Loading...
HomeMy WebLinkAboutResolution No. 6419 (Day Care Center Don Timoteo School)RESOLUTION NO. 6419 A RESOLUTION AUTHORIZING THE SIGNING OF A CONTRACT, LEASE OR AGREEMENT THE CITY COUNCIL OF THE CITY OF SAN RAFAEL RESOLVES as follows: The MAYOR and CITY CLERK are authorized to execute, on behalf of the City of San Rafael, a contract, lease or agreement with DIXIE SCHOOL DISTRICT RE RENEWAL OF LEASE FOR DON TIMOTEO SCHOOL FOR CHILDREN'S DAY CARE CENTER a copy of which is hereby attached and by this reference made a part hereof. I, JEANNE M. LEONCINI, Clerk of the City of San Rafael, hereby certify that the foregoing resolution was duly and regularly intro- duced and adopted at a regular meeting of the City Council of said City held on Monday the eighteenth day of October , 19 82 , by the following vote, to wit: AYES: COUNCILMEMBERS: Breiner, Jensen, Miskimen & Mayor Mulryan NOES: COUNCILME-AIBERS: None ABSENT: COUNCILMEMBERS: Frugoli JEANNE M. LEONCINI, City Clerk BY REGINA Ak. BUCHANAN, Deputy City Clerk ORff(;�NAL I THIS LEASE is entered into this jrt day of 1111 jj 14R? by and between THE TRUSTEES OF THE DIXIE SCHOOL DISTRICT, herein referred to as DISTRICT, and CITY OF SAIL RAFAEL CHILD CARE CENTER , hereinafter referred to as LESSEE. WHEREAS, DISTRICT is authorized by the prov:.- sions of Education Code Section 39360, et sec., to lease any real property, together with personal property located thereon, belonging to the DISTRICT which is not currently recuired for educational purposes; and WHEREAS, LESSEE is desirous of obtaining such property for LESSEE'S own use within the term, covenants, and conditions expressed and implied within .i 1 - _ tr s ease; NOW, THEREFORE, the pa: -ties agree as follows: 1. PREMISES LEASED. For and in consideration of the payment of rental and other chat ges and of the perfor;narce of all the covenants, terms, and conditions hereinafter provided to be observed and performed by LESSEE, DISTRICT hereby leases to LESSEE that enclosed space designated as all interior space of Building 06, Room 411 in the South (ding, and office space in Building tt4, of Don Timoteo School which is located at 39 Trellis Drive, ( 'SCHOOL"), which is situated in the Dix --e SC iocl dist-ict, County Cf %ari', State of California. Exhibit 1, attached hereto and incor- porated herein and made a part of this lease agree- ment, outlines the space described above which is the subject of this lease, which space is herein referred to as the "Premises". This lease shall be for the term, at the rental and for the uses and purposes, and upon and subject to the covenants, conditions, reservations, and restrictions herein set forth. 2. ADDITIONAL LICENSE FOR ANCILLARY FACILITIES. LESSEE shall have the right to nonexclusive use of ancil- lary facilities at the SCHOOL, including shared sidewalks and shared corridors. LESSEE shall have the right to exclusive use of that portion of the parking facilities at the SCHOOL which is designated by' DISTRICT. In designating the parking space available for the exclusive use of LESSEE, DISTRICT shall allocate available parking space among lessees at the SCHOOL in approximately the same proportion as the amount of space leased by each lessee at the SCHOOL bears to the total amount of leaseable space at the SCHOOL. In designating the parking space available to each lessee at the SCHOOL, DISTRICT shall use reasonable, good faith efforts to allocate space at locations which are close to the space leased by each lessee and shall use -2- reasonable efforts to keep space allocated to each lessee contiguous. The decision of DISTRICT made in accordance with the foregoing standards shall be final. LESSEE shall have the right to nonexclusive use of playgrounds and other grounds at the SCHOOL for uses consistent with the nature of those playgrounds and other grounds. However, LESSEE acknowledges and agrees that DISTRICT shall be entitled to make playgrounds and grounds available for open community use in the same manner as in the past at the sole discretion of the DISTRICT. In order to make playgrounds and grounds available to the community and all lessees at the SCHOOL on a fair and reasonable basis, DISTRICT shall be entitled to make reasonable, good faith determinations allocating playgrounds and ground areas among lessees and also allocating the time during which playgrounds and grounds shall be set aside for use by lessees and by the community. DISTRICT -shall make such determinations with a view to permitting maximum use by all lessees and the community with a minimum of con- flict. In making such determination, DISTRICT shall take into account the nature of each lessee's activities and periods of maximum use of the facilities, the amount of space leased by each lessee, the periods of maximum -3- community use and the availability of alternative Iacili- ties for community use. The decision of DISTRICT made in accordance with the foregoing standards shall be final. 