You have been asked to develop a pro forma statement of cash flow for West Office Plaza. The information given to you

is listed below.

Property Information:

WEST OFFICE PLAZA

Financial Information:

Base Rent Average

$$20$ per square

Other Income or Parking or

Storage

Expenses Recoverable from Tenants $$2\mathrm{.}50$ per square

Current Vacancy

Expenses:

Management or Administration or Security

or Ownership

Property Taxes

Insurance

General Operations or Leasing Expense or

Marketing

Utilities.

Janitorial or Cleaning

Business Taxes

Other:

Recurring CAPEX or Improvement Allowance

Required:

a$.$ Develop a pro forma statement of cash flow for a base year showing net operatfing income $($NOI$)$ for West Office

Plaza.