Each building shows its current position (the latest proposal on the table) up top, with the full negotiation history below — newest at the top. Click any round to open it in Deal Levers and move the economics. ● = you've modified that round from the LOI as received.
Free rent = months of base rent abatement (OpEx still payable). Mgmt fee on net = % of base rent only; on gross = % of base + OpEx. OpEx escalation assumed 3.0% — the LOIs don't specify. Edits live in this session only; reopen the file to restore as-received figures.
Levers drag or type — everything updates live
Where the money goes (total over term)
Lease-year breakdown
| Lease year | Base $/SF | Base rent | OpEx | Mgmt fee | Total | $/SF/yr |
|---|
Monthly schedule — full term
| Mo | Yr | Base $/SF | Base rent | OpEx | Mgmt fee | Total |
|---|
VS
VS
All figures match the Excel workbook's methodology. To stress-test a deal, clone it as a scenario in Deal Levers, move the economics, then put the scenario head-to-head with the real proposal.