effrent - Frank Harrigan

Document Sample
effrent  - Frank Harrigan Powered By Docstoc
					                                          NET EFFECTIVE RENT SHEET
Prepared by: Kirk Coult/Laurie McDaniel
Asset: Lake Arrowhead Village
Tenant: Frank Edward Harrigan
Date: October 8, 2001
                                                        2001 Budget                        Final
                   PROPERTY                           Lake Arrowhead                  Lake Arrowhead
                 ADDRESS/SUITE                           F-240/31                        F-240/31

            SQUARE FOOTAGE                                         197                             197
              TERM (YEARS)                                          2.0                             1.1
        RENT PER SF PER MONTH                                    $1.78       21.36               $2.00         24.00
        # OF MONTHS FREE RENT                                       0.0                             1.0
           LANDLORDS WORK                                         $985       $0.00               $0.00         $0.00
    TENANT IMPROVEMENT ALLOWANCE                                $1,000       $0.00                  $0         $0.00
             INTEREST RATE                                      12.00%                          12.00%

                                                                          PER S.F.                          PER S.F.

    AVERAGE MONTHLY CONTRACT RENT                                $355        $1.80               $328          $1.67

                    LESS:
         (FREE RENT AMORTIZATION)                                    0        0.00                   (30)      (0.15)
    (LEASE COMMISSION AMORTIZATION)                                (27)      (0.14)                  (26)      (0.13)
       (T.I / LL WORK AMORTIZATION)                                (93)      (0.47)                    0        0.00
          NET EFFECTIVE RENT                                    $235        $1.19               $272         $1.38


                                                                           Rent                              Rent
                                                                          Growth                            Growth
           AVERAGE CONTRACT RENT                                              1.03                              1.00

                     YEAR 1                                      $350      $1.7766               $394        $2.0000
                     YEAR 2                                      $361      $1.8299                 $0        $0.0000
                     YEAR 3                                        $0      $0.0000                 $0        $0.0000
                     YEAR 4                                        $0      $0.0000                 $0        $0.0000
                     YEAR 5                                        $0      $0.0000                 $0        $0.0000
                     YEAR 6                                        $0      $0.0000                 $0        $0.0000
                     YEAR 7                                        $0      $0.0000                 $0        $0.0000
                     YEAR 8                                        $0      $0.0000                 $0        $0.0000
                     YEAR 9                                        $0      $0.0000                 $0        $0.0000
                     YEAR 10                                       $0      $0.0000                 $0        $0.0000
                  AVERAGE RENT                                   $355      $1.8033               $328        $0.0000

             TOTAL CONSIDERATION                                $8,526                          $4,334



      3/28/2012                                                                         LLwork_$sf                      J:\maggieg\effrnt\4ac84ad4-f41e-4e5a-be75-133f5a8ad059.xls
                                                  BPP NET EFFECTIVE RENT
                                   1998 BUDGET               PROPOSAL 1               PROPOSAL 2                FINAL PROPOSAL
                                     CENTER                    CENTER                   CENTER
              PROPERTY                NAME                      NAME                     NAME                   CENTER NAME
            ADDRESS/SUITE             SUITE                     SUITE                    SUITE                     SUITE

         SQUARE FOOTAGE                       0                        0                        0                             0
           TERM (YEARS)                     0.0                      0.0                      0.0                           0.0
     RENT PER SF PER MONTH               $0.00       0.00         $0.00       0.00         $0.00        0.00             $0.00       0.00
     # OF MONTHS FREE RENT                  0.0                      0.0                      0.0                           0.0
        LANDLORDS WORK                      $0      $0.00            $0      $0.00         $0.00       $0.00             $0.00      $0.00
 TENANT IMPROVEMENT ALLOWANCE               $0      $0.00            $0      $0.00            $0       $0.00                $0      $0.00
          INTEREST RATE                 12.00%                   12.00%                   12.00%                        12.00%

                                                  PER S.F.                 PER S.F.                  PER S.F.                     PER S.F.

AVERAGE MONTHLY CONTRACT RENT               $0      $0.00            $0      $0.00            $0       $0.00                $0      $0.00

                 LESS:
     (FREE RENT AMORTIZATION)                0       0.00             0       0.00             0        0.00                 0       0.00
 (LEASE COMMISSION AMORTIZATION)             0       0.00             0       0.00             0        0.00                 0       0.00
    (T.I / LL WORK AMORTIZATION)             0       0.00             0       0.00             0        0.00                 0       0.00
      NET EFFECTIVE RENT                   $0      $0.00            $0      $0.00            $0       $0.00                $0      $0.00


                                                    Rent                    Rent                      Rent                         Rent
                                                   Growth                  Growth                    Growth                       Growth
     AVERAGE CONTRACT RENT                           0.00%                   0.00%                     0.00%                        0.00%

