four clover commercial property report - whitefield
DESCRIPTION
An Independent 1,72,000 SFT IT facility located in the IT hub WhitefieldTRANSCRIPT
© 2013, Four Clover
PROPERTY REPORT – EPIP ZONE, WHITEFIELD
© 2013, Four Clover
Forum Value Mall
ITPL
Prestige Shantiniketan Salarpuria GR
Tech Park
HM Tech Park
Sigma Tech Park
HUL
Subject Property
Four Clover | Map | Whitefield | Subject Property | Location
© 2013, Four Clover
Hotel Zuri
Taj Vivanta
TCS
HP
ITPB
Subject Property
Prestige Shantiniketan
Four Clover | Map | Whitefield | Subject Property | Location
Vydehi Hospital
© 2013, Four Clover
Symphony
Rajesh Export
ITPB
Taj Vivanta
Prestige Shantiniketan
Subject Property
Four Clover | Map | Whitefield | Subject Property | Location
© 2013, Four Clover
Four Clover | Whitefield| Commercial Property | Details
• Strategic location in the IT hub , Bangalore
• Fully developed Built-to-Suit facility for high value client
• Clear and Clean ownership property.
• Saleable area: 1,72, 777SFT
© 2013, Four Clover
Four Clover | Whitefield | Commercial Property | View
© 2013, Four Clover
Four Clover | Whitefield | Commercial Property | View
© 2013, Four Clover
Four Clover | Whitefield | Commercial Property | View
© 2013, Four Clover
Four Clover | Whitefield | Commercial Property | View
© 2013, Four Clover
Four Clover | Whitefield | Commercial Property | View | Entrance
© 2013, Four Clover
Four Clover | Whitefield | Commercial Property | View
© 2013, Four Clover
Four Clover | Whitefield | Commercial Property | View
© 2013, Four Clover
Four Clover | Whitefield | Commercial Property | View |Floor Plate
© 2013, Four Clover
Four Clover | Whitefield | Commercial Property | View | Floor Plate
© 2013, Four Clover
Four Clover | Whitefield | Commercial Property | View | Floor Plate
© 2013, Four Clover
Four Clover | Whitefield | Commercial Property | View | Floor Plate
© 2013, Four Clover
Four Clover | Whitefield | Commercial Property | View
© 2013, Four Clover
Four Clover | Whitefield | Commercial Property | View
© 2013, Four Clover
Four Clover | Whitefield| Commercial Property | View| Basement
© 2013, Four Clover
Four Clover | Whitefield| Commercial Property | Building Details
Plot Area in SFT 55414
Frontage 89 m
Total Super Built Up in SFT 1,72, 777
Total Built Up Area in SFT 1,40,000
Floors B + G + 5
Floor Plate Area in SFT 23,000
Basement in SFT 20,525
Ground Floor in SFT 22,735
First Floor in SFT 23,559
Second Floor in SFT 24,159
Third Floor in SFT 26,294
Fourth Floor in SFT 26,400
Fifth Floor in SFT 29,045
Terrace in SFT 22,735
© 2013, Four Clover
Type of Construction RCC frame structure with regular flat slab
Load bearing capacity (Live Load) 400 kg per Smtr as IS 875
Dead Load Self weight + 125 kg per Smtr for finishes.
Floor Height 3.6 mts
Ceiling Height 11’7” Finished floor level to Ceiling 9’ 4” Finished floor level to false ceiling
Column to column measurement 9 mts
DG set up location Outside – Service Area
Open Area With Landscape
Cafeteria Terrace
Flooring Specification
Lobby Granite/Marble (Yet to do the flooring)
Staircase Granite/Marble (Yet to do the flooring)
Inside the Office Granite/Marble* (Yet to do the flooring)
Four Clover | Whitefield| Commercial Property | Technical Details
© 2013, Four Clover
Power Status
Power BESCOM Installed
Captive Power Generator Installed
Power Connection HT connection from BESCOM Installed
Total Sanctioned power 2000 KVA Installed
Allotted Power 1 KVA per 100 SFT Installed
DG Capacity 2 No’s (1500 KVA + 500 KVA) Installed
Make of DG Set Cummins Installed
DG Set up room Sound proof (room acoustic will be done)
Installed
Transformers 2 No.’s (2 MVA OLTC) Installed
Total Back-up Power 100% Installed
Back-up power for each floor
100% Installed
Back-up power for AC 100% Installed
Four Clover | Whitefield| Commercial Property | Technical Details
© 2013, Four Clover
Air Condition Status
Type of AC Centralized Yet to install
Capacity 200 TR x 5 Yet to install
Upgrade Potential Yes -
Installation Location Terrace -
Fire Fighting
Fire Exits 4 Available
Fire Hydrants Fire safety systems will be compliance with the requirement of Governmental Authorities
Available
Fire Alarms Shall be provided as per norms Yet to install
