INSTRUCTIONS: Given the following data and rent roll, project the NOI of the building for the...
Fantastic news! We've Found the answer you've been seeking!
Question:
![image text in transcribed](https://s3.amazonaws.com/si.experts.images/answers/2024/06/665be07577021_268665be074e4f5e.jpg)
Transcribed Image Text:
INSTRUCTIONS: Given the following data and rent roll, project the NOI of the building for the years 2021, 2022 and 2023 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) 2021 1.0% 2022 2.0% 2023 3.0% Expenses for 2020 Property taxes Insurance Maintenance & operations Security Snow removal Utilities Depreciation Retail sales for Unit 1 in 2020 RENT ROLL Floor 1 Unit number Space vocation Unit 1 Retail Lease start 2017-01-01 Lease end Lease type 2026-12-31 Triple Net Square footage Rent/sq ft 23,000 2021 Percentage factor 600,000 50,000 400,000 75,000 35,000 350,000 50,000 2,000,000 2022 2023 25 25 26 5% 5% 5% 500,000 510,000 520,000 Breakpoint Common Area 2,000 Floor 2 Unit number Unit 2 Space vocation Office Lease start 2017-01-01 Lease end 2026-12-31 Lease type Gross Square footage 10,000 Rent/sqft 2021 2022 2023 50 +CPI +CPI Unit number Unit 3 Space vocation Office Lease start 2017-06-01 Lease end 2027-06-01 Lease type Triple Net Square footage 14,000 Rent/sqft 2021 2022 21 21 2023 21 Common Area 1,000 Floor 3 Unit number Unit 4 Space vocation Office Lease start 2015-01-01 Lease end 2022-12-31 Lease type Gross Square footage 25,000 Rent/sqft 2021 50 2022 50 2023 NOTE 1 TOTAL LEASABLE TOTAL COMMON TOTAL BUILDING 72,000 3,000 75,000 NOTE 1: It is anticipated that this lease will not be renewed. The unit will be vacant for 3 months. The new lease will have a free rent period of 3 months and a base rent (gross) of $60/sq ft Grad INSTRUCTIONS: Given the following data and rent roll, project the NOI of the building for the years 2021, 2022 and 2023 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) 2021 1.0% 2022 2.0% 2023 3.0% Expenses for 2020 Property taxes Insurance Maintenance & operations Security Snow removal Utilities Depreciation Retail sales for Unit 1 in 2020 RENT ROLL Floor 1 Unit number Space vocation Unit 1 Retail Lease start 2017-01-01 Lease end Lease type 2026-12-31 Triple Net Square footage Rent/sq ft 23,000 2021 Percentage factor 600,000 50,000 400,000 75,000 35,000 350,000 50,000 2,000,000 2022 2023 25 25 26 5% 5% 5% 500,000 510,000 520,000 Breakpoint Common Area 2,000 Floor 2 Unit number Unit 2 Space vocation Office Lease start 2017-01-01 Lease end 2026-12-31 Lease type Gross Square footage 10,000 Rent/sqft 2021 2022 2023 50 +CPI +CPI Unit number Unit 3 Space vocation Office Lease start 2017-06-01 Lease end 2027-06-01 Lease type Triple Net Square footage 14,000 Rent/sqft 2021 2022 21 21 2023 21 Common Area 1,000 Floor 3 Unit number Unit 4 Space vocation Office Lease start 2015-01-01 Lease end 2022-12-31 Lease type Gross Square footage 25,000 Rent/sqft 2021 50 2022 50 2023 NOTE 1 TOTAL LEASABLE TOTAL COMMON TOTAL BUILDING 72,000 3,000 75,000 NOTE 1: It is anticipated that this lease will not be renewed. The unit will be vacant for 3 months. The new lease will have a free rent period of 3 months and a base rent (gross) of $60/sq ft Grad
Expert Answer:
Posted Date:
Students also viewed these accounting questions
-
Experimentation. a. Define experimentation, and explain why it is an important skill for business professionals. b. Explain several creative ways you could use experimentation to answer this...
-
Purple Corporation manufactures an exercise machine at a cost of $800 and sells the machine to Scarlet Corporation for $1,200 in 2015. Scarlet incurs TV advertising expenses of $300 and sells the...
-
PRESENTATION - RISK MANAGEMENT IN HEALTHCARE SYSTEM ASSIGNMENT DESCRIPTION The purpose of this Presentation Assignment is to analyze concepts related to risk management in a health care setting. You...
-
If P (-2, -1) and Q = (-6, -3) are the endpoints of the diameter of a circle, find the equation of the circle.
-
Arrow Hospitality prepares adjustments monthly and showed the following at September 30, 2023: Cash ARROW HOSPITALITY Trial Balances September 30, 2823 Unadjusted Trial Balance Account Dr. 6,908 Cr....
-
what ways do power dynamics within an organization influence decision-making processes, and how can organizations ensure equitable and inclusive leadership structures ?
-
Leaders of an organization establish unity of purpose and direction of it. (a) They should go for creation and maintenance of such an internal environment, in which people can become fully involved...
-
A firm, writes off 95% of the cost of machinery acquired over a period of 10 years by the straight line method. Full depreciation is written off even if the machinery is in use for part of a year. On...
-
GHI Comp. manufactures tables for schools. The 2017 budget is based on sales of 44,000 units at $110 per table. Budgeted variable costs are $70 per unit while fixed costs total $760,000. Actual Sales...
-
Malcolm Company borrowed money by issuing $1,500,000 of 5% bonds payable at 101.8 on July 1, 2021. The bonds are five-year bonds and pay interest each January 1 and July 1. Read the fequirements. 1....
-
Menotti Company uses a predetermined overhead rate to assign overhead to jobs. Because Menottis production is machine intensive, overhead is applied on the basis of machine hours. The expected...
-
Plata Company has identified the following overhead activities, costs, and activity drivers for the coming year: Required: 1. Determine the unit cost for each model using direct labor hours to apply...
-
Larsen Company produces two types of leather purses: standard and handcrafted. Both purses use equipment for cutting and stitching. The equipment also has the capability of creating standard designs....
![Mobile App Logo](https://dsd5zvtm8ll6.cloudfront.net/includes/images/mobile/finalLogo.png)
Study smarter with the SolutionInn App