| The
Plan: Phase One and
Phase Two:
LIR Industrial Park consists of
just over 34 rai of usable land.
Equivalents: |
Rai |
Acres |
Sq.Metres |
2.53 |
1 |
1600 |
34+ |
13.5+ |
54,400+ |
Phase One:
The ten rai in
the front lot is designated as Phase One development and will
be retained for long term income and appreciation of real estate. There will be an attractive Showroom on the main
road that tenants may utilize based on per square meter charge.
Behind the showroom and three large factory/warehouse buildings
at 45 Meters by 37 meters each. The showroom and three large
buildings occupy approximately seven rai. Behind these buildings
three rai is dedicated to a series of smaller factory/warehouse
buildings to accommodate tenants with need for smaller spaces.
Along side the large buildings, we have already constructed two
closed buildings and one open building for the Thai Bronze Foundry,
and committed plans for a wood company. Based on current market value, Phase One will be worth 100 Million
bhat upon completion based on plan. Funding is as follows:
| A. |
Present Investment:
All 34 rai of land has already been paid in full by LIR.
IN addition, LIR has already made significant progress
in developing this property. LIR has substantially completed
water drainage system, dug a well, raised the land and
extended walls encompassing the property to inlude the
Showroom and Factory Building A, brought in electricity
and phone lines and built two enclosed buildings and one
open building for the Bronze Foundry. Sales and/or long
term leases for the back 24 rai (phase two) will bring
in approximately 15-24 million bhat to be re-invested into
Phase One. |
| B. |
Investment of 8 million bhat
will allow LIR to build the Factory Building A at this
time. |
| C. |
The completion of Factory
Building A will allow LIR to obtain bank loans from Thai
banks at approximately 6.25% annual interest to move the
development forward. LIR estimates that no more than 11
million bhat will be borrowed from Thai banks which will
be paid off in full from rental income with the first 5
years of operation. |
| D. |
Rental income from Phase One
for the first two years (construction phase) will be re-invested
into the development of Phase One. |
It should be noted
at this time that LIR has developed the capacity to do much
of the construction work on it's own, thereby creating substantial
value for the shareholders. LIR has purchased and paid for its own cement mixer,
welding equipment and other construction equipment which provides
LIR with the capacity to hire experienced cosntruction workers
on a monthly salaried basis and build at contractor costs. LIR
purchases building materials directly from prime suppliers rather
than from contractors who typically mark up construction materials
from 20% to over 100% depending on the level of knowledge of
the client. The savings for LIR are very significant. Details of Rental Income:
(Please
refer to map for references-click here to view graphics)
| Unit: |
Projected Rental Income: |
| Showroom: |
A beautiful, first-quality
showroom would cost each tenant millions of baht to build
onto their own factory and they would still not have exposure
on the main road. The smaller tenants would, most likely,
have no showroom whatsoever. It makes a great deal of sense
to rent prime showroom space on a "need be" basis
and share the expenses of the showroom (including staff)
with other tenants. At the same time this increases exposure
as someone coming in to see bronze will be exposed to wood
products and vice versa. We will also have additional office
space in this building, especially for the tenants that
are located in the back half of the complex. This will
provide front office area in addition to showroom space.
We have projected a conservative income of 50,000 baht
per month for the showroom facility and additional office
space. |
| Factory Building (A): |
100,000 baht
per month |
| Factory Building (B): |
100,000 baht per month |
| Factory Building (C): |
100,000 baht per month |
| Bronze Foundry: (Buildings
1-3) |
2 closed buildings, 1 open
building and casting area: 35,000 baht/mo. |
| Wood Factory: (4) |
15,000 baht/month. |
| Back section of Phase One: |
| 5 units each 7.5m x 15m :
(Buildings 5-9) |
7,000 baht/mo each = 35,000
baht/mo |
| 1 unit each 16m x 15m: (10) |
20,000 baht/mo each = 20,000
baht/mo |
| 4 units each 10m x 15m: (11-14) |
15,000 baht/mo each = 60,000
baht/mo |
| 1
unit each 15m x 20m : (15) |
35,000 baht/mo each = 35,000 baht/mo |
| 1 Free Standing building 30m
x 30m : (16) |
50,000 baht/mon each = 50,000
baht/mo |
To launch
the XE.com
Personal Currency
Assistant, click HERE.
Note: You must have popups enabled to use this
function.
Breakdown of Rental Income by Building:
(Currency = Baht) |
Building |
Monthly Rental
Amount |
Number of Buildings |
Monthly Amount |
Yearly Amount |
| A |
100,000.00 |
1 |
100,000.00 |
1,200,000.00 |
| B |
100,000.00 |
1 |
100,000.00 |
1,200,000.00 |
| C |
100,000.00 |
1 |
100,000.00 |
1,200,000.00 |
| #3-5 |
35,000.00 |
3 |
35,000.00 |
420,000.00 |
| 4 |
15,000.00 |
1 |
15,000.00 |
180,000.00 |
| #5-9 |
7,000.00 |
5 |
35,000.00 |
420,000.00 |
| 10 |
20,000.00 |
1 |
20,000.00 |
240,000.00 |
| #11-14 |
15,000.00 |
4 |
60,000.00 |
720,000.00 |
| 15 |
35,000.00 |
1 |
35,000.00 |
420,000.00 |
| 16 |
50,000.00 |
1 |
50,000.00 |
600,000.00 |
Show-Room/
Office
Space |
50,000.00 |
1 |
50,000.00 |
600,000.00 |
| Total
Amount: |
|
|
600,000.00 |
7,200,000.00 |
Total Projected Rental Income is 600,000 baht per month or 7,
200,000 baht per year based on full occupancy. Assuming 10% vacancy
rate this comes to 6,480,000 baht per year* 15% percent of this amount
= 972,000 baht per year, which allow LIR to project approximately
one million baht per year income for the proposed investor. *The larger Factory Buildings A, B, and C will only be built
with commitments from established companies. So it is only the
smaller units (for which there is strong demand) which may or
may not be fully rented at any given time.
LIR has tenants
waiting to move in. We have commitments from
the Thai Bronze Foundry, Siam Global Innovations, Co. Ltd., Thai
Freeze Dry Co. Ltd., and Sorn International Enterprises, Co.
Ltd. - all Thai companies controlled and operated by foreign
nationals. There are alread a number of serious prospective tenants
waiting for Phase One to get underway. Once it does so, we expect
others to "jump on the bandwagon".
Phase Two: The back twenty
four Rai, designated as "Phase Two" will
be sold or leased on long terms to tenants who want to own and
design their own facilities. The income anticipated from the
sale or long-term leasing of the land by LIR is 15 million to
24 million baht. If we add the potential income from construction
by LIR, then these figures will increase dramatically. These
funds will be re-invested into Phase One. |