Using the following data and rent roll, project the NOI of the building for the years...

  

Transcribed Image Text:

Using the following data and rent roll, project the NOI of the building for the years 2024,2025, 2026. 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. Projected inflation (CPI) 2024 3.0% 2025 2.0% 2026 1.0% RENT ROLL Floor 1 Unit number Space vocation Lease start Lease end Unit 1 Retail 2021-01-01 2030-12-31 Lease type Triple Net Square footage 25,000 Rent/sq ft 2024 2025 2026 27 28 29 Percentage factor 5% 5% 5% Breakpoint 1,000,000 1,020,000 1,040,000 Common Area 1,000 Floor 2 Unit number Unit 2 Space vocation Office Lease start 2021-01-01 Lease end 2028-12-31 Lease type Net Square footage 15,000 Rent/sq ft 2024 2025 60 +Inflation 2026 +Inflation Lease start Lease end Lease type Unit number Space vocation Square footage Rent/sq ft Double Net 10,000 2024 Unit 3 Office 2022-06-01 2028-06-01 2025 2026 G Rent/sq ft 2024 23 Common Area 2,000 Floor 3 Unit number Unit 4 Space vocation Office Lease start 2020-01-01 Lease end 2025-12-31 Lease type Gross Square footage 25,000 Rent/sq ft 2024 52 TOTAL LEASABLE TOTAL COMMON TOTAL BUILDING 75,000 3,000 78,000 2025 23 2026 24 2025 52 2026 NOTE I NOTE 1: It is anticipated that this lease will not be renewed. The unit will be vacant for 2 months. The new lease will have a free rent period of 2 months and a base rent (gross) of $55/sqft Retail sales for Unit 1 in 2023 2,500,000 Expenses for 2023 Property taxes 600,000 Insurance 60,000 Maintenance & operations 250,000 Security 55,000 Snow removal 35,000 Utilities 250,000 Depreciation 60,000 Using the following data and rent roll, project the NOI of the building for the years 2024,2025, 2026. 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. Projected inflation (CPI) 2024 3.0% 2025 2.0% 2026 1.0% RENT ROLL Floor 1 Unit number Space vocation Lease start Lease end Unit 1 Retail 2021-01-01 2030-12-31 Lease type Triple Net Square footage 25,000 Rent/sq ft 2024 2025 2026 27 28 29 Percentage factor 5% 5% 5% Breakpoint 1,000,000 1,020,000 1,040,000 Common Area 1,000 Floor 2 Unit number Unit 2 Space vocation Office Lease start 2021-01-01 Lease end 2028-12-31 Lease type Net Square footage 15,000 Rent/sq ft 2024 2025 60 +Inflation 2026 +Inflation Lease start Lease end Lease type Unit number Space vocation Square footage Rent/sq ft Double Net 10,000 2024 Unit 3 Office 2022-06-01 2028-06-01 2025 2026 G Rent/sq ft 2024 23 Common Area 2,000 Floor 3 Unit number Unit 4 Space vocation Office Lease start 2020-01-01 Lease end 2025-12-31 Lease type Gross Square footage 25,000 Rent/sq ft 2024 52 TOTAL LEASABLE TOTAL COMMON TOTAL BUILDING 75,000 3,000 78,000 2025 23 2026 24 2025 52 2026 NOTE I NOTE 1: It is anticipated that this lease will not be renewed. The unit will be vacant for 2 months. The new lease will have a free rent period of 2 months and a base rent (gross) of $55/sqft Retail sales for Unit 1 in 2023 2,500,000 Expenses for 2023 Property taxes 600,000 Insurance 60,000 Maintenance & operations 250,000 Security 55,000 Snow removal 35,000 Utilities 250,000 Depreciation 60,000