SECOND AMENDMENT TO LEASE AGREEMENT
Exhibit 10.20
SECOND AMENDMENT TO LEASE AGREEMENT
This Second Amendment to Lease Agreement (this “Second Amendment”) is made this 1st day of August, 2014, by and between KTR XXX I LLC, a Delaware limited liability company (“Landlord”) and Alliance Entertainment, LLC, a Delaware limited liability Company (“Tenant”).
RECITALS
WHEREAS, Cedar Grove-Crossdock, LLC, a Kentucky limited liability company and predecessor-in-interest to Landlord (“Original Landlord”), and Tenant entered into that certain Multi-Tenant Industrial Triple Net Lease dated as of December 14, 2007 (the “Initial Lease”), whereby Original Landlord leased to Tenant, and Xxxxxx accepted and leased from Original Landlord, certain premises consisting of approximately 404,039 rentable square feet (the “Original Premises”) in the building located at 000 Xxxxxxx Xxxxx, Xxxxxxxxxxxxxx, Xxxxxxxx; and
WHEREAS, Xxxxxxxx, as successor-in-interest to Original Landlord, and Xxxxxx entered into that certain First Amendment to Lease Agreement dated January 18, 2013 (the “First Amendment”, and together with the Initial Lease, the “Original Lease”); and
WHEREAS, Expansion Premises B has been heretofore accepted by Tenant as having been delivered in accordance with the terms and conditions of the Original Lease, as evidenced by that certain Acceptance Agreement dated December 3, 2013, by and between Landlord and Xxxxxx, and
WHEREAS, Landlord and Tenant desire to amend certain terms of the Original Lease in accordance with the terms and conditions set forth below.
NOW, THEREFORE, in consideration of the foregoing and the terms and provisions of this Second Amendment, Landlord and Tenant agree as follows:
1. | Capitalized Terms. The Original Lease, as modified by this Second Amendment, is referred to as the “Lease”. Capitalized terms used but not otherwise defined in this Second Amendment shall have the meanings ascribed to them in the Original Lease. |
2. | Expanded Premises. Landlord and Tenant hereby acknowledge and agree that the Expansion Premises C Commencement Date occurred on July 1, 2014, and, as such, retroactively effective as of July 1, 2014 all references in the Lease to (i) the “Premises” shall mean, in the aggregate, the Current Premises (as defined in the First Amendment), Expansion Premises A, Expansion Premises B, and Expansion Premises C, which comprise 662,087 rentable square feet, and (ii) “Tenant’s Share” shall mean one hundred percent (100%). |
1
3. | Term. Notwithstanding anything to the contrary contained in the Original Lease, the initial Term of the Lease is hereby extended for an additional period of seventy-five (75) full calendar months through November 30, 2024. |
4. | Defined Terms. The definitions of the following Lease terms are hereby amended and restated in their entirety as follows: |
a) | “Premises” means Approximately 662,087 rentable square feet as shown on Exhibit A attached to this Second Amendment. |
b) | “Term” means One Hundred Ninety-Nine (199) months. |
c) | “Guarantor(s)” means CD Listening Bar, Inc., a California corporation. |
5. | Base Rent. Retroactively effective as of July 1, 2014, the schedule of Base Rent shall be and is hereby revised as follows: |
Period |
| Monthly Base Rent | |
July 1, 2014 – November 30, 2014 |
| $ | 0.00 |
December 1, 2014 – November 30, 2015 |
| $ | 206,902.19 |
December 1, 2015 – November 30, 2016 |
| $ | 211,040.23 |
December 1, 2016 – November 30, 2017 |
| $ | 215,261.04 |
December 1, 2017 – November 30, 2018 |
| $ | 219,566.26 |
December 1, 2018 – November 30, 2019 |
| $ | 223,957.58 |
December 1, 2019 – November 30, 2020 |
| $ | 228,436.73 |
December 1, 2020 – November 30, 2021 |
| $ | 233,005.47 |
December 1, 2021 – November 30, 2022 |
| $ | 237,665.58 |
December 1, 2022 – November 30, 2023 |
| $ | 242,418.89 |
December 1, 2023 – November 30, 2024 |
| $ | 247,267.27 |
6. | Additional Rent. Notwithstanding anything contained in the Original Lease to the contrary, Tenant shall not be required to pay Tenant’s share of Operating Expenses or Real Property Taxes attributable to the period that commenced on July 1, 2014 and ends on November 30, 2014. |
7. | Options to Extend. Section 20 of the Original Lease is hereby amended and restated in its entirety to read as follows: |
“20.OPTIONS TO EXTEND.
