201 Office Revenue Assumptions
Annual Revenue	$120,000.00
Revenue Start Date	at Acquisition
Revenue Period	Until 1 January 2010
Revenue Growth Method	Annual at the Inflation Rate
201 Office To Market Re-Leasing Assumptions
Market Profile	Office Local
Repetitions	Until Projected Sale
201 Office Reimbursement Assumptions (The natural prorata for this tenant is 44.44% (10,000 / 22,500))
Expense Method Amount Prorata Min Max GU% Maintenance $ Stop $0.15/sf/yr Natural None None None Insurance $ Stop $0.15/sf/yr Natural None None None Property Taxes $ Stop $0.15/sf/yr Natural None None None Security $ Stop $0.15/sf/yr Natural None None None Utilities $ Stop $0.15/sf/yr Natural None None None Management Fee $ Stop $0.15/sf/yr Natural None None None
Office Local Profile Assumptions
General Renew New Avg Renewal Probability 70% Market Rent $13.00 $/sf/yr $14.00 $/sf/yr 13.3 $/sf/yr Grow Rent Yes TI's $5.00 $/sf $20.00 $/sf 9.5 $/sf Growth Method %>Inflation Commissions None 5.00 % of Base Rent 1.5 % of Base Rent Growth Rate at the Inflation Rate Abatements None None 0 Lease Duration 5.00 Years End Charges None None 0 Life - TI's 15.00 Years Start Charges None None 0 Life - Commissions 5.00 Years Months Vacant 3.00 Months 1.00 Months Year 1 TI's Zero Reimbursements