10 11 INSTRUCTIONS: u Given the following data and rent roll, project the NOI of the building for the years 2021, 2022 and 2023 11. Please make your calculations to the right of the data and rent roll on this worksheet. Upload your file onto Moodle by the deadline indicated on the course outline. 15 16 17 Grade (out of 10): 2021 2022 2023 10 20N 3.00 19 20 Projected inflation (CPU 21 22 23 24 Lenses for 2020 25 Property taxes 26 Intrance Maintenance operations 211 25 Snow rem.wal 10 ilities Depreciation 32 Metail sales for Unit 1 in 2020 600.000 50.000 100.000 75.000 35.000 150.000 SO 000 2.000.000 35 RENT ROLL 36 3 Hoor 1 Hnit 1 An B16 @fx D F E 50,000 2,000,000 2022 25 5% 510,000 2023 26 5% 520,000 A B 31 Depreciation 32 33 Retail sales for Unit 1 in 2020 34 35 RENT ROLL 36 37 Floor 1 38 Unit number Unit 1 39 Space vocation Retail 40 Lease start 2017-01-01 41 Lease end 2026-12-31 42 Lease type Triple Net 43 Square footage 23,000 44 Rent/sq ft 2021 45 25 46 Percentage factor 5% 47 Breakpoint 500,000 48 49 Common Area 2,000 50 51 Floor 2 52 Unit number Unit 2 53 Space vocation Office 54 Lease start 2017-01-01 55 Lease end 2026-12-31 56 Lease type Gross 57 Square footage 14,000 58 Rent/sq ft 2021 59 50 60 61 Unit number Unit 3 62 Space vocation Office 63 Lease start 2017-06-01 64 Lease end 2027-06-01 65 Lease type Triple Net 66. Swara fustann 1nnnn Answ2 + 2022 +CPI 2023 +CPI DIO 50 + A B D E 56 Lease type Gross 57 Square footage 14,000 58 Rent/sqft 2021 2022 2023 59 +CPI +CPI 60 61 Unit number Unit 3 62 Space vocation Office 63 Lease start 2017-06-01 64 Lease end 2027-06-01 65 Lease type Triple Net 66 Square footage 10,000 67 Rent/sq ft 2021 2022 2023 68 21 21 22 69 70 Common Area 1.000 71 72 Floor 3 73 Unit number Unit 4 74 Space vocation Office 75 Lease start 2015-01-01 76 Lease end 2022-12-31 77 Lease type Gross 78 Square footage 25,000 79 Rent/sq ft 2021 2022 2023 80 50 50 NOTE 1 81 82 83 TOTAL LEASABLE 72,000 84 TOTAL COMMON 3,000 BS TOTAL BUILDING 75,000 86 87 NOTE 1: It is anticipated that this lease will not be renewed. 88 The unit will be vacant for 2 months. The new lease will have 89 a free rent period of 1 month and a base rent (gross) of $60/sq ft 90 91 Answ2 + Type here to search ORI 10 11 INSTRUCTIONS: u Given the following data and rent roll, project the NOI of the building for the years 2021, 2022 and 2023 11. Please make your calculations to the right of the data and rent roll on this worksheet. Upload your file onto Moodle by the deadline indicated on the course outline. 15 16 17 Grade (out of 10): 2021 2022 2023 10 20N 3.00 19 20 Projected inflation (CPU 21 22 23 24 Lenses for 2020 25 Property taxes 26 Intrance Maintenance operations 211 25 Snow rem.wal 10 ilities Depreciation 32 Metail sales for Unit 1 in 2020 600.000 50.000 100.000 75.000 35.000 150.000 SO 000 2.000.000 35 RENT ROLL 36 3 Hoor 1 Hnit 1 An B16 @fx D F E 50,000 2,000,000 2022 25 5% 510,000 2023 26 5% 520,000 A B 31 Depreciation 32 33 Retail sales for Unit 1 in 2020 34 35 RENT ROLL 36 37 Floor 1 38 Unit number Unit 1 39 Space vocation Retail 40 Lease start 2017-01-01 41 Lease end 2026-12-31 42 Lease type Triple Net 43 Square footage 23,000 44 Rent/sq ft 2021 45 25 46 Percentage factor 5% 47 Breakpoint 500,000 48 49 Common Area 2,000 50 51 Floor 2 52 Unit number Unit 2 53 Space vocation Office 54 Lease start 2017-01-01 55 Lease end 2026-12-31 56 Lease type Gross 57 Square footage 14,000 58 Rent/sq ft 2021 59 50 60 61 Unit number Unit 3 62 Space vocation Office 63 Lease start 2017-06-01 64 Lease end 2027-06-01 65 Lease type Triple Net 66. Swara fustann 1nnnn Answ2 + 2022 +CPI 2023 +CPI DIO 50 + A B D E 56 Lease type Gross 57 Square footage 14,000 58 Rent/sqft 2021 2022 2023 59 +CPI +CPI 60 61 Unit number Unit 3 62 Space vocation Office 63 Lease start 2017-06-01 64 Lease end 2027-06-01 65 Lease type Triple Net 66 Square footage 10,000 67 Rent/sq ft 2021 2022 2023 68 21 21 22 69 70 Common Area 1.000 71 72 Floor 3 73 Unit number Unit 4 74 Space vocation Office 75 Lease start 2015-01-01 76 Lease end 2022-12-31 77 Lease type Gross 78 Square footage 25,000 79 Rent/sq ft 2021 2022 2023 80 50 50 NOTE 1 81 82 83 TOTAL LEASABLE 72,000 84 TOTAL COMMON 3,000 BS TOTAL BUILDING 75,000 86 87 NOTE 1: It is anticipated that this lease will not be renewed. 88 The unit will be vacant for 2 months. The new lease will have 89 a free rent period of 1 month and a base rent (gross) of $60/sq ft 90 91 Answ2 + Type here to search ORI