HomeMy WebLinkAboutLAG08-001 - Other - Rainer Pacific Properties - Police Substation 2021 Estimated CAM Budget - 01/01/2021n-Ða
':j-L ¡\
!ì. r\ I Xl ¡i ll" T),{{,ì I lrl {-l
lj l.l( ) I' l;. 1ì'1. f i . I
November 30,2020
Woodmont Shopping Center
26022-26228 Pacific Highway South
Kent, WA 98032
RE: 202L Estimated CAM Statement
Dear Tenant,
We have completed the 2021 estimated CAM budget for Woodmont Shopping Center.
Enclosed, please find your statement with the monthly estimated CAM payment amount
effective January 202L.
Please make all necessary changes to your accounts to reflect the new CAM amount that will
change your monthly payment. Should you have any questions regarding this or the 2021
budget, you may contact me at iitranlôrai terom .com or 206-726-1144 ext. 3
Sincere Regards,
Jonathan Tran
CCIM, Principal
Rainier Pacific Properties
ló l8 St¡uih l.anc lìtrcct SLiiri.: /i203 Sc¿rrtle. \\/ashingtorr. g8 14.-l
Tenant:
Suite Number:
Date:
Property:
Kent Police
26226
11t15t20
Woodmont Place
2021 Estimated CAM Budget
COMPUTATION OF YOUR PRORATA SHARE OF ANNUAL EXPENSE:
Expense
Category
Building
Square
Feet
33,909
Tenant
Square
Feet
1,174
Building 6
Square
Feet
11,299
Tenant
Percentage
Occupancy
Tenant
Prorata
ShareActuals
Building Repairs & Maintenance
Parking Lot & Landscape Maintenance
Fire, Life & Safety
Electricity
Trash and Recycle
Water/Sewer/Storm Drai ns
Management
Real Estate Taxes
lnsurance
Notes:
$ 95,510 $
$
TOTAL $ 95,510 $
2021 mated CAM
Mariscos has their own Trash bill
$
$
$
$
$
$
$
$
$
21,260
4,200
2,175
650
9,500
13,400
14,750
28,000
1,575
10,40% $
10.40% $
10.40% $
10,40% $
15.210/o $
10,40% $
10,40% $
10.40% $
10.40% $
2,211
437
226
68
1,445
1,394
1,534
2,912
164
1 390
,390
0,
10