Suite 3010 · 30th 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 | 7/7/2027 | $65.00 | $0.00 | $65.00 | $16,104 | $193,245 | $193,245 |
| Year 2 | 7/7/2028 | $66.63 | $0.45 | $67.08 | $16,618 | $199,414 | $392,659 |
| Year 3 | 7/7/2029 | $68.29 | $0.91 | $69.20 | $17,145 | $205,744 | $598,403 |
| Year 4 | 7/7/2030 | $70.00 | $1.39 | $71.39 | $17,687 | $212,239 | $810,642 |
| Year 5 | 7/7/2031 | $71.75 | $1.88 | $73.63 | $18,242 | $218,903 | $1,029,545 |
| Total | $1,029,545 | $1,029,545 |
Totals
Every figure above is a projection from the stated assumptions, offered for comparison between options — not a quote of terms.