2014-10-08 PLANNING DEVELOPMENT LEASE SPACE FYCALCALCS.XLS
Extracted text (via pymupdf_layout)
10521 characters
DEPARTMENT: Planning Dev and RDS Admin Offices LEASE NO. L- 7367 - Third (3rd) Amendment ADDRESS: 501 N. 44th Street Phoenix, AZ 2014 MONTHLY ADDN'L TOTAL CALENDAR MONTH SQ. FT. RATE 2.6% TAX TOTAL TAX TOTAL FISCAL YEAR RENT RENT RENTS/TAX YEAR Jan 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Feb 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Mar 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Apr 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 May 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Jun 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 TOTAL FY $0.00 Jul 35,271 $19.00 $55,845.75 $1,451.99 $57,297.74 $4,408.88 $114.63 $4,523.51 $67,796.74 $67,796.74 $67,796.74 Aug 35,271 $19.00 $55,845.75 $1,451.99 $57,297.74 $4,408.88 $114.63 $4,523.51 $67,796.74 $67,796.74 $67,796.74 Sep 1-6 35,271 $19.00 $11,169.15 $290.40 $11,459.55 $881.78 $22.93 $904.70 $12,364.25 $12,364.25 $12,364.25 Sep 7-30 35,271 $20.00 $47,028.00 $1,222.73 $48,250.73 $3,527.10 $91.70 $3,618.80 $51,869.53 $51,869.53 $51,869.53 Oct 35,271 $20.00 $58,785.00 $1,528.41 $60,313.41 $4,408.88 $114.63 $4,523.51 $64,836.92 $64,836.92 $64,836.92 Nov 35,271 $20.00 $58,785.00 $1,528.41 $60,313.41 $4,408.88 $114.63 $4,523.51 $64,836.92 $64,836.92 $64,836.92 Dec 35,271 $20.00 $58,785.00 $1,528.41 $60,313.41 $4,408.88 $114.63 $4,523.51 $64,836.92 $64,836.92 $64,836.92 TOTAL CY $394,338.01 2015 MONTHLY ADDN'L TOTAL CALENDAR MONTH SQ. FT. RATE 2.6% TAX TOTAL TAX TOTAL FISCAL YEAR RENT RENT RENTS/TAX YEAR Jan 35,271 $20.00 $58,785.00 $1,528.41 $60,313.41 $4,629.32 $120.36 $4,749.68 $65,063.09 $65,063.09 $65,063.09 Feb 35,271 $20.00 $58,785.00 $1,528.41 $60,313.41 $4,629.32 $120.36 $4,749.68 $65,063.09 $65,063.09 $65,063.09 Mar 35,271 $20.00 $58,785.00 $1,528.41 $60,313.41 $4,629.32 $120.36 $4,749.68 $65,063.09 $65,063.09 $65,063.09 Apr 28,902 $19.00 $45,761.50 $1,189.80 $46,951.30 $0.00 $0.00 $0.00 $46,951.30 $46,951.30 $46,951.30 May 28,902 $19.00 $45,761.50 $1,189.80 $46,951.30 $0.00 $0.00 $0.00 $46,951.30 $46,951.30 $46,951.30 Jun 28,902 $19.00 $45,761.50 $1,189.80 $46,951.30 $0.00 $0.00 $0.00 $46,951.30 $46,951.30 $46,951.30 TOTAL FY $730,381.18 Jul 28,902 $19.00 $45,761.50 $1,189.80 $46,951.30 $0.00 $0.00 $0.00 $46,951.30 $46,951.30 $46,951.30 Aug 28,902 $19.00 $45,761.50 $1,189.80 $46,951.30 $0.00 $0.00 $0.00 $46,951.30 $46,951.30 $46,951.30 Sep 28,902 $19.00 $45,761.50 $1,189.80 $46,951.30 $0.00 $0.00 $0.00 $46,951.30 $46,951.30 $46,951.30 Oct 28,902 $19.75 $47,567.88 $1,236.76 $48,804.64 $0.00 $0.00 $0.00 $48,804.64 $48,804.64 $48,804.64 Nov 28,902 $19.75 $47,567.88 $1,236.76 $48,804.64 $0.00 $0.00 $0.00 $48,804.64 $48,804.64 $48,804.64 Dec 28,902 $19.75 $47,567.88 $1,236.76 $48,804.64 $0.00 $0.00 $0.00 $48,804.64 $48,804.64 $48,804.64 TOTAL CY $623,310.99 DEPARTMENT: Planning Dev and RDS Admin Offices LEASE NO. L- 7367 - Third (3rd) Amendment ADDRESS: 501 N. 44th Street Phoenix, AZ 2016 MONTHLY ADDN'L TOTAL CALENDAR MONTH SQ. FT. RATE 2.6% TAX TOTAL TAX TOTAL FISCAL YEAR RENT RENT RENTS/TAX YEAR Jan 28,902 $19.75 $47,567.88 $1,236.76 $48,804.64 $1,204.25 $31.31 $1,235.56 $50,040.20 $50,040.20 $50,040.20 Feb 28,902 $19.75 $47,567.88 $1,236.76 $48,804.64 $1,204.25 $31.31 $1,235.56 $50,040.20 $50,040.20 $50,040.20 Mar 28,902 $19.75 $47,567.88 $1,236.76 $48,804.64 $1,204.25 $31.31 $1,235.56 $50,040.20 $50,040.20 $50,040.20 Apr 28,902 $19.75 $47,567.88 $1,236.76 $48,804.64 $1,204.25 $31.31 $1,235.56 $50,040.20 $50,040.20 $50,040.20 May 28,902 $19.75 $47,567.88 $1,236.76 $48,804.64 $1,204.25 $31.31 $1,235.56 $50,040.20 $50,040.20 $50,040.20 Jun 28,902 $19.75 $47,567.88 $1,236.76 $48,804.64 $1,204.25 $31.31 $1,235.56 $50,040.20 $50,040.20 $50,040.20 TOTAL FY $587,509.02 Jul 28,902 $19.75 $47,567.88 $1,236.76 $48,804.64 $1,204.25 $31.31 $1,235.56 $50,040.20 $50,040.20 $50,040.20 Aug 28,902 $19.75 $47,567.88 $1,236.76 $48,804.64 $1,204.25 $31.31 $1,235.56 $50,040.20 $50,040.20 $50,040.20 Sep 28,902 $19.75 $47,567.88 $1,236.76 $48,804.64 $1,204.25 $31.31 $1,235.56 $50,040.20 $50,040.20 $50,040.20 Oct 28,902 $20.50 $49,374.25 $1,283.73 $50,657.98 $1,204.25 $31.31 $1,235.56 $51,893.54 $51,893.54 $51,893.54 Nov 28,902 $20.50 $49,374.25 $1,283.73 $50,657.98 $1,204.25 $31.31 $1,235.56 $51,893.54 $51,893.54 $51,893.54 Dec 28,902 $20.50 $49,374.25 $1,283.73 $50,657.98 $1,204.25 $31.31 $1,235.56 $51,893.54 $51,893.54 $51,893.54 TOTAL CY $606,042.43 2017 MONTHLY ADDN'L TOTAL CALENDAR MONTH SQ. FT. RATE 2.6% TAX TOTAL TAX TOTAL FISCAL YEAR RENT RENT RENTS/TAX YEAR Jan 28,902 $20.50 $49,374.25 $1,283.73 $50,657.98 $2,408.50 $62.62 $2,471.12 $53,129.10 $53,129.10 $53,129.10 Feb 28,902 $20.50 $49,374.25 $1,283.73 $50,657.98 $2,408.50 $62.62 $2,471.12 $53,129.10 $53,129.10 $53,129.10 Mar 28,902 $20.50 $49,374.25 $1,283.73 $50,657.98 $2,408.50 $62.62 $2,471.12 $53,129.10 $53,129.10 $53,129.10 Apr 28,902 $20.50 $49,374.25 $1,283.73 $50,657.98 $2,408.50 $62.62 $2,471.12 $53,129.10 $53,129.10 $53,129.10 May 28,902 $20.50 $49,374.25 $1,283.73 $50,657.98 $2,408.50 $62.62 $2,471.12 $53,129.10 $53,129.10 $53,129.10 Jun 28,902 $20.50 $49,374.25 $1,283.73 $50,657.98 $2,408.50 $62.62 $2,471.12 $53,129.10 $53,129.10 $53,129.10 TOTAL FY $624,575.83 Jul 28,902 $20.50 $49,374.25 $1,283.73 $50,657.98 $2,408.50 $62.62 $2,471.12 $53,129.10 $53,129.10 $53,129.10 Aug 28,902 $20.50 $49,374.25 $1,283.73 $50,657.98 $2,408.50 $62.62 $2,471.12 $53,129.10 $53,129.10 $53,129.10 Sep 28,902 $20.50 $49,374.25 $1,283.73 $50,657.98 $2,408.50 $62.62 $2,471.12 $53,129.10 $53,129.10 $53,129.10 Oct 28,902 $21.25 $51,180.63 $1,330.70 $52,511.32 $2,408.50 $62.62 $2,471.12 $54,982.44 $54,982.44 $54,982.44 Nov 28,902 $21.25 $51,180.63 $1,330.70 $52,511.32 $2,408.50 $62.62 $2,471.12 $54,982.44 $54,982.44 $54,982.44 Dec 28,902 $21.25 $51,180.63 $1,330.70 $52,511.32 $2,408.50 $62.62 $2,471.12 $54,982.44 $54,982.44 $54,982.44 TOTAL CY $643,109.24 DEPARTMENT: Planning Dev and RDS Admin Offices LEASE NO. L- 7367 - Third (3rd) Amendment ADDRESS: 501 N. 44th Street Phoenix, AZ 2018 MONTHLY ADDN'L TOTAL CALENDAR MONTH SQ. FT. RATE 2.6% TAX TOTAL TAX TOTAL FISCAL YEAR RENT RENT RENTS/TAX YEAR Jan 28,902 $21.25 $51,180.63 $1,330.70 $52,511.32 $3,612.75 $93.93 $3,706.68 $56,218.00 $56,218.00 $56,218.00 Feb 28,902 $21.25 $51,180.63 $1,330.70 $52,511.32 $3,612.75 $93.93 $3,706.68 $56,218.00 $56,218.00 $56,218.00 Mar 28,902 $21.25 $51,180.63 $1,330.70 $52,511.32 $3,612.75 $93.93 $3,706.68 $56,218.00 $56,218.00 $56,218.00 Apr 28,902 $21.25 $51,180.63 $1,330.70 $52,511.32 $3,612.75 $93.93 $3,706.68 $56,218.00 $56,218.00 $56,218.00 May 28,902 $21.25 $51,180.63 $1,330.70 $52,511.32 $3,612.75 $93.93 $3,706.68 $56,218.00 $56,218.00 $56,218.00 Jun 28,902 $21.25 $51,180.63 $1,330.70 $52,511.32 $3,612.75 $93.93 $3,706.68 $56,218.00 $56,218.00 $56,218.00 TOTAL FY $661,642.65 Jul 28,902 $21.25 $51,180.63 $1,330.70 $52,511.32 $3,612.75 $93.93 $3,706.68 $56,218.00 $56,218.00 $56,218.00 Aug 28,902 $21.25 $51,180.63 $1,330.70 $52,511.32 $3,612.75 $93.93 $3,706.68 $56,218.00 $56,218.00 $56,218.00 Sep 28,902 $21.25 $51,180.63 $1,330.70 $52,511.32 $3,612.75 $93.93 $3,706.68 $56,218.00 $56,218.00 $56,218.00 Oct 28,902 $22.00 $52,987.00 $1,377.66 $54,364.66 $3,612.75 $93.93 $3,706.68 $58,071.34 $58,071.34 $58,071.34 Nov 28,902 $22.00 $52,987.00 $1,377.66 $54,364.66 $3,612.75 $93.93 $3,706.68 $58,071.34 $58,071.34 $58,071.34 Dec 28,902 $22.00 $52,987.00 $1,377.66 $54,364.66 $3,612.75 $93.93 $3,706.68 $58,071.34 $58,071.34 $58,071.34 TOTAL CY $680,176.06 2019 MONTHLY ADDN'L TOTAL CALENDAR MONTH SQ. FT. RATE 2.6% TAX TOTAL TAX TOTAL FISCAL YEAR RENT RENT RENTS/TAX YEAR Jan 28,902 $22.00 $52,987.00 $1,377.66 $54,364.66 $4,817.00 $125.24 $4,942.24 $59,306.90 $59,306.90 $59,306.90 Feb 28,902 $22.00 $52,987.00 $1,377.66 $54,364.66 $4,817.00 $125.24 $4,942.24 $59,306.90 $59,306.90 $59,306.90 Mar 28,902 $22.00 $52,987.00 $1,377.66 $54,364.66 $4,817.00 $125.24 $4,942.24 $59,306.90 $59,306.90 $59,306.90 Apr 28,902 $22.00 $52,987.00 $1,377.66 $54,364.66 $4,817.00 $125.24 $4,942.24 $59,306.90 $59,306.90 $59,306.90 May 28,902 $22.00 $52,987.00 $1,377.66 $54,364.66 $4,817.00 $125.24 $4,942.24 $59,306.90 $59,306.90 $59,306.90 Jun 28,902 $22.00 $52,987.00 $1,377.66 $54,364.66 $4,817.00 $125.24 $4,942.24 $59,306.90 $59,306.90 $59,306.90 $22.00 TOTAL FY $698,709.46 Jul 28,902 $22.00 $52,987.00 $1,377.66 $54,364.66 $4,817.00 $125.24 $4,942.24 $59,306.90 $59,306.90 $59,306.90 Aug 28,902 $22.00 $52,987.00 $1,377.66 $54,364.66 $4,817.00 $125.24 $4,942.24 $59,306.90 $59,306.90 $59,306.90 Sep 28,902 $22.00 $52,987.00 $1,377.66 $54,364.66 $4,817.00 $125.24 $4,942.24 $59,306.90 $59,306.90 $59,306.90 Oct 28,902 $22.75 $54,793.38 $1,424.63 $56,218.00 $4,817.00 $125.24 $4,942.24 $61,160.24 $61,160.24 $61,160.24 Nov 28,902 $22.75 $54,793.38 $1,424.63 $56,218.00 $4,817.00 $125.24 $4,942.24 $61,160.24 $61,160.24 $61,160.24 Dec 28,902 $22.75 $54,793.38 $1,424.63 $56,218.00 $4,817.00 $125.24 $4,942.24 $61,160.24 $61,160.24 $61,160.24 TOTAL CY $717,242.87 DEPARTMENT: Planning Dev and RDS Admin Offices LEASE NO. L- 7367 - Third (3rd) Amendment ADDRESS: 501 N. 44th Street Phoenix, AZ 2020 MONTHLY ADDN'L TOTAL CALENDAR MONTH SQ. FT. RATE 2.6% TAX TOTAL TAX TOTAL FISCAL YEAR RENT RENT RENTS/TAX YEAR Jan 28,902 $22.75 $54,793.38 $1,424.63 $56,218.00 $6,021.25 $156.55 $6,177.80 $62,395.81 $62,395.81 $62,395.81 Feb 28,902 $22.75 $54,793.38 $1,424.63 $56,218.00 $6,021.25 $156.55 $6,177.80 $62,395.81 $62,395.81 $62,395.81 Mar 28,902 $22.75 $54,793.38 $1,424.63 $56,218.00 $6,021.25 $156.55 $6,177.80 $62,395.81 $62,395.81 $62,395.81 Apr 28,902 $22.75 $54,793.38 $1,424.63 $56,218.00 $6,021.25 $156.55 $6,177.80 $62,395.81 $62,395.81 $62,395.81 May 28,902 $22.75 $54,793.38 $1,424.63 $56,218.00 $6,021.25 $156.55 $6,177.80 $62,395.81 $62,395.81 $62,395.81 Jun 28,902 $22.75 $54,793.38 $1,424.63 $56,218.00 $6,021.25 $156.55 $6,177.80 $62,395.81 $62,395.81 $62,395.81 TOTAL FY $735,776.28 Jul 28,902 $22.75 $54,793.38 $1,424.63 $56,218.00 $6,021.25 $156.55 $6,177.80 $62,395.81 $62,395.81 $62,395.81 Aug 28,902 $22.75 $54,793.38 $1,424.63 $56,218.00 $6,021.25 $156.55 $6,177.80 $62,395.81 $62,395.81 $62,395.81 Sep 28,902 $22.75 $54,793.38 $1,424.63 $56,218.00 $6,021.25 $156.55 $6,177.80 $62,395.81 $62,395.81 $62,395.81 Oct $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Nov $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Dec $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 TOTAL FY $187,187.42 TOTAL CY $561,562.25