2. INVESTMENT FORECAST
Present Investment: 78,000 per SQM +
Minimum Investment:
20,000 as Reservation Fee
+ 25% of Total Investment
13k/ month x 4yrs
3. PROJECTED INCREASE:
2-3 % after every 25 units sold
401 units (approx. with 16 times increase)
32 to 48% first Year if sold by December 2014
4. TOTAL INVESTMENT VALUE:
Total value: 2.4M
Future Value at 32 to 48% increase: 3.1 M to 3.5 M
( in 3 to 4 years)
5. SAMPLE COMPUTATION:
EQUITY PAYMENT PER ANNUM OF 150K
PROJECTED VALUE = 3,100,000 TO 3,500,000
- 2,400,000___________
GROSS PROFIT = 700K to 1.1M
LESS EQUITY = 150K_X 4YRS_
NET INCOME =100 to 600k
