Scribd Logo
Upload

Welcome to Scribd!

  • 829 views

    A 312

    Uploaded by

    KASATSA
    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.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd

    A 312

    Uploaded by

    KASATSA
    829 views1 page
    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.

    Original Title

    A-312

    Copyright

    © © All Rights Reserved

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    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.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Download as pdf or txt
    829 views1 page

    A 312

    Uploaded by

    KASATSA
    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.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Download as pdf or txt
    of 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