turnrent2ii

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


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


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


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


5/26

$ase %ent Turnover : ;

t Section

%ent psf !an


6/26

5 = " 10 11 1/ 1: 1;

6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7








7/26

1 15 1= 1 1" /0 /1 // /: /;









8/26

/ /5 /= / /" :0 :1 :/ :: :;









9/26

: :5 := : :" ;0 Gross Turnover Rent (Turnover Percenta e)

6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 !an


10/26

5 = " 10 11 1/ 1: 1;









11/26

1 15 1= 1 1" /0 /1 // /: /;









12/26

/ /5 /= / /" :0 :1 :/ :: :;









13/26

: :5 := : :" ;0 Base Rent : ;



14/26

5 = " 10 11 1/ 1: 1;









15/26

1 15 1= 1 1" /0 /1 // /: /;









16/26

/ /5 /= / /" :0 :1 :/ :: :;









17/26

: :5 := : :" ;0 Turnover Rent (Turnover Percenta e Less



18/26

Base Rent) = " 10 11 1/ 1: 1;









19/26

1 15 1= 1 1" /0 /1 // /: /;









20/26

/ /5 /= / /" :0 :1 :/ :: :;









21/26

: :5 := : :" ;0

6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7 6ADDIN7








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


23/26

" 10 11 1/ 1: 1; 1 15 1=



24/26

1 1" /0 /1 // /: /; / /5 /=



25/26

/ /" :0 :1 :/ :: :; : :5 :=



26/26

: :" ;0

6ADDIN7 6ADDIN7 6ADDIN7

turnrent2ii

Documents

Transcript of turnrent2ii