20.1Terms of Options. If Tenant is not in material default (beyond applicable periods for notice and cure) under this Lease at the time an option to renew described below (each, a “Renewal Option”) is exercised or as of the commencement of the applicable Extension Term (as hereinafter defined), Tenant shall have the option to extend the Term for two (2) consecutive periods of five (5) years each (each, an “Extension Term” and together, the “Extension Terms”) commencing on the first day following the last day of the initial Term, or the last day of the first Extension Term, as applicable, upon the same terms and conditions as are contained in this Lease, except as otherwise hereinafter provided. Base Rent for the Extension Term shall be equal to the Fair Market Value Rental (as defined in Section 20.2). The Fair Market Value Rental shall be determined in accordance with Section 20.2. Each Renewal Option shall be exercised by written notice to Landlord given no later than nine (9) months prior to the last day of the initial Term, or the first Extension Term, as applicable, and the failure to timely exercise either such right shall mean that such rights are null and void.
2
20.2 Fair Market Rent Determination.
3
8.Deletion of Original Lease Provisions. Section 22 of the Initial Lease and Section 6 of the First Amendment are each hereby deleted in their entirety. Tenant hereby acknowledges and agrees that the Termination Option described in the Original Lease is null and void.
9.Demising Wall. Tenant may, at any time during the Term, remove the demising wall separating Expansion Premises B and Expansion Premises C (the “B/C Wall”) at Tenant’s sole cost and expense, provided that such removal may be conducted only in compliance with the terms and provisions contained in Section 10 of the Lease that are applicable to Tenant’s modifications of and/or alterations at the Premises. Notwithstanding the foregoing or anything in the Lease to the contrary, (i) Tenant shall have no obligation to remove the B/C Wall, either during or upon the expiration or earlier termination of the Term, and (ii) in the event Tenant removes the B/C Wall, Tenant shall have no obligation to restore the B/C Wall at the expiration or termination of the Lease.
10.Acceptance of Premises. Tenant hereby acknowledges that (i) Landlord shall have no obligation to perform any work to the Premises, (ii) Tenant is familiar with and has inspected the Premises, and (iii) Tenant has accepted the Premises on an “AS-IS”, “WHERE-IS” basis.
11.Guaranty. It shall be a condition precedent to the effectiveness of this Second Amendment that Guarantor shall have executed and delivered to Landlord the guaranty agreement attached as Exhibit B hereto.
12.Brokerage. Landlord shall pay a brokerage commission to Xxxxxx’s broker, CBRE/Louisville, in accordance with a separate agreement between Landlord and CBRE/Louisville. Landlord shall have no further or separate obligation for payment of any commissions or fees to any other broker or finder. Landlord warrants to Tenant that Xxxxxxxx’s sole contact with Tenant in connection with the transaction described in this
4
| TENANT: | |
|
|
|
| ALLIANCE ENTERTAINMENT, LLC, a Delaware limited liability company | |
|
|
|
|
|
|
| By: | /s/ Xxxxxx X. Xxxxxxxx |
|
|
|
| Name: | Xxxxxx X. Xxxxxxxx |
|
|
|
| Its: | CFO |
S-2
EXHIBIT A
PREMISES
A-1
EXHIBIT B
GUARANTY AGREEMENT
THIS GUARANTY AGREEMENT (this “Guaranty”) is made as of August 1st, 2014, by CD Listening Bar, Inc., a California corporation, with an address at 00000-X Xxxxxxxx Xxx., Xxxxxx, XX 00000 (“Guarantor”), to KTR XXX I LLC, a Delaware limited liability company, having an office at Five Tower Bridge Road, 000 Xxxx Xxxxxx Xxxxx, Xxxxx 000, Xxxx Xxxxxxxxxxxx, Xxxxxxxxxxxx 00000 (“Landlord”).
