Hrm Prev2
Upcoming SlideShare
Loading in...5
×
 

Hrm Prev2

on

  • 674 views

Heavens Rest Memorial Park DFW North private overview

Heavens Rest Memorial Park DFW North private overview

Statistics

Views

Total Views
674
Views on SlideShare
672
Embed Views
2

Actions

Likes
0
Downloads
1
Comments
0

2 Embeds 2

http://www.lmodules.com 1
http://www.linkedin.com 1

Accessibility

Categories

Upload Details

Uploaded via as Microsoft PowerPoint

Usage Rights

© All Rights Reserved

Report content

Flagged as inappropriate Flag as inappropriate
Flag as inappropriate

Select your reason for flagging this presentation as inappropriate.

Cancel
  • Full Name Full Name Comment goes here.
    Are you sure you want to
    Your message goes here
    Processing…
Post Comment
Edit your comment

Hrm Prev2 Hrm Prev2 Document Transcript

  • Heaven’s Rest Memorial Park DFW North Project Contact: McGranz Corporation Chris Hodge – President Dennis Hodge – Operations Forrest Jones - Marketing 828 Carrie Lane Lakewood, Village, Tx 75068 214-422-5903
  • History of the Project We have been successful in the oil and gas industry here in Texas for 26 years. During this time it has been my pleasure to work and associate with many of accredited investors. As we all know the boom and bust nature of that industry has made some very wealthy and not been so nice to others. I have been fortunate to have been on the upside. During a past visit with one of my long time participants and friend, it was suggested to me that I should look into the development of Memorial Parks. He related to me that his work as a MAIA Appraiser had recently been doing appraisal work for one of the local Memorial Parks. He told me that they were literally making money hand over fist. He suggested that the type of investor that I dealt with on a daily basis would be very excited about the security and long term income potential of such a project. I didn’t think much further on the idea at the time I was fully committed to the oil and gas projects, and was enjoying a very successful period of high energy prices and productive exploration fields. However, I was to get some down time due to health problems. This gave me time to review all my objectives and projects that we were involved in. While the health problems were short lived it did get me to considering the future and the need to plan ahead. This brought me to my first thoughts of a family plot for my family. My wife’s family has a large family plot area in her home town and I felt it was something that I wanted to do for my family. As I began accumulating the price quotes from the various local cemeteries I started adding up the numbers. Taking into account all expenses that needed to be considered the cost was surprisingly high. I began to remember what my friend, the appraiser, told me and the thought of putting together a Memorial Park for my Investors began to materialize. The more research I did and the more information and numbers I compiled it became obvious to me that this was a solid opportunity to put in place a very high yield, low risk investment for my investors. I have spent the last year doing due diligence on all aspects of this project. I have driven many, many miles looking for the right locations. It is not only important that the land for the project possess the natural aesthetic beauty but the area around it must also be compatible. What development of the area is currently today as well as what the potential future development of the area might become. My Attorney and CPA have been instrumental in helping to navigate thru the legal and tax issues of establishing and operating a memorial park. There are many laws that are unique to the cemetery business in the state of Texas. It has been an educational process to get up to speed on the knowledge necessary to develop this project . I have 100 percent confidence in this project and feel that you will too. It is worthy of your serious consideration. Please review it carefully.
