|
|
Standard Average |
|
Your Estimate |
|
Omni Space |
| SINGLE CLASS A OFFICE SPACE |
|
|
|
|
|
|
Executive Office (156 sq. ft.) |
$234.00 |
|
|
|
$550.00 |
|
Reception/Secretarial (80 sq. ft.) |
$120.00 |
|
|
|
Included |
|
Waiting Area (100 sq. ft. ) |
$150.00 |
|
|
|
Included |
|
Small Conference Room (150 sq. ft.) |
$225.00 |
|
|
|
Included |
|
Small Break Room (80 sq. ft.) |
$120.00 |
|
|
|
Included |
|
Total (566 sq. ft.) |
$849.00 |
|
|
|
$550.00 |
|
|
|
|
|
|
|
| |
|
|
|
|
|
| PERSONNEL |
|
|
|
|
|
|
Professional Receptionist @ |
|
|
|
|
|
|
$12.00 x 8 hours x 22 days |
$2,112.00 |
|
|
|
Included |
|
Payroll Taxes |
$225.00 |
|
|
|
Included |
|
Total |
$2,337.00 |
|
|
|
Included |
|
|
|
|
|
|
|
| |
|
|
|
|
|
| AMENITIES |
|
|
|
|
|
|
Equipment/Maintenance/Supplies |
$200.00 |
|
|
|
Included |
|
(Copier, Fax, etc. amortized over 3 yrs.) (supplies not included) |
|
|
|
|
|
|
Postage Meter (supplies not included) |
$85.00 |
|
|
|
Included |
|
Coffee/Tea |
$50.00 |
|
|
|
Included |
|
Notary |
$10.00 |
|
|
|
Included |
|
Total |
$345.00 |
|
|
|
Included |
|
|
|
|
|
|
|
| |
|
|
|
|
|
| COMMUNICATIONS |
|
|
|
|
|
|
High Speed Internet (Monthly) |
$55.00 |
|
|
|
$55.00 |
|
(Deposit) |
None |
|
|
|
None |
|
(Contract) |
12 Month |
|
|
|
Term of Lease |
|
(Installation Charge) |
$200.00 |
|
|
|
None |
|
Telephone (Monthly) |
$32.00 |
|
|
|
$55.00 unlimited incoming lines |
|
(Deposit) |
$100.00 |
|
|
|
None |
|
(Contract) |
12 Month |
|
|
|
Term of Lease |
|
(Installation Charge) |
$125.00 |
|
|
|
$0 |
|
(Activation Fee) |
$45.00 |
|
|
|
$50.00 one time fee |
|
(2nd Line) |
$32.00 |
|
|
|
Included |
|
(Call Waiting) |
$8.50 |
|
|
|
Included |
|
(Long Distance) |
$30.00 |
|
|
|
Negotiable |
|
(Voicemail) |
$12.00 |
|
|
|
$15.00 |
|
Total |
$639.50 |
|
|
|
$175.00 |
|
|
|
|
|
|
|
| |
|
|
|
|
|
| OTHER CONSIDERATIONS |
|
|
|
|
|
|
Lease Term |
? |
|
|
|
Negotiable |
|
Utilities |
? |
|
|
|
Included |
|
Parking, self and employees |
? |
|
|
|
Included |
|
Parking, clients and customers |
? |
|
|
|
Included |
|
Maintenance and repairs, proportionate share |
? |
|
|
|
Included |
|
Janitorial services, proportionate share |
? |
|
|
|
Included |
|
Real Estate Tax, proportionate share |
? |
|
|
|
Included |
|
Special Assessments, proportionate share |
? |
|
|
|
Included |
|
Lessor's Insurance, proportionate share |
? |
|
|
|
Included |
|
|
|
|
|
|
|
| INTANGIBLES |
|
|
|
|
|
|
Reputable Business Address |
? |
|
|
|
Yes |
|
Professional Image |
? |
|
|
|
Yes |
|
Live Receptionist |
? |
|
|
|
Yes |
|
Employee turnover cost |
? |
|
|
|
None |
|
Employee vacation/sick leave |
? |
|
|
|
None |
|
On-Site Management |
? |
|
|
|
Yes |
|
On-Site IT Support |
? |
|
|
|
Yes |
|
Fed Ex/UPS Pickups |
? |
|
|
|
Yes |
|
Doorside Parking |
? |
|
|
|
Yes |
|
Set-up time for phone/internet |
30-45 Days |
|
|
|
Ready to Go! |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less Deposits/Installation & Activation Fees |
($470.00) |
|
|
|
($50.00) |
|
Your Bottom Line |
$3,700.50 |
|
|
|
$675.00 |
