ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
3
Asset Name
Strata Navi Mumbai Office Opportunity-II
LocationMumbai, Maharashtra
4
5
Selling Input ( per sft Model)Lease Terms & Rental Input
6
Deal NameStrata Navi Mumbai Office Opportunity-IITenant NameStrata Navi Mumbai Office Opportunity-II
7
LocationMumbai, MaharashtraLease Term7 Year
8
Leased Area 39,052 Lock in6 Year
9
Effective Purchase Price Per SFT 12,250 Escalation Terms (In every 3 years)15%
10
Gross Puchase Price 478,387,000 Security Deposit ( in mos) 3.00
11
Security Deposit 10,719,774
12
Guideline ValueRent psft pm 91.5
13
ParticularsDetailsTotal Monthly Rent 3,573,258
14
Stamp Duty & Registration• 6.23% of Purchase Price Annual Rental 42,879,096
15
Registration Charges30,000Net Rent psft pm 91.5
16
Approval Charges200,000
17
Acquisition Fee• 3.50% of Purchase Price
18
Brokerage Charges• 1.00% of Purchase Price
19
Legal Fees1,700,000
20
Reserve 1,355,785ParticularsValue
21
Estimated Property Tax, Insurance per Sft p.a10.62
22
Yield Guideline
23
ParticularsDetails
24
Interest on Security Deposit• 6.00% on Actuals
25
Management Fee• 1.0% of Net Purchase Price
26
Pre-Booking Top Up• 1.0% of Net Purchase Price
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
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