Cnr Main Road & Oudehuis Street - Aucor

Page created by Randy Evans
 
CONTINUE READING
Cnr Main Road & Oudehuis Street - Aucor
Somerset-West             Multi-Let Centre with Parking Yard
Cape Town                 GLA – ±4,182m² (Seller Supplied)

 Cnr Main Road & Oudehuis Street
      Tuesday, 17 March 2020 @ 12h00

      Houghton Golf Club – Osborn Road, Houghton, Johannesburg

      John Hislop | 083 265 6867 | JohnH@aucor.com

                            Draft Version 3: 25 February 2020 NvV
Cnr Main Road & Oudehuis Street - Aucor
Mixed-Use Centre with Parking Yard – Somerset-West, Cape Town

   Index

   Disclaimer, Auction Information and Terms & Conditions             Page 3

   Property Images                                                    Page 4

   Executive Summary & Key Investment Highlights                      Page 6

   General Information                                                Page 7

   Locality Information                                               Page 9

   Property Description                                               Page 11

   Site Layout                                                        Page 14

   Supplementary Documentation                                        Page 15

   Projected Gross Annual Income – Summary                            Page 17

   Projected Gross Annual Income                                      Page 18

   Rent Roll                                                          Page 19

   Lease Summaries                                                    Page 20

   Rates Statement                                                    Page 27

   Surveyor General Diagrams                                          Page 30

                 /AucorProperty             www.aucorproperty.co.za             2
Cnr Main Road & Oudehuis Street - Aucor
Mixed-Use Centre with Parking Yard – Somerset-West, Cape Town

   Disclaimer, Auction Information and
   Terms & Conditions
   Disclaimer
   Whilst all reasonable care has been taken to provide accurate information, neither Aucor Corporate (Pty)
   Ltd T/A Aucor Property nor the Seller/s guarantee the correctness of the information provided herein and
   neither will be held liable for any direct or indirect damages or loss, of whatsoever nature, suffered by any
   person as a result of errors or omissions in the information provided, whether due to negligence or otherwise
   of Aucor Corporate (Pty) Ltd T/A Aucor Property or the Seller/s or any other person.

   ________________________________________________________________________________________________________

   Auction Information
   Deposit                                       5% of the bid price
   Commission                                    10% plus 15% VAT thereon of the bid price
   Confirmation period                           10 Business Days

   Rules of auction and conditions of sale are available at www.aucorproperty.co.za/

   ________________________________________________________________________________________________________

   Terms & Conditions
   R50 000 refundable deposit (strictly bank guaranteed cheque or cash transfer only). Bidders must provide
   original proof of identity and residence on registration. No cash will be accepted at the auction. No
   exceptions. All bids are exclusive of VAT. Aucor Property may bid up to reserve on behalf of the sellers.
   Subject to change without notification. Auctioneer: Pieter Geldenhuys.

                 /AucorProperty              www.aucorproperty.co.za                                               3
Cnr Main Road & Oudehuis Street - Aucor
Mixed-Use Centre with Parking Yard – Somerset-West, Cape Town

   Property Images

                 /AucorProperty             www.aucorproperty.co.za   4
Cnr Main Road & Oudehuis Street - Aucor
Mixed-Use Centre with Parking Yard – Somerset-West, Cape Town

   Property Images

                 /AucorProperty             www.aucorproperty.co.za   5
Cnr Main Road & Oudehuis Street - Aucor
Mixed-Use Centre with Parking Yard – Somerset-West, Cape Town

   Executive Summary &
   Key Investment Highlights
   Street Address:                         Cnr Main Road & Oudehuis Street - Somerset West, Cape Town
   GPS Coordinates:                        -34.0843, 18.8525

   Registered Land Sizes:                  8,759m²
   Zoning:                                 " General Business 4" - awaiting the zoning confirmation certificate, which has
                                           been requested from council
   Assessment Rates:                       R 27,502.52 per month - excluding consumption charges and city levies.

                                           See from page 12 for full accommodation details:
                                           The improvements on the subject property comprise of a mixed-use centre
                                           offering a variety of retail, office and commercial services with a total gross
                                           lettable area of ± 4,182m². The site has excellent visibility from its location along
                                           the major Main Road and enjoys easy access along the same road, as well as
                                           frontage onto two additional streets including Caledon and Oudehuis Streets.
   Accommodation:                          The site includes a large parking yard that is accessible from Caledon Street.
                                           The centre has been configured to host approximately 27 lettable units of
                                           varying size and configuration, distributed amongst six (6) distinguishable
                                           buildings that are partially connected via covered passageways to create a
                                           freeform building footprint, arranged around a centre courtyard. The sixth
                                           building is a standalone, partially double storey building with frontage onto
                                           the extensive parking yard.
   Approx. Total Gross Lettable Area:      4,182m² (Seller supplied)
                                                                              Area Description                     Approx GBA (m²)
                                                              Building 1 (three storey retail & offices)                1909
                                                              Building 1b (single storey retail)                        279,6
                                                              Building 2 (single storey retail/commercial)              467,9
                                                              Building 3 (single storey retail)                         682,0
                                                              Building 4 (single storey retail/commercial)              665,7
                                                              Building 5 (partially double storey retail/offices
                                                                                                                        643,2
                                                              incl. outbuilding)
   Approx. Total Gross Building Area:                                                  Total Gross Building Area        4 647
                                                                                 Other areas not included in GBA
                                                              Parking Area (servitude)                                  2 821
                                                             Notes:
                                                             Gross Building Areas are an estimate based on a combination of on-
                                                             site and aerial photograph measurements taken along the outer
                                                             walls. It includes internal penetrations such as staircases and
                                                             passageways, but excludes covered walkways and external covered
                                                             corridors.

   Occupation:                             The property is multi-let. See from page 17 for details.

                                           Situated in a key commercial hub of Somerset West, on a prominent corner
                                           (corner Main Road and Oudehuis Street) with excellent visibility.
                                           Advantageously located in the central business node of Somerset West and in
                                           close proximity to the local taxi rank allows for exposure to high volumes of
                                           passing vehicular and pedestrian traffic.
   Key Investment Highlights:              Host to various national tenants including (but not limited to) African Bank,
                                           Legit, Steers and Debonairs.
                                           "General Business 4" zoning
                                           Multi-let retail and commercial facility, with strong income generating
                                           capacity and upside.
                                           Ideal investment property with a Projected Gross Annual Income of ±R4,4mil.

                                           Unless otherwise stated, all movables and tenant installed equipment (air-
   Exclusions:
                                           conditioning units, generators, etc.) are excluded from the sale of this property.

   By bidding on this property, the purchaser acknowledges that he has acquainted himself with the extent and the nature
                            of the property he is buying, and that he accepts the property as such.

                  /AucorProperty                www.aucorproperty.co.za                                                              6
Cnr Main Road & Oudehuis Street - Aucor
Mixed-Use Centre with Parking Yard – Somerset-West, Cape Town

   General Information
   Street Address                                   Cnr Main Road & Oudehuis Street - Somerset West, Cape Town
   GPS Coordinates                                  -34.0843, 18.8525
   ________________________________________________________________________________________________________

   Title Deed Information
   Title Deed Number                                T71908/2016
   Registered Owner                                 Cumulative Properties Limited
   VAT Registration Status                          Registered VAT vendor
   Title Deed Description                           Erf 3057, Somerset West
   Registered Land Size                             8,759m²
   Title Deed Conditions                            A copy of this title deed is on hand and will be provided to bona
                                                    fide potential purchasers upon request.
   Servitudes                                       The property is subject to various servitudes with regards to
                                                    apportionment of water and certain water rights granted. It is
                                                    further subject to a parking area servitude of 30,363sq ft
                                                    (Notarial Deed 711/66) in favour of the general public, as well as
                                                    a (reduced) right of access servitude (Notarial Deed of
                                                    Agreement K1164/2000)
   ________________________________________________________________________________________________________

