Argentum
Connected to a large residential complex, the Property benefits from the shared courtyard and garden Located adjacent to both the Field’s shopping centre and a parking facility, the Property enjoys easy access to parking. No parking is included in the Property itself. Managed by the tenants themselves, the mandatory tenant association runs all shared amenities including the reception desk, conference centre, canteen, refuse collection, bicycle parking and external cleaning and maintenance of the Property and the grounds.
KEY FINANCIALS As per 1 January 2018
Actual rental income, DKK p.a.
16,678,57
30,450
- hereof income from parking/antenna
Total operating costs, DKK p.a.
121,758
Operating cost budget 2017*
Tenants' share
Costs (DKK)
Gross
Net
Stabilised rental income, DKK p.a. (est.)
19,120,807
Site and building taxes
3,552,000 3,552,000
0
Refuse collection
180,000 180,000
0
- hereof vacancy rent
2,442,050
Property insurance
118,000 118,000
0
Contribution, owners' assoc.
271,500 271,500
0
Stabilised net operating income, DKK p.a.
Heating, water, electricity etc.
154,500 154,500
0
18,999,048
Cleaning, janitor etc.
327,000 327,000
0
FAI RWAY HOUSE
Alarm and surveillance
330,000 330,000
0
Facility Manager & common areas
228,000 228,000
0
15,662
Total GLA, sqm
HVAC, installations, elevator
286,000 286,000
0
- hereof o¢ce GLA
14,730
External maintenance (est. DKK 30 per sqm)
469,860 217,000 252,860
- hereof storage/ basement GLA
932
Property man. (est, 1.5%)
286,812
0 286,812
IN TOTAL
6,203,672 5,664,000 539,672
In total per sqm
396
362
34
1,899
Vacant space, sqm
Capital allocation for technical installations**
670,000 -335,000
Capital allocation for heating supply system**
165,828 -82,914
Public valuation (tax assessment value), DKK
273,000,000
Total including capital allocations
6,203,672 6,499,828 121,758
54,615,200
- hereof site value, DKK
*Information according to owner’s budget for 2017 ** Capital allocations are included with 50%
14
Made with FlippingBook - Online magazine maker