Unit 16A:
Factory – 540 m2 – R6,500 – R 3,510,000.00
Office – 64 m2 – R10,000 – R 640,000.00
Total yard Concrete – 1050 m2 – R1,650 – R 1,732,500.00
VALUE excl. vat – R 5,882,500.00
Selling Price: R 4,706,000.00
Unit 16B:
Factory – 540 m2 – R6,500 – R 3,510,000.00
Total yard Concrete – 440 m2 – R1,650 – R 726,000.00
VALUE excl. vat – R 4,236,000.00
Selling Price: R 3,388,800.00
Unit 16C:
Factory – 1440 m2 – R6,500 – R 9,360,000.00
Office – 230 m2 – R10,000 – R 2,300,000.00
Open area Under Roof – 390 m2 – R3,500 – R 1,365,000.00
Total yard Concrete – 1450 m2 – R1,650 – R 2,392,500.00
VALUE excl. vat – R 15,417,500.00
Selling Price: R 12,334,000.00
Unit 15:
Factory – 594 m2 – R6,500 – R 3,861,000.00
Office – 90 m2 – R10,000 – R 900,000.00
Total yard Concrete – 356 m2 – R1,650 – R 587,400.00
VALUE excl. vat – R 5,348,400.00
Selling Price: R 4,278,720.00
Unit 7a:
Factory – 0 m2 – R6,500 – R 0
Office – 411 m2 – R10,000 – R 4,110,000.00
Total yard Concrete – 78 m2 – R1,650 – R 128,700.00
VALUE excl. vat – R 4,238,700.00
Selling Price: R 4,026,765.00
Unit 2a & 2b:
Factory – 1200 m2 – R6,500 – R 7,800,000.00
Office – 36 m2 – R10,000 – R 360,000.00
Total yard Concrete/Lawn – 1350 m2 – R1,650 – R 2,227,500.00
VALUE excl. vat – R 10,387,500.00
Selling Price: R 9,868,125.00
Unit 1:
Factory – 450 m2 – R6,500 – R 2,925,000.00
Office – 36 m2 – R10,000 – R 360,000.00
Total yard Concrete – 850 m2 – R1,650 – R 1,402,500.00
VALUE excl. vat – R 4,687,500.00
Selling Price: R 4,453,125.00
Totals:
Market Price Total: R 50,198,100.00
Selling Price Total: R 43,055,535.00 plus 5% = R45 208 311. 75 excl. Vat
Current Rentals for units:
Unit 16c R154k pm.
Unit 15 R42k pm
Unit 16b R46k pm
Unit 16a R44k pm
Unit 2a+2b R95k pm
Unit 7a R33k pm
Unit 1 R37k pm
Units water and electricity separately metered
