Partial 17th & Entire 18th Floors
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 | $75.00 | $0.00 | $75.00 | $110,700 | $1,328,400 | $1,328,400 |
| Year 2 | 10/31/2028 | $76.88 | $0.45 | $77.33 | $114,132 | $1,369,580 | $2,697,980 |
| Year 3 | 10/31/2029 | $78.80 | $0.91 | $79.71 | $117,653 | $1,411,830 | $4,109,811 |
| Year 4 | 10/31/2030 | $80.77 | $1.39 | $82.16 | $121,265 | $1,455,177 | $5,564,988 |
| Year 5 | 10/31/2031 | $82.79 | $1.88 | $84.67 | $124,971 | $1,499,650 | $7,064,638 |
| Total | $7,064,638 | $7,064,638 |
Totals
Every figure above is a projection from the stated assumptions, offered for comparison between options — not a quote of terms.