Your Logo Here
Your Logo Here
Your Tenant Here
Office Building
NNN LEASE
Total Square Footage: 30,505
10 Year Deal w/ Free Rent
Operating
Base Rent Operating
Yr Period Starting Period Ending Base Rent / SF Expenses Total Annually Total Monthly
Annually Expenses / SF
Annually
12/1/2010 5/31/2011 $0.00 $0 $8.33 $127,053 $127,053 $21,176
1
6/1/2011 11/30/2011 $12.50 $190,656 $8.33 $127,053 $317,710 $52,952
2 12/1/2011 11/30/2012 $12.50 $381,313 $8.50 $259,189 $640,501 $53,375
3 12/1/2012 11/30/2013 $12.50 $381,313 $8.67 $264,373 $645,685 $53,807
4 12/1/2013 11/30/2014 $13.00 $396,565 $8.84 $269,660 $666,225 $55,519
5 12/1/2014 11/30/2015 $13.00 $396,565 $9.02 $275,053 $671,618 $55,968
6 12/1/2015 11/30/2016 $13.00 $396,565 $9.20 $280,554 $677,119 $56,427
7 12/1/2016 11/30/2017 $14.00 $427,070 $9.38 $286,165 $713,235 $59,436
8 12/1/2017 11/30/2018 $15.00 $457,575 $9.57 $291,889 $749,464 $62,455
9 12/1/2018 11/30/2019 $16.00 $488,080 $9.76 $297,726 $785,806 $65,484
10 12/1/2019 11/30/2020 $17.00 $518,585 $9.96 $303,681 $822,266 $68,522
Total $4,034,286 $2,782,397 $6,816,683
Average
Effective Lease Effective Lease Effective
Total Lease Term Cost $6,816,683 $22.35 $13.23 $56,806
Rate / SF Gross Rate / SF NNN Monthly
Payment
Your Logo Here
XYZ TENANT
1234 Park Lane
Total square footage: 30,000
Operating
Base Rent Operating
Yr Period Starting Period Ending Base Rent / SF Expenses Total Annually Total Monthly
Annually Expenses / SF
Annually
12/1/2010 5/31/2011 $0.00 $0 $9.65 $144,750 $144,750 $24,125
1
6/1/2011 12/31/2011 $5.00 $75,000 $9.65 $144,750 $219,750 $36,625
2 1/1/2012 12/31/2012 $11.00 $330,000 $9.84 $295,290 $625,290 $52,108
3 1/1/2013 12/31/2013 $12.50 $375,000 $10.04 $301,196 $676,196 $56,350
4 1/1/2014 12/31/2014 $13.00 $390,000 $10.24 $307,220 $697,220 $58,102
5 1/1/2015 12/31/2015 $13.50 $405,000 $10.45 $313,364 $718,364 $59,864
6 1/1/2016 12/31/2016 $14.00 $420,000 $10.65 $319,631 $739,631 $61,636
7 1/1/2017 12/31/2017 $14.00 $420,000 $10.87 $326,024 $746,024 $62,169
8 1/1/2018 12/31/2018 $14.50 $435,000 $11.08 $332,545 $767,545 $63,962
9 1/1/2019 12/31/2019 $15.00 $450,000 $11.31 $339,195 $789,195 $65,766
10 1/1/2020 12/31/2020 $15.50 $465,000 $11.53 $345,979 $810,979 $67,582
6 Mo 1/1/2021 6/30/2021 $16.00 $240,000 $11.76 $176,449 $416,449 $69,408
Total $4,005,000 $3,346,394 $7,351,394
Average
Effective Lease Effective Lease Effective
Total Lease term Cost $7,351,394 $23.34 $12.71 $58,344
Rate / SF Gross Rate / SF NNN Monthly
Payment
1ST 8 YEARS: AVERAGE MONTHLY $55,571
*Operating Expenses are including utilities and janitorial.
YOUR LOGO
XYZ TENANT
1234 Park Lane
Total square footage: 30,000
Operati