Upload
rahul-kumar-jain
View
225
Download
0
Embed Size (px)
Citation preview
7/28/2019 Riga Project Feasibility Study
1/22
RIGA SHOPPING MALLRIGA, LATVIA
FEASIBILITY STUDYPreparation and Analysis:
Bank Financing ofConstruction Project
7/28/2019 Riga Project Feasibility Study
2/22
The Project
Two stories of a commercial Western standard"mall" area retail commercial establishments a bank service establishments (laundry, dry-cleaning etc) up-scale restaurants fast-food facilities a night-club and disco
office and residentialThis shopping mall space will be the first of its
kind in and around Riga
7/28/2019 Riga Project Feasibility Study
3/22
The Project
The project site is situated on the mainhighway between Riga and RigaInternational Airport.
3 - 4 minutes to reach the Mall site from thecenter of Riga by way of the bridge over theDaugava River
3 minutes' drive to the southwest is an old-
Soviet-style multiple high-rise housingcomplexes in which close to a quarter of amillion persons presently reside.
7/28/2019 Riga Project Feasibility Study
4/22
The Project
The project site is situated on the mainhighway between Riga and RigaInternational Airport.
Most of these people work in Riga and mustreach their jobs by using the highway, thusensuring that they will pass the Mall twice a day
There are virtually no shopping facilities of anysize or substance in the vicinity of this housingarea.
7/28/2019 Riga Project Feasibility Study
5/22
Term Sheet
DESCRIPTION: $48 million conventionalconstruction and/or take out loan (mortgage);term: 7 10Years (Terms flexible), rate: 10%(or lower).
SECURITY: (1)Mortgage of land and improvement to be executed
by MESA (land - or such other entity as to which theland may be conveyed at the start of construction) andMOS-MALL (improvement);
(2) Full guarantee of initial draw- down; (3) Performance and payment (subcontractors and
suppliers) bond.
7/28/2019 Riga Project Feasibility Study
6/22
Term Sheet
EQUITY: Flexible in terms of debt equitymix but can be structured to include: (1) straight equity injections
(2) land; worth after clearing which has beencompleted - $1.5 million presently owned byMESA and investors;
(3) preparation of design and engineering
drawings by MESA ($1 million +/-) (4) condo sales $3 - $5 million held in escrow.
(4) LOC enhancements and/or structures.
7/28/2019 Riga Project Feasibility Study
7/22
Term Sheet
PURPOSE: Construction of commercial Westernstandard "mall" area which will contain retailcommercial establishments (a large western"department store selling mid-range goods priced
to be affordable, and a large auto show-room willserve as an anchor tenants), up-scale restaurants,a general-purpose hall, above ground parking, apetrol and refueling station, and a 13-14-storyoffice/residential apartment tower. With a
tentative list of viable, interested parties, tenantcommitments will grow quickly once projectreceives a conditional commitment.
7/28/2019 Riga Project Feasibility Study
8/22
Term Sheet
PROJECT SITE: Situated on principal routeto new Riga International airport. Mostpeople work in Riga and must reach jobs by
using the highway, ensuring that they passthe Mall twice a day. Virtually no shoppingfacilities of any size or substance exist in
vicinity of this project.
7/28/2019 Riga Project Feasibility Study
9/22
Term Sheet
EQUITY YIELDS: Final deal structure willdetermine project equity yields.
While preliminary analysis point to average
equity ROE 31.9%, returns appear understated.
If rents increase beyond projection assumptionsrelative to supply/demand factors, increase in
GDP, continuing control of inflation, andexpected increase in disposable income,average ROE should increase beyond 45%.
7/28/2019 Riga Project Feasibility Study
10/22
Term Sheet
LENDERS PRIMARY SOURCE OF PAYMENTCASH FLOW: Conservative projections geared totest viability of the project to protect construction(and/or take out lender) in terms of (1) ability of the project to generate operating cash
flows over debt service
(2) probabilities that the project requires additionalequity over $7 million and
(3) whether, after debt service, returns are available toservice equity participants. Given conservativeprojections, it appears the project is solid and sound interms of full lender payout.
