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 | $120.00 | $0.00 | $120.00 | $50,030 | $600,360 | $600,360 |
| Year 2 | 8/30/2028 | $123.00 | $0.45 | $123.45 | $51,468 | $617,620 | $1,217,980 |
| Year 3 | 8/30/2029 | $126.07 | $0.91 | $126.99 | $52,944 | $635,323 | $1,853,304 |
| Year 4 | 8/30/2030 | $129.23 | $1.39 | $130.62 | $54,457 | $653,481 | $2,506,785 |
| Year 5 | 8/30/2031 | $132.46 | $1.88 | $134.34 | $56,009 | $672,104 | $3,178,888 |
| Total | $3,178,888 | $3,178,888 |
Totals
Every figure above is a projection from the stated assumptions, offered for comparison between options — not a quote of terms.