Partial 11th Floor · West
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 | $68.00 | $0.00 | $68.00 | $17,079 | $204,952 | $204,952 |
| Year 2 | 11/8/2028 | $69.70 | $0.45 | $70.15 | $17,619 | $211,432 | $416,384 |
| Year 3 | 11/8/2029 | $71.44 | $0.91 | $72.36 | $18,173 | $218,081 | $634,465 |
| Year 4 | 11/8/2030 | $73.23 | $1.39 | $74.62 | $18,742 | $224,903 | $859,368 |
| Year 5 | 11/8/2031 | $75.06 | $1.88 | $76.94 | $19,325 | $231,903 | $1,091,271 |
| Total | $1,091,271 | $1,091,271 |
Totals
Every figure above is a projection from the stated assumptions, offered for comparison between options — not a quote of terms.