ABCDEFGHIJKLMNOPQRSTUVWXYZAAAB
1
2
3
Asset NameSIOP-II, III & IV ExtensionLocationHosur, TamilNadu
4
5
Selling Input ( per sft Model)Lease Terms & Rental InputAreaRent/sftRent
6
Deal NameSIOP-II, III & IV ExtensionTenant DetailsGround Floor0
7
LocationHosur, TamilNaduBalance Lease Term9 YearMezzanine1418439.0561284565.669 8.625 9.056
8
Ground Floor (Sqft) - Balance Lock-in period7 YearUtility709212.60089359.2 17.250 18.113
9
Mezzanine (Sqft) 141,843 Escalation (Every Year)5%1489351373924.869
10
Utility (Sqft) 7,092 Security Deposit13739249
W.average rent
9.22
11
Total Area (Sqft) 148,935 Rent psft 9.22
12
Constructed Carpet Area (Sqft) 1,261 Rent per Month 1,373,925
13
Gross Puchase Price 187,807,035 Annual Rent 16,487,098
14
15
16
Guideline ValueParticularsValue
17
ParticularsDetailsEstimated Property Tax, Insurance per Sft p.a 2.4
18
Stamp Duty, Regn etc.• 0.00% of Purchase Price
19
Acquisition Fee• 3.00% of Purchase Price
20
Legal Fees650,000
21
Reserve 908,754
22
23
Yield Guideline
24
ParticularsDetails
25
Interest on Security Deposit• 5.4% on Actuals
26
Management Fee• 1.0% of Net Purchase Price
27
28
29
 0.08
30
31
32
33
34
35
36
37
38
Details for Existing Investment
39
40
Rent on per rupees Existing Investment 0.08
41
Interest on SD on per rupees Existing Investment 0.00
42
Estimated Property Tax, Insurance per rupees on Existing
0.00
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100