PORTLAND AREA DHHS/DOL/WC SCORE SHEET

PROPOSER

St John Street

185 & 200 Lancaster
St

Brickhill

TOTAL

15 pts.

SERVICE CENTER
DOWNTOWN
BONUS
24,16 & 8 pts.

N/A

N/A

N/A

N/A

10 YR

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

15 YR

N/A

N/A

N/A

N/A

12

15

9

24

60

20 YR

$52,168,955.54

$29.19

$100,000.00

N/A

N/A

N/A

N/A

N/A

N/A

25 YR

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

30 YR

N/A

$27.02

N/A

N/A

N/A

N/A

N/A

N/A

10 YR

N/A

87584

6.5

10

12

24

52.5

15 YR

87584

6.5

10

12

24

52.5

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

LOCATION

QUALITY

EXPERIENCE

20 pts.

30 pts.

N/A

N/A

N/A

N/A

89,361

TOTAL SF

TERM

RENT COST

AVE SF
RATE

ALLOWANCE
COSTS

ADDITIONAL
COSTS (Parking)

TOTAL COST

SCORE

TOTAL SCORE

RATING

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

0

$52,168,955.54

28.03

88.03

3

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

$26,523,956.78

$20.19

$100,000.00

$3,786,566.57

$30,310,523.34

35.00

87.50

3

20 YR

$36,456,438.59

$20.81

$100,000.00

$5,320,152.09

$41,776,590.68

35.00

87.50

4

N/A

10 YR

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

15 YR

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

35 pts.

N/A

N/A

N/A

N/A

N/A

N/A

10 YR

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

73400

14

26

14

16

70

15 YR

$39,009,179.27

$35.43

$100,000.00

0.00

$39,009,179.27

27.20

97.20

2

73400

14

26

14

16

70

20 YR

$47,883,621.60

$32.62

$100,000.00

0.00

$47,883,621.60

30.54

100.54

2

73400

14

26

14

16

70

25 YR

$59,133,091.12

$32.23

$100,000.00

0.00

$59,133,091.12

31.72

101.72

2

73400

14

26

14

16

70

30 YR

$75,817,815.70

$34.43

$100,000.00

0.00

$75,817,815.70

29.53

2
99.53

N/A

N/A

N/A

N/A

N/A

N/A

10 YR

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

79064

18

28

12

16

74

15 YR

$33,984,886.20

$28.66

$100,000.00

N/A

$33,984,886.20

31.22

105.22

1

79064

18

28

12

16

74

20 YR

$43,306,943.64

$27.39

$100,000.00

0.00

$43,306,943.64

33.76

107.76

1

79064

18

28

12

16

74

25 YR

$53,586,254.12

$27.11

$100,000.00

0.00

$53,586,254.12

35.00

109.00

1

79064

18

28

12

16

74

30 YR

$63,977,181.51

$26.97

$100,000.00

0.00

$63,977,181.51

35.00

109.00

1

Portland Jetport

Sign up to vote on this title
UsefulNot useful