Current monthly $31,905.54
3.5% Annual CPI Monthly Annual
Year 1 6/30/23-7/1/24 $1,116.69 $33,022.23 $396,266.81
Year 2 6/30/24-7/1/25 $1,155.78 $34,178.01 $410,136.15
Year 3 6/30/25-7/1/26 $1,196.23 $35,374.24 $424,490.91
Year 4 6/30/26-7/1/27 $1,238.10 $36,612.34 $439,348.09
Year 5 6/30/27-7/1/28 $1,281.43 $37,893.77 $454,725.28
$2,124,967.23
3.5% Annual CPI Monthly Annual 4% Annual CPI Monthly Annual Year 6 6/30/28-7/1/29 $1,326.28 $39,220.05 $470,640.66 $1,515.75 $39,409.52 $472,914.29 Year 7 6/30/29-7/1/30 $1,372.70 $40,592.76 $487,113.08 $1,576.38 $40,985.90 $491,830.86 Year 8 6/30/30-7/1/31 $1,420.75 $42,013.50 $504,162.04 $1,639.44 $42,625.34 $511,504.09 Year 9 6/30/31-7/1/32 $1,470.47 $43,483.98 $521,807.71 $1,705.01 $44,330.35 $531,964.26 Year 10 6/30/32-7/1/33 $1,521.94 $45,005.92 $540,070.98 $1,773.21 $46,103.57 $553,242.83 $2,523,794.48 $2,561,456.32
Option (1) Annual CPI TBD
Year 11 33/34
Year 12 34/35
Year 13 35/36
Year 14 36/37
Year 15 37/38
Option (2)
Year 16 38/39
Year 17 39/40
Year 18 40/41
Year 19 41/42
Year 20 42/43
MSRC New Lease Rent Schedule