Argentum

health-promoting atmosphere of the Property. A window line stretches around about half the building, providing a natural daylight inflow to much of the basement. Spacious changing rooms, showers and bathrooms are also part of the basement level together with technical installations and the heating plant.

KEY FINANCIALS As per 1 January 2018

Some 46 on-ground car parking spaces accompany the property.

Actual rental income, DKK p.a.

7,391,860

Total operating costs, DKK p.a.

304,415

Operating cost budget

Costs (DKK)

Gross

Tenants' share

Net

Stabilised rental income, DKK p.a. (est.)

7,459,360

Site taxes and building taxes

1,031,149 1,031,149

0

67,500

- hereof vacancy rent

Property insurance

45,000 45,000

0

Heating, water, electricity

283,000 283,000

0

Stabilised net operating income, DKK p.a.

Cleaning, janitor etc.

18,000 18,000

0

7,154,944

Service agreemenst

25,000 25,000

0

Elevators

68,000 68,000

0

SUNDHEDSHUS VANLØSE

6,946

Total GLA, sqm

Renewals

55,000 55,000

0

External maintenance (est. DKK 30 per sqm) Property management (est. 1,5%)

208,380

208,380

5,904

- hereof o¢ce GLA

111,890

111,890

- hereof storage/ basement GLA

1,042

IN TOTAL

1,845,419 1,525,149 320,270

Total per sqm

266

46

220

271

Vacant space, sqm

Capital allocation, heating plant** Total incl. capital allocations

-15,855

31,710

1,900,419

1,611,859 304,415

Public valuation (tax assessment value), DKK

66,000,000

15,842,100

- hereof site value, DKK

*Information according to owner’s budget for 2017 ** Capital allocations are included with 50%

34