  • The DFW Metroplex Area has approximately 6.7 million people and is expected to grow by an additional 250,000 people per year. The area is large enough that it will take six strategically located cemeteries to cover the entire market area. Research shows that the market area for a cemetery is approximately a 45 mile radius. Heaven’s Rest Memorial Park, DFW North Project will be the first of six to be built encompassing the Dallas/Fort Worth Metroplex Area. The Dallas/Fort Worth Metroplex being our first area of interest. Partners are encouraged to participate in all six locations. Projects will have staggered start times to accommodate investor participation. Based on the average life expectancy of 76 years there are about 89,110 deaths per year in the DFW Metroplex Area. This is referred to as the “as needed basis” market segment. THE BABY BOOMER GENERATION ! This age group has matured to the point in their lives when it is logical for them to consider cemetery plots on a pre-need basis. This advancing age of the Baby Boomers creates the very strong market for “pre-need sales of plots”. This is the segment of the market that we will focus our primary marketing efforts on. Collectively with the key sales people and sales manager that we have lined up to initiate our Sales Staff we have over 100 years of combined sales experience to market our project. We will not be in the funeral or mortuary business. We will be in the cemetery business which is plot sales and landscaping business. Basically we are sub-dividing and maintaining real estate and overseeing the placement of interments. Only 20% of cemeteries are corporately owned the remainder are basically Individual Proprietor Operations with the marketing strategy of “They’ll come see us sooner or later”. This leaves the market open for a company that puts on an effective marketing effort. WE REGARD HEAVEN’S REST MEMORIAL PARK AS A VERY SACRED PLACE THAT SHOULD ALWAYS CONVEY A VERY SPIRITUAL PRESENCE WHEN VISITED. IT WILL ALWAYS BE OUR GOAL TO MAINTAIN A VERY BEAUTIFUL AND SPECIAL PLACE FOR PEOPLE TO VISIT THEIR LOVED ONES . Information of Fact
  • Heaven’s Rest Memorial Project: Low Risk : Total Funds to be Raised $4,276,000.00 Secure by 135,000 fully developed cemetery plots Retail value of Plots $371,250,000.00. (per plot $2,750.00). High Yield: Projected Annual Return of 94.8% for 62.7 years Exempt from Property Taxes Multiple Investment Opportunity Ownership is documented and can be resold subject to restrictions. McGranz Corporation reserves first right of refusal to repurchase any interest offered for resale. Investors will have first choice to selectively pick a family plot area. Investment is restricted to a maximum of 24% ownership per Investor. Extensive Due Diligence has been done on this project. All Investors purchasing 2% or more ownership will have an option of being on the Board of Directors. A two percent interest in this project will be approximately the same cost as a starter home purchased for a rental home. The return on the investment will be dramatically higher though. Cemeteries are exempt from property taxes, no maintenance issues, no bad tenants, no rent collection problems, no evictions, no pets, no headaches. Napoleon Hill once said, “ Successful people are decisive. They don’t agonize over decisions and thereby miss out on a great opportunity. They gather the relevant information and then make a decision and get on with it. Brief Overview
  • Business Summary
    • Business Concept:
    • The business concept is simple. We will raise $4,276,000.00 of Investor Funds. The Company is purchasing a large, beautiful tract of land that our engineers are platting into cemetery plots. We have three tracts currently identified and terms negotiated. Landscape Engineers - draw up plans to maximize the natural beauty of the property. Architect - design on site office facilities, caretaker quarters, facility building, fencing, fountains, roads, parking, flower gardens, etc. The existing ponds will be enlarged to sufficient size to accommodate an irrigation system. There will be an irrigation well for our water requirements.
    • These projects will require two sales staffs. The first will raise investor funds for our projects and the second will be for plots sales as the projects are ready to begin selling plots. Our sales staff will be structured to sell forty plots per week. There will be an out bound call program, mail pieces targeted to baby boomers, a strong website for online sales, bill board advertising, etc.