7/28/2019 Riga Project Feasibility Study
11/22
Term Sheet
CONSTRUCTION: MESA HOUSINGGROUP, INC.: (Architect / designer-builder).
Principal participant for design and construction,
MESA is highly experienced in working in Russiaand the surrounding republics, as well as inNorth Africa and, of course, Turkey.
The firm received international recognition for themassive housing project at Tchailkowvka, Russia, tohouse contingents of Russian officers and theirfamilies returning from postings in East Germany.
7/28/2019 Riga Project Feasibility Study
12/22
Term Sheet
The MESA GROUP of Companies (MESA),based in Ankara, Turkey, is a fifteen (15)corporation conglomerate which has
operated for over 25 years in real estatedevelopment, construction, engineering andarchitectural, resort and tourism, andmarketing fields. The firm developed, designed and delivered
more than twenty-five major housing complexeswith all related facilities, in Turkey and abroad.
7/28/2019 Riga Project Feasibility Study
13/22
Term Sheet
SURVEY OF EXISTING FACILITIES IN RIGARELEVANT TO THE MALL:
a) Existing office stock versus need
A shortage of Western standard office spacecontinues to dog the Riga market. Much of thetrading and office spaces in Riga do notcorrespond to Western standards.
As a result, rental agreements with upwards of 30%of future tenants are generally reached whileconstruction is still in progress;
7/28/2019 Riga Project Feasibility Study
14/22
Term Sheet
b) Current rental/purchase rates:As of April 1998, rents for offices and
shops in downtown Riga is 40-60 US$ per
square meter per month. (Lower ratespertain for so called "Russian standard"offices)
Higher rates are generally available for
fully equipped "Western standard" offices.Purchase of office and residential space isover $US 1,000 per M2 and climbing
7/28/2019 Riga Project Feasibility Study
15/22
Term Sheet
ECONOMIC AND MARKET CONDITIONSIN LATVIA AND RIGA: Since regainingindependence in 1991, Latvia has put in
place a comprehensive program ofeconomic reforms which will develop anopen market economy based on free trade
and competition. Latvia now is welcomingextensive international trade andinvestment.
7/28/2019 Riga Project Feasibility Study
16/22
The Budget and Construction Costs
0 500 1000 1500 2000 2500 3000 3500 4000 4500
Excavation
Foundation and Structural System
Civil Works Course
Civil Works Finishing
Fixed Furniture and Decoration
Electric and Electromechanic Works
Passenger Lift and Escalator
Sanitary System
HVAC Works
Shopping Center
7/28/2019 Riga Project Feasibility Study
17/22
The Budget and Construction Costs
STARTING WORKS
Land Fee
Design and Permits
Advance Payment
Subtotal
7/28/2019 Riga Project Feasibility Study
18/22
The Budget and Construction Costs
RESIDENCES
Excavation
Foundation and Structural System
Civil Works
Garage Foundation and Structural System
Garage Civil Works
7/28/2019 Riga Project Feasibility Study
19/22
The Budget and Construction Costs
RESIDENCES
Civil Works Finishing
Fixed Furniture and Decoration
Electric and Electro-mechanic Works
Passenger Lifts
Sanitary System
Heating System
Subtotal
7/28/2019 Riga Project Feasibility Study
20/22
The Budget and Construction Costs
SHOPPING CENTER
Excavation
Foundation and Structural System
Civil Works Course Civil Works Finishing
Fixed Furniture and Decoration
Electric and Electro-mechanic Works
Passenger Lift and Escalator
Sanitary System
Subtotal
7/28/2019 Riga Project Feasibility Study
21/22
The Budget and Construction Costs
FINISHING WORKS
Infrastructure and Landscaping
Approvals and Permissions
Subtotal
Project Total
7/28/2019 Riga Project Feasibility Study
22/22
Development of a
Project Budget: DetailsThe Riga Project
Excel Workbook Analysis