Entire 23rd 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 | 9/8/2027 | $59.00 | $0.00 | $59.00 | $18,438 | $221,250 | $221,250 |
| Year 2 | 9/8/2028 | $60.47 | $0.45 | $60.92 | $19,039 | $228,469 | $449,719 |
| Year 3 | 9/8/2029 | $61.99 | $0.91 | $62.90 | $19,656 | $235,876 | $685,595 |
| Year 4 | 9/8/2030 | $63.54 | $1.39 | $64.93 | $20,290 | $243,478 | $929,073 |
| Year 5 | 9/8/2031 | $65.12 | $1.88 | $67.01 | $20,940 | $251,278 | $1,180,352 |
| Total | $1,180,352 | $1,180,352 |
Totals
Every figure above is a projection from the stated assumptions, offered for comparison between options — not a quote of terms.