Entire 20th 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 | $95.00 | $0.00 | $95.00 | $32,419 | $389,025 | $389,025 |
| Year 2 | 8/30/2028 | $97.37 | $0.45 | $97.82 | $33,383 | $400,593 | $789,618 |
| Year 3 | 8/30/2029 | $99.81 | $0.91 | $100.72 | $34,372 | $412,460 | $1,202,079 |
| Year 4 | 8/30/2030 | $102.30 | $1.39 | $103.70 | $35,386 | $424,633 | $1,626,712 |
| Year 5 | 8/30/2031 | $104.86 | $1.88 | $106.74 | $36,427 | $437,120 | $2,063,832 |
| Total | $2,063,832 | $2,063,832 |
Totals
Every figure above is a projection from the stated assumptions, offered for comparison between options — not a quote of terms.