Floor 14
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 | 7/7/2027 | $65.00 | $0.00 | $65.00 | $35,208 | $422,500 | $422,500 |
| Year 2 | 7/7/2028 | $66.63 | $0.45 | $67.08 | $36,332 | $435,988 | $858,488 |
| Year 3 | 7/7/2029 | $68.29 | $0.91 | $69.20 | $37,486 | $449,827 | $1,308,314 |
| Year 4 | 7/7/2030 | $70.00 | $1.39 | $71.39 | $38,669 | $464,027 | $1,772,341 |
| Year 5 | 7/7/2031 | $71.75 | $1.88 | $73.63 | $39,883 | $478,598 | $2,250,940 |
| Year 6 | 7/7/2032 | $73.54 | $2.39 | $75.93 | $41,129 | $493,549 | $2,744,489 |
| Year 7 | 7/7/2033 | $75.38 | $2.91 | $78.29 | $42,408 | $508,891 | $3,253,379 |
| Total | $3,253,379 | $3,253,379 |
Totals
Every figure above is a projection from the stated assumptions, offered for comparison between options — not a quote of terms.