Floor 9
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 | $68.00 | $0.00 | $68.00 | $46,467 | $557,600 | $557,600 |
| Year 2 | 7/7/2028 | $69.70 | $0.45 | $70.15 | $47,936 | $575,230 | $1,132,830 |
| Year 3 | 7/7/2029 | $71.44 | $0.91 | $72.36 | $49,443 | $593,319 | $1,726,149 |
| Year 4 | 7/7/2030 | $73.23 | $1.39 | $74.62 | $50,990 | $611,880 | $2,338,029 |
| Year 5 | 7/7/2031 | $75.06 | $1.88 | $76.94 | $52,577 | $630,924 | $2,968,952 |
| Total | $2,968,952 | $2,968,952 |
Totals
Every figure above is a projection from the stated assumptions, offered for comparison between options — not a quote of terms.