【好】杭州西溪印象城租金测算

OpeningDate:20093QNumberofMonthstoOpening:Basedon:DLP-17距离开业时间尚余:0Date:31/Mar/091stYearPSM1stYearPSMUnitNo.CategoryTarget/MonthSize/MonthSizeFirstFloorSSSmallShopsTotal2482,1496,395,870#DIV/0!0MSMediumShopsTotal2481,7025,064,110#DIV/0!0KKiosksTotal248122361,58400F&BFood&BeverageTotal2481,2993,866,122#DIV/0!0Subtotal(excludingWalmart)2485,27215,687,686#DIV/0!0AnchorWal-Mart43341176,07543388FloorTotal/Average2365,61315,863,76143388SecondFloorSSSmallShopsTotal2213,0918,198,101#DIV/0!0MSMediumShopsTotal2214991,324,091#DIV/0!0KKiosksTotal221104276,12600F&BFood&BeverageTotal2211,5984,237,737#DIV/0!0FloorTotal/Average2215,29214,036,055#DIV/0!0ThirdFloorSSSmallShopsTotal1821,3472,942,285#DIV/0!0F&BFood&BeverageTotal182121264,461#DIV/0!0Subtotal(excludingWalmart)1821,4683,206,746#DIV/0!0AnchorWal-Mart436,0573,125,402436,525FloorTotal/Average707,5256,332,148436,525FourthFloorSSSmallShopsTotal000#DIV/0!0F&BFood&BeverageTotal000#DIV/0!0Subtotal(excludingWalmart)00#DIV/0!0AnchorWal-Mart439,8395,076,666436,556FloorTotal/Average439,8395,076,666436,556PROJECTTOTALSSSSmallShopsTotal2286,58818,029,317#DIV/0!0MSMediumShopsTotal2282,2016,023,593#DIV/0!0KKiosksTotal228226617,4860F&BFoodandBeverageTotal2283,0188,260,139#DIV/0!0Subtotal(excludingWalmart)22812,03332,930,535#DIV/0!0WMWal-Mart4316,2378,378,1424313,469PROJECTTotal12228,27041,308,6774313,469HANGZHOULEASINGDETAILREPORT-SUMMARYTenantName/ClassificationBudget-JanuaryBoardLP-8ForecastDLP-11.10AnnualRent1stYearPSMProjectedAnnual%/MonthSizeMonthlySales%/overagerent0#DIV/0!(2,149)(6,395,870)0000#DIV/0!(1,702)(5,064,110)0000(248)(122)(361,584)---0#DIV/0!(1,299)(3,866,122)0000#DIV/0!(5,272)(15,687,686)000200,110------200,110(193)(5,225)(15,663,651)0000#DIV/0!(3,091)(8,198,101)0000#DIV/0!(499)(1,324,091)0000(221)(104)(276,126)---0#DIV/0!(1,598)(4,237,737)0000#DIV/0!(5,292)(14,036,055)0000#DIV/0!(1,347)(2,942,285)0000#DIV/0!(121)(264,461)---0#DIV/0!(1,468)(3,206,746)0003,366,900-468241,498---3,366,900(27)(1,000)(2,965,248)0000#DIV/0!000000#DIV/0!000000#DIV/0!000003,382,8960(3,283)(1,693,770)---3,382,8960(3,283)(1,693,770)0000#DIV/0!(6,588)(18,029,317)0000#DIV/0!(2,201)(6,023,593)0000(226)(617,486)---0#DIV/0!(3,018)(8,260,139)0000#DIV/0!