    • Cemetery Manager will be licensed with the State of Texas. Landscape crews will be contracted for the construction phase and salaried once construction is completed.
    • Competition:
    • There are cemeteries in our area. However the market is far from saturated. As shown is the plot pricing of competitive cemeteries there are certainly no price wars going on in this business. The vast majority of cemeteries have the current marketing philosophy of “they will come see us sooner or later”. This leaves a very large door open for our sales staff with their very out going marketing strategy.
    • Competitive Advantage:
    • The advantage over our competition will be primarily the difference in their marketing concepts and our marketing concepts. Good things may come to those who wait but that has never been the case when it comes to sales. Our primary marketing efforts will be aimed at the pre-need market to the Baby Boomer Generation. Our focus will be on family plot sales preferably 10 plots or more per sale. In addition we will attempt to secure some very high profile individuals to acquire family plots as part of an advertising campaign.
    • The beautification and quality of landscape improvement, exceptional fencing, fountains, and entry will far surpass the majority of cemeteries that will be competing with this project.
    • Marketing Statistics:
    • The DFW Metroplex Area has approximately 6.7 million people and is expected to grow by an additional 250,000 people per year. Based on the average life expectancy of 76 years there are approximately 89,110 deaths per year in the DFW Metroplex Area. Heaven’s Rest Memorial Park will be the first of six to be built encompassing the Dallas Fort Worth Metroplex Area.
    • Investment Funds:
    • Funds will be used to purchase and develop approximately 150 acres for Heaven’s Rest Memorial Park, DFW North Project (Project #1). Low Risk: The total original investment will be secured by 135,000 fully developed cemetery plots with an average retail value of $371,250,000.00. (Average per plot $2,750.00). High Yield: Projected Annual Return of 94.8% for 62.7 years. Property is exempt from Property Taxes.
    • Management Team Bios:
    •  
    • Chris Papasan Hodge, President and CFO of McGranz Corporation
    • Chris was born January 1958 in Texas. Chris is fifty-two years old, has been married for 33 years and has four sons that are Eagle Scouts. Chris attended Brigham Young University as an art/business major. Chris has been actively engaged in real estate investments for the last 30+ years.
    • Chris is the President and Chief Financial Officer for McGranz Corporation. McGranz was originally established as a Nevada Corporation in July 2001 and was moved to a Texas Corporation in 2006. McGranz was established to handle the Real Estate Investing done by Chris Hodge and partners. The projects were primarily office buildings, apartment buildings, bank buildings, rental homes, in addition to development land as well.
    • Chris was co-owner of Production Marketing and Associates with Dennis Hodge. Chris and Dennis also has been involved in approximately 40 oil and gas projects thru Production Marketing and Associates, Inc. These programs involved investor funds being raised to drill and complete the projects. The track record for the success of these wells and real estate investments.
    • Chris also owned and was senior escrow officer for Texas Fidelity Title, LLC and also Senior Loan Officer for Sterling Mortgage, LLC. These two companies worked hand in hand to accommodate real estate loans and real estate closings. The majority of the business was focused on investor related transactions.
    •  
    •  
    • Dennis Hodge, Vice President of Operations, McGranz Corporation
