Spreadsheet: 386077d1427572771-6-real-estate-analysis-questions-homework-real-estate-analysis
Sheet: Average Square Feet Occupancy

 |  |  |  |  |  |  |  |  |  |  |  |  |  | Software: ARGUS Ver. 15.0.1.26
 |  |  |  |  |  |  |  |  |  |  |  |  |  | Portfolio:
 |  |  |  |  |  |  |  |  |  |  |  |  |  | Date: 11/19/14
 |  |  |  |  |  |  |  |  |  |  |  |  |  | Time: 8:10 am
 |  |  |  |  |  |  |  |  |  |  |  |  |  | Ref#: ATU
 |  |  |  |  |  |  |  |  |  |  |  |  |  | Page: 4
 |  |  | Supporting Schedule -- Average Square Feet Occupancy
 |  | Month One | Lease | First | Year  1 | Year  2 | Year  3 | Year  4 | Year  5 | Year  6 | Year  7 | Year  8 | Year  9 | Year 10
For the Years Ending |  | Occupied Area | Start | Expiration | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024
 |  |  |  |  | ___________ | ___________ | ___________ | ___________ | ___________ | ___________ | ___________ | ___________ | ___________ | ___________
Tenant | Suite
CECO Concrete | 103 | 7314 | 2013-06-01 00:00:00 | 2019-10-31 00:00:00 | 7314 | 7314 | 7314 | 7314 | 6095 | 6095 | 7314 | 7314 | 7314 | 7314
Great Wall Semiconducto | 110 | 2648 | 2003-02-01 00:00:00 | 2015-08-31 00:00:00 | 1765 | 2648 | 2648 | 2648 | 2648 | 2648 | 1765 | 2648 | 2648 | 2648
Cypress Semiconductor | 111 | 2390 | 2010-01-01 00:00:00 | 2016-08-31 00:00:00 | 2390 | 1593 | 2390 | 2390 | 2390 | 2390 | 2390 | 1593 | 2390 | 2390
Creative Marketing | 114 | 1729 | 2014-02-01 00:00:00 | 2017-05-31 00:00:00 | 1729 | 1729 | 1153 | 1729 | 1729 | 1729 | 1729 | 1297 | 1585 | 1729
CECO Concrete | 115 | 4094 | 2013-05-01 00:00:00 | 2018-09-30 00:00:00 | 4094 | 4094 | 4094 | 3071 | 3753 | 4094 | 4094 | 4094 | 4094 | 2729
Quantenna Communication | 205 | 5094 | 2012-09-01 00:00:00 | 2015-12-31 00:00:00 | 5094 | 3396 | 5094 | 5094 | 5094 | 5094 | 3396 | 5094 | 5094 | 5094
Elster Solutions | 206 | 2809 | 2013-06-01 00:00:00 | 2016-06-30 00:00:00 | 2809 | 1873 | 2809 | 2809 | 2809 | 2809 | 2341 | 2341 | 2809 | 2809
Foresite Consultant Ser | 210 | 2525 | 2013-10-01 00:00:00 | 2016-12-31 00:00:00 | 2525 | 2525 | 1683 | 2525 | 2525 | 2525 | 2525 | 1683 | 2525 | 2525
A Red Cable Company | 211 | 2020 | 2013-11-01 00:00:00 | 2016-12-31 00:00:00 | 2020 | 2020 | 1347 | 2020 | 2020 | 2020 | 2020 | 1347 | 2020 | 2020
ASE | 212 | 4808 | 2010-04-01 00:00:00 | 2019-08-31 00:00:00 | 4808 | 4808 | 4808 | 4808 | 3205 | 4808 | 4808 | 4808 | 4808 | 4808
Texas Instruments | 222 | 6520 | 2009-12-01 00:00:00 | 2015-03-31 00:00:00 | 1630
VACANT 116 | Mo 21 |  | 2016-09-01 00:00:00 | 2021-08-31 00:00:00 |  | 1091 | 3274 | 3274 | 3274 | 3274 | 2183 | 3274 | 3274 | 3274
VACANT 222 ([NAME].) | Mo 7 |  | 2015-07-01 00:00:00 | 2020-06-30 00:00:00 | 3260 | 6520 | 6520 | 6520 | 6520 | 4347 | 6520 | 6520 | 6520 | 6520
VACANT 121 | Mo 15 |  | 2016-03-01 00:00:00 | 2021-02-28 00:00:00 |  | 1369 | 1643 | 1643 | 1643 | 1643 | 1095 | 1643 | 1643 | 1643
VACANT 203 | Mo 25 |  | 2017-01-01 00:00:00 | 2021-12-31 00:00:00 |  |  | 2596 | 2596 | 2596 | 2596 | 2596 | 1731 | 2596 | 2596
 |  | ___________ |  |  | ___________ | ___________ | ___________ | ___________ | ___________ | ___________ | ___________ | ___________ | ___________ | ___________
Total Amount Per Year |  | 41951 |  |  | 39438 | 40981 | 47373 | 48441 | 46301 | 46072 | 44776 | 45387 | 49320 | 48099
 |  |  |  |  | =========== | =========== | =========== | =========== | =========== | =========== | =========== | =========== | =========== | ===========
Average Percent Occupancy |  |  |  |  | 0.7973 | 0.8285 | 0.9577 | 0.9793 | 0.9361 | 0.9314 | 0.9052 | 0.9176 | 0.9971 | 0.9724