W I T N E S S E T H:
WHEREAS, Cedar Grove-Crossdock, LLC, a Kentucky limited liability company and predecessor-in-interest to Landlord (“Original Landlord”), and Alliance Entertainment, LLC, a Delaware limited liability company, with an office at 0000 XX 000xx Xxxxxx, Xxxxx 000, Xxxxxxx, Xxxxxxx 00000 (“Tenant”) entered into that certain Multi-Tenant Industrial Triple Net Lease dated December 14, 2007 (the “Original Lease”), whereby Original Landlord leased to Tenant, and Xxxxxx accepted and leased from Original Landlord, certain premises in the building located at 000 Xxxxxxx Xxxxx, Xxxxxxxxxxxxxx, Xxxxxxxx (the “Building”) as more particularly described in the Original Lease; and
WHEREAS, Xxxxxxxx, as successor-in-interest to Original Landlord, and Xxxxxx entered into that certain First Amendment to Lease Agreement dated January 18, 2013 (the “First Amendment”, and together with the Original Lease, the “Pre-Existing Lease”), whereby amending the Original Lease; and
WHEREAS, Xxxxxxxx has been requested by Xxxxxx to enter into a Second Amendment to Lease Agreement dated as of the date hereof (the “Second Amendment”; and together with the Pre-Existing Lease, the “Lease”), which Second Amendment would amend the Pre-Existing Lease. Pursuant to the Lease, Landlord would lease to Tenant, and Tenant would rent from Landlord, certain premises which includes 662,087 rentable square feet in the Building, as more particularly described in the Lease.
Tenant is a[n] [direct][indirect] wholly-owned subsidiary of Guarantor and Guarantor and will derive substantial economic benefit from the execution and delivery of the Second Amendment.
Guarantor acknowledges that Landlord would not enter into the Second Amendment unless this Guaranty accompanied the execution and delivery of the Second Amendment.
Guarantor hereby acknowledges receipt of a copy of the Lease.
B-1
NOW, THEREFORE, in consideration of the execution and delivery of the Second Amendment and of other good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged, Guarantor covenants and agrees, on a fully joint and several basis, as follows:
3. | GUARANTOR’S OBLIGATIONS UNCONDITIONAL. |
B-2
B-3
B-4
B-5
IN WITNESS WHEREOF, Xxxxxxxxx has executed this Guaranty as of the day and year first above written.
| GUARANTOR: | |
|
|
|
| CD Listening Bar, Inc., a California corporation | |
|
|
|
| By: | /s/ Xxxxxx X. Xxxxxxxx |
|
|
|
| Name: | Xxxxxx X. Xxxxxxxx |
|
|
|
| Its: | CFO |
B-7
Alliance Entertainment LLC
KY Rent schedule Cash Basis
2014 |
| January |
| February |
| March |
| April |
| May |
| June |
| July |
| August |
| September |
| October |
| November |
