07-Buffalo Attachment No. 1 to 1364.xlsx
XLSX spreadsheet 34 KB Posted
- Solicitation number
- 36C10F25R0010
About this file
This is an Excel-based Attachment No. 1 to GSA Form 1364 for a Department of Veterans Affairs (VA) lease solicitation for a Research and Development facility in Buffalo, NY. The solicitation (RLP No. 36C10F25R0010) seeks a 15-year or 20-year firm term lease for approximately 33,425 ANSI/BOMA square feet, with potential five 1-year option periods. The document provides a detailed pricing template for offerors to complete, including instructions such as populating gray-shaded cells with real dollar values, providing amortization rates for tenant improvements, and ensuring all values are accurately entered without truncation. Key instructions include providing dollar values with a maximum of two decimal places, not inputting formulas from other spreadsheets, and being responsible for the accuracy of all presented values. The template includes sections for calculating annual costs, shell rent, operating expenses, and tenant improvement allowances across multiple lease years.
View the file
Other files
Show all 38
On GovTribe
Work with this file
- Download the original file
- Contacts named in this file
- Similar government files
- Ask GovTribe AI about this file
Text version
Instructions
| Department of Veterans Affairs |
| Buffalo, NY R&D Facility |
| RLP No.36C10F25R0010 |
| Attachment No. 1 to GSA Form 1364 |
| General Instructions: |
| 1. Offerors are to populate all gray-shaded cells within Tab "Att #1 to 1364." |
| 2. Offerors are to provide all dollar values in "real" dollars, with a maximum of two decimal places on the per square foot basis. |
| 3. Offerors are NOT to input any formulas or other "values" copied from another spreadsheet. |
| 4. Offerors are ultimately responsible for the accuracy of all values presented in this workbook. Any and all formulas in this workbook are provided only as guidance. |
| 5. Offerors are required to provide amortization rates in the event the Government elects to amortize TI over the firm term of the lease. |
| 6. In the PDF submission of this document, ensure all values are readable and are not truncated (e.g., displaying as "####"). |
Att #1 to 1364
| Department of Veterans Affairs |
| Buffalo, NY R&D Facility |
| RLP No. 36C10F25R0010 |
| Attachment No. 1 to GSA Form 1364 |
| Offeror Name: | xxxxx | 15-Year Firm: | |||
| Address of Offered Property: | xxxxx | Lessor TI Allowance Amortization Rate: | 0.00 | % | |
| Land Acquisition Costs (excl. site improvements and demolition) | $0.00 | Annual Value of TI Amortization: | $0.00 | ||
| Annual Value of TIA Amortization per ABOA SF: | ERROR:#DIV/0! | ||||
| Offered Rentable Square Feet : | - 0 | RSF | |||
| Offered ABOA Square Feet: | - 0 | ABOA SF | |||
| Common Area Factor: | ERROR:#DIV/0! | % | 20-Year Firm Term: | ||
| Number of Parking Spaces: | - 0 | Lessor TI Allowance Amortization Rate: | 0.00 | % | |
| Annual Value of TI Amortization: | $0.00 | ||||
| Annual Operating Expenses (GSA Form 1217, line 27): | $0.00 | Annual Value of TIA Amortization per ABOA SF: | ERROR:#DIV/0! | ||
| Annual Operating Expenses Rate per ABOA SF: | ERROR:#DIV/0! | ||||
| Tenant Improvement Allowance per ABOA SF: | $0.00 | ||||
| Tenant Improvement Allowance Lump Sum: | $0.00 |
| 15-Year Firm Term: | ||||||||||||||||
| Lease Year | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | |
| ANNUAL COST | ||||||||||||||||
| Annual Full-Service Rent | ||||||||||||||||
| (Form 1364, box 19.d) | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| Operating Cost | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| Shell Rent | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| ANNUAL COST PER ABOA SF | |||||||||||||||
| Annual Full-Service Rent | |||||||||||||||
| (Form 1364 box 18.e) | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! |
| Operating Cost | |||||||||||||||
| (Form 1364 box 17.e) | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! |
| Shell Rent | |||||||||||||||
| (Form 1364 box 16.e) | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! |
| TI Allowance Lump Sum Cost: | $ - 0 |
| TI Allowance Lump Sum Cost: | ERROR:#DIV/0! |
15-YEAR FIRM TERM
| TI Allowance Lump Sum Cost per ABOA SF: | $ - 0 |
| TI Allowance Lump Sum Cost: | $ - 0 |
