Partial 19th Floor
Assumptions
Base Rent
Operating Expenses
Real Estate Taxes
Operating, tax, and electric figures are illustrative — replaced with the building’s actual amounts when known.
Cash Flow
| Period | Year Ending | Base $/SF | RE Taxes $/SF | Total $/SF | Monthly Avg | Per Annum | Cumulative |
|---|---|---|---|---|---|---|---|
| Year 1 | 10/31/2027 | $59.00 | $0.00 | $59.00 | $90,103 | $1,081,234 | $1,081,234 |
| Year 2 | 10/31/2028 | $60.47 | $0.45 | $60.92 | $93,043 | $1,116,512 | $2,197,746 |
| Year 3 | 10/31/2029 | $61.99 | $0.91 | $62.90 | $96,059 | $1,152,712 | $3,350,458 |
| Year 4 | 10/31/2030 | $63.54 | $1.39 | $64.93 | $99,155 | $1,189,860 | $4,540,318 |
| Year 5 | 10/31/2031 | $65.12 | $1.88 | $67.01 | $102,332 | $1,227,981 | $5,768,299 |
| Total | $5,768,299 | $5,768,299 |
Totals
Every figure above is a projection from the stated assumptions, offered for comparison between options — not a quote of terms.