Scribd
Upload
913 views1 page

A 312

This document outlines the costs and rental details for office space measuring 2,344 square feet over a period of 5 years. It provides the yearly basic price per square foot and calculates the total basic price. It also lists other applicable costs like GST, stamp duty, registration fees, electricity charges and furniture costs to determine the total investment. The rental rates per square foot are specified for each year along with the expected gross rental income and return on investment for the 5 year period, averaging to an 8.52% ROI.

Uploaded by

KASATSA
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
913 views1 page

A 312

This document outlines the costs and rental details for office space measuring 2,344 square feet over a period of 5 years. It provides the yearly basic price per square foot and calculates the total basic price. It also lists other applicable costs like GST, stamp duty, registration fees, electricity charges and furniture costs to determine the total investment. The rental rates per square foot are specified for each year along with the expected gross rental income and return on investment for the 5 year period, averaging to an 8.52% ROI.

Uploaded by

KASATSA
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
You are on page 1/ 1

Office Space 2344

Sr. No. Particulars 1st Year 2nd Year 3rd Year 4th Year 5th Year
1 Area in Sq Ft 2,344 2,344 2,344 2,344 2,344
2 Basic Price / sq ft 11,750 11,750 11,750 11,750 11,750
3 Baisc Price 27,542,000 27,542,000 27,542,000 27,542,000 27,542,000
4 GST 3,305,040 3,305,040 3,305,040 3,305,040 3,305,040
5 Stamp Duty 1,927,940 1,927,940 1,927,940 1,927,940 1,927,940
6 Registration + Legal 41,000 41,000 41,000 41,000 41,000
7 MSEB per Office 3,00,000 300,000 300,000 300,000 300,000 300,000
8 Furniture @ 1750 + GST @ 18 % per sq ft 2,065 2,065 2,065 2,065 2,065
9 Total Furniture cost 4,840,360 4,840,360 4,840,360 4,840,360 4,840,360
OFFICE SPACE (All Including)
10 Furniture, Stamp Duty, Registration, MSEB, GST 37,956,340 37,956,340 37,956,340 37,956,340 37,956,340
Total 37,956,340 37,956,340 37,956,340 37,956,340 37,956,340
11 Deposit 1,462,656 1,462,656 1,462,656 1,462,656 1,462,656
Total Investment 36,493,684 36,493,684 36,493,684 36,493,684 36,493,684
12 Gross Base Rent per Sq Ft (GST Extra) 65.00 68.09 71.32 74.71 78.26
13 Gross Fitout Rent per Sq Ft (GST Extra) 39.00 39.00 39.00 39.00 39.00
14 Total Rent per Sq Ft (GST Extra) 104.00 107.09 110.32 113.71 117.26
15 Gross Rent per month (GST Extra) 243,776 251,013 258,594 266,535 274,853

Total Rent 2,925,312 3,012,157 3,103,128 3,198,419 3,298,237


16 Rent Agreement 5 Years (out of 5 Years Lock in Period)
17 Escalation 4.75% Every Year on Base Rent
18 Rent Started 1-Apr-23
19 Car Parks 2
20 AMC of fitout Paid by Tenant
21 Common Area Maintenance (CAM) Charges Paid by Tenant
22 Insurance and Property Tax Paid by Owner
23 GST Paid by Tenant Extra
ROI 8.02% 8.25% 8.50% 8.76% 9.04%
Avarage ROI for 5 Year 8.52%
Note : At the time of possession advance Maintenance Rs. 200 Per Sq ft 334827

You might also like

pFad - Phonifier reborn

Pfad - The Proxy pFad of © 2024 Garber Painting. All rights reserved.

Note: This service is not intended for secure transactions such as banking, social media, email, or purchasing. Use at your own risk. We assume no liability whatsoever for broken pages.


Alternative Proxies:

Alternative Proxy

pFad Proxy

pFad v3 Proxy

pFad v4 Proxy