Laserfiche WebLink
auuwa~d .nn~u~ ~d~.~.~.~~ CouAhouseSquare Time :5:15pm <br />Flle : Post Design Development - 9~98 CouR ~ Hiph Streets ReHt : A9P~ <br />Property Type : Offiee ~ Retail Salem, Oregon Pege : 3 <br />PorNolio • Input AssumpUons <br />(coMfnued from prevlous page) <br />CAPITAL EXPENDITURES <br />Name Acct Code <br />MAJOR MAINT <br />DETNL OF MAJOR MAINT <br />Actuals Budgeted Units Area F uen <br />Detail $lArea ProperryS¢e <br />4'o Fi~d Inilation Ref Acct Notes <br />100 <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 /> 0.0133 0.0133 0.0133 0.0133 0.0133 0.0133 0.0133 0.0133 0.0133 0.0133 0.0133 <br />0133 <br />0 <br />~~~, <br />August 0.0133 0.0133 0.0133 0.0133 0,0133 0.0133 <br />0134 <br />0 0.0133 0.0133 <br />0134 <br />0134 0 <br />0 0,0133 <br />0 <br />0134 0.0133 <br />0.0134 . <br />0.0134 <br />September 0.~134 0.0134 <br />0133 <br />0 0.0134 <br />0133 <br />0 0.0134 0.a134 <br />0133 0.0133 <br />0 . <br />0,0133 . <br />. <br />0.0133 0.0133 . <br />D.0133 0.0133 0.0133 <br />October U.0133 <br />0133 <br />0 . <br />0133 <br />0 . <br />0.0133 . <br />0.~133 0.0133 0.0133 0.0133 0.0133 0.0133 0.0133 0.0133 <br />November . <br />0134 <br />0 . <br />0134 <br />0 0.0134 0.0134 0.0134 0.0134 0.0134 U.0134 0.0134 0.0134 0.0134 <br />December . <br />0133 <br />0 . <br />0133 <br />0 0.0133 0.0133 0,0133 0.0133 0.0133 0.0133 0.0133 0.0133 0.0133 <br />January . <br />0.0133 . <br />0.0133 0.0133 0.0133 0.0133 0.0133 0.0133 0.0133 0.0133 0.0133 <br />4 0.0133 <br />0134 <br />0 <br />Febn~ary 0.0134 0.0134 0.0134 0.0134 0.0134 O.U134 0.0134 0.0134 0.0134 0.013 , <br />0133 <br />0 <br />March <br />~~i~ 0.0133 0.0133 0.0133 0.0133 0.0133 0.0133 <br />0133 <br />0 0.0133 0,0133 <br />0133 <br />0133 0 <br />0 0.0133 <br />0.0133 0.0133 <br />0.0133 . <br />0.0133 <br />~y 0.0133 <br />0134 <br />0 0.0133 <br />0.0134 0.0133 <br />0.0134 0.0133 0.0133 <br />0.0134 0.0134 . <br />0.0134 . <br />. <br />0.0134 0.0134 0.0134 0.0134 0.0134 <br />June . <br />1600 <br />0 1600 <br />0 16~0 <br />0 0.1600 0.1600 0.1600 0.1600 0.1600 0.1600 0.1600 0.1600 <br />Annual Total . . . <br />Intlation <br />1600 <br />0 <br />1664 <br />0 <br />0.1731 <br />0.1800 0.1872 <br />0.1947 <br />02025 0.2105 <br />02190 <br />0.2277 <br />0.236 <br />Inflaled Total . . <br />GENERALVACANCY <br />Option: Percent of Revenue irom all Tenanis Except: <br />Percent Based on Revenue Mi nus Absorption and Tumover Vacancy: No <br />Reduce General Vacancy Result by Absorplion 6 Tumover Vacancy: Yes <br />Rate: 5 <br />Excluded Tenanl Group: non ta~c tenanls <br />RENT ROLL <br />Tenant Namel Lease Tolal Sta~t Term! BaselMin Unit of Rent Rtl <br />SI Reimbur- <br />semer~s ReM <br />Abetemm Leasing <br />Cost Market <br />LeasinA Upon <br />Expiration <br />No. Descripbon Suite TYpe Area Date Eq~ir Rent Measure s <br />C~ <br />1 Conf Center-Marion Cn 101-M Office 2,712 7199 20 15.6 31SqfN'r Marion County <br /> <br />Trensft Ca MLA Marion Co. <br />MI.A Transit Market <br />Merket <br />2 Conf Center•Transit 101-T O(fice 2,712 7199 <br />340 7199 20 <br />20 0 uSqFUYr <br />6 uSqFUYr <br />15 . <br />Merion County ~p, ~~on Co. Market <br />3 Marion County-Mail Rm 102 Offlce <br />(f 2, <br />444 7l99 <br />7 <br />20 . <br />0=IS9FN'r <br />TrensN Co. M~ T~~ ~~t <br />4 Trans~ Services ic~ <br />103 O <br />t <br />il <br />R , <br />163 7199 <br />4 <br />10 <br />0 SIS9FVYr Trensfl Co. MLA Retail Merket <br />5 Transit-Retail <br />6 Marion County-2nd Flr e <br />a <br />104 <br />201 Office , <br />30,623 7199 <br />20 <br />15.6 SISqFVYr <br />~~0° ~0°~' ~~~~. <br />M <br />p ~n Co. ~t <br />Merlc~ <br />7 Marion County3rd Flr 301 Oflice 31,406 7199 <br />7f99 20 <br />20 15.6 slSqFUYr <br />FUYr <br />6 SIS <br />15 Marion County <br />Mazian County , <br />M,,q ~on Co. Market <br />8 Merion County-4th Flr 401 Oflic9 31,409 <br />65 7199 <br />20 q <br />. <br />0~1SqFifYr <br />T~~ ~• ~,q Trensit Markef <br />9 Transit • 51h Flr 501 Oflice <br />Ofli 12,1 <br />483 7l99 <br />2 <br />20 <br />0~ISqfWr <br />T~~~O• MLA Transit Market <br />10 Trensit-Future-5th ce <br />502 <br />Offi , <br />494 7l99 <br />6 <br />20 <br />15,6 S1SqFUYr <br />~n~ <br />e ~ppqrionCo. Merket <br />11 Marion Cauniy-51h FI ce <br />503 , <br />964 7199 <br />9 <br />20 <br />2 315qFtlYr <br />19 Taxabl ML4 Madon Co. Merket <br />12 Privaie Office•51h 504 Office , . <br />PARKING REVENUE <br />Market ratelmonih: 50 <br />IoAetion: <br />Total Stells: Z~8 <br />~ Meximum Occupancy: 10~ <br />Rmvl Morel <br />Prob Notes <br />(con6nued on ne~ct page) <br />