BASIC INFORMATION

LOCATION ANDHERI (E)

BUILDING KALEDONIA
LEVEL 1ST FLOOR
TENANT RED BRICK OFFICES
USEABLE CARPET AREA (SFT.) 10,062
CHARGEABLE AREA (SFT.) 16,770
EFFICIENCY 60%
RENT / SFT. INCL. CAM / PROP TAX 79.01
MONTHLY RENT 1,325,000
CAM / PROPERTY TAXES 195,000
CAR PARKING 7 NOS. INCLUDED IN RENT
NET RENT 1,130,000
SECURTY DEPOSIT 3,975,000
LOCK IN PERIOD 3 YEARS
ESCALATION 5% PER ANNUM
RENT COMMENCEMENT DATE Aug-16
TOTAL NET ANNUAL RENT 13,560,000

BARE WORKINGS

TOTAL COST TO INVESTOR 184,775,000

LESS STAMP DUTY, REGISTERATION 5,000,000
COST OF PROPERTY 179,775,000 10720
LESS SECURITY DEPOSIT 3,975,000
NET INFLOW TO LL 175,800,000
YIELD PER ANNUM 7.50%
RATE PER SFT.