104 Donuts Revenue Assumptions
Annual Revenue$29,000.00
Revenue Start Dateat Acquisition
Revenue PeriodUntil 1 November 2008
Revenue Growth MethodNo Growth
104 Donuts To Market Re-Leasing Assumptions
Market ProfileSmall Local
RepetitionsUntil Projected Sale
104 Donuts Reimbursement Assumptions (The natural prorata for this tenant is 8.89% (2,000 / 22,500))
ExpenseMethodAmountProrataMinMaxGU%
MaintenanceNetNoneNaturalNoneNoneNone
InsuranceNetNoneNaturalNoneNoneNone
Property TaxesNetNoneNaturalNoneNoneNone
SecurityNetNoneNaturalNoneNoneNone
UtilitiesNetNoneNaturalNoneNoneNone
Management FeeNetNoneNaturalNoneNoneNone
Small Local Profile Assumptions
GeneralRenewNewAvg
Renewal Probability80%Market Rent$15.00 $/sf/yr$16.00 $/sf/yr15.2 $/sf/yr
Grow RentYesTI'sNone$5.00 $/sf1 $/sf
Growth Method%>InflationCommissionsNone5.00 % of Base Rent1 % of Base Rent
Growth Rateat the Inflation RateAbatementsNoneNone0
Lease Duration3.00 YearsEnd ChargesNoneNone0
Life - TI's15.00 YearsStart ChargesNoneNone0
Life - Commissions3.00 YearsMonths Vacant6.00 Months1.00 Months
Year 1 TI'sZero
ReimbursementsContinue