   Municipality Information
   Municipality                                     City of Cape Town Metropolitan Municipality
   Rates                                            Excluding consumption charges and city levies - based on the
                                                    Tax Invoice as issued by council for the January 2020 billing
                                                    period. See a copy of the invoice attached to this brochure for
                                                    these and other charges.
                                                                                                            2019 / 2020
        Municipal          Rates                                                       2019 / 20 Annual
                                       Exclusion      Rebate      2019 / 2020 Tariff                       Monthly Rates
        Valuation         Category                                                           Rates
                                                                                                          (Annual/366*33)
                         Business &
    R    27 480 000                      N/A            N/A             0,0111000      R      305 028,00 R       27 502,52
                        Commercial

   ________________________________________________________________________________________________________

                      /AucorProperty               www.aucorproperty.co.za                                                   7
Cnr Main Road & Oudehuis Street - Aucor
Mixed-Use Centre with Parking Yard – Somerset-West, Cape Town

   General Information
   Zoning Information
   Based on the City of Cape Town's online geographic and zoning information system

   Zoning                                          'General Business 4' - awaiting the zoning confirmation
                                                    certificate, which has been requested from council

   Permitted Uses (per scheme*)                    'Business premises, dwelling house, second dwelling, boarding
                                                    house, flats, place of instruction, place of worship, institution,
                                                    hospital, place of assembly, place of entertainment, hotel,
                                                    conference facility, service trade, authority use, utility service,
                                                    rooftop base telecommunication station, multiple parking
                                                    garage, private road, open space, veterinary practice and
                                                    filming'

   Annexure Number/Consent Use                     Not applicable

   Height                                          25m above base level

   Floor Area Ratio                                3/26,277m²

   Coverage                                        100% / 8,759m²

   Density                                         Not specified

   Building Lines                                  Street boundary: 0m up to 10m height; 4,5m above 10m

                                                   Street centreline setback: 8,0m

   Parking Requirements                            As per scheme

   *City of Cape Town Municipal Planning By-Law, 2015 - a copy is on hand and available upon request.

                    /AucorProperty                www.aucorproperty.co.za                                                 8
Cnr Main Road & Oudehuis Street - Aucor
Mixed-Use Centre with Parking Yard – Somerset-West, Cape Town

   Locality Information
   Macro Locality
   The subject property is advantageously situated on the corner of Main Road (M9) and Oudehuis Street, in the
   centre of the bustling CBD of Somerset West in the Western Cape Province. Administratively it is included in the
   City of Cape Town Metropolitan Municipality as a suburb in the Helderberg area, about 50 kilometres east of
   Cape Town central city area, and bordering on Strand. The site is advantageously located in a central
   retail/commercial node comprising a variety of commercial developments along Main Road, a primary arterial
   which service a number of suburbs and extends onto the Old Sir Lowry’s Pass Road towards the south-east and
   Macassar Road towards the north-west. Victoria Street provides ease of access to the nearby N2 highway. The
   prime location within the central business area and in close proximity to the local taxi rank allows for exposure to
   significant volumes of vehicular and pedestrian traffic. In addition, the property features exposure onto a third
   street, being Caledon Street, from which access to the extensive parking yard is obtained. All major and general
   amenities are easily accessible from the subject property.
   GPS coordinates for the sites are as follows: -34.0843, 18.8525

     Image Data: Google, AfriGIS (Pty) Ltd, DigitalGlobe

                    /AucorProperty                         www.aucorproperty.co.za                                        9
Cnr Main Road & Oudehuis Street - Aucor
Mixed-Use Centre with Parking Yard – Somerset-West, Cape Town

   Locality
   Locality
   Information Information
   Micro Locality

                                                 Somerset West
                                                     CBD

                                                                                         Circle Centre
                                     Taxi Rank

                                                                                                         Image Data: Google, AfriGIS (Pty) Ltd, DigitalGlobe
                                                                           Bridgewater

                 /AucorProperty                         www.aucorproperty.co.za                                                                                10
Parking Area servitude – See S.G. Diagram
                                                                        No. 5802/1966 attached to this brochure.

                                                                                                                                                                                                     Locality
                                                                                                                                                                                                     Information
                                                                                                                                                                              N                      Property

  /AucorProperty
                                                                                                                                                                                      Approximate Boundaries
                                                                                                                                                                                                                 Description
                                                                                                                                                                                                                               Mixed-Use Centre with Parking Yard – Somerset-West, Cape Town

                                                                                                                                          Right of Way servitude – See S.G. Diagram

www.aucorproperty.co.za
                                                                                                                                          No. 2687/1964 attached to this brochure.

                                                                                              Right of Way servitude – See S.G. Diagram
                                                                                              No. 1713/1996 attached to this brochure.

                          Image Data: City of Cape Town GIS MapViewer

    11
Mixed-Use Centre with Parking Yard – Somerset-West, Cape Town

   Property Description
   Accommodation               See layout plan leaflet on page 14.
                               The improvements on the subject property comprise of a mixed-use centre offering
                               a variety of retail, office and commercial services with a total gross lettable area of
                               ± 4,182m². The site has excellent visibility from its location along the major Main
                               Road and enjoys easy access along the same road, as well as frontage onto two
                               additional streets including Caledon and Oudehuis Streets. The site includes a
                               large parking yard that is accessible from Caledon Street.

                               The centre has been configured to host approximately 27 lettable units of varying
                               size and configuration, distributed amongst six (6) distinguishable buildings that are
                               partially connected via covered passageways to create a freeform building
                               footprint, arranged around a centre courtyard. The sixth building is a standalone,
                               partially double storey building with frontage onto the extensive parking yard.

                               The buildings feature covered walkways along the shop front extents facing the
                               streets and/or centre courtyard, with some covered corridors connecting the
                               different buildings. The features and configuration of the buildings can be
                               summarized/described as follows:

                               -   Building 1: A triple storey mixed-use building offering retail on the ground floor
                                   and offices on the first and second floors. The offices are accessible via a
                                   central ground floor entrance, reception area and staircase. The two floors
                                   feature predominantly open floor spans either side of the central landing
                                   platforms, with each area partitioned into various smaller lettable offices via
                                   drywalling. Each platform features separate female and male ablution
                                   facilities.
                               -   Buildings 1B, 2 and 3: Features single storey retail spaces with frontage onto
                                   Main Road and/or Oudehuis Street;
                               -   Building 4: Features a single storey building in the centre courtyard, easily
                                   accessible from the parking yard. It includes two (2) office/retail spaces and
                                   one larger commercial unit that has previously been host to a jazz club and
                                   has been fitted and designed for such purposes.
                               -   Building 5: Features a partially double storey, stand-alone building directly
                                   accessible form the parking yard. It features an open retail / display room on
                                   the ground floor and offices on the first floor. It additionally includes a back
                                   building offering a garage and storeroom.
   ________________________________________________________________________________________________________
   Construction                The buildings are constructed of a combination of face brick and concrete
                               structural walls under a combination of IBR roof sheets and/or asbestos pitched
                               roofing. The retail sections feature extensive glass window shopfronts.
   ________________________________________________________________________________________________________

                  /AucorProperty                 www.aucorproperty.co.za                                                 12
Mixed-Use Centre with Parking Yard – Somerset-West, Cape Town

