|Seven apartments (cost price)||USD 546,000|
|Office, Bar, Kitchen, work station & guest toilets||USD 140,000|
|2,250 sqm of land @350 million per are||USD 562,500|
|Equipment and furniture||USD 110,000|
|Income from ov1 for 5 years (40% share )||USD 75,000|
|Grand Total||USD 1,478,500|
There has not been any added value for goodwill nor the value of agreements held with major offline and online travel companies. There has also been no calculation of business licenses and building permits. The value of these items could easily be assessed at usd 300,000.00
The incoming investors will share in the ownership of these assets and of course the new villas and associated assets such as swimming pool and operational / ancillary building and equipment.