Smoke Detectors Shall be provided as per norms Yet to install
Sprinklers Shall be provided as per norms Yet To install
Fire Sump capacity 2,00,000 ltrs Installed
Over head tank capacity 50,000 ltrs Installed
Four Clover | Whitefield| Commercial Property | Technical Details
© 2013, Four Clover
Four Clover | Whitefield | Property Details
Lift Status
Total number of lift’s and capacity
4 No’s of 16 passenger capacity 2 Service Lifts and 2 Capsule Lifts
Approved. Yet to install
Make of the lift Thyssam Krupp Yet to install
Parking
Total Parking Slots 128 Available
Covered 88 Available
Open Open: 40 Available
Two Wheeler Ample Space Available Available
Water (Domestic)
Water Supply KIADB Approved
Water treatment plant Provided Yet to install
STP 50 KLD Installed
© 2013, Four Clover
Rent:
Rent / SFT in INR 33
Escalation 5%
Security Deposit 12 months
Common Area Maintenance Charges On Actuals
Lease Tenure 3+3+3 years
Lock-in Period 3 years
Sale:
Price / SFT in INR On request
Four Clover | Whitefield | Commercial Details
© 2013, Four Clover
Four Clover | Whitefield | Commercial Property | Expected Rental Yield
Note: It’s an estimated calculation done by Four Clover based on the market price trends
Area 172777 172777 172777
Rental Rate per sqft 25 28 30
Monthly Rental Amount ₹ 4,319,425 ₹ 4,837,756 ₹ 5,183,310
Percent of Year UnOccupied ₹ 0.00 ₹ 0.00 ₹ 0.00
Annual Cash In ₹ 51,833,100 ₹ 58,053,072 ₹ 62,199,720
Sale Rate per sqft ₹ 3,500.00 ₹ 3,500.00 ₹ 3,500.00
Property Acquisition Cost ₹ 604,719,500 ₹ 604,719,500 ₹ 604,719,500
Less Down Payment - Cash In ₹ 200,000,000 ₹ 200,000,000 ₹ 200,000,000
Amount of the loan ₹ 404,719,500 ₹ 404,719,500 ₹ 404,719,500
Annual Insurance Rate 0.40% 0.40% 0.40%
Annual Insurance Amount ₹ 2,418,878 ₹ 2,418,878 ₹ 2,418,878
Annual Taxes @psft ₹ 10 ₹ 10 ₹ 10
Annual Taxes overall ₹ 1,727,770 ₹ 1,727,770 ₹ 1,727,770
Annual Repairs Budget Rate 0.13% 0.13% 0.13%
Annual Repairs Budget Rate ₹ 786,135 ₹ 786,135 ₹ 786,135
Percent of Rent Mgmt Fee 10% 10% 10%
Annual Rent Mgmt Fee ₹ 5,183,310 ₹ 5,805,307 ₹ 6,219,972
Annual Cash Out ₹ 10,116,093 ₹ 10,738,091 ₹ 11,152,755
Net Rental Yield 6.9% 7.8% 8.4%
Net Rental Yield
Selling Price @ 3500 / SFT
© 2013, Four Clover
Four Clover | Whitefield| Commercial Property | Floor Plan
© 2013, Four Clover
Four Clover | Whitefield| Commercial Property | Floor Plan
Entrance
© 2013, Four Clover
Four Clover | Whitefield| Commercial Property | Floor Plan
Entrance
© 2013, Four Clover
Four Clover | Whitefield| Commercial Property | Floor Plan
Entrance
© 2013, Four Clover
Four Clover | Business Lines
For Corporates & Developers under the Four Clover brand-name
For Developers & Individual Customers under the CloverMark brand-name
Commercial Leasing, Land Transactions, JVs & JDs and Development Conceptualization & Implementation
High-end Property Retail Sales in Stores where a Customer can walk in and buy a property
Exclusive Sales , Marketing & Branding programs for specific Projects
Exclusive and Personalized Property Advisory & Portfolio Management with Best of Class Property, Builder, Area and Financial Analytics
End to End Advisory & Transaction Services from the Right time to Buy to Right product to Buy to Right financial structure to Right Documentation to Right After Sales Service
© 2013, Four Clover
Four Clover | Integrated Sales & Marketing for Developers
STRATEGY Product Management
Customer Experience Delivery
Corporate & Product Brand Positioning
ALLIANCES Managing Advertising & Media Agencies
Creating & Managing Brand Alliances (e.g. Jade Jagger for YOO)
ORGANIZATION Creating & Managing the Marketing Organization
Creating & Managing the Sales Organization
Channel Partner Creation & Management
TRANSACTION PreSales, Lead Generation, Lead Management and Conversions
Post Sales Billings, Collections & Customer Relationship Management
© 2013, Four Clover
Head Office:
Four Clover Private Limited,
Penthouse, Simha Towers,
154, 1st Main, 2nd Phase,
Domlur, Indiranagar,
Bangalore - 560071
INDIA
Four Clover | Contact
Name: Vijaya Mathpati
Designation: Assistant Manager - Sales
Mobile: +91 9964314605
Email: [email protected]
Name: Niranth Bymana
Designation: Manager - Sales
Mobile: +91 7406343949
Email: [email protected]
© 2013, Four Clover
THANK YOU