3. TERM. The premises are leased for the term Of fourteen (14) months commencing July 1, 1982 and ending on August 31. 1983. subject, however, to earlier termination as hereinafter provided. 4. HOLDING OVER. This lease shall terminate and become null and void without further notice upon expiration of the term specified. Further occupancy shall be subject to a new lease. 5. USES AND PURPOSES. During the term of this lease, LESSEE may use the premises for the purpose of operation by LESSEE of the business and activity described in Exhibit 2, attached hereto and incorporated herein and made a part of this lease agreement. Any other use except by specific written permission of DISTRICT is specifically prohibited. During the term, LESSEE shall not use or permit any person or organization to use the premises or any part thereof for any purpose. LESSEE shall at its sole cost and expense, at all times during said term, conform to and cause all persons using or occupying any part of said premises to comply with all public laws, ordinances, -4- regulations, use permits and business licenses from time to time applicable thereto and all operations there- on. 6. RENTAL. LESSEE agrees to pay DISTRICT, as rent for the first twelve (12) months of'the term, the sum per foot per month for the premises as is shown in Exhibit 1. The rent -shall be subject to adjustment at the com- mencement of each succeeding twelve (12) month period of the term ("the adjustment dates") as follows: The base for computing the adjustment is the Consumer Price Index for all Urban Consumers (Base year 1967 = 100.00) for San Francisco -Oakland, California, published by the United States Department of Labor, Bureau of Labor Statistics ("Index"), which is published for the month nearest preceding the date of commencement of the term ( "beginning index") . If the Index published for the month nearest preceding each adjustment date ("extension index" ) has increased over the beginning index, the monthly rent for the succeeding twelve-month period shall be fixed by multiplying the monthly rent set forth on Exhibit 1 by a fraction, the numerator of which is the extension index and the denominator of which is the beginning index. In no case shall the monthly rent be less than the original monthly rent. If the aforesaid -5- Index is no longer published, then DISTRICT shall use such Index as is substantially similar in nature to the present publication, and appropriate adjustment shall be made, if necessary. Rent shall be payable monthly in advance. In the event that use of any leased space is shared by more than one lessee, LESSEE shall pay as rent for such shared space the amount of rent therefor which is determined as provided in this section and which amount is then multiplied by a fraction the numerator of which is the amount of unshared space leased by the LESSEE at the SCHOOL and the denominator of which is the amount of unshared space leased by all lessees at the SCHOOL who use that shared space. Ancillary facilities shall be non-exclusive such as shared parking, shared sidewalks and corridors and shall be made available at no cost to LESSEE. This paragraph refers only to basic space rental. Other costs which apply- to the services of utilities, insurance, custodial, and maintenance are treated elsewhere and are equally a part of this entire lease agreement. 7. UTILITIES. LESSEE shall pay for all gas, heat, light, power, garbage, telephone service, and all other service metered to the premises except water. MM DISTRICT further reserves the right to install, at DIS- TRICT expense, separate meters for any public utility servicing the premises for which a meter is not presently installed in which event LESSEE shall make payments when due directly to the public utility involved. When sepa- rate metering systems are not employed, DISTRICT shall charge a pro rata share of the utilities cost for the entire school based upon DISTRICT records and upon DISTRICT's best estimate. In this event, DISTRICT will make an annual adjustment to utilities between July 1 and September 1 each year based upon actual costs and LESSEE shall remit or receive the adjustment within thirty (30) days of notification of adjustment. Utility costs and estimates for this lease shall be spelled out in detail on Exhibit 3, attached hereto and incorporated herein and made a part of this lease agreement. If at any time LESSEE is in disagreement with the prorated estimate of utilities cost, LESSEE shall be granted permission to install, at LESSEE's expense, separate meters and thereafter pay only the metered rate. 8. CUSTODIAL CLEANING SERVICES. LESSEE shall provide its own custodial services, either by its own -7- staff or through utilization of various commercial con- cerns which provide this service. DISTRICT assumes no responsibility for custodial services. 