26 / 44
//
26
RENT ROLL
Jul-17
Suite
Tenant Name
RBA
(SF)
Start
Expire
RBA
Rent
PSF Monthly
Annual
Date
PSF Water Sewer Trash
Total
Monthly
Total
Annual
PSF
Comment
6677-A Thaddeus T. Christon
2,400 7.0% Nov-08 Dec-22 $8.00
$1,600
$19,200 Jan-18
$8.24
$50
$10
$25
$85
$1,020 $0.43
Jan-19
$8.49
Jan-20
$8.74
Jan-21
$9.00
Jan-22
$9.27
6677-BC Top Shelf Auto, LLC
4,800 13.9% Mar-13 May-22 $7.50
$3,000
$36,000 Jun-18
$7.50
$25
$10
$25
$60
$720 $0.15
Jun-19
$7.50
Jun-20
$7.75
Jun-21
$7.75
6677-D Jason Alan Casey & Kan Sriboonlue
2,400 7.0% Aug-15 Apr-22 $8.00
$1,600
$19,200 May-18
$8.24
$25
$10
$25
$60
$720 $0.30
May-19
$8.49
May-20
$8.74
May-21
$9.00
6677-E Kan Sriboonlue
2,000 5.8% Apr-16 Mar-19 $7.25
$1,208
$14,490 Apr-18
$7.61
6687-A Novelek Technology Inc.
2,900 8.4% Dec-15 Feb-22 $8.00
$1,934
$23,208 Feb-18
$8.24
$25
$10
$25
$60
$720 $0.25
Jan-19
$8.49
Jan-20
$8.74
Jan-21
$9.01
Jan-22
$9.28
6687-B Brett Prinz (1)
1,940 5.6% Oct-04 Aug-22 $8.51
$1,375
$16,500 Sep-17
$8.51
$25
$10
$25
$60
$720 $0.37
Sep-18
$8.77
Sep-19
$9.03
Sep-20
$9.30
Sep-21
$9.58
6687-C Jason R. Meyerson
1,940 5.6% Jun-14 May-22 $9.25
$1,495
$17,940 Jun-18
$9.71 $100
$25 $100
$225
$2,700 $1.39
Jun-19 $10.00
Jun-20 $10.30
Jun-21 $10.61
6687-DH Federated Consulting Inc.
3,880 11.2% Jun-14 May-22 $8.77
$2,837
$34,044 Jun-18
$9.04
$25
$10
$25
$60
$720 $0.19
Jun-19
$9.31
Jun-20
$9.59
Jun-21
$9.88
6687-E Glenn R. Dubin
1,940 5.6% Dec-15 Nov-19 $9.09
$1,470
$17,635 Dec-17
$9.36 $100
$25 $100
$225
$2,700 $1.39
Dec-18
$9.64
6687-F Kruse Equipment, Inc and Mark Kruse (2)
1,600 4.6% Sep-08 Jun-22 $8.36
$1,115
$13,380 Jun-17
$9.00
$25
$10
$25
$60
$720 $0.45
Jun-18
$9.27
Jun-19
$9.55
Jun-20
$9.83
Jun-21 $10.13
6687-G MLW Construction LLC
1,940 5.6% Oct-13 Sep-17 $7.50
$1,213
$14,556
6687-I
Thaddeus T. Christon
1,940 5.6% Jan-10 Dec-21 $8.00
$1,293
$15,520 Jan-18
$8.24
$25
$10
$25
$60
$720 $0.37
Jan-19
$8.49
Jan-20
$8.74
Jan-21
$9.00
6687-J Alexis D. Acuna and Lex Auto Sales
1,940 5.6% Jul-14 Feb-20 $8.00
$1,294
$15,528 Mar-18
$8.24
$50
$10
$25
$85
$1,020 $0.53
Mar-19
$8.49
6687-K Nitiphat Nick Phewfhad
2,900 8.4% Mar-17 Feb-22 $8.00
$1,934
$23,208 Feb-19
$8.49
$50
$10
$25
$85
$1,020 $0.35
Feb-20
$8.74
Feb-21
$9.01
Occupied Property
34,520 100%
$23,367 $280,409
$525 $150 $450
$1,125 $13,500
Vacant Property
0 0%
$0
$0
$0
$0
$0
$0
$0
Total Property
34,520 100%
$23,367 $280,409
$525 $150 $450
$1,125 $13,500
July 1, 2017 - August 31,
2017 Base Rent is abated per
signed lease amendment;
Tenant is still required to pay
water, sewer and trash
Base Rent Increases based
on proposed amendment;
September 2017 base rent
would be abated under
proposed amendment;
Tenant still required to pay
water, sewer and trash during
those months
6677-6687 N 42nd Terrace
LEASE TERM
BASE RENT
Pro
Rata
BASE RENT
INCREASES
CAM Recoveries
Rent Roll - 42nd Terrace