Calibrl (Body 11 Wrap Text Number Copy Format 1 U- Merge & Center $ - % 2 Update To keep up-to-date with security updates, fixes, and improvements, choose Check for Updates x fx 5 c D E F H Building Description GLA Lease Rate Initial Lease Term Op 1,000,000 $7.00 PU 7.00 Years 100% Paldby Tenant Market Analysis Market Vacancy Net Lease Rates MarketLine Op Comp Sales 4-5N $7.50 -8.00 PSI 100 Paid by Tenant $160-200 PSE Direct Capitalization Year 1 NOU implied Market Cap Rate Valuation Comps Analysis DCF Analysis Year1 Year 2 Years Yeart Years Year 6 Rent Opbs NOI Capital Costs Unlevered Cash Flow 50.50 PST Discounted Cash Flow Analysis Operating Cash Flow Gros Sale Proceeds Cost of tale NetCash Flow 3N 0 Present Sheet MacBook Pro La Calibrl (Body 11 Wrap Text Number Copy Format 1 U- Merge & Center $ - % 2 Update To keep up-to-date with security updates, fixes, and improvements, choose Check for Updates x fx 5 c D E F H Building Description GLA Lease Rate Initial Lease Term Op 1,000,000 $7.00 PU 7.00 Years 100% Paldby Tenant Market Analysis Market Vacancy Net Lease Rates MarketLine Op Comp Sales 4-5N $7.50 -8.00 PSI 100 Paid by Tenant $160-200 PSE Direct Capitalization Year 1 NOU implied Market Cap Rate Valuation Comps Analysis DCF Analysis Year1 Year 2 Years Yeart Years Year 6 Rent Opbs NOI Capital Costs Unlevered Cash Flow 50.50 PST Discounted Cash Flow Analysis Operating Cash Flow Gros Sale Proceeds Cost of tale NetCash Flow 3N 0 Present Sheet MacBook Pro La