Spreadsheet: 386077d1427572771-6-real-estate-analysis-questions-homework-real-estate-analysis
Sheet: Leasing Commissions

 |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Software: ARGUS Ver. 15.0.1.26
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Portfolio:
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Date: 11/19/14
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Time: 8:10 am
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Ref#: ATU
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Page: 8
 |  |  | Supporting Schedule -- Leasing Commissions
 |  | Month One | Lease | First | Year  1 | Year  2 | Year  3 | Year  4 | Year  5 | Year  6 | Year  7 | Year  8 | Year  9 | Year 10
For the Years Ending |  | Occupied Area | Start | Expiration | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Total
 |  |  |  |  | ___________ | ___________ | ___________ | ___________ | ___________ | ___________ | ___________ | ___________ | ___________ | ___________ | ___________
Tenant | Suite
CECO Concrete | 103 | 7314 | 2013-06-01 00:00:00 | 2019-10-31 00:00:00 |  |  |  |  |  | 52043 |  |  |  |  | 52043
Great Wall Semiconducto | 110 | 2648 | 2003-02-01 00:00:00 | 2015-08-31 00:00:00 |  | 15978 |  |  |  |  | 19277 |  |  |  | 35255
Cypress Semiconductor | 111 | 2390 | 2010-01-01 00:00:00 | 2016-08-31 00:00:00 |  |  | 15561 |  |  |  |  | 17710 |  |  | 33271
Creative Marketing | 114 | 1729 | 2014-02-01 00:00:00 | 2017-05-31 00:00:00 |  |  | 11257 |  |  |  |  |  | 13037 |  | 24294
CECO Concrete | 115 | 4094 | 2013-05-01 00:00:00 | 2018-09-30 00:00:00 |  |  |  |  | 28602 |  |  |  |  | 31401 | 60003
Quantenna Communication | 205 | 5094 | 2012-09-01 00:00:00 | 2015-12-31 00:00:00 |  | 30737 |  |  |  |  | 37084 |  |  |  | 67821
Elster Solutions | 206 | 2809 | 2013-06-01 00:00:00 | 2016-06-30 00:00:00 |  | 16949 |  |  |  |  |  | 20815 |  |  | 37764
Foresite Consultant Ser | 210 | 2525 | 2013-10-01 00:00:00 | 2016-12-31 00:00:00 |  |  | 16440 |  |  |  |  | 18710 |  |  | 35150
A Red Cable Company | 211 | 2020 | 2013-11-01 00:00:00 | 2016-12-31 00:00:00 |  |  | 13152 |  |  |  |  | 14968 |  |  | 28120
ASE | 212 | 4808 | 2010-04-01 00:00:00 | 2019-08-31 00:00:00 |  |  |  |  |  | 34212 |  |  |  |  | 34212
Texas Instruments | 222 | 6520 | 2009-12-01 00:00:00 | 2015-03-31 00:00:00
VACANT 116 | Mo 21 |  | 2016-09-01 00:00:00 | 2021-08-31 00:00:00 |  | 29521 |  |  |  |  |  | 24260 |  |  | 53781
VACANT 222 ([NAME].) | Mo 7 |  | 2015-07-01 00:00:00 | 2020-06-30 00:00:00 | 55203 |  |  |  |  | 46393 |  |  |  |  | 101596
VACANT 121 | Mo 15 |  | 2016-03-01 00:00:00 | 2021-02-28 00:00:00 |  | 14814 |  |  |  |  | 11961 |  |  |  | 26775
VACANT 203 | Mo 25 |  | 2017-01-01 00:00:00 | 2021-12-31 00:00:00 |  |  | 24835 |  |  |  |  | 19236 |  |  | 44071
 |  | ___________ |  |  | ___________ | ___________ | ___________ | ___________ | ___________ | ___________ | ___________ | ___________ | ___________ | ___________ | ___________
Total Amount Per Year |  | 41951 |  |  | 55203 | 107999 | 81245 |  | 28602 | 132648 | 68322 | 115699 | 13037 | 31401 | 634156
 |  |  |  |  | =========== | =========== | =========== | =========== | =========== | =========== | =========== | =========== | =========== | =========== | ===========
Weighted Average Per SqFt |  |  |  |  | 1.12 | 2.18 | 1.64 |  | 0.58 | 2.68 | 1.38 | 2.34 | 0.26 | 0.63
 |  |  |  |  | =========== | =========== | =========== | =========== | =========== | =========== | =========== | =========== | =========== | =========== | ===========