| ANNUAL COST PER ABOA SF | ||||||||||||||||
| Lease Year | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | |
| Shell Rent | ||||||||||||||||
| (Form 1364 box 16.Z and, if applicable, Form 1364 Section VI) | $XX.XX | $XX.XX | $XX.XX | $XX.XX | $XX.XX | $XX.XX | $XX.XX | $XX.XX | $XX.XX | $XX.XX | $XX.XX | $XX.XX | $XX.XX | $XX.XX | $XX.XX | |
| Operating Cost | ||||||||||||||||
| (Form 1364 box 17.Z) | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | |
| Annual Full-Service Rent (excl. TI) | ||||||||||||||||
| (Form 1364 box 22.Z) | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! |
| ANNUAL COST | ||||||||||||||||
| Lease Year | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | |
| Shell Rent | ||||||||||||||||
| (Form 1364 box 16.X and, if applicable, Form 1364 Section VI) | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | |
| Operating Cost | ||||||||||||||||
| (Form 1364 box 17.X) | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | |
| Annual Full-Service Rent (excl. TI) | ||||||||||||||||
| (Form 1364 box 22.X) | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! |
20-YEAR FIRM TERM
| TI Allowance Lump Sum Cost per ABOA SF: | $ - 0 |
| TI Allowance Lump Sum Cost: | $ - 0 |
| ANNUAL COST PER ABOA SF | |||||||||||||||||||||
| Lease Year | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | 17 | 18 | 19 | 20 | |
| Shell Rent | |||||||||||||||||||||
| (Form 1364 box 16.Z and, if applicable, Form 1364 Section VI) | $XX.XX | $XX.XX | $XX.XX | $XX.XX | $XX.XX | $XX.XX | $XX.XX | $XX.XX | $XX.XX | $XX.XX | $XX.XX | $XX.XX | $XX.XX | $XX.XX | $XX.XX | $XX.XX | $XX.XX | $XX.XX | $XX.XX | $XX.XX | |
| Operating Cost | |||||||||||||||||||||
| (Form 1364 box 17.Z) | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | |
| Annual Full-Service Rent (excl. TI) | |||||||||||||||||||||
| (Form 1364 box 22.Z) | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! |
| ANNUAL COST | |||||||||||||||||||||
| Lease Year | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | 17 | 18 | 19 | 20 | |
| Shell Rent | |||||||||||||||||||||
| (Form 1364 box 16.X and, if applicable, Form 1364 Section VI) | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | |
| Operating Cost | |||||||||||||||||||||
| (Form 1364 box 17.X) | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | |
| Annual Full-Service Rent (excl. TI) | |||||||||||||||||||||
| (Form 1364 box 22.X) | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! | ERROR:#VALUE! |
| 15-Year Firm Term with Five 1-year Options: | |||||||||||||||||
| Lease Year | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | |
| (Option Year 1) | 17 | ||||||||||||||||
| (Option Year 2) | 18 | ||||||||||||||||
| (Option Year 3) | 19 | ||||||||||||||||
| (Option Year 4) | 20 |
(Option Year 5)
| ANNUAL COST | ||||||||||||||||||||
| Shell Rent (excluding TI Allowance): | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| Operating Cost: | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| Annual Gross Rent: | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| TI Allowance Lump Sum Cost: | $ - 0 |
| ANNUAL COST PER ABOA SF | ||||||||||||||||||||
| Shell Rent (excluding TI Allowance): | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! |
| Operating Cost: | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! |
| Annual Gross Rent: | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! |
| TI Allowance Lump Sum Cost: | ERROR:#DIV/0! | |||||||||||||||||||
| 20-Year Firm Term: | ||||||||||||||||||||
| Lease Year | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | 17 | 18 | 19 | 20 |
| ANNUAL COST | ||||||||||||||||||||
| Shell Rent (excluding TI Allowance): | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| Operating Cost: | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| Annual Gross Rent: | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| TI Allowance Lump Sum Cost: | $ - 0 |
| ANNUAL COST PER ABOA SF | ||||||||||||||||||||
| Shell Rent (excluding TI Allowance): | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! |
| Operating Cost: | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! |
| Annual Gross Rent: | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! |
| TI Allowance Lump Sum Cost: | ERROR:#DIV/0! |
File details come from the government source that posted it. Updated .