33 / 44
33
Financials
Total $ $ PSF Total $ $ PSF Total $ $ PSF
EXPENSES (1)
RE Taxes (2)
$37,798
$1.06
$31,724
$1.16 $36,095
$1.04
Insurance
$9,134
$0.26
$7,300
$0.26
$8,891
$0.26
Management Fee (3)
$8,817
$0.33
$7,025
$0.28
$7,994
$0.30
R&M
$3,000
$0.21
$3,000
$0.26
$4,200
$0.18
Trash Removal
$3,240
$0.21
$3,240
$0.38
$0
$0.00
Payroll
$5,400
$0.16
$5,400
$0.20
$5,403
$0.16
Electric
$550
$0.16
$0
$0.00
$1,400
$0.00
Fire & Safety
$4,140
$0.12
$1,500
$0.12
$1,836
$0.05
Water & Sewer
$7,500
$0.30
$10,800
$0.39
$4,200
$0.13
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.
34,520 SF
27,600 SF
33,600 SF
In Place Expenses
42nd Terrace
Westroads Industrial
Dyer Businss Park
ial Portfolio - 3 Properties - Valuation
3/13/2017 5:47 PM
In-Place Expenses