Ebrochure Word Wide Commercial | Page 22

Worldwide Commercial
Summary Lease Analysis
Arlington Tower
1600 E. Pioneer Parkway | Arlington, TX 76010
Description
Potential Lease Revenue
Base Rental Income
Lease-up Vacancy
Rent Abatement
Turnover Vacancy
Expense Reimbursements
Potential Lease Costs
Tenant Improvements
Lease Commissions
Net Lease Cash Flow
Additional Information
Sq. Ft. Expires
Dollars Expires
Year 1
Year 2
Year 3
Year 4
Year 5
($99,244)
$1,318,532
$3,770,000
$115,000
($95,578) ($350,653)
$4,658,670
$3,770,000
$195,000
($197,240) ($683,837)
$9,085,260
$3,770,000
$205,000
($299,160) ($698,711)
$9,282,874
$3,770,000
$205,000
($401,079) ($716,826)
$9,523,549
$3,770,000
$205,000
($498,986)
$3,789,422
($2,470,890)
$0
($2,564,750)
$535,389 $3,767,760
$890,910
($49,310)
($2,501,890)
$201,486 $3,675,840
$5,409,419
($74,790)
($2,436,305)
$195,734 $3,573,921
(5,708,953)
($100,270)
($2,367,877)
$191,483 $3,476,014
$6,047,535
$124,746
($2,296,485)
$197,937
($710,829) ($2,308,956) ($6,769,899) ($7,006,209) ($7,300,255)
B/t = before taxes; a/t = after taxes
22 * Worldwide Commercial, PLLC is a licensed Texas real estate Broker