9. MAINTENANCE AND REPAIRS. DISTRICT shall maintain and keep repaired the roof, exterior surfaces, heating and air conditioning facilities, and electrical and plumbing- facilities of the buildings in which the premises are located and ancillary facilities and grounds of the SCHOOL. Such maintenance and repairs shall be at the expense of the DISTRICT except for maintenance and repairs which are caused by the willful or negligent acts of LESSEE or its invitees. The level of such maintenance and repairs shall be comparable to the level of effort that occurs at other DISTRICT sites which are utilized by DISTRICT for educational purposes. LESSEE waives all rights under Civil Code Section 1942 to make repairs at DISTRICT's expense. Maintenance and repairs of the premises, except maintenance and repairs required by normal wear and tear, shall be at the expense of the LESSEE. DISTRICT shall not be required nor expected to provide maintenance and repairs to the premises necessitated by the willful or negligent acts of LESSEE .or its invitees, or by acts -of vandalism to the premises which are beyond the control of 9M DISTRICT. Specific details of maintenance which differ from that specified above shall be p prescribed in Exhibit 4, attached hereto and incorporated herein and made a part of this lease agreement. It is stipulated by LESSEE that the premises are in good condition at the date of execution of this lease, reasonable wear and tear excepted. Any maintenance and repairs of the premises not required to be performed at the expense of DISTRICT and requested by LESSEE shall be performed by DISTRICT at the expense of the LESSEE, for which DISTRICT shall charce LESSEE the same rate which DISTRICT charges its own schools and other public agencies at the time the service is performed. 10. GROUNDS. It is stipulated and expressly noted by both parties that DISTRICT has made and will continue to make grounds available for open community use in the same manner as in the past.' Therefore, DISTRICT assumes responsibility for grounds maintenance and land- scape grooming to the same extent and to the same level of effort that occurs at other DISTRICT sites which are utilized for educational purposes. DISTRICT recocnizes that some minor landscaping changes may be requested in those areas immediately adjacent to the subject leased MM space and will consider any improvements requested by LESSEE at LESSEE's expense. 11. LIABILITY INSURANCE. LESSEE shall acquire and keep in force, during the term of this lease, at LESSEE's expense and with companies and policies in a form satisfactory to DISTRICT, insurance against injury to persons or property on the premises, which shall include property damage coverage in the amount of One Hundred Thousand Dollars ($100,000.00) for each occurrence; together with bodily injury insurance in the amount of Three Hundred Thousand Dollars ($300,000.00) for one person and One Million Dollars ($1,000,000.00) for one accident. The policies shall specifically designate that DISTRICT is an additional named insured thereunder and LESSEE shall furnish DISTRICT a certificate of such insurance. LESSEE shall obtain written obligation on the part of any such insurance company to notify DISTRICT in writing within a reasonable time prior to any cancel- lation, reduction or modification of any such policy. 12. FIRE INSURANCE. LESSEE agrees that DISTRICT shall acquire the necessary fire insurance on the premises and to pay the premiums therefor, and LESSEE shall repay to DISTRICT the expense incurred by DISTRICT for such insurance. Such amount shall be deemed to be additional -10- rent and shall be payable as such. The obligation of LESSEE hereunder shall be subject to the following limitations: (a) In the event of loss to any portion of premises leased by LESSEE, the DISTRICT shall pay half the $10,000 deductible and the remaining half will be apportioned among the LESSEE(S) involved in the loss. (b) That portion of DISTRICT's fire insurance costs allocable to the premises leased by LESSEE is to be determined as provided on Exhibit 5, attached hereto and incorporated herein and made a