Alabama
Páginas: 4 (863 palabras)
Publicado: 8 de noviembre de 2011
May 5, 2011 Smugglers Run Plantation (SWOT Analysis): Developers: - Catherine Barothy & J. Trevor Miles - Team Management approach Corporate Flow Chart: - Land owned by Smugglers Run Holdings Ltd. -Smugglers Run Holdings Ltd. – owned by Brier Ridge Investments Property (Acreage): - 1000 acres (995 + 5) Land appraised in 2006 by Global Valuations (Florida) for $70 million U.S Dollars. - Rangesfrom 10 – 42 feet above sea level (Rolling green hills) - Owned free and clear by Developers - No debt except for line of credit at local bank of $2M u.s - Golf course has been designed and staked -First phase lots have been staked. - Development is “shovel ready”
SMUGGLERS RUN PLANTATION REAL ESTATE RECAP # of Units 117 234 234 246 119 368 423 9 22 2 1,540 Average 2011-2023 Starting Sale GrossSales Net Income Price Income 646,457 54,130 500,000 275,000 749,000 375,000 309,537 1,040,000 1,340,000 2,000,000 82,461,861 18,187,206 154,376,494 102,466,217 115,612,596 194,162,854 198,721,31210,858,938 22,695,593 8,763,486 52,743,185 33,012,831 29,550,723 62,396,670 67,117,992 2,616,026 % of Profit 27.52% 48.18% 34.17% 32.22% 25.56% 32.14% 33.77% 24.09%
Product Type Marina Front LuxuryCondominiums Fairway Estate Lots Fairway Estate Homes Town Homes Custom Built Homes Duplex Villas Golf Course Condominiums Equestrian Custom Home & Lot
Executive Island Custom Home & Lot
PrivateIslands TOTAL
37,955,882 12,892,874 33.97% 4,200,000 2,570,000 61.19% 919,003,361 294,359,381 32.03%
Capital Requirements::…………………………………………..$101,401,288.00 Year One:……………………………….$49,544,476.00Year Two thru Five: ……..……………..$51,856,812.00 Residences will be pre-sold with a 30% to 40% down payment and the balance financed through a third party lender. * Construction financing for the homes andcondominiums will also be required based on sales contracts. Additional Services/Amenities: 1. Equestrian center 2. Two 18-hole championship golf courses 3. Mayan & Thalasso Spas 4. 65 wet and 180...
SMUGGLERS RUN PLANTATION REAL ESTATE RECAP # of Units 117 234 234 246 119 368 423 9 22 2 1,540 Average 2011-2023 Starting Sale GrossSales Net Income Price Income 646,457 54,130 500,000 275,000 749,000 375,000 309,537 1,040,000 1,340,000 2,000,000 82,461,861 18,187,206 154,376,494 102,466,217 115,612,596 194,162,854 198,721,31210,858,938 22,695,593 8,763,486 52,743,185 33,012,831 29,550,723 62,396,670 67,117,992 2,616,026 % of Profit 27.52% 48.18% 34.17% 32.22% 25.56% 32.14% 33.77% 24.09%
Product Type Marina Front LuxuryCondominiums Fairway Estate Lots Fairway Estate Homes Town Homes Custom Built Homes Duplex Villas Golf Course Condominiums Equestrian Custom Home & Lot
Executive Island Custom Home & Lot
PrivateIslands TOTAL
37,955,882 12,892,874 33.97% 4,200,000 2,570,000 61.19% 919,003,361 294,359,381 32.03%
Capital Requirements::…………………………………………..$101,401,288.00 Year One:……………………………….$49,544,476.00Year Two thru Five: ……..……………..$51,856,812.00 Residences will be pre-sold with a 30% to 40% down payment and the balance financed through a third party lender. * Construction financing for the homes andcondominiums will also be required based on sales contracts. Additional Services/Amenities: 1. Equestrian center 2. Two 18-hole championship golf courses 3. Mayan & Thalasso Spas 4. 65 wet and 180...
Leer documento completo
Regístrate para leer el documento completo.