24 / 54
LAKESIDE PLAZA |
RENT ROLL
RENT ROLL
Jun-17
Suite
Tenant Name
RBA
(Sq. Ft.)
Pro Rata
% of Bldg Start
Expire
RBA
Rent PSF
Monthly
Base Rent
Annual
Base Rent
Date
Rent
PSF
Expense
Recovery
Month
Leased
Comment
1200
VACANT
2,160
1.8%
$17.00
$3,060
$36,720
Net
4
1300
Nova Men's Medical Center
2,118
1.8% Jan-17 Apr-22
$14.50
$2,559
$30,710 Jan-18
Jan-19
Jan-20
Jan-21
Jan-22
$14.94
$15.38
$15.84
$16.32
$16.81
Net
(1)
Renewal Option
: One 5-year term at FMV with
180 days notice
(2)
Expense Caps
: 5% cap on controllable
expense increases
1400
Tindale-Oliver & Associates
1,650
1.4% May-14 Sep-17
$15.38
$2,115
$25,380
Net
1410
EMLab P&K, LLC
2,420
2.0% Jul-14 Jan-20
$14.85
$2,995
$35,942 Feb-18
Feb-19
$15.30
$15.76
Net
(1)
Renewal Option
: Two 3-year terms at FMV
with 9 months notice
1500
Avison Young
(Subleased to Vigilant
Biosciences, Inc.)
4,858
4.1% Dec-13 Apr-19
$15.84
$6,413
$76,951 Dec-18
Dec-19
$16.32
$16.81
Net
(1)
Renewal Option
: One 5-year term at FMV with
180 days notice
(2)
Termination:
Upon termination of Leasing
listing agreement, ternant may terminate with 12
months notice and 50% unamortized TI
1700
AAJ Computer Services, Inc.
3,495
2.9% Nov-14 Oct-19
$14.61
$4,255
$51,060 Nov-17
Nov-18
$15.05
$15.50
Net
(1)
Renewal Option
: One 5-year term at lesser of
3% bump on last year's rent or FMV with 180 days
notice
(2)
Expense Caps
: 5% cap on controllable
expense increases
1750
AAJ Computer Services
1,575
1.3% Nov-14 Oct-19
$6.92
$909
$10,902 Nov-17
Nov-18
$7.13
$7.35
Net
See Comments above (Suite 1700)
2000
Calderaro-Tyrell Law Group
2,082
1.7% Mar-14 Sep-19
$15.30
$2,654
$31,845 Apr-18
Apr-19
$15.76
$16.23
Net
(1)
Renewal Option
: One 5-year term at FMV with
14 months notice
2050/2600 Pierson Grant Public
Relations
3,998
3.3% Sep-12 Mar-18
$15.07
$5,021
$60,251
Net
2400
The Singing Machine
Company
2,844
2.4% Jun-17 Nov-23
$15.00
$3,555
$42,660 Jun-18
Jun-19
Jun-20
Jun-21
Jun-22
Jun-23
$15.45
$15.91
$16.39
$16.88
$17.39
$17.91
Net
(1)
ROFR
: On any contiguous 2nd floor space
outlined in 3rd party LOI
2400B VACANT
3,538
3.0%
$16.50
$4,865
$58,377
Net
6
2650
VACANT
1,067
0.9%
$17.00
$1,512
$18,139
Net
10 Temp space for The Singing Machine Co.
2700
Stefanini International
2,532
2.1% Jan-13 Mar-18
$16.33
$3,446
$41,348 Jan-18 $16.82
Net
2800
The Physician's Advocate
1,199
1.0% Jan-13 Sep-17
$15.76
$1,575
$18,896
Net
2850
VACANT
1,719
1.4%
$17.00
$2,435
$29,223
Net
14
2900
The Singing Machine
Company
4,021
3.4% Sep-11 Nov-23
$15.00
$5,026
$60,314 Jun-18
Jun-19
Jun-20
Jun-21
Jun-22
Jun-23
$15.45
$15.91
$16.39
$16.88
$17.39
$17.91
Net
(1)
ROFR
: On any 2nd floor space
3000/3500 VACANT
18,995 15.9%
$16.00 $25,327 $303,920
Net
18
Assumed $35 TI in initial TI
3400
Early Learning
5,774
4.8% Jan-10 Oct-20
$14.00
$6,736
$80,836
Net
(1)
Renewal Option
: One 5-year term at FMV with
9 months notice
(2)
Expense Caps
: 5% cap on controllable
expense increases
(3)
Termination
: If Tenant's government funding is
eliminated or is mandated to become a customer
service center, Tenant has right to terminate with 9
months notice, with penalty of unamortized TI, LC
and base rental abatement
(4) T considering expanding into 2,300 SF of
adjacent space in Suite 3000; Lease would be
coterminous and on same lease terms
LEASE TERM
BASE RENT
BASE RENT
INCREASES
| 24