part of this lease agree- ment. Nothing contained in this Section shall be deemed to constitute a waiver by DISTRICT of any rights which it may have against LESSEE for its negligent or inten- tional acts. 13. TAXES. LESSEE shall pay any.Possessory Use Tax or other Real Estate Tax which may be levied. It shall not be the responsibility of DISTRICT to determine whether or not such taxes are required or due. 14. USE PERMIT AND TERMINATION. LESSEE shall use its best efforts to secure a Use Permit from the City of San Rafael, or the County of Marin, whichsoever has jurisdiction, together with all other necessary permits and approvals from the appropriate governmental entity. DISTRICT shall support LESSEE to secure such a Use -11- Permit. Said Use Permit must be obtained as a condition of the commencement of the term of this lease. 15. SUBLETTING. LESSEE shall not assign this lease, sublet the premises or any interest therein or any part thereof, or any right or privilege appurtenant thereto, nor permit the occupancy or use of any part thereof by any other person, without prior consent of DISTRICT, and a consent to any one assignment, sublet- ting, occupancy or use shall not relieve LESSEE of its obligations hereunder. Any such purported assignment, sublease, occupancy or use without the prior written consent of DISTRICT shall be null and void. 16. ENTRY BY DISTRICT. DISTRICT and its agents shall have the right at any reasonable time to enter upon the premises, so -long as it does not interfere with any reasonable business of LESSEE, for the purposes of inspec- tion, serving and posting notices, and making any neces- sary repairs, alterations or additions to any portion of the premises, complying with laws, ordinances, and regu- lations, protecting the premises, or for any other lawful purpose, including showing the premises to prospective purchasers or tenants. 17. KEYS. The existing Schlage lock system shall be maintained and controlled by DISTRICT. DISTRICT -12- shall provide, without cost, initial key service as required by LESSEE. Copies of keys shall be provided by DISTRICT only. 18. CONSTRUCTION. LESSEE shall not enter into any contract or agreement with any City, County or any governmental agency or body or public utility with refer- ence to sewer lines or connections, water lines or con- nections, street improvements, including but not limited to curbs, gutters, parkways and street lighting, or utility connections, lines or easements without prior written consent of DISTRICT. Furthermore, no construc- tion, removal, or demolition which changes the internal or external configuration, structural integrity, or ventila- tion patterns of the premises shall be effected without prior written consent of DISTRICT. Any improvements permitted shall comply with structural requirements for school buildings. DISTRICT recognizes the changing nature of building utilization and this paragraph is not intended to discourage modifications, additions, or alterations. Rather, -it is intended to stress that any changes must be in conformance with the structural requirements f -or school buildings together with compatibility with the surrounding community. All construction presently intended to be -13- undertaken by LESSEE is detailed on Exhibit 6, attached hereto and incorporated herein and made a part of this lease agreement. Except as otherwise agreed by DISTRICT, all such construction and improvements shall become the property of DISTRICT upon termination of this lease. 19. ABANDONMENT. LESSEE agrees not to vacate or abandon the premises at any time during the term of this lease. Should LESSEE vacate or abandon the premises or be dispossessed by process of law or otherwise and in any event after the term of this lease shall have expired, or the lease shall have otherwise terminated, any personal property belonging to LESSEE and left on the premises shall, at DISTRICT's option, be deemed to be abandoned and shall be subject to the provisions of Section 21 of this lease. 20. SURRENDER OF POSSESSION. Upon expiration of the term of this lease, or any earlier termination there- of, LESSEE shall surrender to DISTRICT possession of the premises. Upon surrender the premises shall be clean and in good condition, reasonable wear and tear excepted. 21. REMOVAL OF PERSONAL PROPERTY. LESSEE may remove or cause to be removed all movable furniture, furnishings and equipment installed in the premises and on the SCHOOL. Any personal property that is not removed -14- therefrom within ten (10 ) days after the date of any termination of this lease thereafter shall belong to DISTRICT without the payment of any consideration. 