   Property Description
   Fixtures and Finishes      The respective units have been fitted according to tenant requirements and
                              specifications. Common areas along the corridors and the covered walkways are
                           interlock brick paved throughout.
   ________________________________________________________________________________________________________
   Utilities                  Each unit is separately metered for sewerage, water and electricity with
                           consumption charges recovered on a monthly basis from the respective tenants.
   ________________________________________________________________________________________________________
   Gross Lettable Areas    4,182m² (Seller supplied)
   ________________________________________________________________________________________________________
   Gross Building Areas                            Area Description                     Approx GBA (m²)
                                   Building 1 (three storey retail & offices)                1909
                                   Building 1b (single storey retail)                        279,6
                                   Building 2 (single storey retail/commercial)              467,9
                                   Building 3 (single storey retail)                         682,0
                                   Building 4 (single storey retail/commercial)              665,7
                                   Building 5 (partially double storey retail/offices
                                                                                             643,2
                                   incl. outbuilding)
                                                            Total Gross Building Area        4 647
                                                      Other areas not included in GBA
                                   Parking Area (servitude)                                  2 821
                                  Notes:
                                  Gross Building Areas are an estimate based on a combination of on-
                                  site and aerial photograph measurements taken along the outer
                                  walls. It includes internal penetrations such as staircases and
                                  passageways, but excludes covered walkways and external covered
                                  corridors.
   ________________________________________________________________________________________________________
   Parking                    The site features ample open parking bays on the asphalt covered parking yard
                              servitude (see the site layout on page 14 for your reference). It offers ±81 parking
                              bays with additional street front parking available along Oudehuis Street and Main
                           Road.
   ________________________________________________________________________________________________________
   Perimeter                  Due to the nature of the property and the developments thereon, the property is
                              unbounded. Building walls predominantly create the perimeter with some
                           rendered walls and palisade fencing erected in places.
   ________________________________________________________________________________________________________
   Exclusions                 Unless otherwise stated, all movables and tenant installed equipment (air-
                           conditioning units, generators, etc.) are excluded from the sale of this property.
   ________________________________________________________________________________________________________
   Occupation              The site is multi-let. See from page 17 for details.
   ________________________________________________________________________________________________________
   Condition                  The property is considered to be in generally good condition with ongoing repairs
                              and maintenance required. We have not undertaken a structural survey of the
                              buildings nor have we arranged for tests or inspections of the service installations,
                              but these appear to be in working order.
                              By bidding on this property, the purchaser acknowledges that he has acquainted himself with the
                              extent and the nature of the property he is buying and that he accepts the property as such.

                 /AucorProperty                         www.aucorproperty.co.za                                                 13
Note – Lines and areas are not drawn to scale and are
                          included for illustrative purposes only and does not
                          necessarily reflect the exact extent of the relevant building.

  /AucorProperty
                                                                                                                                                     Site Layout
                                                                                                                                                                   Mixed-Use Centre with Parking Yard – Somerset-West, Cape Town

www.aucorproperty.co.za
                                                                                                        Area Description                  Notation

                                                                                           Site Boundary

                                                                                           Building 1 (three storey retail & offices)

                                                                                           Building 1b (single storey retail)

                                                                                           Building 2 (single storey retail/commercial)

                                                                                           Building 3 (single storey retail)

                                                                                           Building 4 (single storey retail/commercial)

                                                                                           Building 5 (partially double storey
                                                                                           retail/offices incl. outbuilding)

                                                                                           Parking Area (servitude)

    14
Mixed-Use Centre with Parking Yard – Somerset-West, Cape Town

   Supplementary Documentation
   Office Layout – 1st & 2nd Floors (Seller Supplied)

                 /AucorProperty             www.aucorproperty.co.za   15
Note - the site layout is an extract of one of the Seller
                          supplied original lease documents. It is included for
                          illustrative purposes only and may not reflect current
                          tenancies and areas.

                                                                                                                                                                           Shop 1 – Nails to

  /AucorProperty
                                                                                                                                                                           Tail Pet Spa

                                                                                                                                                       Shop
                                                                                                                                                       4C –
                                                                                                                                                       Vacant
                                                                                                                                                                           Shop 2 – Just Men

                                                                                                                                                                           Shop 3 – Vacant
                                                                                                                                                                                                                                                   Site Layout (Seller Supplied)

                                                                                                                                                                           Shop 4 – Chapani Cons.

                                                                                                            Shop 4A –
                                                                                                            Vacant
                                                                                                                                                  Shop 4B –
                                                                                                                                                  Vacant
                                                                                                                                                                           Shop 5 – Garden Shop

                                                                                      Shop 3B –
                                                                                      Laundromat
                                                                                                                                                                           Shop 6 – Vacant

                                                                                                                                                                           Shop 10 –
                                                                                                                                                                                                                                                                                                                 Mixed-Use Centre with Parking Yard – Somerset-West, Cape Town

                                                                                                                                                                           Web Auth.

www.aucorproperty.co.za
                                                                                                                                                          Shop 4 - Legit

                                                                                      Shop 3A – Essential
                                                                                      Health Pharmacy
                                                                                                                        Shop 7 –
                                                                                                                        African Bank
                                                                                                                                       Shop 2B – Zee
                                                                                                                                       Cell
                                                                                                                                                                                                          Shop 1A - Steers
                                                                                                                                                                                                                             Shop 12 - Debonairs

                                                                                                                                                                                       Shop 1A - Steers
                                                                                                                                                                                                                                                                                   Supplementary Documentation

    16
Mixed-Use Centre with Parking Yard – Somerset-West, Cape Town

   Projected Gross Annual Income -
   Summary
   Contractual Cashflow Projections - June 2020 to May 2021
                                                                                                                                                        Approx. Area /
        Premises             Unit Code                   Item / Tenant              Start Date   Expiry Date            Esc         Basic Rent                                       Total
                                                                                                                                                            Units

   Office Rental
       Office 226a            OF0005                                                                                            R                -            19                 R            -
        Office 221            OF0007                                                                                            R                -            24                 R            -
       Office 226b            OF0012                                                                                            R                -            24                 R            -
       Office 226c            OF0013                                                                                            R                -            38                 R            -
                                                   Growth Space (Pty) Ltd           01-Nov-18     31-Oct-22              8%
        Office 219            OF0015                                                                                            R                -            17                 R            -
        Office 220            OF0016                                                                                            R                -            17                 R            -
        Office 109            OF0113                                                                                            R           53,46             886                R       700 330
        Office 222             OF020                                                                                            R                -            18                 R            -
         Office 8             OF0019                                                                                            R                -            241                R            -
                                                      JB Sports (Pty) Ltd           01-Apr-19     31-Mar-22             7,5%
         Shop 8               RE0001                                                                                            R           47,39             392                R       391 838
                                                                                                                                                             1 676               R     1 092 168
   Retail Rental
        Shop 1A               RE0002          Viola Foods (Pty) Ltd t/a Steers      01-May-19     30-Apr-24              9%     R          336,37             140                R       599 001
         Shop 12              RE0003          Viola Foods (Pty) Ltd t/a Debonairs 01-May-19       30-Apr-24              8%     R          304,21             120                R       482 567
         Shop 4               RE0004          Retailability (Pty) Ltd t/a Legit     01-Oct-16     30-Sep-20              7%     R          123,21             261                R       385 909
         Shop 2B              RE0005          Zee Cell and Repairs                  01-Dec-19    30-Nov-21               7%     R          148,86             83                 R       153 457
         Shop 7               RE0006          African Bank Limited                  01-Mar-16     28-Feb-22              7%     R          202,58             115                R       304 367
        Shop 3A               RE0007          Essential Health Pharmacy             01-Aug-16     31-Jul-20              8%     R          129,60             434                R       674 957
         Shop 3B              RE0008          Snowhite Laundrette                   01-Aug-16     31-Jul-20             10%     R          143,58             71                 R       122 329
        Shop 4A               RE0009          Vacant                                    -             -                 N/A     R                -            79                 R            -
        Shop 4B               RE0010          Vacant                                    -             -                 N/A     R                -           475                 R            -
        Shop 4C               RE0011          Vacant                                    -             -                 N/A     R                -            81                 R            -
         Shop 1               RE0012          Nails to Tails Pet Spa (Pty) Ltd      01-Oct-19     30-Sep-22             7,5%    R          102,65             151                R       195 300
         Shop 2B              RE0013          Just Men                              01-Oct-19     30-Sep-22              7%     R          125,00             44                 R        69 080
         Shop 3               RE0014          Vacant                                    -             -                 N/A     R                -            67                 R            -
         Shop 6               RE0015          Vacant                                    -             -                 N/A     R                -           125                 R            -
         Shop 10              RE0016          Web Authority Annalyst (Pty) Ltd      01-Feb-17     31-Jan-21             10%     R           99,83             78                 R        93 436
       Shop GF 04             RE0017          Chapani Construction and Mining 01-Nov-16           31-Oct-22              9%     R           91,52             93                 R       107 497
         Shop 5               RE0018          Jamie's Garden Shop                   01-Feb-20     31-Jan-21             N/A     R           73,03             89                 R        78 000
                                                                                                                                                             2 506               R     3 265 901

