Partial 13th 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 | 8/10/2027 | $42.00 | $0.00 | $42.00 | $18,155 | $217,854 | $217,854 |
| Year 2 | 8/10/2028 | $43.05 | $0.45 | $43.50 | $18,803 | $225,635 | $443,489 |
| Year 3 | 8/10/2029 | $44.13 | $0.91 | $45.04 | $19,468 | $233,621 | $677,110 |
| Year 4 | 8/10/2030 | $45.23 | $1.39 | $46.62 | $20,152 | $241,820 | $918,929 |
| Year 5 | 8/10/2031 | $46.36 | $1.88 | $48.24 | $20,853 | $250,235 | $1,169,165 |
| Total | $1,169,165 | $1,169,165 |
Totals
Every figure above is a projection from the stated assumptions, offered for comparison between options — not a quote of terms.