West Palm Small Bay Industrial Portfolio
In-Place Expenses
In Place Expenses
42nd Terrace
Westroads Industrial
Dyer Businss Park
34,520 SF
27,600 SF
33,600 SF
Total $ $ PSF Total $ $ PSF Total $ $ PSF
EXPENSES (1) RE Taxes (2)
$37,798 $9,134 $8,817 $3,000 $3,240 $5,400
$1.06 $0.26 $0.33 $0.21 $0.21 $0.16 $0.16 $0.12 $0.30
$31,724 $7,300 $7,025 $3,000 $3,240 $5,400 $1,500 $10,800 $0
$1.16 $36,095
$1.04 $0.26 $0.30 $0.18 $0.00 $0.16 $0.00 $0.05 $0.13
Insurance
$0.26 $0.28 $0.26 $0.38 $0.20 $0.00 $0.12 $0.39
$8,891 $7,994 $4,200 $5,403 $1,400 $1,836 $4,200 $0
Management Fee (3)
R&M
Trash Removal
Payroll Electric
$550
Fire & Safety Water & Sewer
$4,140 $7,500
Total Expenses
$79,579 $2.31
$69,989 $2.54 $70,019
$2.08
NOTES: (1) Based on 2017 Budget, except where noted (2) In-Place RE Taxes inflated 2016 discounted taxes by 3% (3) In-Place Management Fee is based on 3% of Effective Gross Revenue.
ial Portfolio - 3 Properties - Valuation
3/13/2017 5:47 PM
33 Financials
Made with FlippingBook