Partial 8th 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 | 8/30/2027 | $99.00 | $0.00 | $99.00 | $49,335 | $592,020 | $592,020 |
| Year 2 | 8/30/2028 | $101.47 | $0.45 | $101.92 | $50,793 | $609,512 | $1,201,532 |
| Year 3 | 8/30/2029 | $104.01 | $0.91 | $104.93 | $52,288 | $627,454 | $1,828,985 |
| Year 4 | 8/30/2030 | $106.61 | $1.39 | $108.00 | $53,822 | $645,858 | $2,474,844 |
| Year 5 | 8/30/2031 | $109.28 | $1.88 | $111.16 | $55,395 | $664,737 | $3,139,581 |
| Total | $3,139,581 | $3,139,581 |
Totals
Every figure above is a projection from the stated assumptions, offered for comparison between options — not a quote of terms.