Scribd Logo
Upload

Welcome to Scribd!

  • 12 views

    Pranava The Business Park Workings

    Uploaded by

    Abhishek Singh

    Copyright:

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

    Pranava The Business Park Workings

    Uploaded by

    Abhishek Singh
    12 views2 pages

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    12 views2 pages

    Pranava The Business Park Workings

    Uploaded by

    Abhishek Singh

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    You are on page 1of 2

    Pranava: The Business Park: 3rd Floor Area Statement

    Over Reverse Plug n Play @


    Unit Length Depth Carpet SBU
    Loading Loading Rs 68
    6a 9.9 17.3 171.3 68
    6b 31.2 37.9 1182.5 1936 .
    Unit 6 1353.8 1936 43.0% 30.1% 131,648
    Unit 7 22.3 37.9 845.2 1237 46.4% 31.7% 84,116
    Unit 8 22.8 37.9 864.1 1258 45.6% 31.3% 85,544
    Unit 9 22.8 47.7 1087.6 1586 45.8% 31.4% 107,848
    Unit 10 22.3 47.7 1063.7 1560 46.7% 31.8% 106,080
    Unit 11 19 47.7 906.3 1330 46.8% 31.9% 90,440
    Unit 12 19 47.7 906.3 1340 47.9% 32.4% 91,120
    Unit 13 17.1 30.1 514.7 789 53.3% 34.8% 53,652
    Unit 14 18.2 30.1 547.8 806 47.1% 32.0% 54,808
    H1 8,089 11,842 46.4% 31.7% 805,256

    H2 10,634 15,660 47.3% 32.1% 1,064,880


    S Ft Sold 18,724 27,502 46.9% 31.9% 1,870,136
    Approved SBU 260.5 92.2 18,724 24,018 28.3% 22.0% 1,633,231
    Revenue Models
    Win - Win Rev Share Rev Share Rev Share Rev Share Rev Share Rev Share Rev Share
    Rev Share -> 120 WS 120 WS 156 WS 156 WS 192 WS 192 WS 192 WS
    Occupancy -> 70% 90% 70% 90% 70% 90% 100%
    Rent / WS -> 14,000 14,000 11,000 11,000 8,500 8,500 8,500
    16.3% 124,969 160,674 127,647 164,117 121,398 156,083 173,426
    10.4% 79,848 102,662 81,559 104,862 77,567 99,729 110,810
    10.6% 81,204 104,405 82,944 106,642 78,884 101,422 112,691
    13.4% 102,376 131,626 104,570 134,447 99,451 127,866 142,073
    13.2% 100,698 129,469 102,856 132,243 97,821 125,770 139,744
    11.2% 85,851 110,380 87,691 112,746 83,398 107,227 119,141
    11.3% 86,497 111,210 88,350 113,593 84,026 108,033 120,036
    6.7% 50,930 65,481 52,021 66,884 49,475 63,610 70,678
    6.8% 52,027 66,892 53,142 68,326 50,541 64,981 72,201
    100.0% 764,400 982,800 780,780 1,003,860 742,560 954,720 1,060,800
    Per Sft ->> 65 83 66 85 63 81 90
    Operator Revenue
    100.0% 411,600 529,200 420,420 540,540 399,840 514,080 571,200
    1 1,010,852 1,299,666 1,032,513 1,327,516 981,970 1,262,533 1,402,814
    . - - - - - - -
    . - - - - - - -
    Revenue Share @ 65% to Owners & 35% to operator

    You might also like