provide the answers as per the situation explained on the first two pages

Rentleg Plaza Office Bldg Example Input Assumptions... Current Mkt Rent Rent Spike 2004 Pct Initial Expense (full) % expense fixed Expense Growth Rate Year: Market Rent Potential Gross Revenue: Rent Roll: Suite 100 Suite 200 Total Vacancy allowance Rent abatements Effective Gross Income Expense Reimbursements: Suite 100 Suite 200 Total Total Revenue Operating Expenses NOI: Suite 100 Suite 200 Total Leasing & Capital Expenditures: Commissions Cap. Expenditures Total Operating PBTCF Reversion PBTCF Present Value @12%: 2000 2001 2002 2003 2004 2005 2006