|
Woodmont Commons Rent Roll |
|||||||||||||
|
Unit |
Tenant |
Sq. Ft. |
$/sq.ft./Yr |
Rent/Month |
C.A.M. |
Rent+C.A.M |
Sales Tax |
Total Rent |
Adjust Date |
Adjust |
Lease Ends |
Notes |
|
|
8001 |
Mr. Super Sub |
1320 |
$ 9.40 |
$ 1,034.22 |
$ 73.87 |
$ 1,108.09 |
$ 66.49 |
$ 1,174.58 |
8/31/2003 |
||||
|
8005 |
Richard's Beauty Salon |
1320 |
$ 10.91 |
$ 1,200.00 |
$ 100.00 |
$ 1,300.00 |
$ 78.00 |
$ 1,378.00 |
5/1/2002 |
$50.00 |
4/30/2003 |
2-5yr options |
|
|
8012 |
Valencia Foods |
2400 |
$ 8.50 |
$ 1,700.00 |
$ 522.00 |
$ 2,222.00 |
$ 133.32 |
$ 2,355.32 |
9/1/2002 |
8/31/2003 |
|||
|
8021 |
Availale for Lease |
1056 |
$ 10.22 |
$ 900.00 |
$ 900.00 |
$ 54.00 |
$ 954.00 |
||||||
|
8025 |
Dr. Steven Weiner P.A. |
1056 |
$ 10.22 |
$ 900.00 |
$ 900.00 |
$ 54.00 |
$ 954.00 |
||||||
|
8027 |
Nationwide Arbitrations and Inspections |
1056 |
$ 11.36 |
$ 1,000.00 |
$ 1,000.00 |
$ 60.00 |
$ 1,060.00 |
2/28/2003 |
|||||
|
8029 |
National Diabetic Wellness, Inc. |
1056 |
$ 11.65 |
$ 1,025.00 |
$ 1,025.00 |
$ 61.50 |
$ 1,086.50 |
8/4/2002 |
$50.00 |
8/3/2005 |
|||
|
8037 |
National Special Needs, Inc. |
1056 |
$ 9.66 |
$ 850.00 |
$ 875.00 |
$ 52.50 |
$ 927.50 |
1/3/2003 |
$25.00 |
1/2/2003 |
|||
|
8041 |
Louis Jerry Cohen P.A. |
1056 |
$ 9.94 |
$ 875.00 |
$ 900.00 |
$ 54.00 |
$ 954.00 |
1/3/2003 |
$25.00 |
1/2/2003 |
|||
|
8043 |
A & B Appliance Parts and Service |
1056 |
$ 9.66 |
$ 850.00 |
$ 850.00 |
$ 51.00 |
$ 901.00 |
8/31/2003 |
|||||
|
8045 |
Partially Rented 11-1-02 |
2112 |
$ 10.22 |
$ 1,800.00 |
$ 1,800.00 |
$ 108.00 |
$ 1,908.00 |
||||||
|
8049 |
Shiloh Church Office |
1056 |
$ 7.95 |
$ 700.00 |
$ 700.00 |
$ 700.00 |
12/31/2002 |
||||||
|
8051 |
Rented 10-1-02 |
1056 |
$ 10.22 |
$ 900.00 |
$ 900.00 |
$ 54.00 |
$ 954.00 |
10/1/2003 |
|||||
|
8055 |
Rented 10-1-02 |
1056 |
$ 10.22 |
$ 900.00 |
$ 900.00 |
$ 54.00 |
$ 954.00 |
10/1/2003 |
|||||
|
8057 |
Golden Acreage Investment, Inc. |
1056 |
$ 9.94 |
$ 875.00 |
$ 875.00 |
$ 52.50 |
$ 927.50 |
4/1/2002 |
$25.00 |
3/31/2003 |
|||
|
8059 |
Worldwide Cruises |
3168 |
$ 9.66 |
$ 2,550.00 |
$ 2,550.00 |
$ 153.00 |
$ 2,703.00 |
8/31/2003 |
|||||
|
8061 |
RHC Accounting |
1056 |
$ 9.94 |
$ 875.00 |
$ 900.00 |
$ 54.00 |
$ 954.00 |
1/6/2003 |
$25.00 |
1/6/2003 |
|||
|
8063 |
RHC Accounting II |
1056 |
$ 10.22 |
$ 900.00 |
$ 925.00 |
$ 55.50 |
$ 980.50 |
1/1/2003 |
$25.00 |
12/31/2006 |
|||
|
8085 |
Affordable Golf Trader |
3958 |
$ 6.97 |
$ 2,300.00 |
$ 70.67 |
$ 2,370.67 |
$ 142.24 |
$ 2,512.91 |
1/1/2003 |
$50.00 |
12/31/2006 |
incl. $500/yr to Taxes |
|
|
Totals |
per month totals |
28,006 |
$ 22,134.22 |
$ 766.54 |
$ 22,900.76 |
$ 1,338.05 |
$ 24,338.81 |
||||||
|
per year |
annual totals |
$ 265,610.64 |
$ 9,198.48 |
$274,809.12 |
$16,056.60 |
$292,065.72 |
|||||||
|
annual $ per sq. ft. totals |
$ 9.48 |
$ 0.33 |
$ 9.81 |
$ 0.57 |
$ 10.43 |
||||||||
|
Information provided by owner, compiled by: Frank Lipscomb, Realtor |
|||||||||||||
|
954-816-6288 Office, 954-581-0126 FAX |
|||||||||||||
