Upload
tudormuntean
View
214
Download
0
Embed Size (px)
Citation preview
8/9/2019 turnrent2ii
1/26
Retail Turnover Rent Model Units of Projection 1,000
Tenant NIA Turnover Pr
sq ft Turnover Forecast before ination
To Dates Turnover p.a.
SuperDru 1,000 1 !an 0" 1,000,000
Ne#t
$oots
etc
8/9/2019 turnrent2ii
2/26
ection
Turnover 'ro(t) Turnover %ates vers
'ro(t) Fro+ 'ro(t) %ates ination-
1 !an 0 /.00 1 !an 0 0 00,000
Turnover%ent Start
Turnover T)res)o&*s p.aFro+ T)res)o&*s-
Si+p&2 cop2 entire ro(s *o(n to a** e#tra tenants
8/9/2019 turnrent2ii
3/26
Turnover %ent Detai&s
us Turnover T)res)o&* 'ro(t) in Turnover T)res)o&*s $rea3s
4arina& Turnover %ate T)res)o&* 'ro(t) Dates T)res)o&* 'ro(t) %ates 1
.00 5.00 1 !an 0 /.00 6ADDIN7
8/9/2019 turnrent2ii
4/26
$rea3s an* %e&ettin
%e&ettin Fi#e* %e
/ $rea3 S(itc) %e&et 8oi* %e&et Ter+ %ent Start To Dates %evie(s-
0 At 9#pir2 5 +ont)s 10 2ears 5 +ont)s 1 !an 0 1 !an 0
%e&et %entFree
8/9/2019 turnrent2ii
5/26
$ase %ent Turnover : ;
t Section
%ent psf !an
8/9/2019 turnrent2ii
6/26
5 = " 10 11 1/ 1: 1;
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
8/9/2019 turnrent2ii
7/26
1 15 1= 1 1" /0 /1 // /: /;
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
8/9/2019 turnrent2ii
8/26
/ /5 /= / /" :0 :1 :/ :: :;
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
8/9/2019 turnrent2ii
9/26
: :5 := : :" ;0 Gross Turnover Rent (Turnover Percenta e)
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 !an
8/9/2019 turnrent2ii
10/26
5 = " 10 11 1/ 1: 1;
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
8/9/2019 turnrent2ii
11/26
1 15 1= 1 1" /0 /1 // /: /;
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
8/9/2019 turnrent2ii
12/26
/ /5 /= / /" :0 :1 :/ :: :;
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
8/9/2019 turnrent2ii
13/26
: :5 := : :" ;0 Base Rent : ;
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 !an
8/9/2019 turnrent2ii
14/26
5 = " 10 11 1/ 1: 1;
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
8/9/2019 turnrent2ii
15/26
1 15 1= 1 1" /0 /1 // /: /;
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
8/9/2019 turnrent2ii
16/26
/ /5 /= / /" :0 :1 :/ :: :;
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
8/9/2019 turnrent2ii
17/26
: :5 := : :" ;0 Turnover Rent (Turnover Percenta e Less
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 !an
8/9/2019 turnrent2ii
18/26
Base Rent) = " 10 11 1/ 1: 1;
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
8/9/2019 turnrent2ii
19/26
1 15 1= 1 1" /0 /1 // /: /;
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
8/9/2019 turnrent2ii
20/26
/ /5 /= / /" :0 :1 :/ :: :;
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
8/9/2019 turnrent2ii
21/26
: :5 := : :" ;0
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
8/9/2019 turnrent2ii
22/26
Timebase
Start 1 !an 0
Perio*s ;
1 / : ; 5 =
Ti+ebase 1 !an 0 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
'ro(9ver2 1/ +ont)s
Da2>ount
Perio*s
Abso&ute Finis) Date 1 !an 0
Proj4o*e 0 accrua&s
Base Rent Growth
Fro+ Dates 1 !an 0
'ro(t) /.00
8/9/2019 turnrent2ii
23/26
" 10 11 1/ 1: 1; 1 15 1=
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
8/9/2019 turnrent2ii
24/26
1 1" /0 /1 // /: /; / /5 /=
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
8/9/2019 turnrent2ii
25/26
/ /" :0 :1 :/ :: :; : :5 :=
6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7
8/9/2019 turnrent2ii
26/26
: :" ;0
6ADDIN7 6ADDIN7 6ADDIN7