I need help

Construct an income proforma operating statement using the lowiowing iniomialori.

Subject. $198,000$ SF warehouse

Income:

Market rent is $$11\mathrm{.}00$ SF with industrial gross terms. Industrial gross in this market means the landlord pays for taxes, insurance, common area maintenance $($CAM$),$ management, and replacement reserves.

The property receives other income from leasing trailer parking spaces. They currently lease $100$ spaces for $575$ per space per month.

Vacancy and collection loss:

Market vacancy in this market is $5\mathrm{.}5\%.$ Market collection loss is $1\mathrm{.}0\%.$

Operating expenses:

Insurance: $$\frac{0\mathrm{.}25}{S}F$

Real estate taxes: $$\frac{350}{S}F$

CAM: $$\frac{1\mathrm{.}50}{?}$ SF

Management fee: $3\%$ of EGI

Replacement reserves: Based on a sinking tund factor for $$6.$ O$0/$SF for $10$ years in an interestbearing account with an annual interest rate of $5\mathrm{.}5\%($annual compounding$).$

Show the following, rounded to the nearest dollar.

Annual rental income, shown in whole dollars

Annual other income, shown in whole dollars

PGI, shown in whole dollars

PGI, shown in S$/$SF of building

Vacancy & collection loss, shown in whole dollars

EGI, shown in whole dallars

EGI, shown in $SF of building

Individual operating expenses, shown in whole dollars $(5$ individual line items$)$

Total operating expenses, shown in whole dollars

Total operating expenses, shown in SSF of building

OER, shown as a percentage

NOI, shown in whole dollars

NOI, shown in $SSF of building