Entire 10th 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 | $145.00 | $0.00 | $145.00 | $66,930 | $803,155 | $803,155 |
| Year 2 | 10/31/2028 | $148.63 | $0.45 | $149.07 | $68,811 | $825,726 | $1,628,881 |
| Year 3 | 10/31/2029 | $152.34 | $0.91 | $153.25 | $70,740 | $848,875 | $2,477,756 |
| Year 4 | 10/31/2030 | $156.15 | $1.39 | $157.54 | $72,718 | $872,614 | $3,350,370 |
| Year 5 | 10/31/2031 | $160.05 | $1.88 | $161.94 | $74,747 | $896,961 | $4,247,331 |
| Total | $4,247,331 | $4,247,331 |
Totals
Every figure above is a projection from the stated assumptions, offered for comparison between options — not a quote of terms.