| December |
| Total |
|
|
| | | | | | | | | | | | | 1 | | 2 | | 3 | | 4 | | 5 | | 6 |
|
| |
Total Sq. Feet |
| | | | | | | | | | | |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
|
| |
Cost per Foot |
| | | | | | | | | | | |
| 3.75 |
| 3.75 |
| 3.75 |
| 3.75 |
| 3.75 |
| 3.75 |
|
| |
Base Rent |
| | | | | | | | | | | |
| - |
| - |
| - |
| - |
| - |
| 206,902.19 |
| 206,902.19 |
|
Management fee |
| | | | | | | | | | | |
| - |
| - |
| - |
| - |
| - |
| 4,138.04 |
| 4,138.04 |
|
Cam expenses |
| | | | | | | | | | | |
| - |
| - |
| - |
| - |
| - |
| 29,351.00 |
| 29,351.00 |
|
|
| - | | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 240,391.23 |
| 240,391.23 |
|
2015 |
| January |
| February |
| March |
| April |
| May |
| June |
| July |
| August |
| September |
| October |
| November |
| December |
| Total |
|
|
| 7 |
| 8 |
| 9 |
| 10 |
| 11 |
| 12 |
| 13 |
| 14 |
| 15 |
| 16 |
| 17 |
| 18 |
|
| |
Total Sq. Feet |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
|
| |
Cost per Foot |
| 3.75 |
| 3.75 |
| 3.75 |
| 3.75 |
| 3.75 |
| 3.75 |
| 3.75 |
| 3.75 |
| 3.75 |
| 3.75 |
| 3.75 |
| 3.825 |
|
| |
Base Rent |
| 206,902.19 |
| 206,902.19 |
| 206,902.19 |
| 206,902.19 |
| 206,902.19 |
| 206,902.19 |
| 206,902.19 |
| 206,902.19 |
| 206,902.19 |
| 206,902.19 |
| 206,902.19 |
| 211,040.23 |
| 2,486,964.29 |
|
Management fee |
| 4,138.04 |
| 4,138.04 |
| 4,138.04 |
| 4,138.04 |
| 4,138.04 |
| 4,138.04 |
| 4,138.04 |
| 4,138.04 |
| 4,138.04 |
| 4,138.04 |
| 4,138.04 |
| 4,220.80 |
| 49,739.29 |
|
Cam expenses |
| 29,351.00 |
| 29,351.00 |
| 29,351.00 |
| 29,351.00 |
| 29,351.00 |
| 29,351.00 |
| 29,351.00 |
| 29,351.00 |
| 29,351.00 |
| 29,351.00 |
| 29,351.00 |
| 29,351.00 |
| 352,212.00 |
|
|
| 240,391.23 |
| 240,391.23 |
| 240,391.23 |
| 240,391.23 |
| 240,391.23 |
| 240,391.23 |
| 240,391.23 |
| 240,391.23 |
| 240,391.23 |
| 240,391.23 |
| 240,391.23 |
| 244,612.04 |
| 2,888,915.58 |
|
2016 |
| January |
| February |
| March |
| April |
| May |
| June |
| July |
| August |
| September |
| October |
| November |
| December |
| Total |
|
|
| 19 |
| 20 |
| 21 |
| 22 |
| 23 |
| 24 |
| 25 |
| 26 |
| 27 |
| 28 |
| 29 |
| 30 |
|
| |
Total Sq. Feet |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
|
| |
Cost per Foot |
| 3.825 |
| 3.825 |
| 3.825 |
| 3.825 |
| 3.825 |
| 3.825 |
| 3.825 |
| 3.825 |
| 3.825 |
| 3.825 |
| 3.825 |
| 3.90 |
|
| |
Base Rent |
| 211,040.23 |
| 211,040.23 |
| 211,040.23 |
| 211,040.23 |
| 211,040.23 |
| 211,040.23 |
| 211,040.23 |
| 211,040.23 |
| 211,040.23 |
| 211,040.23 |
| 211,040.23 |
| 215,261.04 |
| 2,536,703.58 |
|
Management fee |
| 4,220.80 |
| 4,220.80 |
