Exclusive Investment Offering: Condominium Interest - Transwestern
Exclusive Investment Offering: Condominium Interest - Transwestern
Exclusive Investment Offering: Condominium Interest - Transwestern
You also want an ePaper? Increase the reach of your titles
YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.
44<br />
Rent Roll<br />
Tenant Name<br />
Type & Suite Number<br />
Lease Dates & Term<br />
Initial (11/07)<br />
Rate &<br />
Sq Ft Bldg<br />
Share<br />
Amount<br />
per Year Changes on Changes to<br />
Description of Operating<br />
Expense Reimbursements<br />
Imprvmnts<br />
Rate<br />
Amount<br />
Commssns<br />
Rate<br />
Amount<br />
Assumption about<br />
subsequent terms<br />
for this tenant<br />
1 Hollywood Video<br />
Retail, Suite: 101<br />
5,547 SqFt<br />
38.04%<br />
$33.00<br />
$183,051<br />
Apr-2011 $36.30 Tenant shall reimburse $15,930<br />
of CAM in 2008 with 5.00% annual<br />
increases. Tenant shall also<br />
Apr-2004 to Mar-2014<br />
reimburse 38.23% of insurance<br />
and real estate taxes and their<br />
120 Months<br />
submetered use of the water.<br />
Following the current<br />
term, it is assumed that<br />
the tenant is exposed to<br />
Retail (3,000SF & larger)<br />
market leasing assumptions.<br />
Tenant holds two 5-year renewal options at FMV with 9 months notice<br />
Tenant has right to terminate lease from and after April 2011.<br />
2 Hoangs, Inc<br />
Retail, Suite: 104<br />
Mar-2006 to Oct-2014<br />
3,149 SqFt<br />
21.59%<br />
$35.00<br />
$110,215<br />
Nov-2008<br />
Nov-2011<br />
$40.00<br />
$45.00<br />
Tenant shall reimburse 21.71%<br />
share of CAM, Insurance and<br />
Real Estate Taxes as well as their<br />
submetered use of the water.<br />
104 Months<br />
Following the current<br />
term, it is assumed that the<br />
tenant is exposed to Retail<br />
(3,000SF & larger) market<br />
leasing assumptions.<br />
Tenant holds one 5-year renewal option at FMV<br />
Tenant is to pay 6% of gross sales on Percentage Rent. Percentage Rent Base amount is equal to the minimum rent for the applicable lease year divided by the percentage rent rate.<br />
3 Impulsive<br />
Retail, Suite: 103<br />
Nov-2004 to Oct-2009<br />
1,362 SqFt<br />
9.34%<br />
$39.14<br />
$53,309<br />
Nov-2008 $40.31 Tenant shall reimburse 9.39%<br />
share of CAM, Insurance and<br />
Real Estate Taxes as well as their<br />
submetered use of the water.<br />
60 Months<br />
Following the current<br />
term, it is assumed that<br />
the tenant is exercise its<br />
renewal option.<br />
Tenant holds one 5-year renewal option at FMV<br />
Tenant is to pay 5% of gross sales. Percentage Rent Base amount is equal to the minimum rent for the applicable lease year divided by the percentage rent rate.<br />
Impulsive 1,362 SqFt $46.35 Nov-2010 $47.74 Tenant shall reimburse 9.39%<br />
$4.92 Following the current<br />
Option, Suite: 102 9.34% $63,129 Nov-2011 $49.17<br />
share of CAM, Insurance and<br />
term, it is assumed that<br />
2.00%<br />
Real Estate Taxes as well as their<br />
the tenant is exposed to<br />
Nov-2009 to Oct-2014 Nov-2012 $50.65 submetered use of the water.<br />
$6,703 Retail (0SF - 2,999SF) market<br />
60 Months Nov-2013 $52.17<br />
leasing<br />
assumptions.
Change language