Laserfiche WebLink
• ~ce : ~o~x~r~a <br />Soflware ~GUS Ver. 8.0.00 Time ; 422 pm <br />File t Design Development - 9-98-v~ith fi nancing assumptian revisians house Square Re(t : AAG <br />Property Type ce 3 Refail Cou h Sheets , <br />Salem, Oregon Page : 3 <br />PorHolio . Input Assumptions <br />(coniinued irom previous page) <br />CAPITAL EXPENDITURES <br />Name Acct Code Actuals Budgeted Units Area Frequency <br />MAJOR MAINT Detail $IArea PropeRy Size <br />% Fixed Inflation Ref Acct Noles <br />100 <br />DETAIL OF MAJOR MAINT <br />Year 1 <br />Year 2 Year 3 <br />Year 4 <br />Year 5 <br />Year 6 <br />Year 7 <br />Year 8 <br />Year 9 <br />Year 10 <br />Year 11 <br />Year 12 <br />Year 13 <br /> D133 <br />O 0133 <br />0 0.0133 0.~133 0.0133 0.0133 0.0133 0.0133 0.0133 0.0133 0.0133 <br />~~ry . <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 />August . <br />0134 <br />0 . <br />0134 <br />0 0.0134 0.0134 0.0134 0.0134 0.0134 0.0134 0.0134 0.0134 0.0134 <br />September . <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 />October . <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 />Navember . <br />0 <br />0134 . <br />0134 <br />0 0.0134 0.0134 0.0134 0.0134 0.0134 0.0134 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 />0133 <br />0 . <br />0133 <br />0 0.0133 0.0133 0.0133 D.0133 0.0133 0.0133 0.0133 0.0133 0.0133 <br />February . <br />0134 <br />0 . <br />0134 <br />0 0.0134 0.0134 0.0134 0.0134 0.0134 0.0134 0.0134 0.0134 0.0134 <br />Maroh . <br />0 <br />0133 . <br />0133 <br />0 0.0133 D.0133 0.0133 O.U133 0.0133 0.0133 0.0133 0.0133 0.0133 <br />April . <br />Di33 <br />O . <br />0133 <br />0 0.0133 0.0133 0.0133 0.0133 0.0133 0.0133 0.0133 0.0133 0.0133 <br />~y . <br />0134 <br />0 . <br />0134 <br />0 0134 <br />0 ~.0134 0.0134 0.0134 0.0134 0.0134 0.0134 0.0134 0.0134 <br />June . . . <br /> 1600 <br />0 1600 <br />0 0.1600 0.1600 0.1600 0.1600 0.1800 D.1600 0.1600 0.1600 0.1600 <br />Annual Total . . <br />Inflatian <br />1600 <br />0 <br />0 <br />1664 <br />0 <br />1731 <br />0.1800 <br />OJ872 <br />0.1947 <br />02D25 <br />0.21~5 <br />02190 <br />02277 <br />0. <br />IntlatedTotal . , . <br />GENERALUACANCY <br />Option: Percent of Revenue from all Tenants Except: <br />Percent Based on Revenue Minus Absorption and Turnover Vacancy: No <br />Reduce General Vacancy ResuN by Absorption & Tumover Vacancy: Yes <br />Rate: 5 <br />Excluded Tenant Group: non taxtenants <br />RENT ROLL <br />Tenant Namel Lease Total Start Terml BaseRvlin Unit of Rent Rtl <br />Sl <br />Ch Reimbur• <br />sements Rent Leasing Market <br />Abatemnt Cost Leasinq <br />No. Description Suiie Type Area Date Expir s <br />ng <br />Rent Measure <br />t Con( Center-Manon Cn 101-M Of(ice 2,712 7199 20 15.6 $ISqFUYr Marion Caunty <br />nsit Co <br />T MLA Marion Co. <br />MLA Transit <br />2 Conf Center-Transit 101•T Oflice <br />O(f 2,712 <br />340 <br />2 7/99 <br />7199 20 <br />20 0 S/SqfUYr <br />15.6 =fSqFUYr . <br />ra <br />Marion County MLA Marion Co. <br />3 Marion County-Mail Rm 102 ice <br />Off , <br />444 <br />7 7l99 20 0=1SqFWr Trensit Co. MLA Transit <br />4 Transil Services 103 <br />104 ice <br />Retail , <br />163 <br />4 7/99 10 0 S~SqFI(Yr Transit Co. MLA Retail <br />5 Transit • Retail <br />6 Marion County-2nd Flr 201 O(fice , <br />30,623 7199 20 15.6 $ISqFU`(r Marian County MLA Marion Co. <br />MLA Marion Co <br />7 Marion County•3rd Flr 301 Office 31,406 7199 20 <br />20 15.6 ~lSqFUYr <br />Ft1Yr <br />6 $IS <br />15 Marion County <br />Marion County . <br />MLA Marion Co. <br />8 Marion County•4th Flr 401 Office <br />(f 31,409 <br />165 <br />12 7J99 <br />7199 20 q <br />. <br />0$ISqFUYr Transit Co. MLA Transit <br />9 TransR - 51h Flr 501 <br />502 ice <br />O <br />Office , <br />483 <br />2 7199 20 0$ISqFUYr Transit Co. MLA Transit <br />10 Transit • Future-51h <br />11 Marion Counly5th FI 503 Oifice , <br />6,494 7199 20 15.6 $1SqFUYr Marion Counly MLA Marion Co. <br />MLA Marion Co <br />12 Private O(fice•Sth 504 Oflice 9,964 1199 20 19.2 $ISqP1/Yr Taxable . <br />PARKING REVENUE <br />Ma~ket ratelmonth: 50 <br />Inilation: <br />Total Stalls: 21$ <br />Mabmum Occupancy: 100 <br />Upon Rnwl More! <br />Expiration Prob Notes <br />Market <br />Market <br />Market <br />Market <br />Market <br />Market <br />Market <br />Market <br />Market <br />Market <br />Market <br />Market <br />(wntinued on next page) <br />