2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	Total
Base Rent	$149,568	$157,046	$164,899	$173,144	$181,801	$190,891	$200,435	$210,457	$220,980	$232,029	$1,881,250
Total $	$149,568	$157,046	$164,899	$173,144	$181,801	$190,891	$200,435	$210,457	$220,980	$232,029	$1,881,250
Total PV	$141,404	$132,566	$124,281	$116,513	$109,231	$102,404	$96,004	$90,003	$84,378	$79,105	$1,075,888
$/RSF	$4,674.00	$4,907.69	$5,153.09	$5,410.75	$5,681.28	$5,965.34	$6,263.59	$6,576.78	$6,905.62	$7,250.91	$58,789.06
PV/RSF	$4,418.88	$4,142.69	$3,883.78	$3,641.03	$3,413.47	$3,200.12	$3,000.12	$2,812.59	$2,636.81	$2,472.03	$33,621.50