Chicken Farms
사업개요
1 사업개요
2 프로젝트 현황
지역 | 메릴랜드 주 |
---|---|
업종 | 닭 농장 |
토지 | 26만평 |
계사 | 총32동 |
총 투자금액 | $12,750,000 |
현금 투자금액(Equity) | $3,670,000 |
총 투자자 | 8명(투자자당 $458,750씩 투자) |
투자자 지분 | 3만평, 계사 4동, 주택 |
투자수익 | $81,462(연간) |
체류신분 | E-2비자 |
조달주체 | New World Chicken Farms, LLC |
---|---|
조달금액 | US$12,750,000 |
조달형식 | 융자를 통한 조달 : $9,080,000(토지매입 및 계사건설에 투입) |
투자를 통한 조달 : $3,670,000(토지매입 및 계사건설에 투입) | |
1구좌당 투자금액 : $458,750(총 8구좌) | |
조달계획 | 투자자유치 |
융자승인 | |
계사건설 시작(공사착공 |
House & Equipment | $254,886 Each | $1,019,544.00 |
---|---|---|
Grade.Fill & Stone | $70,000.00 | |
Well. Pump &aml; Tank | 1-4 Well per house6,500Each | $26,000.00 |
Outside Wiring | $26,000.00 | |
Generator | 50KW per house200KW | $36,000.00 |
Auto Transfer Switch | $5,000.00 | |
Composter | $5,000.00 | |
Total Estimated construction Cost | $1,186,544.00 |
Estimated Operating Expense : Per Sqft | ||
---|---|---|
Insurance | 0.05 | $6,720.00 |
Insurance | 0.18 | $24,192.00 |
Clean-out | 0.025 | $3,360.00 |
Property Taxes | 0.05 | $6,720.00 |
Repairs, Misc, Permits | 0.025 | $3,360.00 |
Total Estimated Operating Expenses | $44,352.00 |
Financing Terms : | ||
---|---|---|
Loan Duration [Years] | 15 | |
Interest Rate | 7.65% | |
Payments / Year | 5.00 | |
Principal & Interest / Payment | $27,046.78 | |
Annual Principal & Interest | $128,201.76 |
Net Pre Tax Cash Flow | ||
---|---|---|
Year | Year1 | Year 2~15 |
New House Guarantee Income | $300,381.58 | $266,781.58 |
Net New House Guarantee | $127,827.82 | $266,781.58 |
Average Income | $254,016.00 | $254,016.00 |
Net Averge Income | $81,462.24 | $81,462.24 |
Net Pre Tax Cash Flow | |||
---|---|---|---|
Par Sqft 1.89 x 134,400 Sq. Ft | $254,016,00 | $254,016,00 | |
Total | Par Sqft 1.89 x 134,400 Sq. Ft | $254,016,00 | $254,016,00 |
INCOME / New House Guarantee | |||
---|---|---|---|
Flock Per Sq Ft / Flk | |||
15yr 0.33 x 134,00 Sq.Ft x 5.54 | $245,710,08 | $245,710.08 | |
Tler Bonus | 0.0283 x 134.400 Sq Ft. x 5,54 | $21,071,50 | $21,071,50 |
Housing Bonus | 0.0283 x 134.400 Sq Ft. x 5,4 | $33,600,00 | $0,00 |
Total | $300,381,58 | $300,381,58 |
3 투자에 대한 조건
4 미국 닭 농장 비지니스의 장점