please help!

Check You have been asked to develop a pro forma statement of cash flow for the coming (base) year for Summer Place Mall. The information given to you is listed below. Property Information: SUMMER PLACE MALL Age of Improvement 10 years Rentable Area (RA) 424, eee square feet Common Area (CA) square 169,600 feet Number of Tenants 40 Financial Information: Average Base Rents $20 per square feet Overage Rents (S Tenants) 52,400 square feet @ $8.00 per square feet CAM Expenses Recoverable from Tenants 52,400 square feet $5.00 per square feet Average Lease Term 3.50 years Vacancy Equal to 10% of total rental revenue Operating Expenses Maintenance/Repair $ 1,260,000 Management/Adninistration/Leasing Expenses $232,400 Property Taxes $ 1,721,000 Insurance $107.400 Other Other Information Recurring CAPEX/Improve Allowance $ 166,000 Required: a. From the above data, develop a pro forma statement for a base year showing net operating income (NO) for Summer Place