- EMAN Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
-
ETFs
- Insider
- Institutional
- Shorts
-
S-1/A Filing
Emagin (EMAN) S-1/AIPO registration (amended)
Filed: 12 Nov 08, 12:00am
![]() | |||
International Business Machines Corporation | |||
Hudson Valley Research Park | |||
2070 Route 52 Hopewell Junction, NY 12533-6531 |
Hopewell Junction, NY 12533-6531 | May 28, 2002 |
INTERNATIONAL BUSINESS | eMagin CORPORATION | |||||
MACHINES CORPORATION | ||||||
By: | /s/ Raymond J. Wagner | By: | /s/ Gary Jones | |||
Raymond J. Wagner | Gary Jones | |||||
Senior Program Manager | President and Chief Executive Officer | |||||
Date: | 06/05/02 | Date: | June 5, 2002 |
Effective 06/01/02 | |||||
Space Type | Net Productive Sq. Ft. | This Amendment | Rate $/NPSF | Annual Base Rent | |
Wet | 3004 | -3004 | $22.00 | $0.00 | |
Dry | 7691 | 0 | $18.00 | $138,438.00 | |
Office | 11209 | -1997 | $15.00 | $138,180.00 | |
Clean | 16316 | 0 | $30.00 | $489,480.00 | |
Storage | 9727 | 5001 | $5.00 | $73,640.00 | |
Net Prod. Rent | |||||
Total Sq. Ft. | 47,947.00 | 0 | $839,738.00 | $ per Year | |
New Total Sq. Ft | 47,947.00 | ||||
Amortized Loan Payment | $47,231.76 | ||||
$155,000 Fit-up cost at 18.0% at a 5 yr term7 ( See Schedule-E ) | $888,969.76 | Total Rent Charge | |||
$73,914.15 | Rent $ per Mo. | ||||
$18.50: | per Sq. Ft. per Yr. Avg. Rent |
Building Number | Net Productive Sq. Ft. | NP to NR Factor | Net Rentable Sq. Ft. | Net Rentable Delta (Sq.Ft.) | |
310 | 10352 | 1.26 | 13043.52 | 2692 | |
320 | 0 | 1.27 | 0 | 0 | |
321 | 0 | 0 | 0 | ||
330 | 28991 | 1.26 | 36528.66 | 7538 | |
334 | 8604 | 1.47 | 12647.88 | 4044 | |
640 | 0 | 0 | 0 | ||
Total | 47,947.00 | 62,220 | 14,273 |
BOMA Formula for Net Productive to Net Rentable | Date 05/24/02 | |||
Building Rentable | = Bulding Net Rentable | Example | 475000 | = 1.55 |
Building Net Productive | 308300 | |||
1999 | 2000 | 2001 | 2002 | 2003 | 2004 | |||
January | $70,589.25 | $79,833.98 | $79,833.98 | $79,833.98 | $73,914.15 | $73,914.15 | ||
February | $70,589.25 | $79,833.98 | $79,833.98 | $79,833.98 | $73,914.15 | $73,914.15 | ||
March | $70,589.25 | $79,833.98 | $79,833.98 | $79,833.98 | $73,914.15 | $73,914.15 | ||
April | $70,589.25 | $79,833.98 | $79,833.98 | $79,833.98 | $73,914.15 | $0.00 | ||
May | 1 | $70,589.25 | $79,833.98 | $79,833.98 | $79,833.98 | $73,914.15 | $0.00 | |
June | 1 | $71,308.31 | $79,833.98 | $79,833.98 | 2 | $73,914.15 | $73,914.15 | $0.00 |
July | $71,308.31 | $79,833.98 | $79,833.98 | $73,914.15 | $73914.15 | $0.00 | ||
Aug | $79,833.98 | $79,833.98 | $79,833.98 | $73,914.15 | $73,914.15 | $0.00 | ||
September | $79,833.98 | $79,833.98 | $79,833.98 | $73,914.15 | $73,914.15 | $0.00 | ||
October | $79,833.98 | $79,833.98 | $79,833.98 | $73,914.15 | $73,914.15 | $0.00 | ||
November | $79,833.98 | $79,833.98 | $79,833.98 | $73,914.15 | $73,914.15 | $0.00 | ||
December | $79,833.98 | $79,833.98 | $79,833.98 | $73,914.15 | $73,914.15 | $0.00 | ||
Total | $894,732.77 | $958,007.76 | $958,007.76 | $916,568.93 | $886,969.76 | $221,742.44 |