ProposedRentalPayments.xlsx
Sheet1
| | EXHIBIT “B” |
| | BASE RENT SCHEDULE |
| | Period: | | Annual Rent: | | Monthly Installment: |
| | Initial Term: |
| | Year 1-5 | | $78,000.00 | | $6,500.00 |
| | Year 6-10 | | $86,580.00 | | $7,215.00 |
| | Year 11-15 | | $96,103.80 | | $8,008.65 |
| | Year 16-20 | | $106,675.22 | | $8,889.60 |
| | Renewal Terms: |
| | Year 21-25 | | $118,409.49 | | $9,867.46 |
| | Year 26-30 | | $131,434.54 | | $10,952.88 |
| | Year 31-35 | | $145,892.34 | | $12,157.69 |
| | Year 36-40 | | $161,940.49 | | $13,495.04 |
| | Year 41-45 | | $179,753.95 | | $14,979.50 |
| | Year 46-50 | | $199,526.88 | | $16,627.24 |
| | Year 51-55 | | $221,474.84 | | $18,456.24 |
| | Year 56-60 | | $245,837.07 | | $20,486.42 |
tom1622
