Floor 22
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 | $59.00 | $0.00 | $59.00 | $25,075 | $300,900 | $300,900 |
| Year 2 | 7/7/2028 | $60.47 | $0.45 | $60.92 | $25,893 | $310,718 | $611,618 |
| Year 3 | 7/7/2029 | $61.99 | $0.91 | $62.90 | $26,733 | $320,792 | $932,409 |
| Year 4 | 7/7/2030 | $63.54 | $1.39 | $64.93 | $27,594 | $331,130 | $1,263,539 |
| Year 5 | 7/7/2031 | $65.12 | $1.88 | $67.01 | $28,478 | $341,739 | $1,605,278 |
| Total | $1,605,278 | $1,605,278 |
Totals
Every figure above is a projection from the stated assumptions, offered for comparison between options — not a quote of terms.