Entire 19th 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 | 11/8/2027 | $69.00 | $0.00 | $69.00 | $16,779 | $201,342 | $201,342 |
| Year 2 | 11/8/2028 | $70.72 | $0.45 | $71.17 | $17,307 | $207,689 | $409,031 |
| Year 3 | 11/8/2029 | $72.49 | $0.91 | $73.41 | $17,850 | $214,201 | $623,231 |
| Year 4 | 11/8/2030 | $74.31 | $1.39 | $75.70 | $18,407 | $220,882 | $844,113 |
| Year 5 | 11/8/2031 | $76.16 | $1.88 | $78.05 | $18,978 | $227,737 | $1,071,851 |
| Total | $1,071,851 | $1,071,851 |
Totals
Every figure above is a projection from the stated assumptions, offered for comparison between options — not a quote of terms.