                                                                   Tenancy Summary                                                          Gross Basic Rental Income            R   4 358 068,30
                                                         Occupied Lettable Area  3 355                                                         Recoverable expenses
                                                           Vacant Lettable Area   827                                                                Assessment Rates            R        50 348
                                                                      Total GLA  4 182                                                                Refuse Removal             R        14 005
                                                                                                                                                             CID Levy            R        63 767
                                                                                                                                                                                 R        64 353

                                                                                                                                                     Gross Annual Income         R     4 422 421

   Notes/Assumptions
   1. The Basic rentals, Escalation rates and the approximate areas of the various units (retail and office) are as extracted from the Tenancy Schedule and Rent Roll for the
   February 2020 billing period - and have been verified to the relevant lease agremeents where supplied by the Seller.
   2. All amounts represented above are exclusive of VAT.
   3. In all instances where the same tenant occupies various spaces, a single rental is charged (as per the Seller supplied rent roll and tenancy schedule for the Feb 2020
   billing period) and therefore the basic rental is calculated on the summary of all the unit sizes. Other recoveries and services are charged per unit and is reflected on
   the summarized rent roll included in this brochure.
   4. The executed lease agreements expire during the course of the projected period. It is assumed that the tenants will continue to occupy the spaces on a month-to-
   month basis. For the purposes of this projection, no escalation has been applied to these units.
   5. The recoverable expenses are as per the Seller supplied tenancy schedule and includes amounts as charged for the February 2020 billing period - no potential
   annual escalations and/or increases have been taken into consideration.
   Special Note - The rental information in this brochure is not intended to constitute specific advice nor to substitute for a due diligence exercise, and accordingly should
   not be relied upon to make a purchase decision. Prospective purchasers should make their own enquiries and investigation to confirm pertinent information and                           Date:
   forecasts, and should further seek appropriate independent professional advice in relation thereto from suitably qualified professionals to complete their own due                17 Feb 2020
   diligence in relation to the Property.                                                                                                                                                 E & OE

                          /AucorProperty                                         www.aucorproperty.co.za                                                                                            17
Contractual Cashflow Projections - June 2020 to May 2021
                                                                                                                                                                               Approx. Area /
                               Premises             Unit Code                   Item / Tenant            Start Date    Expiry Date             Esc         Basic Rent                                     Jun-20           Jul-20           Aug-20          Sep-20           Oct-20           Nov-20          Dec-20          Jan-21           Feb-21           Mar-21          Apr-21           May-21          Total
                                                                                                                                                                                   Units

                          Office Rental
                              Office 226a            OF0005                                                                                            R                -            19               R            -   R            -   R         -     R            -   R            -   R         -     R         -     R            -   R            -   R         -     R            -   R         -     R            -
                               Office 221            OF0007                                                                                            R                -            24               R            -   R            -   R         -     R            -   R            -   R         -     R         -     R            -   R            -   R         -     R            -   R         -     R            -
                              Office 226b            OF0012                                                                                            R                -            24               R            -   R            -   R         -     R            -   R            -   R         -     R         -     R            -   R            -   R         -     R            -   R         -     R            -
                              Office 226c            OF0013                                                                                            R                -            38               R            -   R            -   R         -     R            -   R            -   R         -     R         -     R            -   R            -   R         -     R            -   R         -     R            -
                                                                         Growth Space (Pty) Ltd          01-Nov-18      31-Oct-22              8%
                               Office 219            OF0015                                                                                            R                -            17               R            -   R            -   R         -     R            -   R            -   R         -     R         -     R            -   R            -   R         -     R            -   R         -     R            -
                               Office 220            OF0016                                                                                            R                -            17               R            -   R            -   R         -     R            -   R            -   R         -     R         -     R            -   R            -   R         -     R            -   R         -     R            -
                               Office 109            OF0113                                                                                            R           53,46             886              R      55 759 R         55 759 R         55 759 R        55 759 R         55 759 R         60 219 R        60 219 R        60 219 R         60 219 R         60 219 R        60 219 R         60 219 R         700 330
                               Office 222            OF020                                                                                             R                -            18               R            -   R            -   R         -     R            -   R            -   R         -     R         -     R            -   R            -   R         -     R            -   R         -     R            -
                                Office 8             OF0019                                                                                            R                -            241              R            -   R            -   R         -     R            -   R            -   R         -     R         -     R            -   R            -   R         -     R            -   R         -     R            -
                                                                             JB Sports (Pty) Ltd          01-Apr-19     31-Mar-22             7,5%
                                Shop 8               RE0001                                                                                            R           47,39             392              R      32 250 R         32 250 R         32 250 R        32 250 R         32 250 R         32 250 R        32 250 R        32 250 R         32 250 R         32 250 R        34 669 R         34 669 R         391 838
                                                                                                                                                                                    1 676             R      88 009 R         88 009 R         88 009 R        88 009 R         88 009 R         92 469 R        92 469 R        92 469 R         92 469 R         92 469 R        94 888 R         94 888 R       1 092 168
                          Retail Rental
                               Shop 1A               RE0002          Viola Foods (Pty) Ltd t/a Steers    01-May-19      30-Apr-24              9%      R          336,37             140              R      47 091 R         47 091 R         47 091 R        47 091 R         51 330 R         51 330 R        51 330 R        51 330 R         51 330 R         51 330 R        51 330 R         51 330 R         599 001

  /AucorProperty
                                Shop 12              RE0003          Viola Foods (Pty) Ltd t/a Debonairs 01-May-19      30-Apr-24              8%      R          304,21             120              R      39 425 R         39 425 R         39 425 R        39 425 R         39 425 R         39 425 R        39 425 R        39 425 R         39 425 R         42 579 R        42 579 R         42 579 R         482 567
                                Shop 4               RE0004          Retailability (Pty) Ltd t/a Legit    01-Oct-16     30-Sep-20              7%      R          123,21             261              R      32 159 R         32 159 R         32 159 R        32 159 R         32 159 R         32 159 R        32 159 R        32 159 R         32 159 R         32 159 R        32 159 R         32 159 R         385 909
                                Shop 2B              RE0005          Zee Cell and Repairs                01-Dec-19     30-Nov-21               7%      R          148,86             83               R      12 356 R         12 356 R         12 356 R        12 356 R         12 356 R         12 356 R        13 221 R        13 221 R         13 221 R         13 221 R        13 221 R         13 221 R         153 457
                                Shop 7               RE0006          African Bank Limited                 01-Mar-16     28-Feb-22              7%      R          202,58             115              R      24 928 R         24 928 R         24 928 R        24 928 R         24 928 R         24 928 R        24 928 R        24 928 R         24 928 R         26 673 R        26 673 R         26 673 R         304 367
                               Shop 3A               RE0007          Essential Health Pharmacy           01-Aug-16      31-Jul-20              8%      R          129,60             434              R      56 246 R         56 246 R         56 246 R        56 246 R         56 246 R         56 246 R        56 246 R        56 246 R         56 246 R         56 246 R        56 246 R         56 246 R         674 957
                                Shop 3B              RE0008          Snowhite Laundrette                 01-Aug-16      31-Jul-20             10%      R          143,58             71               R      10 194 R         10 194 R         10 194 R        10 194 R         10 194 R         10 194 R        10 194 R        10 194 R         10 194 R         10 194 R        10 194 R         10 194 R         122 329
                               Shop 4A               RE0009          Vacant                                   -             -                 N/A      R                -            79               R            -   R            -   R         -     R            -   R            -   R         -     R         -     R            -   R            -   R         -     R            -   R         -     R            -
                               Shop 4B               RE0010          Vacant                                   -             -                 N/A      R                -           475               R            -   R            -   R         -     R            -   R            -   R         -     R         -     R            -   R            -   R         -     R            -   R         -     R            -
                               Shop 4C               RE0011          Vacant                                   -             -                 N/A      R                -            81               R            -   R            -   R         -     R            -   R            -   R         -     R         -     R            -   R            -   R         -     R            -   R         -     R            -
                                Shop 1               RE0012          Nails to Tails Pet Spa (Pty) Ltd     01-Oct-19     30-Sep-22             7,5%     R          102,65             151              R      15 500 R         15 500 R         15 500 R        15 500 R         16 663 R         16 663 R        16 663 R        16 663 R         16 663 R         16 663 R        16 663 R         16 663 R         195 300
                                Shop 2B              RE0013          Just Men                             01-Oct-19     30-Sep-22              7%      R          125,00             44               R       5 500 R          5 500 R          5 500 R         5 500 R          5 885 R          5 885 R         5 885 R         5 885 R          5 885 R          5 885 R         5 885 R         5 885 R           69 080
                                Shop 3               RE0014          Vacant                                   -             -                 N/A      R                -            67               R            -   R            -   R         -     R            -   R            -   R         -     R         -     R            -   R            -   R         -     R            -   R         -     R            -
                                Shop 6               RE0015          Vacant                                   -             -                 N/A      R                -           125               R            -   R            -   R         -     R            -   R            -   R         -     R         -     R            -   R            -   R         -     R            -   R         -     R            -
                                Shop 10              RE0016          Web Authority Annalyst (Pty) Ltd     01-Feb-17     31-Jan-21             10%      R           99,83             78               R       7 786 R          7 786 R          7 786 R         7 786 R          7 786 R          7 786 R         7 786 R         7 786 R          7 786 R          7 786 R         7 786 R         7 786 R           93 436
                              Shop GF 04             RE0017          Chapani Construction and Mining 01-Nov-16          31-Oct-22              9%      R           91,52             93               R       8 511 R          8 511 R          8 511 R         8 511 R          8 511 R          9 277 R         9 277 R         9 277 R          9 277 R          9 277 R         9 277 R         9 277 R          107 497
                                Shop 5               RE0018          Jamie's Garden Shop                  01-Feb-20     31-Jan-21             N/A      R           73,03             89               R       6 500 R          6 500 R          6 500 R         6 500 R          6 500 R          6 500 R         6 500 R         6 500 R          6 500 R          6 500 R         6 500 R         6 500 R           78 000
                                                                                                                                                                                    2 506             R     266 197 R        266 197 R        266 197 R       266 197 R        271 983 R        272 749 R       273 614 R       273 614 R        273 614 R        278 513 R       278 513 R        278 513 R       3 265 901

