Embed Size (px)
Citation preview
Africa’s Greatest Life Style Estate SANTA MALONGANE RIVIERA MOZAMBIQUE
Phase 1
FEASEY DEVELOPMENT INCORPORATEDPresents
HISTORY ALWAYS LEAVES A TRACE
SANTA MALONGANE RIVIERA MOZAMBIQUE
• SANTA MALONGANE 16KM FROM RSA BORDER POST KOSI BAY• On Route Off Proposed New Tollgate Road From Kosi Bay to Maputo• Casino Complex• Proposed Offshore Banking• Residential Estate• Tourist Centre• Pristine Beaches• Deep-sea Fishing• Diving• F1 Grand Prix Track• Professional 18 Hole Golf course,• All Water sport and Harbour Facilities.
R 34 880 642 730
AERIAL PLAN
Map Aerial Satellite Map
GREEN HOUSE PARK
R 3 854 008 730
SHOPPING FACILITIES
R 3 588 000 000
RETIREMENT VILLAGE
R 1 425 000 000
COTTAGE HOUSING
R 62 400 000
OFFICE PARK
R 570 000 000
OFFICE PARK 2
R 24 000 000
RESTAURANTS ON STREETS
R 175 000 000
BANKING OFF SHORE
R 150 500 000
ENTERTAINMENT CENTRE
R 56 000 000
POLICE STATION AND SECURITY OFFICES
R 12 600 000
CRE’CHES
R 46 500 000
JUNIOR PRIMARY SCHOOL
R 46 500 000
DOLPHIN AQUARIUM
R 137 500 000
AQUARIUM
R 130 000 000
CONFERENCE CENTRE
R 104 500 000
GYM HEALTH CENTRE
R 297 000 000
WATER WORLD
R 765 000 000
TRAFFIC DEPARTMENT
R 5 250 000
GREEN GIANT WATERFRONT UNITS
R 1191 360 000
Green Giant 1 R 595 680 000
Green Giant 2 R 595 680 000
DEEP-SEA FISHING CHARTERS
R 21 000 000
GRAND PRIX RACING
R 11 353 800 000
YACHT CLUBS
R 176 900 000
Yacht Club 1R 94 400 000
Yacht 2R 82 500 000
MARINA LOCKUP FACILITIES
R 4 620 000 000
MARINE HOUSING AND SHOWROOM
R 176 400 000
SKI BOATING, SKIING, ACROBATICS AND RAMP JUMPING
R 159 000 000
BOATING MARINES
R 58 800 000
MOORING FACILITIES
R 14 700 000
FISHING HARBOUR
R 1 610 000 000
FISH PLANT
R 850 000 000
FAMILY WATERFRONT HOUSING
R 1 170 000 000
MEDICAL CENTRE
R 512 857 200
SWIMMING POOLS
R 30 000 000
CARAVAN PARK AND CHALET FACILITIES
R 297 800 000
PETROL PUMP STATION
R 72 000 000
AIRPORT AND AVIATION SCHOOL
R 318 556 800
NIGHT CLUBS
R 92 000 000
GOLF DRIVING RANGE
R 24 000 000
18 HOLE CHAMPIONSHIP GOLF COURSE
R 198 000 000
HARBOUR ENTRANCE AND LIGHT HOUSE
R 40 000 000
SEA RESCUE
R 44 000 000
TENNIS COURTS
R 42 840 000
DIVING SCHOOL
R 29 250 000
POLO CLUB
R 52 500 000
BOWLING GREEN
R 16 000 000
FIRE STATION
R 225 000 000
BEAUTY SALONS
R 13 000 000
MAIN 5 STAR HOTEL AND CASINO
R 787 500 000
WATERFRONT HOTELS A;B;C AND BOATING MARINA
R 658 000 000
WaterfrontHotel A
R 238 000 000
WaterfrontHotel B
R 210 000 000
WaterfrontHotel C
R 210 000 000
250 ROOMS EACH
MOTEL
R 17 500 000
BUSINESS HOTEL AND CONFERENCE CENTRE
R 196 500 000
HARBOUR HOTEL
R 84 000 000
DREDGER BOAT
R 42 000 000
FORMULA 1 SEA RACING BOAT
R 14 000 000
JET SKI
R 9 000 000
INGRESS AND EGRESS ROADS
R 184 000 000
CIVIL TOWNSHIP
R 312 000 000
WATERWAYS AND FOUNTAINS
R 600 000 000
WATERWAYS AND FOUNTAINS
EARTH WORKS / WATERWAYS
R 900 000 000
CANAL SLIDES AND RIDES
R 94 000 000
WATER PUMPS
R 18 000 000
LANDSCAPING
R 120 000 000
AGRITECH / ENGINEERING
R 600 000 000
SUMMARY
• Estimated Final Building Costs - R34 880 642 730• Gross Income Before Taxation 1st Year - R2 369 331 612• Gross Income Before Taxation 2nd Year - R2 947 797 307• Gross Income Before Taxation 3rd Year - R3 564 866 517• Gross Income Before Taxation 4th Year - R4 223 627 522• Gross Income Before Taxation 5th Year - R4 927 415 666
R 34 880 642 730
2D Plan 2D Color Plan
3D Color Plan
Final Product
CLOSING
