Amazon Teterboro OM

09

FINANCIAL SUMMARY

Year 1 Feb-2019 $5,570,924

Year 5 Feb-2023 $6,028,526

Year 10 Feb-2028 $6,659,610 $1,337,661 $7,997,271 $1,337,667 $6,659,604

For the Years Ending Base Rental Revenue

PSF

$9.03

Expense Reimbursement Revenue

$1.81

$1,119,286

$1,211,530

Effective Gross Revenue Total Operating Expenses

$10.84

$6,690,210

$7,240,056

$1.81

$1,119,284

$1,211,533

Net Operating Income

$9.03

$5,570,926

$6,028,523

AMAZON TETERBORO | NEW JERSEY