| 4,220.80 |
| 4,220.80 |
| 4,220.80 |
| 4,220.80 |
| 4,220.80 |
| 4,220.80 |
| 4,220.80 |
| 4,220.80 |
| 4,220.80 |
| 4,305.22 |
| 50,734.07 |
|
Cam expenses |
| 30,525.04 |
| 30,525.04 |
| 30,525.04 |
| 30,525.04 |
| 30,525.04 |
| 30,525.04 |
| 30,525.04 |
| 30,525.04 |
| 30,525.04 |
| 30,525.04 |
| 30,525.04 |
| 30,525.04 |
| 366,300.48 |
|
|
| 245,789.90 |
| 245,789.90 |
| 245,789.90 |
| 245,789.90 |
| 245,789.90 |
| 245,789.90 |
| 245,789.90 |
| 245,789.90 |
| 245,789.90 |
| 245,789.90 |
| 245,789.90 |
| 250,095.20 |
| 2,953,738.13 |
|
2017 |
| January |
| February |
| March |
| April |
| May |
| June |
| July |
| August |
| September |
| October |
| November |
| December |
| Total |
|
|
| 31 |
| 32 |
| 33 |
| 34 |
| 35 |
| 36 |
| 37 |
| 38 |
| 39 |
| 40 |
| 41 |
| 42 |
|
| |
Total Sq. Feet |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
|
| |
Cost per Foot |
| 3.90 |
| 3.90 |
| 3.90 |
| 3.90 |
| 3.90 |
| 3.90 |
| 3.90 |
| 3.90 |
| 3.90 |
| 3.90 |
| 3.90 |
| 3.98 |
|
| |
Base Rent |
| 215,261.04 |
| 215,261.04 |
| 215,261.04 |
| 215,261.04 |
| 215,261.04 |
| 215,261.04 |
| 215,261.04 |
| 215,261.04 |
| 215,261.04 |
| 215,261.04 |
| 215,261.04 |
| 219,566.26 |
| 2,587,437.65 |
|
Management fee |
| 4,305.22 |
| 4,305.22 |
| 4,305.22 |
| 4,305.22 |
| 4,305.22 |
| 4,305.22 |
| 4,305.22 |
| 4,305.22 |
| 4,305.22 |
| 4,305.22 |
| 4,305.22 |
| 4,391.33 |
| 51,748.75 |
|
Cam expenses |
| 31,746.04 |
| 31,746.04 |
| 31,746.04 |
| 31,746.04 |
| 31,746.04 |
| 31,746.04 |
| 31,746.04 |
| 31,746.04 |
| 31,746.04 |
| 31,746.04 |
| 31,746.04 |
| 31,746.04 |
| 380,952.50 |
|
|
| 251,312.30 |
| 251,312.30 |
| 251,312.30 |
| 251,312.30 |
| 251,312.30 |
| 251,312.30 |
| 251,312.30 |
| 251,312.30 |
| 251,312.30 |
| 251,312.30 |
| 251,312.30 |
| 255,703.63 |
| 3,020,138.91 |
|
2018 |
| January |
| February |
| March |
| April |
| May |
| June |
| July |
| August |
| September |
| October |
| November |
| December |
| Total |
|
|
| 43 |
| 44 |
| 45 |
| 46 |
| 47 |
| 48 |
| 49 |
| 50 |
| 51 |
| 52 |
| 53 |
| 54 |
|
|
|
Total Sq. Feet |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
|
| |
Cost per Foot |
| 3.98 |
| 3.98 |
| 3.98 |
| 3.98 |
| 3.98 |
| 3.98 |
| 3.98 |
| 3.98 |
| 3.98 |
| 3.98 |
| 3.98 |
| 4.06 |
|
| |
Base Rent |
| 219,566.26 |
| 219,566.26 |
| 219,566.26 |
| 219,566.26 |
| 219,566.26 |
| 219,566.26 |
| 219,566.26 |
| 219,566.26 |
| 219,566.26 |
| 219,566.26 |
| 219,566.26 |
| 223,957.58 |
| 1,756,530.08 |
|
Management fee |
| 4,391.33 |
| 4,391.33 |
| 4,391.33 |
| 4,391.33 |
| 4,391.33 |
| 4,391.33 |
| 4,391.33 |
| 4,391.33 |
| 4,391.33 |
| 4,391.33 |
| 4,391.33 |
| 4,479.15 |
| 35,130.60 |
|
