|
Soflware : ARGUS Var, 7.0.03 Dale ; 3118198
<br />Ffie : Much 18 SPOC ediGon Coudhouae Square Time : 4:31 pm
<br />Property Type : Oflloe 8 Reloll CauA b Hiph Skaet~ Ref% : AAG
<br />Po~folb Salem, Orpon Pee° ~ ~
<br />- inpul AwumpGon~
<br />(contlnued from prevlau: pepe)
<br />CAPITAL EXPEN~ITURES
<br />Name Acot Code Amount UnMa Area Fr ue % Fb~ed InOaUon Ref Acct
<br />MrWOR MAINT Det~li pArea Ptopedy 31z~ 100 ;
<br />DETAIL OF MAJOR MAINT '
<br />Year 1 Year 2 Year 3 Year 4 Yeu 5 Year 8 Yaer 7 Year 8 Yeu ~ Yeu 10 Year 11 Yeer 12 Yeer 13
<br />~~y 0.0133 0.0133 ~,0133 0.0133 0,0133 0.0133 0,0133 0,0133 0.0133 0,0133 0,0133
<br />Aupuct 0,0133 0,0133 0.0133 0.0133 0.0133 O.G133 OA133 0,0133 0,0133 0,0133 0,0133
<br />September 0,013~ 0,0134 0.0194 0.0134 0.0134 0.0134 0.0134 0.0194 0.0134 0,013A 0,0134
<br />Ociober 0.0133 0,0133 0.0133 0.0133 0.0133 OA133 0.0133 O.D133 0,0133 0.0133 0.0133
<br />November 0,0133 0,0133 0.0133 0.0133 0.0133 OA133 0,0133 0.0133 O.D133 0.0133 0.0133
<br />Decembx 0.0134 0,0134 0.013/ 0,0134 0.0134 0.0131 OA134 0.013~ 0.0134. 0.0134 0.0134
<br />J~nuary 0.0133 0.0133 0.0133 0.0133 0.0133 0,0133 0,0133 0.0133 0.0133 0.0133 0,0133
<br />Februery 0.0133 0,0133 0.0133 0.0133 0.0133 0.0133 0.0133 0.0133 O.G133 0.0133 0.0133
<br />-,~~h 0.0134 0.0134 0.0134 0.0134 0.0134 0.0134 0,0134 0.0134 0.0134 0.0134 0.0134
<br />qpri~ 0.0133 0.0133 0.0133 0,0133 0.0133 0.0133 0,0133 0.0133 0,0133 0.0133 0.0133
<br />~~ 0.0133 0.0133 0.0133 0,0133 0.0133 0,0133 0,0133 0.0133 0,0133 0,0133 0.0133
<br />June 0.0131 0,0134 0.0134 0.0134 0.013~ 0,0134 0.0134 0.0134 0.0134 0.0134 0,0134
<br />Annual Total 0.1600 0.1600 0,1600 0,160~ 0.1800 0,1600 0,1600 0,1600 0,1600 0,1600 0,1600
<br />Inllation
<br />Inllated Total
<br />0,1600
<br />0.1664
<br />0,1T31
<br />0.1800
<br />0,1872
<br />0.1947
<br />0,2025
<br />0,2105
<br />0~2190
<br />0,2277
<br />0,2368
<br />GENERALVACANCY
<br />Optlon, Percent of Revenue trom all Tenente Except;
<br />Percent Based on Reuenue Minus Abeorplion and Tumover Vacancy: No
<br />Reduce Generel Vecancy Resufl by Abaarptlon 8 Tumover Vacancy: Yee
<br />Rate: 5
<br />Encluded Tenant aroup: non tax ienento
<br />RENT ROLL
<br />Tenent Nune/ Leeae Toiel 5tat Term! BaseAuUn Unit oi Rent RU Reimbur• Rent Leasinp Merket Upon
<br />No. DacriMion Suite i~, Aree Dete E~ir Rem Mewure ChgSls eemenh Abatemnt Cost Leasing Exoi~ation
<br />1 Ca~ Cenler~rion Cn 101~MI Oflla 2,833 D8~ 20 15,6 iB9FVYr Muion Cowdy MLA Me~ion Co. Merket
<br />2 Con( CeMK•Trarnit 101•T Oflloe 2,832 7I~ 20 0 i/S4FtlYr T-ansN Co. MLA Tronslt Morket
<br />3 Mulon County~Mafl Rm 1D2 OAlce 2,580 7I~9 20 15.8 ilS9FVYr lukrlai County MLAMaion Co, Merket
<br />4 Trenail -Servkxa 103 Oflice 6,213 7198 20 0 i/S9FVYr Tronsll Co. MLA Transil Merket
<br />5 T~nn~l • ReqU 104 Retail 3,8T0 7l98 10 0 i/SqFUYr Tronsil Co. h1A Retail Market
<br />6 Mulon Counly~2nd Flr 201 Ofliw 30,081 7199 20 15,8 uSqFVYr hh~,yriai County -~l-Marion Ca. Market
<br />7 Nlulon Counly~3M Flr 301 OHfce 31,148 7199 20 15.8 ilSQFUYr Nl~rion CouMy ~ MLA Mulon Co. Ma~Cet
<br />8 Mulon CouMy~4th Fk 101 Oflice 31,148 7189 20 15,6 SlS9FVYr Morion County NN.A Marion Ca. Market
<br />9 Tnnait ~ 5th Flr 501 OAlce 11,401 719D 20 0 ilS9FUYr Tronsit Co. ' MIA Tronsit Me~ket
<br />10 Treneft • Fulure,5th 502 OAlce 2,10A 7f9D 20 0 f/SqFVYr Traneit Co. MLA Trarreit Ma~ket
<br />11 Madon Counly~5th FI 503 Ofliae 1,705 7/99 20 15,8 =lSqFVYr Muion Counly MLA Madon Co• Merket
<br />12 Privete0flica5th 50A Ofl~e 15,302 7199 20 19.2 i/S9FUYr T~a+bM NILAMerlonCo. Market
<br />PARKING REVENUE
<br />Mnrket ~telmonth; 40
<br />Inilolbn:
<br />Tald S4Ur. 277
<br />~ NM~dmum Ooau(wray: 100
<br />(oonGnued on next pope)
<br />Rnwl More!
<br />Prob Notes
<br />
|