Spreadsheet: 386077d1427572771-6-real-estate-analysis-questions-homework-real-estate-analysis
Sheet: Tenant Improvements

 |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Software: ARGUS Ver. 15.0.1.26
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Property Type: Office & Retail
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Portfolio:
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Date: 11/19/14
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Time: 8:10 am
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Ref#: ATU
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Page: 7
 |  |  | Supporting Schedule -- Tenant Improvements
 |  | 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 | Total
 |  |  |  |  | ___________ | ___________ | ___________ | ___________ | ___________ | ___________ | ___________ | ___________ | ___________ | ___________ | ___________
Tenant | Suite
CECO Concrete | 103 | 7314 | 2013-06-01 00:00:00 | 2019-10-31 00:00:00 |  |  |  |  |  | 110226 |  |  |  |  | 110226
Great Wall Semiconducto | 110 | 2648 | 2003-02-01 00:00:00 | 2015-08-31 00:00:00 |  | 35457 |  |  |  |  | 41104 |  |  |  | 76561
Cypress Semiconductor | 111 | 2390 | 2010-01-01 00:00:00 | 2016-08-31 00:00:00 |  |  | 32962 |  |  |  |  | 38212 |  |  | 71174
Creative Marketing | 114 | 1729 | 2014-02-01 00:00:00 | 2017-05-31 00:00:00 |  |  | 23846 |  |  |  |  |  | 28473 |  | 52319
CECO Concrete | 115 | 4094 | 2013-05-01 00:00:00 | 2018-09-30 00:00:00 |  |  |  |  | 59902 |  |  |  |  | 69443 | 129345
Quantenna Communication | 205 | 5094 | 2012-09-01 00:00:00 | 2015-12-31 00:00:00 |  | 68209 |  |  |  |  | 79073 |  |  |  | 147282
Elster Solutions | 206 | 2809 | 2013-06-01 00:00:00 | 2016-06-30 00:00:00 |  | 37613 |  |  |  |  |  | 44911 |  |  | 82524
Foresite Consultant Ser | 210 | 2525 | 2013-10-01 00:00:00 | 2016-12-31 00:00:00 |  |  | 34824 |  |  |  |  | 40371 |  |  | 75195
A Red Cable Company | 211 | 2020 | 2013-11-01 00:00:00 | 2016-12-31 00:00:00 |  |  | 27859 |  |  |  |  | 32296 |  |  | 60155
ASE | 212 | 4808 | 2010-04-01 00:00:00 | 2019-08-31 00:00:00 |  |  |  |  |  | 72459 |  |  |  |  | 72459
Texas Instruments | 222 | 6520 | 2009-12-01 00:00:00 | 2015-03-31 00:00:00
VACANT 116 | Mo 21 |  | 2016-09-01 00:00:00 | 2021-08-31 00:00:00 |  | 81850 |  |  |  |  |  | 52346 |  |  | 134196
VACANT 222 ([NAME].) | Mo 7 |  | 2015-07-01 00:00:00 | 2020-06-30 00:00:00 | 163000 |  |  |  |  | 98260 |  |  |  |  | 261260
VACANT 121 | Mo 15 |  | 2016-03-01 00:00:00 | 2021-02-28 00:00:00 |  | 57505 |  |  |  |  | 25504 |  |  |  | 83009
VACANT 203 | Mo 25 |  | 2017-01-01 00:00:00 | 2021-12-31 00:00:00 |  |  | 77880 |  |  |  |  | 41506 |  |  | 119386
 |  | ___________ |  |  | ___________ | ___________ | ___________ | ___________ | ___________ | ___________ | ___________ | ___________ | ___________ | ___________ | ___________
Total Amount Per Year |  | 41951 |  |  | 163000 | 280634 | 197371 |  | 59902 | 280945 | 145681 | 249642 | 28473 | 69443 | 1475091
 |  |  |  |  | =========== | =========== | =========== | =========== | =========== | =========== | =========== | =========== | =========== | =========== | ===========
Weighted Average Per SqFt |  |  |  |  | 3.3 | 5.67 | 3.99 |  | 1.21 | 5.68 | 2.95 | 5.05 | 0.58 | 1.4
 |  |  |  |  | =========== | =========== | =========== | =========== | =========== | =========== | =========== | =========== | =========== | =========== | ===========