Quanta Tennyson Street Office Trust - IM

DEBT AND EQUITY RAISING OVERVIEW

Application of Funds An application of funds summary is set out below. It is important that potential investors carefully consider these costs before making an investment decision.

EQUITY/DEBT STRUCTURE FOR THE ACQUISITION The estimated funds required for the acquisition of the Property totals $8,093,750.

APPLICATION OF FUNDS Purchase Price

SOURCE OF FUNDS Trust Equity

$6,625,000

$4,450,000

Legal Fee

$20,000

Debt Facility

$3,643,750

Due Diligence

$66,250

Total

$8,093,750

Stamp Duty

$390,023

Consultants Costs

$18,000

Acquisition Fee

$132,500

Outlays and Valuation

$10,000

Debt Arrangement Fee

$18,219

Loan Establishment Fee

$18,796

Trust Expenses

$15,000

Trust Management Fee (Year 1)

$34,500

Working Capital (Cash Balance)

$745,463

Total

$8,093,750

QUANTA TENNYSON STREET OFFICE TRUST | Information Memorandum

28

Powered by