11-Attachment_No._1_to_GSA_Form_1364_(Detroit).xlsx
GSA Form XLSX spreadsheet 35 KB Posted
- Attached to
- Department of Veteran Affairs Detroit Domiciliary 32, 248 ABOA ANSI/BOMA Square Feet Detroit, MI
- Solicitation number
- VA10116R0143
About this file
VA101-16-R-0143 11-Attachment No. 1 to GSA Form 1364 (Detroit).xlsx
View the file
Other versions and copies of GSA Form 1364
Show all 20
Who attaches GSA Form 1364
Other files
Show all 41
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 |
| Detroit Domiciliary |
| RLP No. VA-101-16-R-0143 |
| 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 |
| Detroit Domiciliary |
| RLP No. VA-101-16-R-0143 |
| Attachment No. 1 to GSA Form 1364 |
| Offeror Name: | |
| Address of Offered Property: | |
| Land Acquisition Costs (excl. site improvements and demolition) | $0.00 |
| Offered Rentable Square Feet : | - 0 | RSF |
| Offered ABOA Square Feet: | 32,248 | ABOA SF |
| Common Area Factor: | -100.00% | % |
| Number of Parking Spaces: | - 0 |
| Annual Operating Expenses (GSA Form 1217, line 27): | $0.00 |
| Annual Operating Expenses Rate per ABOA SF: | $0.00 |
| Tenant Improvement Allowance Lump Sum: | $0.00 |
| Tenant Improvement Allowance per ABOA SF: | $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) | $ - 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Cost | |||||||||||||||
| (Form 1364 box 17.e) | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| Shell Rent | |||||||||||||||
| (Form 1364 box 16.e) | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| TI Allowance Lump Sum Cost: | $ - 0 |
| TI Allowance Lump Sum Cost: | $ - 0 |
15-YEAR FIRM TERM
| TI Allowance Lump Sum Cost: | $ - 0 |
| TI Allowance Lump Sum Cost per ABOA SF: | $ - 0 |
| ANNUAL COST | |||||||||||||||
| Lease Year | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 |
| Annual Full-Service Rent (excl. TI) | $ XX,XXX.XX | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| Operating Cost | $X,XXX.XX | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| Shell Rent | $X,XXX.XX | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| ANNUAL COST PER ABOA SF | ||||||||||||||||
| Lease Year | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | |
| Annual Full-Service Rent per ABOA SF | ||||||||||||||||
| (Form 1364 box 18.e) | $XX.XX | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| Operating Cost per ABOA SF | ||||||||||||||||
| (Form 1364 box 17.e) | $XX.XX | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| Shell Rent per ABOA SF | ||||||||||||||||
| (Form 1364 box 16.e) | $XX.XX | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
15-YEAR FIRM TERM PLUS FIVE 1-YEAR OPTIONS
| TI Allowance Lump Sum Cost: | $ - 0 |
| TI Allowance Lump Sum Cost per ABOA SF: | $ - 0 |
| ANNUAL COST | (Option Year 1) | (Option Year 2) | (Option Year 3) | (Option Year 4) | (Option Year 5) | |||||||||||||||
| Lease Year | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | 17 | 18 | 19 | 20 |
| Annual Full-Service Rent | $ - 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 |
| Shell Rent | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| ANNUAL COST PER ABOA SF | |||||||||||||||||
| 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 Full-Service Rent | ||||||||||||||||||||
| (Form 1364 box 18.e) | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| Operating Cost | ||||||||||||||||||||
| (Form 1364 box 17.e) | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| Shell Rent | ||||||||||||||||||||
| (Form 1364 box 16.e) | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
20-YEAR FIRM TERM
| TI Allowance Lump Sum Cost: | $ - 0 |
| TI Allowance Lump Sum Cost per ABOA SF: | $ - 0 |
| ANNUAL COST | ||||||||||||||||||||
| Lease Year | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | 17 | 18 | 19 | 20 |
| Annual Full-Service Rent | $ - 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 |
| Shell Rent | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 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 | |
| Annual Full-Service Rent | |||||||||||||||||||||
| (Form 1364 box 18.e) | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| Operating Cost | |||||||||||||||||||||
| (Form 1364 box 17.e) | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| Shell Rent | |||||||||||||||||||||
| (Form 1364 box 16.e) | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
File details come from the government source that posted it.