# Synthetic proposals — demonstration only

All properties, people and economics below are invented to test DealDesk. No property availability, landlord offer, customer or market evidence is represented.

## Scope agreed for this demonstration

Compare base rent, operating expenses, parking, tenant buildout and landlord TI reimbursement. Currency USD. Exclude utilities, moving, financing, taxes on payments and other business costs equally. Full calendar months only. Round each monthly monetary component to cents, half up. Expense forecasts and reimbursement timing below are explicitly accepted modeling assumptions. No unresolved business terms are assumed for the cost-only demonstration.

## Harbor — proposal A

### Premises and dates

100 Harbor Way, Suite 200 (fictional). 10,000 rentable square feet. Lease begins January 1, 2027 for 36 months. Rent and expense periods run on lease-month anniversaries, including during free rent.

### Rent

NNN. Base rent $30/RSF/year for months 1–12; $30.90 for months 13–24; $31.827 for months 25–36. Base rent is fully waived for months 1–3. Expenses and parking remain payable during those months.

### Expenses

Operating expense assumptions: $8/RSF/year for months 1–12; $8.24 for months 13–24; $8.4872 for months 25–36. Parking: $500/month throughout. Forecast expenses are not guaranteed future actual charges.

### Buildout and TI

Eligible tenant buildout: $80,000 paid in month 1. TI allowance cap: $60,000. Assume $60,000 reimbursed in month 4 after required documentation. No excess allowance is paid to tenant.

### Deposit

$25,000 paid before commencement; for this demonstration assume full refund in month 36. Refund is separate from occupancy cost.

## Cedar — proposal B

### Premises and dates

200 Cedar Avenue, Suite 100 (fictional). 10,000 rentable square feet. Lease begins January 1, 2027 for 36 months. Rent and expense periods run on lease-month anniversaries, including during free rent.

### Rent

NNN. Base rent $2.40/RSF/month for months 1–12; $2.46 for months 13–24; $2.5215 for months 25–36. Base rent fully waived in months 1–2. Expenses and parking remain payable.

### Expenses

Operating expense assumptions: $9/RSF/year for months 1–12; $9.27 for months 13–24; $9.5481 for months 25–36. Parking: $600/month throughout. Forecast expenses are not guaranteed future actual charges.

### Buildout and TI

Eligible tenant buildout: $60,000 paid in month 1. TI allowance cap: $40,000. Assume $40,000 reimbursed in month 3 after required documentation.

### Deposit

$24,000 paid before commencement; assume full refund in month 36 solely for this demonstration. Refund is separate from occupancy cost.