                                                                                          Tenancy Summary                                                         Gross Basic Rental Income           R 354 205,98 R 354 205,98 R 354 205,98 R 354 205,98 R 359 991,70 R 365 218,41 R 366 083,31 R 366 083,31 R 366 083,31 R 370 982,28 R 373 401,03 R 373 401,03 R                                              4 358 068,30
                                                                                Occupied Lettable Area  3 355                                                        Recoverable expenses
                                                                                  Vacant Lettable Area   827                                                               Assessment Rates           R       4 196    R       4 196    R       4 196   R       4 196    R       4 196    R       4 196   R       4 196   R       4 196    R       4 196    R       4 196   R       4 196    R       4 196   R        50 348
                                                                                             Total GLA  4 182                                                               Refuse Removal            R    1 167,11    R    1 167,11    R    1 167,11   R    1 167,11    R    1 167,11    R    1 167,11   R    1 167,11   R    1 167,11    R    1 167,11    R    1 167,11   R    1 167,11    R    1 167,11   R        14 005
                                                                                                                                                                                   CID Levy           R    5 313,93    R    5 313,93    R    5 313,93   R    5 313,93    R    5 313,93    R    5 313,93   R    5 313,93   R    5 313,93    R    5 313,93    R    5 313,93   R    5 313,93    R    5 313,93   R        63 767
                                                                                                                                                                                                      R   10 676,68    R   10 676,68    R   10 676,68   R   10 676,68    R   10 676,68    R   10 676,68   R   10 676,68   R   10 676,68    R   10 676,68    R   10 676,68   R   10 676,68    R   10 676,68   R        64 353
                                                                                                                                                                                                                                                                                                                                                                                                                                                                Mixed-Use Centre with Parking Yard – Somerset-West, Cape Town

                                                                                                                                                                            Gross Annual Income       R 364 882,66 R 364 882,66 R 364 882,66 R 364 882,66 R 370 668,38 R 375 895,09 R 376 759,99 R 376 759,99 R 376 759,99 R 381 658,96 R 384 077,71 R 384 077,71 R                                                4 422 421

                          Notes/Assumptions
                          1. The Basic rentals, Escalation rates and the approximate areas of the various units (retail and office) are as extracted from the Tenancy Schedule and Rent Roll for the February 2020 billing period - and have been verified to the relevant lease agremeents where supplied by the Seller.

www.aucorproperty.co.za
                          2. All amounts represented above are exclusive of VAT.
                          3. In all instances where the same tenant occupies various spaces, a single rental is charged (as per the Seller supplied rent roll and tenancy schedule for the Feb 2020 billing period) and therefore the basic rental is calculated on the summary of all the unit sizes. Other recoveries and services are charged per unit
                          and is reflected on the summarized rent roll included in this brochure.
                          4. The executed lease agreements expire during the course of the projected period. It is assumed that the tenants will continue to occupy the spaces on a month-to-month basis. For the purposes of this projection, no escalation has been applied to these units.
                          5. The lease periods and annual escalations are as included in the relevant lease document.
                          6. The recoverable expenses are as per the Seller supplied tenancy schedule and includes amounts as charged for the February 2020 billing period - no potential annual escalations and/or increases have been taken into consideration.
                          Special Note - The rental information in this brochure is not intended to constitute specific advice nor to substitute for a due diligence exercise, and accordingly should not be relied upon to make a purchase decision. Prospective purchasers should make their own enquiries and investigation to confirm pertinent
                          information and forecasts, and should further seek appropriate independent professional advice in relation thereto from suitably qualified professionals to complete their own due diligence in relation to the Property.
                                                                                                                                                                                                                                                                                                                                                                                   Date:     2020/02/17               E & OE
                                                                                                                                                                                                                                                                                                                                                                                                                                Projected Gross Annual Income

    18
Area         Basic Rental         Rates and                                                               Refuse
                                  Unit                               Item / Tenant                                                                           Electricity        Water           Sewerage                           CID Levy          Total            Gross Rate /m²
                                                                                                          Let          (Monthly)             Taxes                                                                Removal
                          Office Rental
                          Building 1
                               Office 226a                                                                 19                          R           -     R         157,59   R       16,80   R        14,33    R          -     R           -     R    55 947,50
                               Office 221                                                                  24                          R           -     R         199,06   R       21,22   R        18,10    R          -     R           -     R       238,38
                               Office 226b                                                                 24                          R           -     R          35,52 R         21,22 R          18,10 R             -     R           -     R        74,84
                               Office 226c                     Growth Space (Pty) Ltd                      38         R    55 758,78   R           -     R         315,19 R         89,59 R          28,66 R             -     R           -     R       433,44   R                53,46
                                Office 219                                                                17                           R           -     R            -   R           -   R            -   R             -     R           -     R          -
                                Office 220                                                                17                           R           -     R            -   R           -   R            -   R             -     R           -     R          -
                                Office 109                                                                886                          R           -     R      15 810,93 R        995,80 R         754,17 R          346,49   R      1 673,28   R    19 580,67
                                                                                                                                                                                                                                                                                           Rent Roll
                                Office 222                                                                18                           R           -     R            -   R           -   R            -   R             -     R           -     R          -

