Entire 6th 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 | $89.00 | $0.00 | $89.00 | $89,000 | $1,068,000 | $1,068,000 |
| Year 2 | 10/31/2028 | $91.22 | $0.45 | $91.67 | $91,675 | $1,100,100 | $2,168,100 |
| Year 3 | 10/31/2029 | $93.51 | $0.91 | $94.42 | $94,419 | $1,133,030 | $3,301,130 |
| Year 4 | 10/31/2030 | $95.84 | $1.39 | $97.23 | $97,234 | $1,166,810 | $4,467,940 |
| Year 5 | 10/31/2031 | $98.24 | $1.88 | $100.12 | $100,122 | $1,201,464 | $5,669,403 |
| Total | $5,669,403 | $5,669,403 |
Totals
Every figure above is a projection from the stated assumptions, offered for comparison between options — not a quote of terms.