Laserfiche WebLink
EXAMPLE 1 <br /> <br />Assume the following <br /> <br />Adjusted Monthly Rent (1/1/02) <br /> <br />$ 55O <br /> <br />Capital Improvement Cost <br /> <br />25 <br /> <br />Operating Expenses through 9/30/02 <br /> [160,800+ 100-~ 12] <br /> <br />134 <br /> <br />Operating Expenses lhrough 9/30/01 <br /> [156.000 + 100 + 12] <br /> <br />130 <br /> <br />Real Property. taxes paid through 9/30/02 <br />[72,000 + 100 + 12] <br /> <br />60.00 <br /> <br />Real Property. taxes paid through 9/30/01 <br />[70.000 ~- 100 + 12] <br /> <br />58.83 <br /> <br />Corn of Living <br /> <br />4% <br /> <br />Number of spaces <br /> <br />100 <br /> <br />Calculalions from Formula: <br /> <br /> $550 <br />< 25 > <br /> <br />(a) 525 <br /> < 188.83 > <br />(b) 336.17 <br /> <br />Adjusted Monthly Rent <br /><Capital Improvement Costs> <br />Monthly Rem <br />(130 + 58.83) <br />Base Rem for 2002 <br /> <br />(c) <br /> <br />336.17 <br />x 4% <br /> 13.45 <br /> <br />[Cost of Living] <br />(Return on Investment) <br /> <br />$336.17 <br />+ 13.45 <br />349.62 (Base Rem for2003) <br /> <br />(d) 134.00 <br /> <br />[Compare 134 to 105% of 130 = 136.50; <br />because 134 does not exceed 136.50. the entire 134 can be used] <br /> <br />EXHIBIT B-1 <br /> <br /> <br />