Cam expenses |
| 33,015.88 |
| 33,015.88 |
| 33,015.88 |
| 33,015.88 |
| 33,015.88 |
| 33,015.88 |
| 33,015.88 |
| 33,015.88 |
| 33,015.88 |
| 33,015.88 |
| 33,015.88 |
| 33,015.88 |
| 264,127.07 | |
| | 256,973.47 |
| 256,973.47 |
| 256,973.47 |
| 256,973.47 |
| 256,973.47 |
| 256,973.47 |
| 256,973.47 |
| 256,973.47 |
| 256,973.47 |
| 256,973.47 |
| 256,973.47 |
| 261,452.61 |
| 2,055,787.75 | |
Alliance Entertainment LLC
KY Rent schedule Cash Basis
2019 |
| January |
| February |
| March |
| April |
| May |
| June |
| July |
| August |
| September |
| October |
| November |
| December |
| Total |
|
|
| 55 |
| 56 |
| 57 |
| 58 |
| 59 |
| 60 |
| 61 |
| 62 |
| 63 |
| 64 |
| 65 |
| 66 |
|
|
|
Total Sq. Feet |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
|
| |
Cost per Foot |
| 4.06 |
| 4.06 |
| 4.06 |
| 4.06 |
| 4.06 |
| 4.06 |
| 4.06 |
| 4.06 |
| 4.06 |
| 4.06 |
| 4.06 |
| 4.14 |
|
| |
Base Rent |
| 223,957.58 |
| 223,957.58 |
| 223,957.58 |
| 223,957.58 |
| 223,957.58 |
| 223,957.58 |
| 223,957.58 |
| 223,957.58 |
| 223,957.58 |
| 223,957.58 |
| 223,957.58 |
| 228,436.73 |
| 1,791,660.64 |
|
Management fee |
| 4,479.15 |
| 4,479.15 |
| 4,479.15 |
| 4,479.15 |
| 4,479.15 |
| 4,479.15 |
| 4,479.15 |
| 4,479.15 |
| 4,479.15 |
| 4,479.15 |
| 4,479.15 |
| 4,568.73 |
| 35,833.21 |
|
Cam expenses |
| 34,336.52 |
| 34,336.52 |
| 34,336.52 |
| 34,336.52 |
| 34,336.52 |
| 34,336.52 |
| 34,336.52 |
| 34,336.52 |
| 34,336.52 |
| 34,336.52 |
| 34,336.52 |
| 34,336.52 |
| 274,692.15 |
|
|
| 262,773.25 |
| 262,773.25 |
| 262,773.25 |
| 262,773.25 |
| 262,773.25 |
| 262,773.25 |
| 262,773.25 |
| 262,773.25 |
| 262,773.25 |
| 262,773.25 |
| 262,773.25 |
| 267,341.98 |
| 2,102,186.00 |
|
2020 |
| January |
| February |
| March |
| April |
| May |
| June |
| July |
| August |
| September |
| October |
| November |
| December |
| Total |
|
|
| 67 |
| 68 |
| 69 |
| 70 |
| 71 |
| 72 |
| 73 |
| 74 |
| 75 |
| 76 |
| 77 |
| 78 |
|
|
|
Total Sq. Feet |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
|
| |
Cost per Foot |
| 4.14 |
| 4.14 |
| 4.14 |
| 4.14 |
| 4.14 |
| 4.14 |
| 4.14 |
| 4.14 |
| 4.14 |
| 4.14 |
| 4.14 |
| 4.22 |
|
| |
Base Rent |
| 228,436.73 |
| 228,436.73 |
| 228,436.73 |
| 228,436.73 |
| 228,436.73 |
| 228,436.73 |
| 228,436.73 |
| 228,436.73 |
| 228,436.73 |
| 228,436.73 |
| 228,436.73 |
| 233,005.47 |
| 1,827,493.84 |
|
Management fee |
| 4,568.73 |
| 4,568.73 |
| 4,568.73 |
| 4,568.73 |
| 4,568.73 |
| 4,568.73 |
| 4,568.73 |
| 4,568.73 |
| 4,568.73 |
| 4,568.73 |
| 4,568.73 |
| 4,660.11 |
| 36,549.88 |
|
Cam expenses |
| 35,709.98 |
| 35,709.98 |
| 35,709.98 |
| 35,709.98 |
| 35,709.98 |
