USD Discovery District · Internal
Internal team use only
Tenant Inputs
Editable. All rates and scenarios update live. * Required
Cost Summary
Scenario Selection
Each Cap × Allowance pair becomes a results row.
Cap rates
TI allowances (landlord $/USF)
$0 = tenant pays 100% of TI. Other values = landlord allowance (tenant pays the difference). “Landlord pays 100% of TI” uses full current TI (due = $0).
Visual Snapshot
Construction split and monthly lease by scenario — updates live.
How total tenant build cost is allocated
Lower bar = lower monthly rent · best rate in green
Notes
Public notes go on client exports. Internal notes stay in history only.
Required. Included in Word, PDF, and Copy.
Optional. Not included on Word, PDF, or Copy exports.
Building cost includes core & shell, A&E, soft costs, permits, contingencies. CS $/GSF is the blended all-in rate. Load factor is editable.
Due = max(0, (TI − Allow) × USF). Owner remaining = (CS × USF) + (Allow × USF). Recovery = Owner × Cap. Rate = Recovery ÷ USF. Annual = Rate × LSF. LSF = USF × (1 + load).
*Preliminary quote only. Final cost depends on tenant specifications, design, and finishes. Completed prior to pre-design. Calculations use the fixed project-wide core & shell rate.
Choose how to export this quote.
Client-facing preview (public notes only). Save the quote to unlock export options.
Team-wide list and quote analytics.
No full quote payload is stored for this history row (older seed or incomplete save). Use Edit if available, or create a new quote.
General product updates for the Lease Rate Quote mockup.
Search, add, or edit prospects. Same form as the quote form picker.
| Name | Organization | Eligibility |
|---|
These details appear as Prepared by on PDF / Word exports and fill the quote “by” field. Saved to your team profile in Supabase.