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

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