How does Six City Center Executive Office compare to a traditional office?

Traditional Office Cost Line Item Six City Center Cost
Upfront Capital Expenditures
$2,500 Space remodeling/painting/etc. Included
$5,000 Office Furnishings Included
$7,500 Reception Area Furnishings Included
$15,000 Conference Room Furnishings Included
$3,000 Telephone System Included
$10,000 Internet/Data/IT/Video Conf. System Included
$2,000 Office FF&E move/setup $2,000
$45,000 Total $2,000
Monthly Operating Expenses
$156 Receptionist 1/20th Included
$225 Internet/Data/IT operations & repairs Included
$300 Local & Long Distance VOIP Telephone Included
$500 Copier/Scanner/Fax Rental Included
$50 Ground Coffee & Teas Included
$600 Office Rent ($600 to $1,200/mo @ 6CC) $1,200
$1,831 Year One Savings
$43,000
$1,200
Annual Operating Costs Savings
$7,572