| 35,709.98 |
| 35,709.98 |
| 35,709.98 |
| 35,709.98 |
| 35,709.98 |
| 35,709.98 |
| 35,709.98 |
| 285,679.83 |
|
|
| 268,715.44 |
| 268,715.44 |
| 268,715.44 |
| 268,715.44 |
| 268,715.44 |
| 268,715.44 |
| 268,715.44 |
| 268,715.44 |
| 268,715.44 |
| 268,715.44 |
| 268,715.44 |
| 273,375.56 |
| 2,149,723.55 |
|
2021 |
| January |
| February |
| March |
| April |
| May |
| June |
| July |
| August |
| September |
| October |
| November |
| December |
| Total |
|
|
| 79 |
| 80 |
| 81 |
| 82 |
| 83 |
| 84 |
| 85 |
| 86 |
| 87 |
| 88 |
| 89 |
| 90 |
|
|
|
Total Sq. Feet |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
|
| |
Cost per Foot |
| 4.22 |
| 4.22 |
| 4.22 |
| 4.22 |
| 4.22 |
| 4.22 |
| 4.22 |
| 4.22 |
| 4.22 |
| 4.22 |
| 4.22 |
| 4.31 |
|
| |
Base Rent |
| 233,005.47 |
| 233,005.47 |
| 233,005.47 |
| 233,005.47 |
| 233,005.47 |
| 233,005.47 |
| 233,005.47 |
| 233,005.47 |
| 233,005.47 |
| 233,005.47 |
| 233,005.47 |
| 237,665.58 |
| 1,864,043.76 |
|
Management fee |
| 4,660.11 |
| 4,660.11 |
| 4,660.11 |
| 4,660.11 |
| 4,660.11 |
| 4,660.11 |
| 4,660.11 |
| 4,660.11 |
| 4,660.11 |
| 4,660.11 |
| 4,660.11 |
| 4,753.31 |
| 37,280.88 |
|
Cam expenses |
| 37,138.38 |
| 37,138.38 |
| 37,138.38 |
| 37,138.38 |
| 37,138.38 |
| 37,138.38 |
| 37,138.38 |
| 37,138.38 |
| 37,138.38 |
| 37,138.38 |
| 37,138.38 |
| 37,138.38 |
| 297,107.03 |
|
|
| 274,803.96 |
| 274,803.96 |
| 274,803.96 |
| 274,803.96 |
| 274,803.96 |
| 274,803.96 |
| 274,803.96 |
| 274,803.96 |
| 274,803.96 |
| 274,803.96 |
| 274,803.96 |
| 279,557.27 |
| 2,198,431.66 |
|
2022 |
| January |
| February |
| March |
| April |
| May |
| June |
| July |
| August |
| September |
| October |
| November |
| December |
| Total |
|
|
| 91 |
| 92 |
| 93 |
| 94 |
| 95 |
| 96 |
| 97 |
| 98 |
| 99 |
| 100 |
| 101 |
| 102 |
| |
|
Total Sq. Feet |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
|
| |
Cost per Foot |
| 4.31 |
| 4.31 |
| 4.31 |
| 4.31 |
| 4.31 |
| 4.31 |
| 4.31 |
| 4.31 |
| 4.31 |
| 4.31 |
| 4.31 |
| 4.39 |
|
| |
Base Rent |
| 237,665.58 |
| 237,665.58 |
| 237,665.58 |
| 237,665.58 |
| 237,665.58 |
| 237,665.58 |
| 237,665.58 |
| 237,665.58 |
| 237,665.58 |
| 237,665.58 |
| 237,665.58 |
| 242,418.89 |
| 1,901,324.64 |
|
Management fee |
| 4,753.31 |
| 4,753.31 |
| 4,753.31 |
| 4,753.31 |
| 4,753.31 |
| 4,753.31 |
| 4,753.31 |
| 4,753.31 |
| 4,753.31 |
| 4,753.31 |
| 4,753.31 |
| 4,848.38 |
| 38,026.49 |
|
Cam expenses |
| 38,623.91 |
| 38,623.91 |
| 38,623.91 |
| 38,623.91 |
| 38,623.91 |
| 38,623.91 |
| 38,623.91 |
| 38,623.91 |
| 38,623.91 |
| 38,623.91 |
| 38,623.91 |
| 38,623.91 |
| 308,991.31 |
|
|
| 281,042.81 |
| 281,042.81 |
