Partial 17th 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 | $85.00 | $0.00 | $85.00 | $22,327 | $267,920 | $267,920 |
| Year 2 | 11/8/2028 | $87.12 | $0.45 | $87.57 | $23,003 | $276,036 | $543,956 |
| Year 3 | 11/8/2029 | $89.30 | $0.91 | $90.22 | $23,697 | $284,363 | $828,319 |
| Year 4 | 11/8/2030 | $91.54 | $1.39 | $92.93 | $24,409 | $292,905 | $1,121,224 |
| Year 5 | 11/8/2031 | $93.82 | $1.88 | $95.71 | $25,139 | $301,668 | $1,422,891 |
| Total | $1,422,891 | $1,422,891 |
Totals
Every figure above is a projection from the stated assumptions, offered for comparison between options — not a quote of terms.