Entire 11th 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 | $52.00 | $0.00 | $52.00 | $54,392 | $652,704 | $652,704 |
| Year 2 | 10/31/2028 | $53.30 | $0.45 | $53.75 | $56,223 | $674,670 | $1,327,374 |
| Year 3 | 10/31/2029 | $54.63 | $0.91 | $55.55 | $58,101 | $697,213 | $2,024,587 |
| Year 4 | 10/31/2030 | $56.00 | $1.39 | $57.39 | $60,029 | $720,349 | $2,744,937 |
| Year 5 | 10/31/2031 | $57.40 | $1.88 | $59.28 | $62,008 | $744,094 | $3,489,031 |
| Total | $3,489,031 | $3,489,031 |
Totals
Every figure above is a projection from the stated assumptions, offered for comparison between options — not a quote of terms.