[omitting formal parts]
Dear John,
44-80 Sinclair Rd Dandenong valuation 27th July 2005
300 Frankston Dandenong Rd Frankston valuation 27 July 2005
48-86 Powell St Bendigo valuation 1st August 2005
Further to our telephone conversation, I have reviewed our valuations of the above properties all undertaken by CBRE at this time last year and I can confirm that in my experience as a specialist Industrial agent of over 10 year experience, the majority of which was in the south east industrial market, the rents established for both Dandenong and Frankston are conservative, my analysis is as follows;
Dandenong;
Assessed rent as per the above Valuation $205,793 per annum net
Actual rent $153,000 shortfall $52,793 per annum.
Achievable rent at arms length in current Market; $250,000 per annum plus outgoings.
Shortfall on current assessment $97,000 Per annum
Frankston
Assessed rent as per valuation $363,906 per annum net
Actual Rent $363,000 shortfall $906 per annum.
Achievable rent at arms length in current market $450,000 per annum plus outgoings.
Shortfall on current assessment $86,094 Per annum
Bendigo
Assessed rent as per valuation $352,913 per annum net
Actual rent $297,000 shortfall $55,913 per annum
Achievable rental unknown due to lack of comparable current data, assume Valuation amount.
Total Shortfall as at 2005 Valuation $109,612 per annum
The shortfall highlighted immediately above is based only on the assessed rentals from our valuations set one year ago, and in the absence of concrete rental evidence for the Bendigo site, and adopting the valuation amount, plus the estimated current market rental for Frankston and Dandenong,
I estimate the actual rental shortfall from the rent paid to true assessed market rental to be in the order of an additional $187,000, this is without any allowance for what Bendigo may be underlet by.
Total shortfall on current 2006 assessment $296,000 Per annum
In my experience, it is unusual for a property owner to underlet assets where they are the owner of both the business and the real estate, in this case, the properties are underlet in my estimation by at least $296,000 per annum, in addition to the fact that the rents are based on the building areas alone and make no allowance for each of the properties being underdeveloped.
To illustrate this, a common approach to assessing rentals is to base them as a percentage of the total capital value, which in this case, as per the above valuations is a total combined amount of $11,600,000 a conservative investor would be happy with a return of 11% for older style facilities, which would calculate at $1,276,000 per annum net.
The total rent paid under the current leases is $810,000, which represents only a 6.99% yield on the capital value of the real estate.
I am available to clarify any of the above if required.
Yours sincerely
CB Richard Ellis (V) Pty Ltd
[signed]
Ralph Paruit
Senior Manager | Industrial Services
We draw your attention to the fact that this correspondence is not a statutory valuation, the opinions, estimates and information given herein or otherwise in relation hereto are made by CB Richard Ellis (V) Pty Ltd to their best judgment, in good faith and as far [as] possible based on data or sources which are believed to be reliable. CB Richard Ellis (V) Pty Ltd, its officers, employees and agents expressly disclaim any liability and responsibility to any person whether a reader of this document or not in the respect of anything and of the consequence of anything done or omitted to be done by any such person in reliance whether wholly or partially upon the whole or any part of the contents of this document.