    • Dennis was born May 1951 in Texas. Dennis is 58 years old, has been married 30+ years. He spent four years in the United States Marine Corps from 1970-1973 during which time he held a secret security clearance, and received an Honorable Discharge. He attended Chaminade College while stationed in Hawaii and upon leaving the service attended Brigham Young University majoring in Business. Dennis maintained a Texas Real Estate License for twenty-three years. He has had a Texas Mortgage Loan Officers License, as well as a Series 63, 22, and 39 securities license. Dennis oversees the daily operations of McGranz Corporation. Dennis has been partners with Chris for the last 30+ years. They have been very active doing Real Estate Investments including but not limited to Office Buildings, Apartment Complexes, Development Land, and Investment Houses. Dennis was also partners with Chris doing the Title and Mortgage Companies. Chris and Dennis also owned and operated Production Marketing and Associates, a company which successfully raised funds for 40+ oil and gas joint venture projects, completing private placements as large as $12 million.
    • Chris and Dennis have looked diligently for projects for their investors that have a potential for a very strong return on their investment.
    • Heaven’s Rest Memorial Park offers a potentially very high return on investment. The Project also offers a very minimal risk. The developed cost per plot is $32 per plot and the average retail price for a plot is $3,000. The conclusion of these facts substantiate that there should be a very significant return. This project when funded will be debt free.
    • Forrest Jones, Vice President of Marketing, McGranz Corporation
    • Forrest Dale Jones was born June 1955 in Texas. His wife Kim is also a native Texan. Forrest’s son Elvis is in the Army currently serving in Germany. Forrest has one grandson, “Forrest”. Forrest graduated from the University of Texas Dallas with a Bachelor of Science in Business Administration. Forrest holds numerous pilot licenses including Commercial, Instrument, Multi-engine and several Instructors Licenses with over 3,600 total hours. In fact his sales career began at age 21 when he sold Piper Aircraft for Marshall Aviation, while teaching ground school at the local college and giving flight instruction at the regional airport. Forrest soon transitioned into the securities industry where he has held Series 7, 3, 30, 63 and Group 1 licenses. Forrest served as Branch Manager for Compass Financial Futures firm for 9 years where he oversaw all daily operations and managed a dozen brokers to exceed all projections on a regular basis. Forrest was instrumental in developing over fifteen thousand accounts in the first twenty-four months, and was responsible for all phases of the Company’s office move and expansion. Forrest continued his sales success as a top Salesman with a financial trading software company for over five years. There he obtained numerous Salesman of the month awards including one Salesman of the year award.
    •  
    Dennis Hodge, Vice President of Operations, McGranz Corporation Dennis was born May 1951 in Texas. Dennis is 58 years old, has been married 30+ years. He spent four years in the United States Marine Corps from 1970-1973 during which time he held a secret security clearance, and received an Honorable Discharge. He attended Chaminade College while stationed in Hawaii and upon leaving the service attended Brigham Young University majoring in Business. Dennis maintained a Texas Real Estate License for twenty-three years. He has had a Texas Mortgage Loan Officers License, as well as a Series 63, 22, and 39 securities license. Dennis oversees the daily operations of McGranz Corporation. Dennis has been partners with Chris for the last 30+ years. They have been very active doing Real Estate Investments including but not limited to Office Buildings, Apartment Complexes, Development Land, and Investment Houses. Dennis was also partners with Chris doing the Title and Mortgage Companies. Chris and Dennis also owned and operated Production Marketing and Associates, a company which successfully raised funds for 40+ oil and gas joint venture projects, completing private placements as large as $12 million. Chris and Dennis have looked diligently for projects for their investors that have a potential for a very strong return on their investment. Heaven’s Rest Memorial Park offers a potentially very high return on investment. The Project also offers a very minimal risk. The developed cost per plot is $32 per plot and the average retail price for a plot is $3,000. The conclusion of these facts substantiate that there should be a very significant return. This project when funded will be debt free. Forrest Jones, Vice President of Marketing, McGranz Corporation
