = 3.5%
100
Equity Investment of 100M (7%)Balance Project Cost
Project Expenditure (1,400,000,000)Expected Revenue (3,493,056,000)Projected Profit (2,093,056,000)
Equity Investment (50M =3.5%)Equity Shares (74.7M)
The project is strategically located for the development of premium lock-up shops. The land size is 22,000m2 having
2 units of 3 storey buildings 3 massive warehouses
The property is presently valued to be in excess of ₦6Bn
Equity Investment (100M)• Total project Cost ₦1,400,000,000
100,000,000 x 1,400,000,000 = 7%
100
Equity Investment of 100M (7%)Balance Project Cost
Equity Investment (100M =7%)Equity Shares (149.5M)
Project Expenditure (1,400,000,000)Expected Revenue (3,493,056,000)Projected Profit (2,093,056,000)
The project is strategically located for the development of premium lock-up shops. The land size is 22,000m2 having
2 units of 3 storey buildings 3 massive warehouses
The property is presently valued to be in excess of ₦6Bn
Equity Outlook For multiple Investors
Investment Amount
Net Profit Payout from Net
Cumulative Payout
50M 8 Investors 400,000,000
100M 10 Investors 1,000,000,000
Construction Cost
1,400,000,000
Total Receivables
3,493,056,000
Receivables less construction cost
2,093,056,000
Payout at 3.5% 73,256,960 50,000,000 23,256,960 186,055,680
Payout at 7% 146,513,920 100,000,000 46,513,920 465,139,200
Total Payout 651,194,880
Balance after Payout
1,441,861,120
Equity Outlook for Single Investor
Equitty ShareBalance Profit
Homes and Homes Team Contact Name: IkemEmail: [email protected]: 08033330820
Name: Mildred Email: [email protected]: 08039485353
Homes and Homes Real Estate SolutionsOffice: Suite 308, No 1 Engineering Close, off Idowu Taylor Victoria Island, LagosWebsite: www.homesandhomes-ng.com
