Scribd Logo
Upload

Welcome to Scribd!

  • 40 views

    Projection / Presentation For Payback Period: 8 Years, 2 Months

    Uploaded by

    ShahRukh Mirza
    The document presents projections for the payback period of a construction project with a total cost of 93.4 million. At a 5% annual rent increase, the payback period is estimated at 8 years and 2 months. At a 10% annual rent increase, the payback period is estimated at 7 years and 6 months. The projections show the annual rental incomes and decreasing balance over the payback periods with the 5% and 10% increase scenarios.

    Copyright:

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

    Projection / Presentation For Payback Period: 8 Years, 2 Months

    Uploaded by

    ShahRukh Mirza
    40 views3 pages
    The document presents projections for the payback period of a construction project with a total cost of 93.4 million. At a 5% annual rent increase, the payback period is estimated at 8 years and 2 months. At a 10% annual rent increase, the payback period is estimated at 7 years and 6 months. The projections show the annual rental incomes and decreasing balance over the payback periods with the 5% and 10% increase scenarios.

    Original Description:

    Presentation for Payback Period on Investment

    Original Title

    Presentation of Payback Period

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    The document presents projections for the payback period of a construction project with a total cost of 93.4 million. At a 5% annual rent increase, the payback period is estimated at 8 years and 2 months. At a 10% annual rent increase, the payback period is estimated at 7 years and 6 months. The projections show the annual rental incomes and decreasing balance over the payback periods with the 5% and 10% increase scenarios.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    40 views3 pages

    Projection / Presentation For Payback Period: 8 Years, 2 Months

    Uploaded by

    ShahRukh Mirza
    The document presents projections for the payback period of a construction project with a total cost of 93.4 million. At a 5% annual rent increase, the payback period is estimated at 8 years and 2 months. At a 10% annual rent increase, the payback period is estimated at 7 years and 6 months. The projections show the annual rental incomes and decreasing balance over the payback periods with the 5% and 10% increase scenarios.

    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 3

    Projection / Presentation for Payback Period

    Address
    ________________

    Sr. # Description Amount Receovery Period at 5% Annual Increment in Rent


    1 Tentative Construction Charges 90,000,000 8 Years, 2 Months ###
    2 Consultancy - Architecture 2,500,000 Cash Flow AT 5% Annual Increment ###
    3 DHA Fees 975,000 Period in Year Description Cash Flow Balance
    Years ###
    Total------------------------------- 93,475,000 0 Investment (93,475,000) (93,475,000) ###
    1 2022 Rent Recovered 9,578,620 (83,896,380) ###
    Sq. Ft 4,590 2 2023 Rent Recovered 10,057,551 (73,838,829)
    Per Sq. yrd 20,364.92 3 2024 Rent Recovered 10,560,428 (63,278,401)
    Construction Period 3 Years 4 2025 Rent Recovered 11,088,450 (52,189,951) ###
    5 2026 Rent Recovered 11,642,872 (40,547,079) ###
    Building would be Avabilable to use in 2022 6 2027 Rent Recovered 12,225,016 (28,322,063) ###
    7 2028 Rent Recovered 12,836,267 (15,485,796) ###
    8 2029 Rent Recovered 13,478,080 (2,007,716)
    9 2030 2 Month Rent 2,358,664 350,948

    Monthly Rent of Offices


    1 Offices # 1 504,396
    2 Offices # 2 185,135 Receovery Period at 10% Annual Increment in Rent
    Total Rent per Month 689,531 7 Years, 6 Months
    Cash Flow AT 10% Annual Increment
    Period in
    Years Year Description Cash Flow Balance
    Per Anum 8,274,372
    0 Investment (93,475,000) (93,475,000)
    1 2022 Rent Recovered 11,013,189 (82,461,811)
    Other Charges 2 2023 Rent Recovered 12,114,508 (70,347,303)
    Sr. # Description Amount 3 2024 Rent Recovered 13,325,959 (57,021,344)
    1 NUF 725,000 4 2025 Rent Recovered 14,658,555 (42,362,789)
    2 Building Plan 200,000 5 2026 Rent Recovered 16,124,411 (26,238,378)
    3 Other 50,000 6 2027 Rent Recovered 17,736,852 (8,501,526)
    Total 975,000 7 2028 6 Months Rent 9,755,269 1,253,743
    5%

    Receovery Period at 5% Annual Increment in Rent 8 Years, 2 Months

    Cash AT 5% Annual Increment


    Period in
    Year Description Cash Flow Balance
    Years
    0 Investment (93,475,000) (93,475,000)
    1 2022 Rent Recovered 9,578,620 (83,896,380)
    2 2023 Rent Recovered 10,057,551 (73,838,829)
    3 2024 Rent Recovered 10,560,428 (63,278,401)
    4 2025 Rent Recovered 11,088,450 (52,189,951)
    5 2026 Rent Recovered 11,642,872 (40,547,079)
    6 2027 Rent Recovered 12,225,016 (28,322,063)
    7 2028 Rent Recovered 12,836,267 (15,485,796)
    8 2029 Rent Recovered 13,478,080 (2,007,716)
    9 2030 2 Month Rent 2,358,664 350,948
    10%

    Receovery Period at 10% Annual Increment in Rent 7 Years, 6 Months

    Cash AT 5% Annual Increment


    Period in
    Year Description Cash Flow Balance
    Years
    0 Investment (93,475,000) (93,475,000)
    1 2022 Rent Recovered 11,013,189 (82,461,811)
    2 2023 Rent Recovered 12,114,508 (70,347,303)
    3 2024 Rent Recovered 13,325,959 (57,021,344)
    4 2025 Rent Recovered 14,658,555 (42,362,789)
    5 2026 Rent Recovered 16,124,410 (26,238,379)
    6 2027 Rent Recovered 17,736,851 (8,501,528)
    7 2028 6 Months Rent 9,755,268 1,253,740

    You might also like