    • Marketing Opportunity & Marketing Plan:
    • The advancing age of the Baby Boomers creates the very strong market for “pre-need sales of plots.” This is the segment of the market that we will focus our primary marketing effortrs on. Only 20% of cemeteries are corporately owned the remainder are basically Individual Proprietor Operations with the marketing strategy of “They’ll come see us sooner or later”. This leaves the market open for Heaven’s Rest marketing strategies.
    • Revenue Model:
    • Minimum projections from 20 salespersons averaging 2 plot sales per week – using a conservative 170 plot sales per month, results in a net annual revenue of $3,978,000.00.
    • Traction and Milestones:
    • Excellent feedback has been received from established industry operators, several of which are actively seeking to participate. Previous business partners from the Oil and Gas industry have expressed serious interest in multiple unit participation. Over a dozen individual accredited investors have also expressed serious participation interest in single and multiple units. We have several groups who are looking to participate as well. We are limiting the larger investors to a 24% participation level. It is our goal to make sure that we maintain control of this and future projects. We feel that by making sure that we maintain control of the projects that we can and will maintain and deliver to our investors what we commit to in our offering. We take a great deal of pride in delivering to the investors the program as represented.
    • Advisory Board:
    • To Be Determined
    • Key Relations:
    • To Be Determined
    • Other:
    • $4,276,000.00 will be raised for the project. Investment is restricted to a maximum of 24% ownership per Investor, offered in 1% increments of $61,086.00 each.
    • This is NOT an Offer or Solicitation to purchase shares or participate in the investment of any kind. Please contact McGranz Corporation for the full Private Placement Memorandum with full disclaimers and disclosures of ALL POTENTIAL RISK.
  • Heaven’s Rest Memorial Park DFW North Project
    • Phases of the Project
    • Phase I: Raising of required capital and Acquisition of Land
    • 1 Unit = 1 % ownership of Project
    • Cost per unit $ 61,086.00
    • Funds due Phase I $ 36,652.00
    • Total Funds Raised for Phase I: $ 2,565,640.00
    • Phase II: Registering and Licensing Cemetery with State of Texas
    • Establishing of Perpetual Care Fund and Operating Reserve Account
    • Phase III: Balance of Funds Due – per unit $ 24,434.00
    • Total Funds Raised for Phase II: $ 1,710,360.00
    • Begin Construction of Facilities, Roads, Parking Lot, Landscaping,
    • Irrigation Well and Lake, Gated Entry w/Fountain, Site Signage,
    • Rock Fence, Bill Boards on Highway Frontage.
    • Phase IV: Thirty days prior to completion of Cemetery: Hire all staff members.
    • Operations Manager
    • Licensed Cemetery Manager
    • Sales Staff for Plot Sales
    • Grounds Keeper
  • Project Costs
    • Land Acquisition and Initial Start Up Costs
      • Land - 150 Acres $ 1,502,400.00
    • Perpetual Fund - Initial Start-up – Required by State $ 50,000.00
    • Minimum Operating Capital - Required by State $ 150,000.00
    • Office Rents $ 72,000.00
    • Furnishings, Computers, Equipment, Phones System, Etc.
    • Sales Office - 20 Sales People $ 60,000.00
    • Site Office $ 12,000.00
    • Legal Fees and Licensing Fees $ 35,000.00
    • Engineering Fees 5 81,000.00
    • Cemetery Software, including GPS mapping of plots $ 21,000.00
    • Miscellaneous 3.27% $ 140,000.00
    • Project Cost of Raising Funds – 10% $ 427,600.00
    • Total Start Up and Land Acquisition Costs $ 2,565,640.00
    • DEVELOPMENT COSTS
    • Construction of Site Office and Caretakers Cottage $ 200,000.00
    • Equipment Facilities, and landscaping equipment $ 235,000.00
    • Roads and Parking Lot $ 215,000.00
