Laserfiche WebLink
Software : ARGUS Ver. 7.0.03 Dalv : 3118198 <br />File : March 18 SPOC edition Courtho~ise Square 7ime : 4:31 pm <br />Property Type : O(fice & Retail Court 6 High Slraets Ref# : AAG <br />Portfolio . Salem, Oregon Page : 2 <br />Inpul Assumptfons <br />• (continued from previous page) <br />CAPITAL EXPENDITURES <br />Name Acct Code Amount Units Area Fraquencv 9'a Fixed Inflation Ret Acct <br />MAJOR MAINT Oetail $/Area Property Size 100 <br />DETAII OF MAJOR MAINT <br /> Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 Year 11 Year 12 Year 13 <br />July 0.0133 0.0133 0.0133 0.0133 0.0133 0.0133 0.0133 0.0133 0.0133 0.0133 0.0133 <br />August 0.0133 0.0133 0.0133 0.0133 0.0133 0.0133 0.0133 0.0133 0.0133 0.0133 0.0133 <br />September 0.0134 0.0134 0.0134 0.0134 0.0134 0.0134 0.0134 0.0134 0.0134 0.0134 0.0134 <br />Octobar 0.0133 0.0133 0.0133 0.0133 0.0133 0.0133 0.0133 0.0133 0.0133 0.0133 0,0133 <br />November 0.0133 0.0133 0.0133 0.0133 0.0133 0.0133 0.0133 0.0133 0.0133 0.0133 0.0133 <br />December 0.0134 0.0134 0.0134 0.0134 0.0134 0.0134 0.0134 0.0134 0.0134. 0.0134 0.0134 <br />January ' 0.0133 0.0133 0.0133 0.0133 0.0133 0.0133 0.0133 0.0133 0.0133 0.0133 0.0133 <br />February 0.0133 0.0133 0.0133 0.0133 0.0133 0.0133 0.0133 0.0133 0.0133 0.0133 0.0133 <br />March 0.0134 0.0134 0.0134 0.0134 0.0134 0.0134 0.0134 0.0134 0.0134 0.0134 0.0134 <br />April 0.0133 0.0133 0.0133 0.0133 0.0133 0.0133 0.0133 0.0133 0.0133 0.0133 0.0133 <br />May 0.0133 0.0133 0.0133 0.0133 0.0133 0.0133 0.0133 0.0133 0.0133 0.0133 0.0133 <br />June q.0134 0.0134 0.0134 0.0134 0.0134 0.0134 0.0134 0.0134 0.0134 0.0134 0.0134 <br />Annual Total 0.1600 0.1600 0.1600 0.1600 0.1600 0.1600 0.1600 0.1600 0.1600 0.1600 0.1600 <br />inflation <br />Intlated Total U.1600 0.1664 0.1731 0.1800 0.1872 0.1947 0.2025 0.2105 0.2190 0.2277 0.2368 <br />GENERALVACANCY <br />Option: Percent of Revenue from all Tenan-s Except: <br />Percent 5ased on Revenue Minus Absorption and Turnover Vacancy: No <br />Reduce General Vacancy Result by Absorpticn & Turnovar Vacancy: Yes <br />Rate: 5 <br />Exciuded Tenant Group: non tax terants <br />RENT ROLL <br />Tenanl Name/ Lease Total Start Term/ Base/Min Unlt of Rent Rtl Raimbur- Rent leasinp Market Upon <br />No. Description Suite TVpe Area Date Expir Rent Measure Chnp Sls semants Abatemnt Cost Leasing E~x iration <br />1 Con! Center-Marion Cn 101-M Office 2,633 7/99 20 15.6 $/SqFWr Marfon County MLA Mar(on Co, Market <br />2 Conf Canter-Transit 101-T Oftice 2,632 7/99 20 0$/SqFVYr Trenait Co. MLA Trans(t Market <br />3 Marion County-Mail Rm 102 Office 2,560 7/99 20 15.6 $/SqFt/Yr Marlon County MLA Marlon Co. Market <br />4 Trarsit -Services 103 Offlce 6,213 7/99 20 0 3/SqFWr Transit Co. MLA Trensit Market <br />5 Transit - Ratail 104 Retail 3,870 7/99 10 0 s/SqFt/Yr Transit Co, MLA Retall Market ' <br />6 Marion Counry-2nd Fir 201 O~ce 30,061 7/99 20 15.6 $/SqFWr AAarfon County MLA Marion Co. Nlarket <br />7 Marion County-3rd Flr 301 Office 31,148 7/99 20 15.6 S/SqFWr Marion County • MLA AAarion Co. Market <br />8 Marion County-4th Flr 401 Office 31,148 7/99 20 15.6 $lSqFt/Yr Marion County MLA Marlon Co. Market <br />9 Transit - 5th Flr 501 Office 11,a01 7/99 20 0$/SqFWr Transit Co. MLA Trensit Markat <br />10 Transit • Future-5th 502 Office 2,709 7/99 20 0$/SqFWr Transit Co. MLA Transit Market <br />11 Marion County-5th FI 503 Office 1,705 7/99 20 15.6 S/SqFVYr Merion County MLA Marlon Co. Market <br />12 Private Office-5th 504 Offlce 15,302 7/99 20 19.2 $/SqFWr Taxable MI,A Mar(on Co. Market <br />PARKING REVENUE <br />Markat rato/monlh: 40 <br />Inflation: ~ <br />Total Stalls: 277 <br />Maximum Occupancy: 100 <br /> (conli nue xt page) <br />Rnwl More/ <br />Prob Notes <br />