Entire 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 | 10/31/2027 | $120.00 | $0.00 | $120.00 | $159,520 | $1,914,240 | $1,914,240 |
| Year 2 | 10/31/2028 | $123.00 | $0.45 | $123.45 | $164,106 | $1,969,274 | $3,883,514 |
| Year 3 | 10/31/2029 | $126.07 | $0.91 | $126.99 | $168,810 | $2,025,721 | $5,909,235 |
| Year 4 | 10/31/2030 | $129.23 | $1.39 | $130.62 | $173,635 | $2,083,615 | $7,992,850 |
| Year 5 | 10/31/2031 | $132.46 | $1.88 | $134.34 | $178,583 | $2,142,995 | $10,135,844 |
| Total | $10,135,844 | $10,135,844 |
Totals
Every figure above is a projection from the stated assumptions, offered for comparison between options — not a quote of terms.