ventureLAB Office
1
1,900
0%
400
1,000
Multipurpose Zone
2
Atria: 3,900 (x2)C108 cubicle office: 1,200Total: 9,000
10%0%
1,500 (x1)
3,500 (x1)OR1,000 sqft demo zone + 2,500 sqft coworking zoneTotal: 3,500
HCI Lab
1
3,000
100%
3,000
3,000
Meeting Rooms
9
4,200
N/A
Big room: 800Small rooms (x2): 300Total: 1,400
Big room: 800Small rooms (x3) : 300vL room: 500Total: 1,600
Auditorium
1
1,900
N/A
1,200
1,900
Storage Space
3
400
100%
400
400
TOTAL USEABLE SQUARE FOOTAGE
31,000
18,000
24,400
TOTAL RENTABLE SQUARE FOOTAGE***
~47,000
21,200
28,700
ANNUAL COST
$99,378 (Actuals, 2021FY)Excludes $368,000 in foregone rent
$635,000****
$860,000****
ANNUAL REVENUE
$92,000 (Actuals, 2021FY)
50% Occupancy: $184,00080% Occupancy: $294,000100% Occupancy: $368,000
50% Occupancy: $230,00080% Occupancy: $368,000100% Occupancy: $460,000
NET COST EXC. MOVING COSTS
$7,400.00
50% Occupancy: $450,00080% Occupancy: $340,000100% Occupancy: $267,000
50% Occupancy: $630,00080% Occupancy: $492,000100% Occupancy: $400,000