    • Rock Fencing and Main Entrance with Fountain $ 245,000.00
    • Landscaping – Dirt Work, Trees, Grass, Shrubs, Flowers $ 245,000.00
    • Irrigation Well, Irrigation System, Irrigation Lake $ 145,000.00
    • Advertising, Site Signage, and Two Bill Boards $ 155,000.00
    • General Contractor Fee 16% of Development Costs $ 275,000.00
    • TOTAL DEVELOPMENT COSTS $ 1,715,000.00
    • TOTAL ACQUISITON AND COMPLETION COSTS OF HEAVEN’S REST MEMORIAL PARK $ 4,276,000.00
  • HEAVEN’S REST MEMORIAL PARK PLOT SIZE
    • Total Project of 150 Acres including Site Office, Caretakers Cottage, & Equipment Facilities
    • PLOT SIZE 4’ X 10’ = 40 Square Feet
    • 900 PLOTS PER ACRE
    • 900 PLOTS X 150 ACRES = 135,000 PLOTS
    • 40 Square Feet x 900 Plots = 36,000 Square Feet
    • 7,250 Square Feet of Common Area Per Acre
    • 7,250 Square Feet x 150 Acres = 1,087,500 Square Feet of Common Area
    • Total Common Area = 25.14 Acres
  • Cost of Sale Per Plot *
    • Costs per Plot - To be used for continued beautification $ 150.00
    • Landscaping per Plot - until perpetual care fund is self sustaining $ 100.00
    • Advertising per Plot $ 150.00
    • Management per Plot $ 100.00
    • Accounting, Legal, Misc per Plot $ 50.00
    • Operating Expenses, Utilities, Insurance, etc. $ 100.00
    • __________
    • COST OF SALE PER PLOT $ 1,150.00
    • AVERAGE SALES PRICE OF PLOT $ 2,750.00 __________
    • NET PROCEEDS PER PLOT SALE $ 1,600.00
    • PLUS ADDITIONAL REVENUES PER PLOT $ 350.00
    • Total Revenue Per Plot Sale $ 1,950.00
    • *All cost of sale are variable and subject to operational adjustments as necessary.
  • PLOT PRICING - MULTI-PLOT DISCOUNTS
    • Standard Plot Premium Plot
    • Individual Plots $ 2,200.00 $ 4,000.00
    • Double Plots $ 2,150.00 $ 3,900.00
    • 3 Plots $ 2,100.00 $ 3,800.00
    • Plots $ 2,050.00 $ 3,700.00
    • 5-10 Plots $ 2,000.00 $ 3,600.00
    • 11-20 Plots $ 1,950.00 $ 3,500.00
    • 21 + Plots $ 1,900.00 $ 3,400.00
    • ADDITIONAL REVENUES WILL BE ACHIEVED BY SELLING:
    • *Double Depth Burial of two caskets per plot $ 375.00
    • **Concrete Vaults for graves – profit $ 1,000.00
    • **Headstones/Markers $ 2,000.00
    • **Landscape Fees for digging and sodding the graves $ 150.00
    • Commissions on Prepaid Burial Insurance Policies $ TBD
    • *Optional Double Depth Burial
    • **Required add-ons of Concrete Vaults and Landscape Fees
  • PLOT SALES GOALS
    • Sales Staff 20 Sales People
    • Goal per Sales Person 2 plot sales per week
    • Goal for Sales Staff 40 plot sales per week
    • Sales Goal per Month 170 plot sales per month
    • Annual Sales Goal 2,040 plot sales per year
    • ANNUAL INCOME PROJECTIONS
    • Weekly Gross Income 40 Plots x $ 3,000.00 = $ 120,000.00
    • Weekly Gross Expenses 40 Plots x $ 1,150.00 = $ 46,000.00
    • Weekly Net Income 40 Plots x $ 1,950.00 = $ 78,000.00
    • Additional Add-on Items* 12 Burials x $ 3,150.00 = $ 37,800.00
    • ANNUAL NET INCOME 50 Weeks x $ 115,800.00 = $ 5,790,000.00
    • * This number will start small initially but will steadily increase as more plots are sold.
    • Sales Staff will be on 1099 commissions.
    • Landscaping will be on 1099 contract.
    • Cemetery Manager and Operations Manager will be W-2 Employees.
  • ANNUAL RETURN ON INVESTMENT (ROI)
    • Six Months from Start-up to Income Production
    • Annual Sales of 2,040 Plots per Year
    • Inventory to Sell - 135,000 Plots
    • Selling 40 Plots per Week will take 66 .2 years to sell the Inventory
    • Annual Project Return on Investment – ROI 94.8%
    • Projected Annual Cash Return to Investors $4,053,000.00
    • Total Projected Return on Project 62.7 to 1
    • Total Project Costs $4,276,000.00
    • Estimated NET Return on Project over 62.7 years $268,213,230.00
  • Heaven’s Rest Projected Plot Sales - Monthly Income with Annual % ROI
    • Plot Sales Gross Revenue Sales Expenses Monthly Profit Annual Profit Net to Investors - 1% % ROI
    • 430 $1,333,000.00 $494,500.00 $838,500.00 $10,062,000.00 $100,620.00 164.72%
    • 420 $1,302,000.00 $483,000.00 $819,000.00 $9,828,000.00 $98,280.00 160.89%
    • 410 $1,271,000.00 $471,500.00 $799,500.00 $9,594,000.00 $95,940.00 157.06%
