Rentable Area 10,880 SF |
Useable Area 9,715 SF |
Load Factor 12% |
Lease Term 48 months |
Commencement Date 05/01/2013 |
Expiration Date 04/30/2017 |
Building Class Class B |
Lease Structure Full Service |
Total Deal Cost $1,414,400 |
NPV of Total Cost @ 8.0% $1,215,169 |
Key Lease Metrics | 1 | 2 | 3 | 4 | |
Period Ending | Average | 05/2014 | 05/2015 | 05/2016 | 05/2017 |
Months in Period | 12 | 12 | 12 | 12 | |
Base Rent per RSF | 32.50 | 32.50 | 32.50 | 32.50 | 32.50 |
Total Cost per RSF | 32.50 | 32.5032.50 | 32.5032.50 | 32.5032.50 | 32.5032.50 |
Average Monthly Cost | 29,467 | 29,467 29,467 | 29,467 29,467 | 29,467 29,467 | 29,467 29,467 |
Per Annum Total | 353,600 | 353,600 353,600 | 353,600 353,600 | 353,600 353,600 | 353,600 353,600 |
Cumulative Total | 353,600 353,600 | 707,200 707,200 | 1,060,800 1,060,800 | 1,414,400 1,414,400 |