  /AucorProperty
                          Building 5
                                 Office 8                                                                 241                          R           -     R         356,69 R        269,04 R         181,79 R             -   R            -      R    30 807,52
                                                                   JB Sports (Pty) Ltd                                R    30 000,00                                                                                                                              R                47,39
                                  Shop 8                                                                  392                          R           -     R       6 217,04 R        346,51 R         295,69 R          197,95 R         993,17    R     8 050,36
                          Retail Rental
                          Building 1
                                  Shop 1         Nails to Tails Pet Spa (Pty) Ltd                         151         R    15 500,00   R           -     R       2 211,44   R      189,48 R         113,90    R        45,75 R         222,30    R    18 282,87   R               102,65
                                 Shop 2B         Just Men                                                  44         R     5 500,00   R           -     R       2 192,96   R      183,60 R          61,10    R        50,38 R          78,60    R     8 066,64   R               125,00
                                  Shop 3         Vacant                                                    67         R          -     R           -     R            -     R         -   R            -      R          -   R            -      R          -     R                  -
                                  Shop 6         Vacant                                                   125         R          -     R           -     R            -     R         -   R            -      R          -   R            -      R          -     R                  -
                                 Shop 10         Web Authority Annalyst (Pty) Ltd                          78         R     7 786,35   R        221,66   R       1 414,15   R      124,95 R          58,84    R         4,25 R          42,69    R     9 652,89   R                99,83
                               Shop GF 04        Chapani Construction and Mining                           93         R     8 511,23   R        281,47   R       2 032,49   R      138,21 R          70,15    R        54,96 R          50,89    R    11 139,40   R                91,52
                                  Shop 5         Jamie's Garden Shop                                       89         R     6 500,00   R         65,00   R            -     R         -   R            -      R         2,78 R          36,78    R     6 604,56   R                73,03
                          Building 1 B
                                 Shop 1A         Viola Foods (Pty) Ltd t/a Steers                         140         R    47 091,31   R        397,84   R      11 104,74 R        390,90 R         333,57    R        55,20 R         256,04    R    59 629,60   R               336,37
                                 Shop 12         Viola Foods (Pty) Ltd t/a Debonairs                      120         R    36 504,99   R         55,75   R      15 492,05 R        447,06 R         285,92    R        47,31 R         219,46    R    53 052,54   R               304,21
                          Building 2
                                  Shop 4         Retailability (Pty) Ltd t/a Legit                        261         R    32 159,07   R      1 097,50 R         3 791,38 R        286,71 R         196,88    R        99,29 R         477,34    R    38 108,17   R               123,21
                                 Shop 2B         Zee Cell and Repairs                                      83         R    12 355,65   R        733,10 R           414,77 R         20,99 R          15,52    R         4,52 R         129,48    R    13 674,03   R               148,86
                                  Shop 7         African Bank Limited                                     115         R    23 296,90   R      1 167,11 R         2 799,19 R        157,66 R          86,75    R        45,34 R         210,32    R    27 763,27   R               202,58
                          Building 3
                                                                                                                                                                                                                                                                                                       Mixed-Use Centre with Parking Yard – Somerset-West, Cape Town

                                 Shop 3A         Essential Health Pharmacy                                434         R    56 246,40   R           -     R      10 282,49 R        439,64 R         327,37 R          184,04 R         793,73    R    68 273,67   R               129,60
                                 Shop 3B         Snowhite Laundrette                                       71         R    10 194,12   R        241,21   R       5 046,33 R        908,58 R         679,75 R           28,85 R         129,85    R    17 228,69   R               143,58
                          Building 4
                                 Shop 4A         Vacant                                                    79         R          -     R           -     R             -    R           -   R           -     R          -     R           -     R            -   R                  -
                                 Shop 4B         Vacant                                                   475         R          -     R           -     R             -    R           -   R           -     R          -     R           -     R            -   R                  -

www.aucorproperty.co.za
                                 Shop 4C         Vacant                                                    81         R          -     R           -     R             -    R           -   R           -     R          -     R           -     R            -   R                  -

                                                                                                          6041        R   347 404,80   R      4 260,64   R      79 874,01   R    5 047,96   R      3 540,59   R     1 167,11   R      5 313,93   R   446 609,04

                                                              Gross Income billed for the month of June 2019          R   446 609,04                                     Tenancy Summary
                                                                                                 Base Rental          R   347 404,80                             Occupied Lettable Area  3 355
                                                                                             Rates and Taxes          R     4 260,64                               Vacant Lettable Area   827
                                                                                      Refuse/Waste Removal            R     1 167,11                                          Total GLA  4 182
                                                                                                    Electricity       R    79 874,01
                                                                                                       Water          R     5 047,96
                                                                                                   Sewerage           R     3 540,59
                                                                                                     CID Levy         R     5 313,93

                          Notes/Assumptions
                          1. Based on the Rent Roll as supplied by the Seller for the February 2020 billing period.
                          2. All rental information presented above is exclusive of VAT.
                          3. Rental Information excludes balances brought forward, deposit charges and similar once-off items billed during this period.
                          4. No charges included in the supplied Rent Roll for the highlighted units.
                          Special Note - The rental information in this brochure is not intended to constitute specific advice nor to substitute for a due diligence exercise, and accordingly should not be relied
                          upon to make a purchase decision. Prospective purchasers should make their own enquiries and investigation to confirm pertinent information and forecasts, and should further seek
                          appropriate independent professional advice in relation thereto from suitably qualified professionals to complete their own due diligence in relation to the Property.
                                                                                                                                                                                                                                     Date:       2020/02/17              E & OE

    19
Mixed-Use Centre with Parking Yard – Somerset-West, Cape Town

   Lease Summaries
   These lease summaries should not be relied upon in isolation and should be read in conjunction with the executed lease
   documents, copies of which are available to bona fide prospective purchasers upon request.
   _______________________________________________________________________________________________________
   Lease 1
   Tenant                              Growth Space (Pty) Ltd. t/a Growth Space
   Rentable Area                       Offices 1st & 2nd Floors – 1,043m²
   Start Date                          1 November 2018
   Expiry Date                         31 October 2022
   Renewal Period                      Not specified
   Tenant’s Pro Rata Share             24.94%
   Escalation Rate                     8% per annum
   Monthly Rental (excl VAT)                 From               To            Area (m²)          Basic Rental     Gross Rate / m²
                                          2019/11/01        2020/10/31                       R        55 758,78   R          53,46
                                          2020/11/01        2021/10/31          1 043        R        60 219,48   R          57,74
                                          2021/11/01        2022/10/31                       R        65 037,04   R          62,36
   Additional Charges            See *Note 1 under “General Notes”
   Key Clauses                   See **Note 2 under “General Notes”
                                 Clause 11 (Schedule) – The leased premises shall be used for the Retail of
                                 Steers only.
   Special Conditions            Clause 17 – On termination, the Tenant shall reinstate the premises back to a
                                 “white box”; the Landlord shall provide the Tenant with a capital allowance
                                 for physical improvements/refurbishments with an additional fund (for the
                                 duration of the lease period) which monies shall be utilized for the cost of
                                 failed or irreparable fixtures; etc.…
   ________________________________________________________________________________________________________
   Lease 2
   Tenant                              Voila Foods (Pty) Ltd t/a Steers
   Rentable Area                       Shop 1A – 140m²
   Start Date                          1 May 2019
   Expiry Date                         30 April 2024
   Renewal Period                      Not specified
   Tenant’s Pro Rata Share             3.35%
   Escalation Rate                     9% per annum
   Monthly Rental (excl VAT)                 From               To            Area (m²)          Basic Rental     Gross Rate / m²
                                          2019/05/01        2019/09/30                       R        43 203,04   R         308,59
                                          2019/10/01        2020/09/30                       R        47 091,31   R         336,37
                                          2020/10/01        2021/09/30                       R        51 329,53   R         366,64
                                                                                 140
                                          2021/10/01        2022/09/30                       R        55 949,19   R         399,64
                                          2022/10/01        2023/09/30                       R        60 984,62   R         435,60
                                          2023/10/01        2024/04/30                       R        66 473,23   R         474,81

   Additional Charges                  See *Note 1 under “General Notes”
   Special Conditions                  Clause 17 – On termination, the Tenant shall reinstate the premises back to a
                                       “white box”; the Landlord has agreed to delete the clauses 27.2, 27.3 and
                                       27.4 of the lease agreement.
   Notes                               The lease periods and annual escalations are as included in the relevant
                                       lease document.