| 281,042.81 |
| 281,042.81 |
| 281,042.81 |
| 281,042.81 |
| 281,042.81 |
| 281,042.81 |
| 281,042.81 |
| 281,042.81 |
| 281,042.81 |
| 285,891.18 |
| 2,248,342.44 |
|
2023 |
| January |
| February |
| March |
| April |
| May |
| June |
| July |
| August |
| September |
| October |
| November |
| December |
| Total |
|
|
| 103 |
| 104 |
| 105 |
| 106 |
| 107 |
| 108 |
| 109 |
| 110 |
| 111 |
| 112 |
| 113 |
| 114 |
|
| |
Total Sq. Feet |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
|
| |
Cost per Foot |
| 4.39 |
| 4.39 |
| 4.39 |
| 4.39 |
| 4.39 |
| 4.39 |
| 4.39 |
| 4.39 |
| 4.39 |
| 4.39 |
| 4.39 |
| 4.48 |
| | |
Base Rent |
| 242,418.89 |
| 242,418.89 |
| 242,418.89 |
| 242,418.89 |
| 242,418.89 |
| 242,418.89 |
| 242,418.89 |
| 242,418.89 |
| 242,418.89 |
| 242,418.89 |
| 242,418.89 |
| 247,267.27 |
| 1,939,351.12 | |
Management fee |
| 4,848.38 |
| 4,848.38 |
| 4,848.38 |
| 4,848.38 |
| 4,848.38 |
| 4,848.38 |
| 4,848.38 |
| 4,848.38 |
| 4,848.38 |
| 4,848.38 |
| 4,848.38 |
| 4,945.35 |
| 38,787.02 | |
Cam expenses |
| 40,168.87 |
| 40,168.87 |
| 40,168.87 |
| 40,168.87 |
| 40,168.87 |
| 40,168.87 |
| 40,168.87 |
| 40,168.87 |
| 40,168.87 |
| 40,168.87 |
| 40,168.87 |
| 40,168.87 |
| 321,350.96 | |
| | 287,436.14 |
| 287,436.14 |
| 287,436.14 |
| 287,436.14 |
| 287,436.14 |
| 287,436.14 |
| 287,436.14 |
| 287,436.14 |
| 287,436.14 |
| 287,436.14 |
| 287,436.14 |
| 292,381.49 |
| 2,299,489.10 | |
2024 |
| January |
| February |
| March |
| April |
| May |
| June |
| July |
| August |
| September |
| October |
| November |
|
|
| Total |
|
|
| 115 |
| 116 |
| 117 |
| 118 |
| 119 |
| 120 |
| 121 |
| 122 |
| 123 |
| 124 |
| 125 |
|
|
|
| |
Total Sq. Feet |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
| 662,087 |
|
|
| ||
Cost per Foot |
| 4.48 |
| 4.48 |
| 4.48 |
| 4.48 |
| 4.48 |
| 4.48 |
| 4.48 |
| 4.48 |
| 4.48 |
| 4.48 |
| 4.48 |
|
|
| ||
Base Rent |
| 247,267.27 |
| 247,267.27 |
| 247,267.27 |
| 247,267.27 |
| 247,267.27 |
| 247,267.27 |
| 247,267.27 |
| 247,267.27 |
| 247,267.27 |
| 247,267.27 |
| 247,267.27 |
|
| 1,978,138.16 |
| |
Management fee |
| 4,945.35 |
| 4,945.35 |
| 4,945.35 |
| 4,945.35 |
| 4,945.35 |
| 4,945.35 |
| 4,945.35 |
| 4,945.35 |
| 4,945.35 |
| 4,945.35 |
| 4,945.35 |
|
| 39,562.76 |
| |
Cam expenses |
| 41,775.63 |
| 41,775.63 |
| 41,775.63 |
| 41,775.63 |
| 41,775.63 |
| 41,775.63 |
| 41,775.63 |
| 41,775.63 |
| 41,775.63 |
| 41,775.63 |
| 41,775.63 |
|
| 334,205.00 |
| |
|
| 293,988.24 |
| 293,988.24 |
| 293,988.24 |
| 293,988.24 |
| 293,988.24 |
| 293,988.24 |
| 293,988.24 |
| 293,988.24 |
| 293,988.24 |
| 293,988.24 |
| 293,988.24 |
|
| 2,351,905.92 |
|