(12,033)(32,930,535)0006,949,906(0)(2,768)(1,428,236)---6,949,906(79)(14,801)(34,358,771)000ForecastDLP-11.10VariancePercentageRentAnnualRentAnnualRentProjectedAnnualSalesPSMAnnual00#DIV/0!0--#DIV/0!0--0000#DIV/0!000#DIV/0!0--29,3070029,30700#DIV/0!000#DIV/0!0--0000#DIV/0!000#DIV/0!000#DIV/0!0--#DIV/0!000#DIV/0!0--2157,344002157,344--#DIV/0!000#DIV/0!000#DIV/0!0--2157,344002157,3440000#DIV/0!000#DIV/0!0--#DIV/0!000#DIV/0!000#DIV/0!0--2326,256002326,256TenantAllowanceCAM%RentComponentSTATUSLEGENDSMALLSHOPMIXE=EXECUTEDLEASESS(SmallShop)OpeningDate:20093QNumberofMonthstoOpening:L=EXECUTEDLOIMS(MediumShop)Basedon:DLP-17距离开业时间尚余:C=COMMITTEDLOIK=KIOSKSDate:31/Mar/09N=NEGOTIATINGC=CARTSV=VACANTCHILEASELONTERM1stYearPSM1stYearPSMAnnualAnnualUnitNo.StatusATLUnitTypeCategoryTargetby(MONTHS)/Month/Month(=BMR)Rent%/overage%rent1stYr.PSM/No.AnnualRentTAPSMAnnualPeriodofterms-freePOSMKTAnnual1001ECHNSSWALaChapelle1002ECHNSSSHBATA,MIRABELL1003LATNSSCWMarkFairwhale马克华菲1004ECHNSSSHHachiShoes1005aLCHNSSWAEuromoda1005bLCHNSSCWKNOW1006NSSJALAVINNE1007LCHNSSCWMLB1008LCHISSCWAdidasOriginals1010aECHIMSWAC&A西雅衣家1011aCCHNSSF&BMocaCoffee1011bNSSF&BPinTianGongFang/Subway1011cLCHISSF&BDQ1011dLCHISSF&BPapaJohn's棒约翰1012LCHNSSF&BAjisemRamen味千拉面1013CATNSSJALOOK1014EATNSSJADiamondCharm1015LCHISSHBManning1018ECHIMSWABesteseller(VeroModa,Jack&Jones,Only)1024ECHISSHBSephora丝芙兰1025LCHNSSWAESPRIT1026LCHISSCWLevi's1027aECHNSSJAChowTaiSeng1027bECHNSSJAMillenniumStar&MING'sjewellery1028NSSCWColumbia/NorthFace1029ECHLSSWAJNBY江南布衣1030ECHLSSCWJasonWood1031EATISSCWLEE1032ECHNSSSHGEOX,CLARKS1034LATNSSWARamPage1035ECHISSMASelected1036ECHNSSCWGXGK101NATIKKSwatchK102NKKCasioK103NKKGuess/TimexK104VKKTBDK105LATNKKZippo&Victorinox.777&ParkerK106VKKTBDK107EATIKKTwiceC101VCKTBDC102VCKTBDC103VCKTBDC104VCKTBDC105VCKTBDC106VCKTBDC107VCKTBDC108VCKTBDSubtotalFloor#DIV/0!ofshopsarecurrentlycalculatedbyBMRonthefirstfloorTenantName/Classification%RentComponentProjectedMonthlySalespsmRentpsmProjectedAnnualSalesProjectedMonthlySalespsm-HighBMRForecastProjectedMonthlySales-HighProjectedMonthlySales-LowHANGZHOULEASINGDETAILREPORTSIZEPercentageRentCAMMKTAnnualRentProjectedAnnualSales-High%CHILEASELONTERM1stYearPSM1stYearPSMAnnualAnnualUnitNo.StatusATLUnitTypeCategoryTargetby(MONTHS)/Month/Month(=BMR)Rent%/overage%rent1stYr.PSM/No.AnnualRentTAPSMAnnualPeriodofterms-freePOSMKTAnnualTenantName/Classification%RentComponentProjectedMonthlySalespsmRentpsmProjectedAnnualSalesProjectedMonthlySalespsm-HighBMRForecastProjectedMonthlySales-HighProjectedMonthlySales-LowSIZEPercentageRentCAMMKTAnnualRentProjectedAnnualSales-High%2001LCHISSF&BKFC肯德基2002aLCHISSWAbenchBODY奔趣2002bLCHNSSJAFullHopeJewelry富豪珠宝2003aNSSSOAjiichiban2003bCCHNSSWAWSFM2004aECHLMSF&BWaiPoJia外婆家2004bLATNSSWAAYILIAN2004cECHNSSJASilverage2004dECHISSCFSMihuWaw