ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
3
4
Consolidated Year 2021 Year 2022 Year 2023 Year 2024 Year 2025 Year 2026 Year 2027 Year 2028 Year 2029 Year 2030Totals
5
Annual Base Rent#NAME?#NAME?#NAME?#NAME?#NAME?#NAME?#NAME?#NAME?#NAME?#NAME? $ 696,461
6
Free Rent Concession#NAME?#NAME?#NAME?#NAME?#NAME?#NAME?#NAME?#NAME?#NAME?#NAME? $ -
7
Leasing Commission#NAME?#NAME?#NAME?#NAME?#NAME?#NAME?#NAME?#NAME?#NAME?#NAME? $ (23,540)
8
Tenant Improvements
#NAME?#NAME?#NAME?#NAME?#NAME?#NAME?#NAME?#NAME?#NAME?#NAME? $ (8,164)
9
10
Net Cash Flow $ 193,622 $ 232,086 $ 239,049 $ - $ - $ - $ - $ - $ - $ - $ 664,757
11
12
13
First Gen Year 2021 Year 2022 Year 2023 Year 2024 Year 2025 Year 2026 Year 2027 Year 2028 Year 2029 Year 2030Totals
14
Annual Base Rent $ 225,326 $ 232,086 $ 239,049 $ - $ - $ - $ - $ - $ - $ - $ 696,461
15
Free Rent Concession $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
16
Leasing Commission $ (23,540.39) $ (23,540)
17
Tenant Improvements
 $ (8,164.00) $ (8,164)
18
19
Net Cash Flow $ 193,622 $ 232,086 $ 239,049 $ - $ - $ - $ - $ - $ - $ - $ 664,757
20
21
22
Second Gen Year 2024 Year 2025 Year 2026 Year 2027 Year 2028 Year 2029 Year 2030 Year 2031 Year 2032 Year 2033Totals
23
Annual Base Rent $ 246,220 $ 253,607 $ 261,215 $ - $ - $ - $ - $ - $ - $ - $ 761,042
24
Free Rent Concession $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
25
Leasing Commission $ (25,723.22) $ (25,723)
26
Tenant Improvements
 $ (8,164.00) $ (8,164)
27
28
Net Cash Flow $ 212,333 $ 253,607 $ 261,215 $ - $ - $ - $ - $ - $ - $ - $ 727,155
29
30
31
Third Gen Year 2027 Year 2028 Year 2029 Year 2030 Year 2031 Year 2032 Year 2033 Year 2034 Year 2035 Year 2036Totals
32
Annual Base Rent $ 269,052 $ 277,123 $ 285,437 $ - $ - $ - $ - $ - $ - $ - $ 831,611
33
Free Rent Concession $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
34
Leasing Commission $ (28,108.46) $ (28,108)
35
Tenant Improvements
 $ (8,164.00) $ (8,164)
36
37
Net Cash Flow $ 232,779 $ 277,123 $ 285,437 $ - $ - $ - $ - $ - $ - $ - $ 795,339
38
39
40
Fourth Gen Year 2027 Year 2028 Year 2029 Year 2030 Year 2031 Year 2032 Year 2033 Year 2034 Year 2035 Year 2036Totals
41
Annual Base Rent $ 294,000 $ 302,820 $ 311,904 $ - $ - $ - $ - $ - $ - $ - $ 908,724
42
Free Rent Concession $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
43
Leasing Commission $ (30,714.88) $ (30,715)
44
Tenant Improvements
 $ (8,164.00) $ (8,164)
45
46
Net Cash Flow $ 255,121 $ 302,820 $ 311,904 $ - $ - $ - $ - $ - $ - $ - $ 869,845
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100