               YEAR 1                       $0    $0.0000            $0    $0.0000            $0     $0.0000                $0    $0.0000
               YEAR 2                       $0    $0.0000            $0    $0.0000            $0     $0.0000                $0    $0.0000
               YEAR 3                       $0    $0.0000            $0    $0.0000            $0     $0.0000                $0    $0.0000
               YEAR 4                       $0    $0.0000            $0    $0.0000            $0     $0.0000                $0    $0.0000
               YEAR 5                       $0    $0.0000            $0    $0.0000            $0     $0.0000                $0    $0.0000
               YEAR 6                       $0    $0.0000            $0    $0.0000            $0     $0.0000                $0    $0.0000
               YEAR 7                       $0    $0.0000            $0    $0.0000            $0     $0.0000                $0    $0.0000
               YEAR 8                       $0    $0.0000            $0    $0.0000            $0     $0.0000                $0    $0.0000
               YEAR 9                       $0    $0.0000            $0    $0.0000            $0     $0.0000                $0    $0.0000
               YEAR 10                      $0    $0.0000            $0    $0.0000            $0     $0.0000                $0    $0.0000
            AVERAGE RENT                    $0    $0.0000            $0    $0.0000            $0     $0.0000                $0    $0.0000

       TOTAL CONSIDERATION                  $0                       $0                       $0                            $0




3/28/2012                                                         LLwork_total$                    J:\peggy\forms\4ac84ad4-f41e-4e5a-be75-133f5a8ad059.xls
                                                  BPP NET EFFECTIVE RENT
                                   1998 BUDGET               PROPOSAL 1               PROPOSAL 2                FINAL PROPOSAL
                                     CENTER                    CENTER
              PROPERTY                NAME                      NAME                  CENTER NAME               CENTER NAME
            ADDRESS/SUITE             SUITE                     SUITE                    SUITE                     SUITE

         SQUARE FOOTAGE                       0                        0                         0                             0
           TERM (YEARS)                     0.0                      0.0                       0.0                           0.0
     RENT PER SF PER MONTH               $0.00       0.00         $0.00        0.00         $0.00        0.00             $0.00        0.00
     # OF MONTHS FREE RENT                  0.0                      0.0                       0.0                           0.0
        LANDLORDS WORK                      $0      $0.00            $0       $0.00         $0.00       $0.00             $0.00       $0.00
 TENANT IMPROVEMENT ALLOWANCE               $0      $0.00            $0       $0.00            $0       $0.00                $0       $0.00
          INTEREST RATE                 12.00%                   12.00%                    12.00%                        12.00%

                                                  PER S.F.                 PER S.F.                  PER S.F.                      PER S.F.

AVERAGE MONTHLY CONTRACT RENT               $0      $0.00            $0       $0.00            $0       $0.00                $0       $0.00

                 LESS:
     (FREE RENT AMORTIZATION)                0       0.00             0        0.00             0        0.00                 0        0.00
 (LEASE COMMISSION AMORTIZATION)             0       0.00             0        0.00             0        0.00                 0        0.00
    (T.I / LL WORK AMORTIZATION)             0       0.00             0        0.00             0        0.00                 0        0.00
      NET EFFECTIVE RENT                   $0      $0.00            $0       $0.00            $0       $0.00                $0       $0.00


                                                   Rent                      Rent                      Rent                          Rent
                                                  Growth                    Growth                    Growth                        Growth
     AVERAGE CONTRACT RENT                          0.00%                  Stepped                   Stepped                       Stepped

               YEAR 1                       $0    $0.0000            $0     $0.0000            $0     $0.0000                $0     $0.0000
               YEAR 2                       $0    $0.0000            $0     $0.0000            $0     $0.0000                $0     $0.0000
               YEAR 3                       $0    $0.0000            $0     $0.0000            $0     $0.0000                $0     $0.0000
               YEAR 4                       $0    $0.0000            $0     $0.0000            $0     $0.0000                $0     $0.0000
               YEAR 5                       $0    $0.0000            $0     $0.0000            $0     $0.0000                $0     $0.0000
               YEAR 6                       $0    $0.0000            $0     $0.0000            $0     $0.0000                $0     $0.0000
               YEAR 7                       $0    $0.0000            $0     $0.0000            $0     $0.0000                $0     $0.0000
               YEAR 8                       $0    $0.0000            $0     $0.0000            $0     $0.0000                $0     $0.0000
               YEAR 9                       $0    $0.0000            $0     $0.0000            $0     $0.0000                $0     $0.0000
               YEAR 10                      $0    $0.0000            $0     $0.0000            $0     $0.0000                $0     $0.0000
            AVERAGE RENT                    $0    $0.0000            $0     $0.0000            $0     $0.0000                $0     $0.0000

       TOTAL CONSIDERATION                  $0                       $0                        $0                            $0




3/28/2012                                                         Stepped_rent                     j:\peggy\forms\4ac84ad4-f41e-4e5a-be75-133f5a8ad059.xls

				
DOCUMENT INFO
Shared By:
Categories:
Tags:
Stats:
views:0
posted:3/29/2012
language:
pages:3
molly.snider molly.snider
About