1. Given the attached rent roll for 1000 Main Street, please complete a stacking plan and expiration summary. A sample of each will be found in the slide deck from week 4
2.Please project CY 2018 revenues give the following: No new leases Any lease expiring in 2018 is expected to renew at a market rate of $35.00 FSG with a 2018 BY with no TI or free rent Use 2018 projected expenses
3.Looking at the stacking plan, what type of lease term should you consider given how the lease expiration schedule is laid out
please do number 3
ienant Suite 1100 600 1000 NKA Exp Date ent Increases Exp Keimb Y Uption $1.00 psf annually each Nov 1 NH Holdings VR Systems Spanowich Johnson Life Co 23,000 10/31/2023 $ 32.00 115,000 6/30/2021 $ 34.45 3% annually each 10,000 3/31/2026 S 35.00 13,000 4/30/2024 $ 33.00 2013 15-yr@ FMV 2011 2016 15-yr@ FM 2 5-yr FMV. Termination Right as of 6/30/2019 with penalty of 6 months rent FSG $1.00 psf annually each April1 1.00 psf annually each May1 G 2017 500 400 410 340 FSG 15-yr@ FMV ,000 7/1/2018 s29.5o S1.00 psf annually 16,000 FSG 2013 None Ithaca Sweets VACANT Porzingas and Porzingas Triphammer Hops Rectify VACANT Supersonic Marketing Snow Lake Bar & Grill each August 1 1.00 psf annually G each Dec1 1.00 psf annually each June 1 2015 3,500 11/30/2020 30.00 8,000 5/31/2023 36.00 7,000 4/30/2023 $ 36.50 $1.00 psf annually 2018 15-yr 2018 None 320 310 200 each May1 4,500 15,000 2/28/2019 $ 28.00 51.00 psf annually SG 2014 1 5-yr FMV each March 1 $1.00 psf annually each May1 110 10,000 4/30/2023 $ 28.00 2 5-yr @ FMV VACANT Total NRA Occupied Vacant 5,000 237,000 211,500 25,500 100 Base Year Expenses 2011 $ 9.50 2012 $ 9.71 2013 $ 9.80 2014 $ 9.97 2015 $ 10.50 2016 $ 10.80 2017 $ 11.10 ienant Suite 1100 600 1000 NKA Exp Date ent Increases Exp Keimb Y Uption $1.00 psf annually each Nov 1 NH Holdings VR Systems Spanowich Johnson Life Co 23,000 10/31/2023 $ 32.00 115,000 6/30/2021 $ 34.45 3% annually each 10,000 3/31/2026 S 35.00 13,000 4/30/2024 $ 33.00 2013 15-yr@ FMV 2011 2016 15-yr@ FM 2 5-yr FMV. Termination Right as of 6/30/2019 with penalty of 6 months rent FSG $1.00 psf annually each April1 1.00 psf annually each May1 G 2017 500 400 410 340 FSG 15-yr@ FMV ,000 7/1/2018 s29.5o S1.00 psf annually 16,000 FSG 2013 None Ithaca Sweets VACANT Porzingas and Porzingas Triphammer Hops Rectify VACANT Supersonic Marketing Snow Lake Bar & Grill each August 1 1.00 psf annually G each Dec1 1.00 psf annually each June 1 2015 3,500 11/30/2020 30.00 8,000 5/31/2023 36.00 7,000 4/30/2023 $ 36.50 $1.00 psf annually 2018 15-yr 2018 None 320 310 200 each May1 4,500 15,000 2/28/2019 $ 28.00 51.00 psf annually SG 2014 1 5-yr FMV each March 1 $1.00 psf annually each May1 110 10,000 4/30/2023 $ 28.00 2 5-yr @ FMV VACANT Total NRA Occupied Vacant 5,000 237,000 211,500 25,500 100 Base Year Expenses 2011 $ 9.50 2012 $ 9.71 2013 $ 9.80 2014 $ 9.97 2015 $ 10.50 2016 $ 10.80 2017 $ 11.10