                   /AucorProperty                   www.aucorproperty.co.za                                                          20
Mixed-Use Centre with Parking Yard – Somerset-West, Cape Town

   Lease Summaries
   Lease 3
   Tenant                         Voila Foods (Pty) Ltd t/a Debonairs
   Rentable Area                  Shop 12 – 120m²
   Start Date                     1 May 2019
   Expiry Date                    30 April 2024
   Renewal Period                 Not specified
   Tenant’s Pro Rata Share        2.87%
   Escalation Rate                8% per annum
   Monthly Rental (excl VAT)           From               To          Area (m²)       Basic Rental     Gross Rate / m²
                                     2019/05/01       2020/02/29                  R        36 504,99   R       304,21
                                     2020/03/01       2021/02/28                  R        39 425,39   R       328,54
                                     2021/03/01       2022/02/28                  R        42 579,42   R       354,83
                                                                        120
                                     2022/03/01       2023/02/28                  R        45 985,77   R       383,21
                                     2023/03/01       2024/02/29                  R        49 664,64   R       413,87
                                     2024/03/01       2024/04/30                  R        53 637,81   R       446,98

   Additional Charges            See *Note 1 under “General Notes”
   Key Clauses                   Clause 11 (Schedule) – The leased premises shall be used for the Retail of
                                 Pizza in line with Debonairs concept only.
   Special Conditions            Clause 17 – On termination, the Tenant shall reinstate the premises back to a
                                 “white box”; the Landlord has agreed to delete the clauses 27.2, 27.3 and
                                 27.4 of the lease agreement.
   Notes                         The lease periods and annual escalations are as included in the relevant
                                 lease document.
   ________________________________________________________________________________________________________
   Lease 4
   Tenant                         Retailability (Pty) Ltd t/a Legit
   Rentable Area                  Shop 4 - 261m²
   Start Date                     1 October 2017
   Expiry Date                    30 September 2020
   Renewal Period                 Not specified
   Tenant’s Pro Rata Share        6.24%
   Escalation Rate                7% per annum
   Monthly Rental (excl VAT)           From               To          Area (m²)       Basic Rental     Gross Rate / m²
                                     2019/10/01       2020/09/30        261       R        32 159,07   R       123,21

   Additional Charges             See *Note 1 under “General Notes”
   Key Clauses                   See **Note 2 under “General Notes”
                                 Clause 11 (Schedule) – The leased premises shall be used solely for the
                                 purposes of a Legit store.
   Special Conditions            Clause 17 – On termination, the Tenant shall reinstate the premises back to a
                                 “white box”
   ________________________________________________________________________________________________________

                 /AucorProperty               www.aucorproperty.co.za                                                    21
Mixed-Use Centre with Parking Yard – Somerset-West, Cape Town

   Lease Summaries
   Lease 5
   Tenant                         African Bank Limited
   Rentable Area                  Shop 7 – 115m²
   Start Date                     1 March 2019
   Expiry Date                    28 February 2022
   Renewal Period                 Not specified
   Tenant’s Pro Rata Share        2.75%
   Escalation Rate                7% per annum
   Monthly Rental (excl VAT)             From             To         Area (m²)        Basic Rental     Gross Rate / m²
                                     2019/03/01       2020/02/29                  R        23 296,90   R       202,58
                                     2020/03/01       2021/02/28          115     R        24 927,68   R       216,76
                                     2021/03/01       2022/02/28                  R        26 672,62   R       231,94
   Additional Charges            See *Note 1 under “General Notes”
   Key Clauses                   See **Note 2 under “General Notes”
                                 Clause 11 (Schedule) – The leased premises shall be used for the purpose of
                                 banking, sales, marketing, administration, and ancillary financial services
                                 only.
   Special Conditions            Clause 17 – On termination, the Tenant shall reinstate the premises back to a
                                 “white box”
   ________________________________________________________________________________________________________
   Lease 6
   Tenant                         Nails to Tail Pet Spa (Pty) Ltd
   Rentable Area                  Shop 1 – 151m²
   Start Date                     1 October 2019
   Expiry Date                    30 September 2022
   Renewal Period                 Not specified
   Tenant’s Pro Rata Share        3.61%
   Escalation Rate                7.5%
   Monthly Rental (excl VAT)             From             To         Area (m²)        Basic Rental     Gross Rate / m²
                                     2019/10/01       2020/09/30                  R        15 500,00    R       102,65
                                     2020/10/01       2021/09/30          151     R        16 662,50    R       110,35
                                     2021/10/01       2022/09/30                  R        17 912,19    R       118,62

   Additional Charges             See *Note 1 under “General Notes”
   Key Clauses                    See **Note 2 under “General Notes”
                                  Clause 11 (Schedule) – The leased premises shall be used for the purpose of
                                  a doggy grooming parlour only.
   Special Conditions             Clause 17 – On termination, the Tenant shall reinstate the premises back to a
                                  “white box”; certain fixtures/replacements/removals are for the Landlord’s
                                  cost; installations such as shower, geyser and counter is for the Tenant’s cost.

   ________________________________________________________________________________________________________

                 /AucorProperty                 www.aucorproperty.co.za                                                  22
Mixed-Use Centre with Parking Yard – Somerset-West, Cape Town

   Lease Summaries
   Lease 7
   Tenant                         Irene Jean Roux t/a Just Men
   Rentable Area                  Shop 2 – 44m²
   Start Date                     1 October 2019
   Expiry Date                    30 September 2022
   Renewal Period                 Not specified
   Escalation Rate                7% per annum
                                       From               To          Area (m²)       Basic Rental     Gross Rate / m²
   Monthly Rental (excl VAT)
                                     2019/10/01        2020/09/30                 R         5 500,00   R       125,00
                                     2020/10/01        2021/09/30         44      R         5 885,00   R       133,75
                                     2021/10/01        2022/09/30                 R         6 296,95   R       143,11

   Additional Charges             See *Note 1 under “General Notes”
   Key Clauses                    See **Note 2 under “General Notes”
                                  Clause 11 (Schedule) – Gents hair salon only.
   Special Conditions             Clause 17 – On termination, the Tenant shall reinstate the premises back to a
                                  “white box”; the Tenant accepted the premises as is and will sign a 3 year
                                  lease in their personal capacity.
   ________________________________________________________________________________________________________

   Lease 8
   Tenant                         Web Authority Annalyst (Pty) Ltd
   Rentable Area                  Shop 10 – 78m²
   Start Date                     1 February 2018
   Expiry Date                    31 January 2021
   Renewal Period                 Not specified
   Tenant’s Pro Rata Share        1.87%
   Escalation Rate                10% per annum
                                       From               To          Area (m²)       Basic Rental     Gross Rate / m²
   Monthly Rental (excl VAT)
                                     2018/02/01       2019/01/31                  R         6 435,00   R        82,50
                                     2019/02/01       2020/01/31          78      R         7 078,50   R        90,75
                                     2020/02/01       2021/01/31                  R         7 786,35   R        99,83

   Additional Charges             See *Note 1 under “General Notes”
   Key Clauses                    See **Note 2 under “General Notes”
                                  Clause 11 (Schedule) – Administration office including selling of clothing
                                  items only.
   Special Conditions             Clause 17 – On termination, the Tenant shall reinstate the premises back to a
                                  “white box”.

                 /AucorProperty                 www.aucorproperty.co.za                                                  23
Mixed-Use Centre with Parking Yard – Somerset-West, Cape Town

   Lease Summaries
   Lease 9 – Signed First Addendum
   Tenant                          Chapani Construction and Mining CC
   Rentable Area                   Shop GF04 – 93m²
   Start Date (original)           1 November 2016
   Expiry Date (addendum)          31 October 2022
   Renewal Period                  Not specified
   Tenant’s Pro Rata Share         2.22%
   Escalation Rate                 9% per annum (original escalation – 10%)
                                        From               To           Area (m²)          Basic Rental     Gross Rate / m²
   Monthly Rental (excl VAT)
                                      2019/11/01       2020/10/31                      R         8 511,23   R        91,52
                                      2020/11/01       2021/10/31           93         R         9 277,24   R        99,76
                                      2021/11/01       2022/10/31                     R         10 112,19   R       108,73

   Additional Charges              See *Note 1 under “General Notes”
   Key Clauses                     See **Note 2 under “General Notes”
                                   Clause 11 (Schedule) – Ticket Sales only.
   Special Conditions              Clause 17 – The tenant accepts the premises as is; On termination, the
                                   Tenant shall reinstate the premises back to a “white box”.