22. HOLD HARMLESS. LESSEE shall indemnify and hold DISTRICT harmless from any and all claims or liabil- ity occurring upon or connected in any way with any occurrence, neglect or omission on the premises resulting or alleged to result directly or indirectly from any action, neglect or omission of DISTRICT, its employees, agents, or invitees. LESSEE shall also indemnify, defend and hold DISTRICT harmless from any liability for personal injury or property damage arising out of any activity of LESSEE, its agents, employees, guests or invitees on the premises or at the SCHOOL. 23. LIMITATION ON DISTRICT'S RESPONSIBILITIES. DISTRICT shall not be liable for any damage, compensation or claim for abatement or rent or otherwise by reason of any inconvenience, annoyance, injury, loss or damage arising from the installation, operation or maintenance of any equipment or service, or from any failure to furnish or keep said equipment or service in operation when caused by accidents or conditions beyond the reasonable. control of DISTRICT, arisinc from repairs, removal, improvements needful in the judgment of DISTRICT, or because of power -15- failures, labor disturbances or labor disputes o,f any character. No failure, defect, omission, or delay in furnishing installation, operation or maintenance of any equipment or service shall relieve LESSEE from the duty to pay the full amount herein reserved. 24. NOTICES. Any notices to be given or other documents to be delivered by any party to the other, or others, hereunder, may be delivered in person to an officer of any party, or may be deposited in the United States mail in the State of California, duly certified or registered, with postage prepaid and addressed to the party for whom it is intended as follows: (a) To DISTRICT at its business office: 380 Nova Albion Way San Rafael, California 94903 (b) To LESSEE at its business office: San Rafael City Hall, 1400 5th Avenue _San Rafael. California 94901 25. DEPOSITS. DISTRICT hereby acknowledges receipt of the sum of -0- for the first month's rent; for utilities and insurance proration; and /199 Be l i a r s -$524.1-Q-- Ole for the last month's rent. DISTRICT further -16- acknowledges receipt of the sum of _One Hundred Fifty, and 0O/100 DQUars ($150.00) as a deposit as security for the clean- ing of the premises upon termination of the lease. These amounts shall be shown in more detail on Exhibit 7, attached hereto and incorporated herein and made a part of this lease agreement. In the event LESSEE shall have fully performed all the terms and conditions of this lease throughout the term hereof, and at the expiration hereof shall not be in default under this lease, then DISTRICT shall return said deposit to LESSEE. 26. UNAVOIDABLE DELAY - FORCE MAJEURE. If either party shall be delayed or prevented from the performance of any act required by this lease by reason of acts of God, strikes, lockouts, labor troubles, inability to procure materials, restrictive governmental laws, or regulations or other cause, without fault and beyond the reasonable control of the part obligated (financial inability excepted), performance of such act shall be excused for the period of the delay; and the period for the performance of any such act shall be extended for a period equivalent to the period of such delay, provided, however, nothing in this section shall excuse LESSEE from the prompt payment of any charge required of LESSEE except as may be expressly provided elsewhere in this lease. -17- 27. TOTAL OR PARTIAL DESTRUCTION. In the event that the premises are totally or partially destroyed, DISTRICT shall cause the premises to be repaired within the period of 120 days. During the period of repair, LESSEE's rent for the unusable portion of the premises shall be abated. If repairs cannot be completed within 120 days, then either LESSEE or DISTRICT shall have the option to terminate this lease. However, DISTRICT shall have the option to provide LESSEE with comparable facili- ties at another School within the Dixie School District, in which case rental per square foot provided by this lease shall be applicable to the alternate space provided and LESSEE shall not have the option to terminate this lease. 