Partial 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 | 8/30/2027 | $60.00 | $0.00 | $60.00 | $26,500 | $318,000 | $318,000 |
| Year 2 | 8/30/2028 | $61.50 | $0.45 | $61.95 | $27,361 | $328,335 | $646,335 |
| Year 3 | 8/30/2029 | $63.04 | $0.91 | $63.95 | $28,245 | $338,940 | $985,275 |
| Year 4 | 8/30/2030 | $64.61 | $1.39 | $66.00 | $29,152 | $349,823 | $1,335,098 |
| Year 5 | 8/30/2031 | $66.23 | $1.88 | $68.11 | $30,083 | $360,990 | $1,696,089 |
| Total | $1,696,089 | $1,696,089 |
Totals
Every figure above is a projection from the stated assumptions, offered for comparison between options — not a quote of terms.