Entire 11th Floor
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 | 10/10/2027 | $46.50 | $0.00 | $46.50 | $18,794 | $225,525 | $225,525 |
| Year 2 | 10/10/2028 | $47.66 | $0.45 | $48.11 | $19,445 | $233,346 | $458,871 |
| Year 3 | 10/10/2029 | $48.85 | $0.91 | $49.77 | $20,114 | $241,373 | $700,243 |
| Year 4 | 10/10/2030 | $50.08 | $1.39 | $51.47 | $20,801 | $249,612 | $949,855 |
| Year 5 | 10/10/2031 | $51.33 | $1.88 | $53.21 | $21,506 | $258,068 | $1,207,923 |
| Year 6 | 10/10/2032 | $52.61 | $2.39 | $55.00 | $22,229 | $266,748 | $1,474,671 |
| Year 7 | 10/10/2033 | $53.93 | $2.91 | $56.84 | $22,971 | $275,657 | $1,750,328 |
| Year 8 | 10/10/2034 | $55.27 | $3.45 | $58.72 | $23,733 | $284,802 | $2,035,130 |
| Year 9 | 10/10/2035 | $56.66 | $4.00 | $60.66 | $24,516 | $294,188 | $2,329,318 |
| Year 10 | 10/10/2036 | $58.07 | $4.57 | $62.64 | $25,319 | $303,822 | $2,633,140 |
| Total | $2,633,140 | $2,633,140 |
Totals
Every figure above is a projection from the stated assumptions, offered for comparison between options — not a quote of terms.