    • 400 $1,240,000.00 $460,000.00 $780,000.00 $9,360,000.00 $93,600.00 153.23%
    • 390 $1,209,000.00 $448,500.00 $760,500.00 $9,126,000.00 $91,260.00 149.40%
    • 380 $1,178,000.00 $437,000.00 $741,000.00 $8,892,000.00 $88,920.00 145.57%
    • 370 $1,147,000.00 $425,500.00 $721,500.00 $8,658,000.00 $86,580.00 141.73%
    • 360 $1,116,000.00 $414,000.00 $702,000.00 $8,424,000.00 $84,240.00 137.90%
    • 350 $1,085,000.00 $402,500.00 $682,500.00 $8,190,000.00 $81,900.00 134.07%
    • 340 $1,054,000.00 $391,000.00 $663,000.00 $7,956,000.00 $79,560.00 130.24%
    • 330 $1,023,000.00 $379,500.00 $643,500.00 $7,722,000.00 $77,220.00 126.41%
    • 320 $992,000.00 $368,000.00 $624,000.00 $7,488,000.00 $74,880.00 122.58%
    • 310 $961,000.00 $356,500.00 $604,500.00 $7,254,000.00 $72,540.00 118.75%
    • 300 $930,000.00 $345,000.00 $585,000.00 $7,020,000.00 $70,200.00 114.92%
    • 290 $899,000.00 $333,500.00 $565,500.00 $6,786,000.00 $67,860.00 111.09%
    • 280 $868,000.00 $322,000.00 $546,000.00 $6,552,000.00 $65,520.00 107.26%
    • 270 $837,000.00 $310,500.00 $526,500.00 $6,318,000.00 $63,180.00 103.43%
    • 260 $806,000.00 $299,000.00 $507,000.00 $6,084,000.00 $60,840.00 99.60%
    • 250 $775,000.00 $287,500.00 $487,500.00 $5,850,000.00 $58,500.00 95.77%
    • 240 $744,000.00 $276,000.00 $468,000.00 $5,616,000.00 $56,160.00 91.94%
    • 230 $713,000.00 $264,500.00 $448,500.00 $5,382,000.00 $53,820.00 88.11%
    • 220 $682,000.00 $253,000.00 $429,000.00 $5,148,000.00 $51,480.00 84.27%
    • 210 $651,000.00 $241,500.00 $409,500.00 $4,914,000.00 $49,140.00 80.44%
    • 190 $589,000.00 $218,500.00 $370,500.00 $4,446,000.00 $44,460.00 72.78%
    • 180 $558,000.00 $207,000.00 $351,000.00 $4,212,000.00 $42,120.00 68.95%
    • 170 $527,000.00 $195,500.00 $331,500.00 $3,978,000.00 $39,780.00 65.12%
    • Additional Revenues from related sales should equal +/- 30% added to ROI column.
    • *Sales Staff of 20 sales people averaging
    • 2 plot sales per week per salesperson = 172 plot sales per month for sales staff
    • 3 plot sales per week per salesperson = 258 plot sales per month for sales staff
    • 4 plot sales per week per salesperson = 344 plot sales per month for sales staff 5 plot sales per week per salesperson = 430 plot sales per month for sales staff
  • Heaven’s Rest Memorial Park Participation Agreement
    • Date ______________________
    • Investor’s Name _________________________________________________
    • Address: _________________________________________
    • _________________________________________
    • _________________________________________
    • Home Phone ________________________ Cell Phone _______________________
    • Accredited Investor ______ Yes ______ No
    • Participation Cost per One Percent Ownership - $61,086.00
    • Preferred Minimum Level of Participation Two Percent Ownership - $122,172.00
    • Percent of Ownership Purchased ___________%
    • Amount of Participation $ ____________________
    • Sixty Percent of Funds due upon execution of Participation Agreement.
    • Forty Percent of Funds due at the beginning of Phase III.
    • Investor participation is subject to approval of Heaven’s Rest Management.
    • This participation is offered as a percentage of ownership of a Limit Liability Corporation.
    • Any investor that is not an accredited investor must complete a financial suitability form
    • prior to final acceptance into the project.
  • Competition Price Comparison
    • Name of Cemetery Standard Plots Premium Plots
    • Laurel Land Memorial Park + $1,500.00 $6,000.00
    • Oak Cliff – Dallas, Tx
    • Grovehill Cemetery+ $2,000.00 $4,500.00
    • White Rock Lake – Dallas, Tx
    • Hillcrest Memorial Park+ $2,000.00 $5,000.00
    • Dallas, Tx
    • Restland Memorial Park* $3,995.00 $14,995.00
    • Dallas, Tx
    • Rest Haven Memorial Park* $2,225.00 $4,700.00
    • Rowlett, Tx
    • Heaven’s Rest Memorial Park* $1,900.00 $4,000.00
    • North Dallas, Tx
    • +Plot Pricing received by phone.
    • *Plot Pricing Sheet and Pictures received via mail from subject cemetery included in prospectus.
    • DFW Area is growing by about 250,000 people per year. The majority of the growth is in the northern areas of DFW.