28. GENERAL PROVISIONS. (a) Computation of Time. The time which any act provided by this lease is to be done is computed by excluding the first day and including the last, unless the last day is a Saturday, Sunday, or holiday, and then it is also excluded. The term "holiday" shall mean all holidays specified in Sections 6700 and 6701 of the Government Code. (b) Entire Agreement. This lease contains the entire agreement of the parties with respect to the -18- matters covered by this lease and no other agreement, statement, or promise made by any party, or to any employ- ee, officer, or agent of any party, which is not contained in this lease shall be binding or valid. (c) Partial Invalidity. If any term, covenant, condition, or provision of this lease is held by a court of competent jurisdiction to be invalid, void, or - unenforceable, the remainder of the provisions shall remain in full force and effect and shall in no way be affected, impaired or invalidated. (d) Relationship of Parties. Nothing contained in this lease shall be deemed or construed by any third person to create the relationship of principal and agent or of partnership or of joint venture. (e) "Shall, " "will, " and "agrees" are mandatory; "may" is permissive. (f) Modification. This lease is not subject to modification except in writing. 29. REAL ESTATE BROKER. Lucas Valley Proper- ties, Inc. is acknowledged as exclusive leasing agent for -19- Ate. this agreement and compensation is provided ror in a secarate agreement. APPi.OVED AS TO FORM: Mu - EDMUND A. DUGG CITY ATTOR E I APPRQ.V-E�Q AS TO CONTENT: ROBERT F. B EYE R CITY MANAGER THE TRUSTEES OF THE DIXIE SCHOOL DISTRICT Whose title is CITY OF SAN RAFAEL B t fL,LLS tel' z LAWRENCE E. MULRYAN Whose title is: MAYOR ATTEST: JEANN xhi LEON�INI ` � ppend x attached hereto as E CITY C ERK __ � _ _hrouc' � i , _ n irc_�- s _ -7e . REGINA F,. EUCI 1f i ,AN `Dop-,iL :.."......... .r,•�•. I !y City Clerk ypproved as to form and content by Maria County Counsel. -20- EXHIBIT I CITY OF SAN RAFAEL CHILD CARE CENTER Premises Leased Monthly Rent Total Monthly Per Sq. Ft. Rent per Sq Ft All interior space of .18 Building #6, at Don Timoteo School, consisting of 2912 sq. ft.; Room 11 in the south wing, consisting of 952 sq. ft., and office space in Building #4, consisting of 192 sq. ft. The premises so leased are outlined on appended map. $ 730.08 gLDO. 30 31 29 5 S 5 - +LJ L_J gooKS zl — SUPPLIES --------�� �--1 f --1 f --------- I L_� i I I I 1 I LJ I r I I I I r I I I I j I r -I I LI L_J------ DON 711WOM-1-0 90floot It -CL 6.77 HIM14 I J ACTIVITY RM. SPQQLN H I I I I I F— — I f - r—I r----� ' V. I L PAIN PRN L Coro p, L I I J Lo�r.GE I oFPiGE P—Irfl-L L L Child CL - Cers�i EXHIBIT 2 CITY OF SAN RAFAEL CHILD CARE CENTER Use of Premises City of San Rafael will operate a Day Care Center. Programs will include preschool programs, extended preschool, and extended day care. rV11TMTT � CITY OF SAN RAFAEL CHILD CARE CENTER Utility Cost Estimate Allocation Allocation Factors Sq. Ft. of Site: 29,808 Sq. Ft. of Area: 4,056 % of Site Leased (Factor) 13.61% Utility Cost Estimate Allocation Gas and Electricity: $ 4,222.00 * Garbage: $ 100.00 * Total Utilities: $ 4,322.00 * Factor .1361 x above: $ 588.22 12 = Monthly Charge: $ 49.02 * *This amount will be adjusted to actual cost in August, 1983, and each August thereafter. EXHIBIT 4 CITY OF SAN RAFAEL CHILD CARE CENTER MAINTENANCE AND REPAIRS As indicated in lease. P'VIITIITT r CITY OF SAN RAFAEL CHILD CARE CENTER Fire Insurance Cost Allocation Annual District Premium: $ 27,207.00 Site % of Total: $ 2,788.72 Factor . 1361 x above: $ 379.54 12 = Monthly Charge: $ 31.63 Fire Insurance Cost Allocation Allocation Factors Site % of District Sq. Ft.: 10.25% Sq. Ft. of Site: 29,803 Sq. Ft. of Area: 4,056 % of Site Leased (Factor) 13.61% Fire Insurance Cost Allocation Annual District Premium: $ 27,207.00 Site % of Total: $ 2,788.72 Factor . 1361 x above: $ 379.54 12 = Monthly Charge: $ 31.63 EXHIBIT 6 CITY OF SAN RAFAEL CHILD CARE CENTER ' CONSTRUCTION No construction shall be permitted except by written approval of the School District. CVUTQTT 7 CITY OF SAN RAFAEL CHILD CARE CENTER Deposits First Month's Rent: $ Last Month's Rent $ 524.16 (Paid towards last month's rer Cleaning Deposit: $ 150.00 (Paid) Utilities and Insurance: $ (lst month) TOTAL MOVE -IN COSTS: $ 674.16 DIXIE SCHOOL DISTRICT Business Services Administration COMPUTATION OF LEASE COSTS TENANT: CITY OF SAN RAFAEL CHILD CARE CENTER DATE 7-1-82 SITE: Don Timoteo Area: Building #6 DETERMINATION OF FACTOR: Site % of District sq.ft.: 10.25% Sq.ft. of Site: 29,808 Sq.ft. of Area: 4,056 % of Site Leased (Factor) 13.61% 1. BASIC RENT: 4056 X .18 = S 730.08 Per month sq.ft. 2. INSURANCE: Annual District Premium: 27,207.00 Site % of Total: 2,788.72 Factor .1361 X above: 379.54 12 = Monthly Charge: 31.63 3. UTILITIES: Gas & Electricity: 4,222.00 Garbage: - 100.00 Total Utilities: 4,322.00 Factor .1361 X above: 588.22 12 = Monthly Charge: 49.02 RECAP: RENT: 730.08 INSURANCE: 31.63 UTILITIES: 49.02 TOTAL MONTHLY PAYMENT: 810.73