Floor 18
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 | 8/10/2027 | $56.00 | $0.00 | $56.00 | $17,845 | $214,144 | $214,144 |
| Year 2 | 8/10/2028 | $57.40 | $0.45 | $57.85 | $18,435 | $221,218 | $435,362 |
| Year 3 | 8/10/2029 | $58.83 | $0.91 | $59.75 | $19,040 | $228,478 | $663,841 |
| Year 4 | 8/10/2030 | $60.31 | $1.39 | $61.70 | $19,661 | $235,928 | $899,769 |
| Year 5 | 8/10/2031 | $61.81 | $1.88 | $63.70 | $20,298 | $243,574 | $1,143,343 |
| Total | $1,143,343 | $1,143,343 |
Totals
Every figure above is a projection from the stated assumptions, offered for comparison between options — not a quote of terms.