,
| Pre Lease - Investment Sheet | |||
| Project | A Class Building | ||
| Location | Khar West | ||
| Agreement | Lease | ||
| Term | 15 Years | ||
| Lock In | 5 Years | ||
| Client | Nationalised Bank | ||
| Carpet Area | 1733 | ||
| No. of Car Parks | 2 | ||
| Security Deposit | 3 Months Gross Rent | ||
| Escalation | 15% after every 5 Years | ||
| Lease Rent Start date | 1st March 2015 | ||
| Frontage | More than 20 ft | ||
| Other features | Two sided Glass Wall | ||
| Investment Sheet - Workings | |||
| Inflow Workings | |||
| Years | 1 to 5 | 6 to 10 | 11 to 15 |
| Carpet Area (sq.ft) | 1733 | ||
| Total Rent p.m | 452793 | 520712 | 598818.7 |
| CAM | 5199 | 5199 | 5199 |
| Property Tax | 46206 | 46206 | 46206 |
| Net Rent | 401388 | 469307 | 547413.7 |
| Annual Rent | 4816656 | 5631683 | 6568965 |
| Outflow Workings | |||
| Rate per sq.ft | 70000 | ||
| Amenity | 3000000 | ||
| Outflow | 124310000 | ||
Copyright © SettlersIndia.com | Disclaimer | Terms of Use
Quick Enquiry