BUSINESS PLAN: 44.9 MILLION EURO FOR FIVE SCHOOLS AND SIX HOSPITALS

ANNOUNCING THE ISSUE OF INVINCIBLE GERMANY BONDS

€ 44.9 MILLION

To Build In the Largest Cities of Germany
FIVE SCHOOLS EACH WITH 200 STUDENTS,
AND SIX HOSPITALS EACH WITH 100 BEDS

Minimum value of Bonds:
€ 50,000 per bond

Interest payable:
Twice yearly, starting one year after issue

Platinum Bond
10 year maturity • 8% interest per year

Gold Bond
5 year maturity • 6% interest per year

Silver Bond
3 year maturity • 4% interest per year

PLEASE, PLEASE, QUICKLY BUY BONDS,
EARN MONEY AND MAKE THE COUNTRY INVINCIBLE

On the full moon of July 29th, called Guru Purnima in the ancient Vedic Calendar, the fortunate individuals who have bought the first 1,400 Bonds will be honored with the title of FOUNDERS OF INVINCIBLE GERMANY, and this day will be celebrated as the NATIONAL DAY OF INVINCIBILITY, year after year, throughout all the future of Germany.

GERMANY

Population: 82.7 million
Income per Capita: 33,400 USD

BUSINESS PLAN
Summary

Cost of Schools and Hospitals: € 69.7 million
Equity: € 24.9 million (36% of total cost)
Raised through Bonds: € 44.9 million (64% of total cost)
Gross Income (yearly): € 87.81 million
Expenses (yearly): € 55.4 million
Operating Surplus (yearly): € 26.9 million
Needed to pay back Bond in 10 years with 8%
interest (yearly): € 6.51 million

Schools

Number of students to be enrolled: 1,000
Number of Schools to be built: 5 with 8 classrooms each
Square meters to be built: 1,650 per school x 5 = 8,250
Land requirement: 2,000 m2 per school x 5 = 10,000 m2

COST: € 12.7 million, out of which:
Cost of construction: € 1,300/m2 x 1,650 m2 x 5 schools = € 10.7 million
Cost of land (est.): € 2.0 million

TOTAL COST OF SCHOOLS: € 12.7 million, out of which:
Equity in the Project: € 5.4 million Provided through Bonds(or other loans)issued in the country:
€ 7.4 million

INCOME: € 7.0 million per year
Tuition: @ € 7,000 per student per year
€ 7,000 x 1,000 students = € 7.0 million per year

RUNNING EXPENSES: € 4.3 million, out of which:
Salaries: @ € 4,000 per teacher/staff person per month (two full time teacher/staff per classroom of 25 students) = 2 staff x 8 classrooms x 5 schools x € 4,000 x 12 months = € 3.8 million per year
Other (Utilities, insurance, maintenance, etc.): € 0.5 million per year

OPERATING SURPLUS: € 2.7 million per year, out of which:
Bond Payment: Payment of € 7.4 million with 8% interest over 10 years to bond holders or bank =
€ 1.07 million per year
Local Bonus: 20% of surplus after payment of financing = € 0.32 million per year
To Equity Provider: € 1.28 million per year

Hospitals

Number of Hospitals to be built: 6 with 600 beds total Square meters to be built: 30,000 m2
Land requirement: 30,000 m2

COST: € 57.0 million, out of which:
Cost of construction: 50 m2 x 600 beds x € 1,300/m2 = € 39.0 million
Cost of equipment down payment: € 12.0 million
Cost of land (est.): € 6.0 million

TOTAL COST OF HOSPITALS: € 57.0 million, out of which: Equity in the project: € 19.5 million Provided through Bonds(or other loans)issued in the country: € 37.5 million

INCOME: € 80.81 million per year
Patient Fees: @ € 738 per bed per day and 50% occupancy. 300 beds x € 738 x 365 days = € 80.81 million per year

RUNNING EXPENSES: € 51.1 million

OPERATING SURPLUS: € 24.2 million per year, out of which:Bond Payment:
Payment of € 37.5 million with 8% interest over 10 years to bond holders or bank = € 5.44 million per year
Local Bonus: 20% of surplus after payment of financing = € 3.8 million per year
To Equity Provider: € 15.0 million per year

Source:
http://invincibilitytrusts.org/germany/business_plan.html