We have 3 deals...look at the leasing assumptions split per floor of the leasing property and provide thoughts or analysis on each individual deal. You can summarize by saying which one you think is the best and why?
Font Alignment Protection Number Styles Cells fr tion: For internal use only B C D E F G H Start Date / Commencement Downtime (Months) Lease Term (Months) Base Rent (psf) Escalations Free Rent (Months) Tenant Improvements 4021 Draft Valuation (MLA) 1/1/2024 12 138 $45.00 2.50% 16 $125.00 2nd Floor 2022 Budget Assumptions (LSR) 8/1/2023 19 144 $43.00 2.25% 24 $145.00 Bank of America Deal 8/1/2022 10 132 $45.00 2.50% 26 $150.00 4021 Draft Valuation (MLA) Bank of America Deal Unit # Start Date/Commencement Downtime (Months) Lease Term (Months) Base Rent (psf) Escalations Free Rent (Months) Tenant Improvements 7/1/2023 12 138 $45.00 2.50% 16 $125.00 8th Floor 2022 Budget Assumptions (LSR) 800 825 850 Blended 3/1/2023 6/1/2023 9/1/2023 6/1/2023 14 17 20 17 144 95 67 102 $42.50 $41.50 $32.00 $38.67 2.25% 2.25% 2.25% 2.25% 24 11 7 14 $140.00 $110.00 $110.00 $120.00 8/1/2022 10 132 $42.50 2.50% 26 $150.00 9th Floor 2022 Budget Assumptions (LSR) 8/1/2023 19 4021 Draft Valuation (MLA) Start Date / Commencement 4/1/2023 Downtime (Months) 12 Lease Term (Months) 138 Base Rent (psf) $45.00 Escalations 2.50% Free Rent (Months) 16 Tenant Improvements $125.00 144 $43.00 2.25% 24 $145.00 Bank of America Deal 8/1/2022 10 132 $42.50 2.50% 26 $150.00 Leasing Assumptions Thoughts + Font Alignment Protection Number Styles Cells fr tion: For internal use only B C D E F G H Start Date / Commencement Downtime (Months) Lease Term (Months) Base Rent (psf) Escalations Free Rent (Months) Tenant Improvements 4021 Draft Valuation (MLA) 1/1/2024 12 138 $45.00 2.50% 16 $125.00 2nd Floor 2022 Budget Assumptions (LSR) 8/1/2023 19 144 $43.00 2.25% 24 $145.00 Bank of America Deal 8/1/2022 10 132 $45.00 2.50% 26 $150.00 4021 Draft Valuation (MLA) Bank of America Deal Unit # Start Date/Commencement Downtime (Months) Lease Term (Months) Base Rent (psf) Escalations Free Rent (Months) Tenant Improvements 7/1/2023 12 138 $45.00 2.50% 16 $125.00 8th Floor 2022 Budget Assumptions (LSR) 800 825 850 Blended 3/1/2023 6/1/2023 9/1/2023 6/1/2023 14 17 20 17 144 95 67 102 $42.50 $41.50 $32.00 $38.67 2.25% 2.25% 2.25% 2.25% 24 11 7 14 $140.00 $110.00 $110.00 $120.00 8/1/2022 10 132 $42.50 2.50% 26 $150.00 9th Floor 2022 Budget Assumptions (LSR) 8/1/2023 19 4021 Draft Valuation (MLA) Start Date / Commencement 4/1/2023 Downtime (Months) 12 Lease Term (Months) 138 Base Rent (psf) $45.00 Escalations 2.50% Free Rent (Months) 16 Tenant Improvements $125.00 144 $43.00 2.25% 24 $145.00 Bank of America Deal 8/1/2022 10 132 $42.50 2.50% 26 $150.00 Leasing Assumptions Thoughts +
