Issuu on Google+

Real Estate

Floor Plan with Rent Allocation Sunrise FL Office

Group Engineering Business Sales Retail Partner Sales Retail Sales Loss Prevention EIT

1300 Concord Terrace, Sunrise, FL 33301

Legend

Cost Center

Head Count

Areas

Remainder % of Shared Area, Subtotal using %

Date:

Total USF including Shared

Total RSF including Shared

% of RSF

Monthly Rent

1/29/2009

Annual Rent

937 1001343 937-1001343

3,960 3 960

55

50.3% 50 3%

4,803 4 803

8,763 8 763

9,954 9 954

47.2% 47 2%

V040 1400041

1,556

25

19.8%

1,887

3,443

3,911

18.5%

$6,722

$80,660

1740106

1,876

35

23.8%

2,275

4,151

4,715

22.3%

$8,104

$97,249

937-1361057

98

2

1.2%

119

217

246

1.2%

$423

$5,080

V040-1003050

163

1

2.1%

198

361

410

1.9%

$704

$8,450

222

1

2.8%

269

491

558

2.6%

$959

$11,508

937-1001134

Subtotal

$17,107 $205,280

7,875

Shared Subtotal

9,551

RPS 1st Flr Storage

1740106

855

286 9% 286.9%

855

971

4 6% 4.6%

$1 669 $1,669

$20 029 $20,029

Eng. 1st Flr Storage

937-1001343

298

100.0%

298

339

1.6%

$582

$6,981

21,104

100%

Total USF

18,579

RSF/USF ratio

114%

Rentable SF*

21,104

Aggregate Base Rent**

* from Landlord

$435,237

18,579

** estimate of base rent only, does not include Landlord pass through expenses

$35,688 $435,237 Legend Bus. Sales RPS Engineering Retail Loss Prev. EIT Shared


Floor Plan with Rent Allocations