   _______________________________________________________________________________________________________

   Lease 10
   Tenant                          Mr. Jamie Garner t/a Jamie’s Garden Shop
   Rentable Area                   Shop 5 – 89m²
   Start Date                      1 February 2020
   Expiry Date                     31 January 2021
   Renewal Period                  Not specified
   Tenant’s Pro Rata Share         2.13%
   Escalation Rate                 Not applicable

   Monthly Rental (excl VAT)            From               To           Area (m²)          Basic Rental     Gross Rate / m²
                                      2020/02/01       2021/01/31           89         R         6 500,00   R        73,03

   Additional Charges              See *Note 1 under “General Notes”
   Key Clauses                     See **Note 2 under “General Notes”
                                   Clause 11 (Schedule) – Sales of various organic gardening supplies such as
                                   plastic pots and seedling trays, plastic bagged soil, liquid fertilisers, soil
                                   amendments and pesticides.
   Special Conditions              Clause 17 – The tenant accepts the premises as is; On termination, the
                                   Tenant shall reinstate the premises back to a “white box”.

                  /AucorProperty               www.aucorproperty.co.za                                                        24
Mixed-Use Centre with Parking Yard – Somerset-West, Cape Town

   Lease Summaries
   Lease 11
   Tenant                         JB Sports (Pty) Ltd t/a JB Sports
   Rentable Area                  Shop 8 – 392m² & Office 8 – 241m² (Total – 633m²)**
   Start Date                     1 April 2019
   Expiry Date                    31 March 2022
   Renewal Period                 Not specified
   Tenant’s Pro Rata Share        15.14%
   Escalation Rate                7.5% per annum
   Monthly Rental (excl VAT)                                                                         Gross Rate / m²
                                       From             To         Area (m²)        Basic Rental
                                     2019/04/01     2020/03/31                  R        30 000,00   R        47,39
                                     2020/04/01     2021/03/31          633     R        32 250,00   R        50,95
                                     2021/04/01     2022/03/31                  R        34 668,75   R        54,77

   Additional Charges             See *Note 1 under “General Notes”
   Key Clauses                    See **Note 2 under “General Notes”
                                  Clause 11 (Schedule) – Retail business, including sale of sporting equipment,
                                  fishing equipment and negligible foods, which food related may not occupy
                                  more than 10% of the tenant’s area.
   Special Conditions             Clause 17 – All lights and electrical plugs to be in good working order
                                  (Landlord to provide the Tenant with a COC); Landlord to ensure all
                                  plumbing is in good working order, to paint the exterior, garage and cold
                                  room, and to repair any identified leaks.
   Note                           The adjacent garage area is included in the lease agreement with no
                                  additional charge / rental cost applicable.
   ________________________________________________________________________________________________________

   Lease 12
   Tenant                         Jumah Trading CC t/a Zee Cell and Repairs
   Rentable Area                  Shop 2B - 83m²
   Start Date                     1 December 2019
   Expiry Date                    30 November 2021
   Renewal Period                 Not specified
   Tenant’s Pro Rata Share        1.98%
   Escalation Rate                7% per annum
   Monthly Rental (excl VAT)           From             To         Area (m²)        Basic Rental     Gross Rate / m²
                                    2019/12/01      2020/11/30                  R        12 355,65   R       148,86
                                                                        83
                                    2020/12/01      2021/11/30                  R        13 220,55   R       159,28
   Additional Charges             See *Note 1 under “General Notes”
   Key Clauses                    See **Note 2 under “General Notes”
                                  Clause 11 (Schedule) – Sale & repair cellular and electronics.
   Special Conditions             Clause 17 – The tenant accepts the premises as is; On termination, the
                                  Tenant shall reinstate the premises back to a “white box”.
   _______________________________________________________________________________________________________

                 /AucorProperty               www.aucorproperty.co.za                                                  25
Mixed-Use Centre with Parking Yard – Somerset-West, Cape Town

   Lease Summaries
   * The lease information summarized below has been extracted from the tenancy schedule, as well from representations
   made by representatives of the Seller. The lease agreements, clearly outlining the terms and conditions of the tenancies
   have been requested and upon receipt thereof, these conditions will be verified and updated accordingly if required.
   _______________________________________________________________________________________________________
   Lease 13
   Tenant                            H Brand 4 CC t/a Essential Health Pharmacy
   Rentable Area                     Shop 3A – 434m²
   Start Date                        1 August 2016*
   Expiry Date                       31 July 2020*
   Renewal Period                    TBC*
   Escalation Rate                   8% per annum (TBC)*
   Monthly Rental (excl VAT)               From               To           Area (m²)         Basic Rental     Gross Rate / m²
                                         2019/08/01       2020/07/31          434        R        56 246,40   R       129,60
   Additional Charges            Metered consumption charges in respect of water, electricity and
                                 sewerage; Pro-rata share in the assessment rates, refuse removal and CID
                                 levy.
   _______________________________________________________________________________________________________

   Lease 14
   Tenant                            Village Bros Grabouw CC t/a Snowhite Laundrette
   Rentable Area                     Shop 3B – 71m²
   Start Date                        1 August 2016*
   Expiry Date                       31 July 2020*
   Renewal Period                    TBC*
   Escalation Rate                   10% per annum (TBC)*
   Monthly Rental (excl VAT)               From               To           Area (m²)         Basic Rental     Gross Rate / m²
                                         2019/08/01       2020/07/31          71         R        10 194,12   R       143,58
   Additional Charges            Metered consumption charges in respect of water, electricity and
                                 sewerage; Pro-rata share in the assessment rates, refuse removal and CID
                                 levy.
   _______________________________________________________________________________________________________

   General Notes
   Where indicated, the lease agreements are similarly subject to the following key clauses and charges, as included in the
   relevant lease agreements, unless otherwise stated in the different summaries:
   _______________________________________________________________________________________________________
   *Note 1:
   Other Charges                 All tenants shall contribute towards the municipal and utility charges levied
                                 upon the building and site at the relevant proportionate share including
                                 assessment rates, refuse and improvement levies, and utility charges, as well
                                 as any charges arising out of the use of electricity, water and gas consumed
                                 by the tenant in or on the leased premises.
   **Note 2:
   Key Clauses                   Clause 27.1 – “Should the landlord sell the property… the tenant shall not be
                                 entitled to elect not to be bound to the new landlord” and Clause 27.2 – “At
                                 the sole and exclusive election of the landlord, should the property of which
                                 premises form part be sold, the landlord shall have the right to cancel this
                                 agreement by giving the tenant 6 (six) months written notice…”

                  /AucorProperty                  www.aucorproperty.co.za                                                       26
Mixed-Use Centre with Parking Yard – Somerset-West, Cape Town

   Rates Statement

                 /AucorProperty             www.aucorproperty.co.za   27
Mixed-Use Centre with Parking Yard – Somerset-West, Cape Town

   Rates Statement

                 /AucorProperty             www.aucorproperty.co.za   28
Mixed-Use Centre with Parking Yard – Somerset-West, Cape Town

   Rates Statement

                 /AucorProperty             www.aucorproperty.co.za   29
Mixed-Use Centre with Parking Yard – Somerset-West, Cape Town

   Surveyor General Diagrams
   S.G. No. 2682/1964

                 /AucorProperty             www.aucorproperty.co.za   30
Mixed-Use Centre with Parking Yard – Somerset-West, Cape Town

   Surveyor General Diagrams
   Parking Area Servitude - S.G. No. 5802/1966

                 /AucorProperty             www.aucorproperty.co.za   31
Mixed-Use Centre with Parking Yard – Somerset-West, Cape Town

   Surveyor General Diagrams
   Right of Way Servitude – S.G. No. 1713/1996

                 /AucorProperty             www.aucorproperty.co.za   32
Mixed-Use Centre with Parking Yard – Somerset-West, Cape Town

   Surveyor General Diagrams
   Right of Way Servitude – S.G. No. 2687/1964

                 /AucorProperty             www.aucorproperty.co.za   33
Mixed-Use Centre with Parking Yard – Somerset-West, Cape Town

   Surveyor General Diagrams
   Leasehold Diagram - S.G. No. 2778/1965

                                        Note:
                                        There is no reference in the relevant Title Deed to said leasehold and the
                                        current status thereof should be verified. The applicable Deeds Document
                                        has been requested and will be verified upon our receipt thereof.

                 /AucorProperty              www.aucorproperty.co.za                                                 34
Mixed-Use Centre with Parking Yard – Somerset-West, Cape Town

                 /AucorProperty             www.aucorproperty.co.za   35
You can also read