Suite 16C · 16th 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 | $77.00 | $0.00 | $77.00 | $21,753 | $261,030 | $261,030 |
| Year 2 | 9/8/2028 | $78.92 | $0.45 | $79.38 | $22,423 | $269,081 | $530,111 |
| Year 3 | 9/8/2029 | $80.90 | $0.91 | $81.81 | $23,112 | $277,341 | $807,453 |
| Year 4 | 9/8/2030 | $82.92 | $1.39 | $84.31 | $23,818 | $285,816 | $1,093,269 |
| Year 5 | 9/8/2031 | $84.99 | $1.88 | $86.88 | $24,543 | $294,510 | $1,387,779 |
| Total | $1,387,779 | $1,387,779 |
Totals
Every figure above is a projection from the stated assumptions, offered for comparison between options — not a quote of terms.